{"text_format":"1","workbook":"xlsx","n_sheets":99,"sheets":["Control Panel","Report","Adjustments","ROR-Model","Summaries","PROJECTED EXPENSES","EXPENSES","Rate Base","RB FORECAST","108_111 Projection","101_106 PROJECTION","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","EDIT Amort Adj","LNG O&M","Prepayments","Labor Forecast","ENERGY EFFICIENCY & STEP ADJ","PIPELINE INTEGRITY","Other Taxes","Taxes","Und Stor","Wexpro","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2021 Rev","YE Projected Rev 2022","YE Proj Rev 2022 with CET ","AVG Projected Rev 2022 adj HDD","YE Projected Rev 2023","AVG Proj Rev 2022","AVG Proj Rev 2022 with CET","AVG Projected Rev 2023 adj HDD","YE Proj Rev 2023 with CET","AVG Proj Rev 2023","AVG Proj Rev 2023 with CET","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","Envision Tomorrow Savings","RNGT -NGV Volume","Pension","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Labor Adjustment ROO","COS Input","TS Inputs","TBF Inputs","Dist Plant","COS Alloc Factors TS Split","COS Alloc Factors TS TTL","COS Detail TS Split","COS Detail TS TTL","Allocator Sum"," COS Pie","Taxes by Class","COS Sum TS Split","COS Sum TS TTL","Classification","Rev Neutral","Rules","Rate Design","Minimum DNG Rates","Sum-Win & Demand Charge","rates_curr_prop","Proposed Block Out","Current TS Blockout","Typical GS 70 Dths","Typical GS 80 Dths","Typical TS Small","Typical TS Med","Typical TS Large","CET Calculation"],"not_rendered":{"charts":8,"images":3,"macros":0,"external_links":22,"defined_names":1613,"comments":9,"pivot_tables":4},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":70,"n_cols":19,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[1,"Dominion Energy",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,{"$f":"Report!K13","v":71516221.875222728}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2023"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F69","v":"Capital Structure : AVG CAP STR DEC 23"},null,null,null,{"$f":"+Report!J79","v":6.357809693804925E-2}]
[null,null,"Original Filing",null,null,70511689]
[null,null,"Update",null,null,{"$f":"F2-F5","v":1004532.8752227277}]
[]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H74)-SUM(Report!I13:I74))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"Dec 2021 Unadjusted Avg Results",null,"DEC 2021 Adjusted Avg  Results",null,"DEC 2022 Adjusted Avg  Results",null,"DEC 2023 Adjusted Avg  Results",null,"DEC 2023 Adjusted Avg  Results CET",null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"5 - A"},5,null,1,{"$f":"H10&\" - \"&\"A\"","v":"1 - A"},2,{"$f":"J10&\" - \"&\"A\"","v":"2 - A"},3,{"$f":"L10&\" - \"&\"A\"","v":"3 - A"},4,{"$f":"N10&\" - \"&\"A\"","v":"4 - A"},5,{"$f":"P10&\" - \"&\"A\"","v":"5 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,null,{"$f":"S10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S12,FALSE)","v":"2023-12-31"},null,"2021-12-31",null,"2021-12-31",null,"2022-12-31",null,"2023-12-31",null,"2023-12-31",null,null,{"$f":"S11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S16,FALSE)","v":"DEC 2023 Adjusted Avg  Results CET"},null,{"$f":"+H9","v":"Dec 2021 Unadjusted Avg Results"},null,{"$f":"+J9","v":"DEC 2021 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2022 Adjusted Avg  Results"},null,{"$f":"+N9","v":"DEC 2023 Adjusted Avg  Results"},null,{"$f":"+P9","v":"DEC 2023 Adjusted Avg  Results CET"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S19,FALSE)","v":0.10299999999999999},null,9.5000000000000001E-2,null,9.5000000000000001E-2,null,0.10299999999999999,null,0.10299999999999999,null,0.10299999999999999,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S21,FALSE)","v":8.35},null,-0.90500000000000003,null,-0.90500000000000003,null,8.35,null,8.35,null,8.35,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,S22,FALSE)","v":1.9768530394393999E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":1.9768530394393999E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":1.9768530394393999E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":1.9768530394393999E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":1.9768530394393999E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":1.9768530394393999E-3},null,null,{"$f":"S21+1","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S22+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2023"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,S27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,S27,FALSE)","v":"AVG RB DEC 2023"},null,"AVG RB DEC 2021","Y","AVG RB DEC 2021","Y","AVG RB DEC 2022","Y","AVG RB DEC 2023","Y","AVG RB DEC 2023","Y",null,18]
[{"$f":"+A27+1","v":2},"Expense Dec 2023","Expense Adjustment",null,"Y","Expense Dec 2023",null,"Expense Dec 2021","N","Expense Dec 2021","N","Expense Dec 2022","Y","Expense Dec 2023","Y","Expense Dec 2023","Y",null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2023 with CET"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2023 with CET",null,"Booked Rev DEC 2021","Y","Booked Rev DEC 2021","Y","AVG Projected Rev 2022 with CET","Y","AVG Proj Rev 2023","Y","AVG Projected Rev 2023 with CET","Y",null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","Wexpro",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y",null,22]
[6,{"$f":"+F32","v":"Energy Efficiency & STEP 2023"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,S32,FALSE)","v":"Y"},"Energy Efficiency & STEP 2023",null,"Energy Efficiency & STEP 2021","Y","Energy Efficiency & STEP 2021","Y","Energy Efficiency & STEP 2022","Y","Energy Efficiency & STEP 2023","Y","Energy Efficiency & STEP 2023","Y",null,23]
[7,"Utah Bad Debt 2023","Utah Bad Debt",null,"Y","Utah Bad Debt 2023",null,"Utah Bad Debt 2021","N","Utah Bad Debt 2021","Y","Utah Bad Debt 2022","Y","Utah Bad Debt 2023","Y","Utah Bad Debt 2023","Y",null,24]
[8,"Incentives 2023","Incentives",null,"Y","Incentives 2023",null,"Incentives 2021","N","Incentives 2021","Y","Incentives 2022","Y","Incentives 2023","Y","Incentives 2023","Y",null,25]
[9,"Sporting Events DEC 2023","Sporting Events",null,"Y","Sporting Events DEC 2023",null,"Sporting Events DEC 2021","N","Sporting Events DEC 2021","Y","Sporting Events DEC 2022","Y","Sporting Events DEC 2023","Y","Sporting Events DEC 2023","Y",null,26]
[10,"Advertising DEC 2023","Advertising",null,"Y","Advertising DEC 2023",null,"Advertising DEC 2021","N","Advertising DEC 2021","Y","Advertising DEC 2022","Y","Advertising DEC 2023","Y","Advertising DEC 2023","Y",null,27]
[11,"Don & Membership DEC 2023","Donations",null,"Y","Don & Membership DEC 2023",null,"Don & Membership DEC 2021","N","Don & Membership DEC 2021","Y","Don & Membership DEC 2022","Y","Don & Membership DEC 2023","Y","Don & Membership DEC 2023","Y",null,28]
[12,"Reserve Accrual Dec 2023","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2023",null,"Reserve Accrual Dec 2021","N","Reserve Accrual Dec 2021","Y","Reserve Accrual Dec 2022","Y","Reserve Accrual Dec 2023","Y","Reserve Accrual Dec 2023","Y",null,29]
[13,"Pipeline Integrity 2023","Pipeline Integrity",null,"Y","Pipeline Integrity 2023",null,"Pipeline Integrity 2021","N","Pipeline Integrity 2021","N","Pipeline Integrity 2022","Y","Pipeline Integrity 2023","Y","Pipeline Integrity 2023","Y",null,30]
[14,{"$f":"F40","v":"2023 EDIT Adjustment"},"Edit Amort 2020",null,"Y","2023 EDIT Adjustment",null,"2023 EDIT Adjustment","N","2023 EDIT Adjustment","N","2022 EDIT Adjustment","Y","2023 EDIT Adjustment","Y","2023 EDIT Adjustment","Y",null,31]
[15,{"$f":"F41","v":"Envision Tomorrow - Savings"},"Envision Tomorrow Savings",null,"Y","Envision Tomorrow - Savings",null,"Envision Tomorrow - Savings","N","Envision Tomorrow - Savings","N","Envision Tomorrow - Savings","Y","Envision Tomorrow - Savings","Y","Envision Tomorrow - Savings","Y",null,32]
[16,"Pension 2023","Pension",null,"Y","Pension 2023",null,"Pension 2021","Y","Pension 2021","Y","Pension 2022","Y","Pension 2023","Y","Pension 2023","Y",null,33]
[17,"Optional Adjustment 1","Optional Adjustment 1",null,"Y","Optional Adjustment 1",null,"Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","Y","Optional Adjustment 1","Y",null,34]
[18,"Optional Adjustment 2","Optional Adjustment 2",null,"Y","Optional Adjustment 2",null,"Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","Y","Optional Adjustment 2","Y",null,35]
[19,"Optional Adjustment 3","Optional Adjustment 3",null,"Y","Optional Adjustment 3",null,"Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","Y","Optional Adjustment 3","Y",null,36]
[20,"Optional Adjustment 4","Optional Adjustment 4",null,"Y","Optional Adjustment 4",null,"Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","Y","Optional Adjustment 4","Y",null,37]
[21,"Optional Adjustment 5","Optional Adjustment 5",null,"Y","Optional Adjustment 5",null,"Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","Y","Optional Adjustment 5","Y",null,38]
[22,"Optional Adjustment 6","Optional Adjustment 6",null,"Y","Optional Adjustment 6",null,"Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","Y","Optional Adjustment 6","Y",null,39]
[23,"Optional Adjustment 7","Optional Adjustment 7",null,"Y","Optional Adjustment 7",null,"Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","Y","Optional Adjustment 7","Y",null,40]
[24,"Optional Adjustment 8","Optional Adjustment 8",null,"Y","Optional Adjustment 8",null,"Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","Y","Optional Adjustment 8","Y",null,41]
[25,"Optional Adjustment 9","Optional Adjustment 9",null,"Y","Optional Adjustment 9",null,"Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","Y","Optional Adjustment 9","Y",null,42]
[26,"Optional Adjustment 10","Optional Adjustment 10",null,"Y","Optional Adjustment 10",null,"Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","Y","Optional Adjustment 10","Y",null,43]
[27,"Optional Adjustment 11","Optional Adjustment 11",null,"Y","Optional Adjustment 11",null,"Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","Y","Optional Adjustment 11","Y",null,44]
[28,{"$f":"F54","v":"Optional Adjustment 12"},"Optional Adjustment 12",null,{"$f":"HLOOKUP($E$10,Scenarios,S54,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,S54,FALSE)","v":"Optional Adjustment 12"},null,"Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","Y","Optional Adjustment 12","Y",null,45]
[29,"Optional Adjustment 13","Optional Adjustment 13",null,"Y","Optional Adjustment 13",null,"Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","Y","Optional Adjustment 13","Y",null,46]
[30,"Optional Adjustment 14","Optional Adjustment 14",null,"Y","Optional Adjustment 14",null,"Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","Y","Optional Adjustment 14","Y",null,47]
[31,"Optional Adjustment 15","Optional Adjustment 15",null,"Y","Optional Adjustment 15",null,"Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","Y","Optional Adjustment 15","Y",null,48]
[32,"Optional Adjustment 16","Optional Adjustment 16",null,"Y","Optional Adjustment 16",null,"Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","Y","Optional Adjustment 16","Y",null,49]
[33,"Optional Adjustment 17","Optional Adjustment 17",null,"Y","Optional Adjustment 17",null,"Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","Y","Optional Adjustment 17","Y",null,50]
[34,"Optional Adjustment 18","Optional Adjustment 18",null,"Y","Optional Adjustment 18",null,"Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","Y","Optional Adjustment 18","Y",null,51]
[35,"Optional Adjustment 19","Optional Adjustment 19",null,"Y","Optional Adjustment 19",null,"Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","Y","Optional Adjustment 19","Y",null,52]
[36,"Optional Adjustment 20","Optional Adjustment 20",null,"Y","Optional Adjustment 20",null,"Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","Y","Optional Adjustment 20","Y",null,53]
[37,"Optional Adjustment 21","Optional Adjustment 21",null,"Y","Optional Adjustment 21",null,"Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","Y","Optional Adjustment 21","Y",null,54]
[38,"Optional Adjustment 22","Optional Adjustment 22",null,"Y","Optional Adjustment 22",null,"Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","Y","Optional Adjustment 22","Y",null,55]
[39,"LNG O&M 2023","LNG O&M",null,"Y","LNG O&M 2023",null,"LNG O&M 2022","N","LNG O&M 2022","N","LNG O&M 2022","N","LNG O&M 2023","Y","LNG O&M 2023","Y",null,56]
[40,"Labor Adjustment-ROO","Labor Adjustment ROO",null,"N","Labor Adjustment-ROO",null,"Labor Adjustment-ROO","N","Labor Adjustment-ROO","Y","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N",null,57]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[{"$f":"+A67+1","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S67+1","v":59}]
[43,{"$f":"+F69","v":"AVG CAP STR DEC 23"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,S69,FALSE)","v":"AVG CAP STR DEC 23"},null,"AVG CAP STR DEC 21",null,"AVG CAP STR DEC 21",null,"AVG CAP STR DEC 22",null,"AVG CAP STR DEC 23",null,"AVG CAP STR DEC 23",null,null,60]
[44]

{"sheet":"Report","index":1,"n_rows":79,"n_cols":14,"rows_kept":79,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":0.10299999999999999}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2021-12-31","Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":434367535.98388672},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":12559759.937073162},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":446927295.92095989},{"$f":"'ROR-Model'!W368","v":433402503.81071991},{"$f":"+K44*Taxes!L47","v":71516221.875222728},{"$f":"SUM(J13:K13)","v":504918725.68594265},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":446927295.92095989}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":80993824.612691298},{"$f":"+'ROR-Model'!G364","v":10520230.923158675},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":91514055.535850003},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":91514055.535849974}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":458716918.54342198},{"$f":"+'ROR-Model'!G366","v":161470813.13580805},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":620187731.67923009},null,null,{"$f":"SUM(J15:K15)","v":0},0,620187731.67922997]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":20530313.364420999},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":20530313.364420999},null,null,{"$f":"SUM(J16:K16)","v":0},0,20530313.364420999]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":4368944.6655789996},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":4927225.619728107},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":9296170.2853071075},{"$f":"'ROR-Model'!W509","v":9152593.7829681076},null,{"$f":"SUM(J17:K17)","v":9152593.7829681076},0,9296170.2853071056]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":998977537.16999996},189478029.61576802,0,{"$f":"SUM(I13:I17)","v":1188455566.785768},442555097.59368801,71516221.875222728,514071319.46891075,0,1188455566.785768]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":541899657.93643093},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":167141552.35856012},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":709041210.29499114},null,null,{"$f":"SUM(J22:K22)","v":0},0,709041210.29499102]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":18341398.584103372},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":4849491.7004066231},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":23190890.284510002},null,null,{"$f":"SUM(J23:K23)","v":0},0,23190890.284509994]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":560241056.52053428},171991044.05896673,0,732232100.57950115,0,0,0,0,732232100.57950103]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-276657.02},{"$f":"'ROR-Model'!G650","v":-272566.97598799999},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-549223.99598799995},{"$f":"'ROR-Model'!W650","v":-530551.01419994759},null,{"$f":"SUM(J27:K27)","v":-530551.01419994759},0,-549223.99598799995]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":68107473.200000003},{"$f":"'ROR-Model'!G753","v":11172998.440006502},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":79280471.640006498},{"$f":"'ROR-Model'!W753","v":76349544.6795609},null,{"$f":"SUM(J28:K28)","v":76349544.6795609},0,79280471.640006512]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":11942386.309999999},{"$f":"'ROR-Model'!G806","v":1973468.0530517944},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":13915854.363051794},{"$f":"'ROR-Model'!W806","v":13516609.111586522},{"$f":"+K13*'Control Panel'!F22","v":141377.06058325653},{"$f":"SUM(J29:K29)","v":13657986.172169778},0,13915854.363051793]
[18,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F834","v":27940617.460000001},{"$f":"'ROR-Model'!G834","v":-24908377.093170885},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":3032240.366829115},{"$f":"'ROR-Model'!W834","v":2946549.0760039324},null,{"$f":"SUM(J30:K30)","v":2946549.0760039324},0,3032240.3668291159]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":36872211.190000005},{"$f":"'ROR-Model'!G902","v":10070812.927810609},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":46943024.117810614},{"$f":"'ROR-Model'!W902","v":45067357.14316342},null,{"$f":"SUM(J31:K31)","v":45067357.14316342},0,46943024.117810614]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":144586031.14000002},-1963664.6482899804,0,142622366.49171004,137349508.99611485,141377.06058325653,137490886.05669808,0,142622366.49171004]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A32+1","v":21},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A34+1","v":22},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F35+G35+H35-I35","v":0},{"$f":"'ROR-Model'!F926","v":83771049.61999999},{"$f":"'ROR-Model'!G926","v":27836088.228140246},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":111607137.84814024},{"$f":"'ROR-Model'!W926","v":107784165.58911636},null,{"$f":"SUM(J35:K35)","v":107784165.58911636},0,111607137.84814024]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":27727203.699999999},{"$f":"'ROR-Model'!G934","v":8002877.2523862841},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":35730080.952386282},{"$f":"'ROR-Model'!W934","v":34317492.706551582},null,{"$f":"SUM(J36:K36)","v":34317492.706551582},0,35730080.952386282]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F936+'ROR-Model'!F938+'ROR-Model'!F940+'ROR-Model'!F942","v":32781784.319999997},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":-4040311.532139516},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":34023.213169112802},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":28775496.001029592},{"$f":"'ROR-Model'!W936","v":28378906.579115354},{"$f":"(K13-K29)*Taxes!L41","v":17596476.743494764},{"$f":"SUM(J37:K37)","v":45975383.322610117},0,28775496.001029592]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":144280037.63999999},31798653.948387012,34023.213169112802,{"$f":"SUM(I35:I37)","v":176112714.80155611},170480564.87478331,17596476.743494764,188077041.61827806,0,176112714.80155611]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},{"$f":"+F24+F32+F38","v":849107125.30053425},{"$f":"+G24+G32+G38","v":201826033.35906374},34023.213169112802,{"$f":"+I24+I32+I38","v":1050967181.8727673},307830073.87089813,17737853.80407802,325567927.67497611,0,1050967181.8727671]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":0},{"$f":"+F18-F41","v":149870411.86946571},{"$f":"+G18-G41","v":-12348003.743295729},{"$f":"+H18-H41","v":-34023.213169112802},{"$f":"+I18-I41","v":137488384.9130007},{"$f":"+J18-J41","v":134725023.72278988},{"$f":"+L44-J44","v":53778368.0711447},{"$f":"L74*L77","v":188503391.79393458},0,137488384.91300088]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1123","v":3460855331.5295725},{"$f":"'ROR-Model'!G1123","v":851496580.03540909},{"$f":"'ROR-Model'!H1123","v":0},{"$f":"'ROR-Model'!I1123","v":4312351911.5649815},{"$f":"'ROR-Model'!W1123","v":4161554885.7056456},null,{"$f":"SUM(J50:K50)","v":4161554885.7056456},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":4312351911.5649815}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1127","v":0},{"$f":"'ROR-Model'!G1127","v":5036.8300000000008},{"$f":"'ROR-Model'!H1127","v":0},{"$f":"'ROR-Model'!I1127","v":5036.8300000000008},{"$f":"'ROR-Model'!W1127","v":5036.8300000000008},null,5036.8300000000008,0,5036.8300000000008]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1134","v":228556799.54000002},{"$f":"'ROR-Model'!G1134","v":-228556799.54000002},{"$f":"'ROR-Model'!H1134","v":0},{"$f":"'ROR-Model'!I1134","v":0},{"$f":"'ROR-Model'!W1134","v":0},null,0,0,0]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1141","v":-900591326.21000004},{"$f":"'ROR-Model'!G1141","v":-108906362.20837796},{"$f":"'ROR-Model'!H1141","v":0},{"$f":"'ROR-Model'!I1141","v":-1009497688.4183779},{"$f":"'ROR-Model'!W1141","v":-962649660.17370045},null,-962649660.17370045,0,-1009497688.418378]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1148","v":-6297165.96},{"$f":"'ROR-Model'!G1148","v":387467.42957999994},{"$f":"'ROR-Model'!H1148","v":0},{"$f":"'ROR-Model'!I1148","v":-5909698.5304199997},{"$f":"'ROR-Model'!W1148","v":-5700388.6326356214},null,-5700388.6326356214,0,-5909698.5304199997]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1155","v":-425226096.06999993},{"$f":"'ROR-Model'!G1155","v":-9685275.8248736374},{"$f":"'ROR-Model'!H1155","v":0},{"$f":"'ROR-Model'!I1155","v":-434911371.89487362},{"$f":"'ROR-Model'!W1155","v":-419901396.46262586},null,-419901396.46262586]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":2357297542.8295727},{"$f":"SUM(G50:G55)","v":504740646.72173756},{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":2862038189.5513101},{"$f":"SUM(J50:J55)","v":2773308477.2666836},{"$f":"SUM(K50:K54)","v":0},{"$f":"SUM(L50:L55)","v":2773308477.2666836},0,2862038189.5513101]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1173","v":20939896.84},{"$f":"'ROR-Model'!G1173","v":1239113.3124999925},{"$f":"'ROR-Model'!H1173","v":0},{"$f":"'ROR-Model'!I1173","v":22179010.152499992},{"$f":"'ROR-Model'!W1173","v":22179010.152499992},null,{"$f":"SUM(J59:K59)","v":22179010.152499992},0,{"$f":"SUM(F59:H59)","v":22179010.152499992}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1177","v":44932895.700000003},{"$f":"'ROR-Model'!G1177","v":-44932895.700000003},{"$f":"'ROR-Model'!H1177","v":0},{"$f":"'ROR-Model'!I1177","v":0},{"$f":"'ROR-Model'!W1177","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1182","v":3911968.42},{"$f":"'ROR-Model'!G1182","v":4478204.7747916682},{"$f":"'ROR-Model'!H1182","v":0},{"$f":"'ROR-Model'!I1182","v":8390173.1947916672},{"$f":"'ROR-Model'!W1182","v":8263697.5536863785},null,8263697.5536863785,0,8390173.1947916672]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1189","v":47392886.539999999},{"$f":"+'ROR-Model'!G1189","v":0},{"$f":"'ROR-Model'!H1189","v":0},{"$f":"+'ROR-Model'!I1189","v":47392886.539999999},{"$f":"+'ROR-Model'!W1189","v":45860653.897647336},null,45860653.897647336,0,47392886.539999999]
[42,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1196","v":11091091.1},{"$f":"+'ROR-Model'!G1196","v":0},{"$f":"'ROR-Model'!H1196","v":0},{"$f":"+'ROR-Model'!I1196","v":11091091.1},{"$f":"+'ROR-Model'!W1196","v":10732511.299033795},null,10732511.299033795,0,11091091.1]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1201","v":-3941159.83},{"$f":"'ROR-Model'!G1201","v":-181566.0183333332},{"$f":"'ROR-Model'!H1201","v":0},{"$f":"'ROR-Model'!I1201","v":-4122725.8483333332},{"$f":"'ROR-Model'!W1201","v":-3993927.9008333334},null,-3993927.9008333334,0,-4122725.8483333332]
[44,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1206","v":0},{"$f":"'ROR-Model'!G1206","v":0},{"$f":"'ROR-Model'!H1206","v":0},{"$f":"'ROR-Model'!I1206","v":0},{"$f":"'ROR-Model'!W1206","v":0},null,0,0,0]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1210","v":-102616.39999999997},{"$f":"'ROR-Model'!G1210","v":-4203.2691666667088},{"$f":"'ROR-Model'!H1210","v":0},{"$f":"'ROR-Model'!I1210","v":-106819.66916666667},{"$f":"'ROR-Model'!W1210","v":-103366.14278556436},null,-103366.14278556436,0,-106819.66916666667]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1217","v":0},{"$f":"'ROR-Model'!G1217","v":0},{"$f":"'ROR-Model'!H1217","v":0},{"$f":"'ROR-Model'!I1217","v":0},{"$f":"'ROR-Model'!W1217","v":0},null,0,0,0]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1224+'ROR-Model'!F1231","v":-346936156.47000003},{"$f":"'ROR-Model'!G1224+'ROR-Model'!G1231","v":25217712.183945701},{"$f":"'ROR-Model'!H1224+'ROR-Model'!H1231","v":0},{"$f":"'ROR-Model'!I1224+'ROR-Model'!I1231","v":-321718444.28605425},{"$f":"'ROR-Model'!W1224+'ROR-Model'!W1231","v":-313280432.477902},null,-313280432.477902,0,-321718444.28605431]
[48,null,"186-7","Deferred Pension Asset",{"$f":"+F69+G69+H69-I69","v":-2.9802322387695313E-8},{"$f":"'ROR-Model'!F1235","v":135902646.68000001},{"$f":"'ROR-Model'!G1235","v":-135902646.68000004},{"$f":"'ROR-Model'!H1235","v":0},{"$f":"'ROR-Model'!I1235","v":0},{"$f":"'ROR-Model'!W1235","v":0},null,{"$f":"SUM(J69:K69)","v":0}]
[49,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1275","v":17390722.491730031},{"$f":"'ROR-Model'!G1275","v":3980317.922858112},{"$f":"'ROR-Model'!H1275","v":778.3392601701147},{"$f":"'ROR-Model'!I1275","v":21371818.753848322},{"$f":"'ROR-Model'!W1275","v":20796924.493468642},null,{"$f":"SUM(J70:K70)","v":20796924.493468642},0,21371818.753848311]
[50,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F70)","v":-69417824.928269982},{"$f":"SUM(G59:G70)","v":-146105963.47340456},778.3392601701147,{"$f":"SUM(I59:I70)","v":-215523010.06241429},{"$f":"SUM(J59:J70)","v":-209544929.12518477},0,-209544929.12518477,0,-215523010.06241438]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A71+1","v":51},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F71","v":2287879717.9013028},{"$f":"+G56+G71","v":358634683.24833298},{"$f":"+H56+H71","v":778.3392601701147},{"$f":"+I56+I71","v":2646515179.4888959},{"$f":"+J56+J71","v":2563763548.1414986},null,{"$f":"+L56+L71","v":2563763548.1414986},0,2646515179.4888959]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E74)","v":-2.9802322387695313E-8},null,null,null,null,null,null,null,0,{"$f":"SUM(F76:H76)","v":0}]
[{"$f":"+A74+1","v":52},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F74","v":6.5506246109364299E-2},null,null,{"$f":"I44/I74","v":5.1950725988109743E-2},{"$f":"J44/J74","v":5.2549707175785998E-2},null,{"$f":"'Capital Str'!F10","v":7.3526044135615726E-2},{"$f":"+N77-I77","v":1.3555520121254556E-2},{"$f":"SUM(F77:H77)","v":6.5506246109364299E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:H78)","v":0}]
[{"$f":"+A77+1","v":53},"RETURN ON EQUITY",null,null,null,{"$f":"(F77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.7927983328416448E-2},null,null,{"$f":"(I77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":6.24524009520568E-2},{"$f":"(J77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":6.357809693804925E-2},null,{"$f":"'Capital Str'!E9","v":0.10299999999999999},{"$f":"+N79-I79","v":2.5475582376359648E-2},{"$f":"SUM(F79:H79)","v":8.7927983328416448E-2}]

{"sheet":"Adjustments","index":2,"n_rows":1265,"n_cols":49,"rows_kept":1265,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},{"$f":"IF(G8=\"Y\",1,0)","v":1},{"$f":"IF(H8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"IF(R8=\"Y\",1,0)","v":1},{"$f":"IF(S8=\"Y\",1,0)","v":1},1,{"$f":"IF(U8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},{"$f":"+H6+1","v":4},{"$f":"+I6+1","v":5},{"$f":"+J6+1","v":6},7,8,9,10,11,12,13,14,{"$f":"+S6+1","v":15},16,{"$f":"+U6+1","v":17},{"$f":"+V6+1","v":18},{"$f":"+W6+1","v":19},{"$f":"+X6+1","v":20},{"$f":"+Y6+1","v":21},{"$f":"+Z6+1","v":22},{"$f":"+AA6+1","v":23},{"$f":"+AB6+1","v":24},{"$f":"+AC6+1","v":25},{"$f":"+AD6+1","v":26},{"$f":"+AE6+1","v":27},{"$f":"+AF6+1","v":28},{"$f":"+AG6+1","v":29},{"$f":"+AH6+1","v":30},{"$f":"+AI6+1","v":31},{"$f":"+AJ6+1","v":32},{"$f":"+AK6+1","v":33},{"$f":"+AL6+1","v":34},{"$f":"+AM6+1","v":35},{"$f":"+AN6+1","v":36},{"$f":"+AO6+1","v":37},{"$f":"+AP6+1","v":38},{"$f":"+AQ6+1","v":39},{"$f":"+AR6+1","v":40}]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(U$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(V$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(W$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(X$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(Y$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(Z$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AA$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AB$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AC$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AD$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AE$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AF$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AG$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AH$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AI$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AJ$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AK$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AL$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AM$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AN$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AO$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AP$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AQ$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AR$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AS$6,'Control Panel'!$A$8:$F$83,5)","v":"N"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2023"},"Expense Dec 2023","AVG Projected Rev 2023 with CET","Underground Storage","Wexpro","Energy Efficiency & STEP 2023","Utah Bad Debt 2023","Incentives 2023","Sporting Events DEC 2023","Advertising DEC 2023","Don & Membership DEC 2023","Reserve Accrual Dec 2023","Pipeline Integrity 2023","2023 EDIT Adjustment","Envision Tomorrow - Savings","Pension 2023","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","LNG O&M 2023","Labor Adjustment-ROO","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$15","v":38227886.606950462},null,null,0,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G16*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G16*$T$1","v":0},{"$f":"Pension!G16*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G16*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G16*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G16*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G16*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G16*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G16*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G16*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G16*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G16*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G16*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G16*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G16*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G16*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G16*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G16*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G16*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G16*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G16*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G16*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G16*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G16*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G16*$AQ$1","v":0},{"$f":"'LNG O&M'!G16*$AR$1","v":0},null,{"$f":"SUM(F16:AS16)","v":38227886.606950462},null,{"$f":"SUM(AT16:AT16)","v":38227886.606950462},{"$f":"+AV16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$17","v":11442132.547719985},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G18*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G18*$T$1","v":0},{"$f":"Pension!G18*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G18*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G18*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G18*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G18*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G18*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G18*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G18*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G18*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G18*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G18*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G18*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G18*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G18*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G18*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G18*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G18*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G18*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G18*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G18*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G18*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G18*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G18*$AQ$1","v":0},{"$f":"'LNG O&M'!G18*$AR$1","v":0},null,{"$f":"SUM(F18:AS18)","v":11442132.547719985},null,{"$f":"SUM(AT18:AT18)","v":11442132.547719985},{"$f":"+AV18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$19","v":154327042.71899998},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G20*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G20*$T$1","v":0},{"$f":"Pension!G20*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G20*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G20*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G20*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G20*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G20*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G20*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G20*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G20*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G20*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G20*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G20*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G20*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G20*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G20*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G20*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G20*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G20*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G20*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G20*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G20*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G20*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G20*$AQ$1","v":0},{"$f":"'LNG O&M'!G20*$AR$1","v":0},null,{"$f":"SUM(F20:AS20)","v":154327042.71899998},null,{"$f":"SUM(AT20:AT20)","v":154327042.71899998},{"$f":"+AV20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":203997061.87367043},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},0,{"$f":"SUM(S16:S20)","v":0},0,0,{"$f":"SUM(V16:V20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF16:AF20)","v":0},0,0,0,{"$f":"SUM(AJ16:AJ20)","v":0},0,0,0,0,{"$f":"SUM(AO16:AO20)","v":0},0,0,{"$f":"SUM(AR16:AR20)","v":0},null,{"$f":"SUM(F21:AS21)","v":203997061.87367043},null,{"$f":"SUM(AT21:AT21)","v":203997061.87367043},{"$f":"+AV21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$22","v":10521204.306000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:AS23)","v":10521204.306000009},null,{"$f":"SUM(AT23:AT23)","v":10521204.306000009},{"$f":"+AV23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G25*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G25*$T$1","v":0},{"$f":"Pension!G25*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G25*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G25*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G25*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G25*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G25*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G25*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G25*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G25*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G25*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G25*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G25*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G25*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G25*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G25*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G25*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G25*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G25*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G25*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G25*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G25*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G25*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G25*$AQ$1","v":0},{"$f":"'LNG O&M'!G25*$AR$1","v":0},null,{"$f":"SUM(F25:AS25)","v":0},null,{"$f":"SUM(AT25:AT25)","v":0},{"$f":"+AV25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G27*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G27*$T$1","v":0},{"$f":"Pension!G27*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G27*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G27*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G27*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G27*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G27*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G27*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G27*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G27*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G27*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G27*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G27*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G27*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G27*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G27*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G27*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G27*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G27*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G27*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G27*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G27*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G27*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G27*$AQ$1","v":0},{"$f":"'LNG O&M'!G27*$AR$1","v":0},null,{"$f":"SUM(F27:AS27)","v":0},null,{"$f":"SUM(AT27:AT27)","v":0},{"$f":"+AV27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G29*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G29*$T$1","v":0},{"$f":"Pension!G29*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G29*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G29*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G29*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G29*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G29*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G29*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G29*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G29*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G29*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G29*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G29*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G29*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G29*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G29*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G29*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G29*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G29*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G29*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G29*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G29*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G29*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G29*$AQ$1","v":0},{"$f":"'LNG O&M'!G29*$AR$1","v":0},null,{"$f":"SUM(F29:AS29)","v":0},null,{"$f":"SUM(AT29:AT29)","v":0},{"$f":"+AV29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},null,{"$f":"H1*SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"SUM(J25:J29)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q25:Q29)","v":0},0,{"$f":"SUM(S25:S29)","v":0},0,0,{"$f":"SUM(V25:V29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF25:AF29)","v":0},0,0,0,{"$f":"SUM(AJ25:AJ29)","v":0},0,0,0,0,{"$f":"SUM(AO25:AO29)","v":0},0,0,{"$f":"SUM(AR25:AR29)","v":0},null,{"$f":"SUM(F30:AS30)","v":0},null,{"$f":"SUM(AT30:AT30)","v":0},{"$f":"+AV30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:AS32)","v":0},null,{"$f":"SUM(AT32:AT32)","v":0},{"$f":"+AV32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G34*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G34*$T$1","v":0},{"$f":"Pension!G34*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G34*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G34*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G34*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G34*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G34*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G34*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G34*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G34*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G34*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G34*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G34*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G34*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G34*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G34*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G34*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G34*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G34*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G34*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G34*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G34*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G34*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G34*$AQ$1","v":0},{"$f":"'LNG O&M'!G34*$AR$1","v":0},null,{"$f":"SUM(F34:AS34)","v":0},null,{"$f":"SUM(AT34:AT34)","v":0},{"$f":"+AV34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G36*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G36*$T$1","v":0},{"$f":"Pension!G36*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G36*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G36*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G36*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G36*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G36*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G36*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G36*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G36*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G36*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G36*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G36*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G36*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G36*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G36*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G36*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G36*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G36*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G36*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G36*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G36*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G36*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G36*$AQ$1","v":0},{"$f":"'LNG O&M'!G36*$AR$1","v":0},null,{"$f":"SUM(F36:AS36)","v":0},null,{"$f":"SUM(AT36:AT36)","v":0},{"$f":"+AV36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G38*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G38*$T$1","v":0},{"$f":"Pension!G38*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G38*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G38*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G38*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G38*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G38*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G38*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G38*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G38*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G38*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G38*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G38*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G38*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G38*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G38*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G38*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G38*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G38*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G38*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G38*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G38*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G38*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G38*$AQ$1","v":0},{"$f":"'LNG O&M'!G38*$AR$1","v":0},null,{"$f":"SUM(F38:AS38)","v":0},null,{"$f":"SUM(AT38:AT38)","v":0},{"$f":"+AV38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},null,{"$f":"H1*SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"SUM(J34:J38)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q34:Q38)","v":0},0,{"$f":"SUM(S34:S38)","v":0},0,0,{"$f":"SUM(V34:V38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF34:AF38)","v":0},0,0,0,{"$f":"SUM(AJ34:AJ38)","v":0},0,0,0,0,{"$f":"SUM(AO34:AO38)","v":0},0,0,{"$f":"SUM(AR34:AR38)","v":0},null,{"$f":"SUM(F39:AS39)","v":0},null,{"$f":"SUM(AT39:AT39)","v":0},{"$f":"+AV39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:AS41)","v":0},null,{"$f":"SUM(AT41:AT41)","v":0},{"$f":"+AV41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV42-'ROR-Model'!G42","v":0}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$42","v":-45020.742094365414},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G43*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G43*$T$1","v":0},{"$f":"Pension!G43*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G43*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G43*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G43*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G43*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G43*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G43*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G43*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G43*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G43*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G43*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G43*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G43*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G43*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G43*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G43*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G43*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G43*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G43*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G43*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G43*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G43*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G43*$AQ$1","v":0},{"$f":"'LNG O&M'!G43*$AR$1","v":0},null,{"$f":"SUM(F43:AS43)","v":-45020.742094365414},null,{"$f":"SUM(AT43:AT43)","v":-45020.742094365414},{"$f":"+AV43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$44","v":98994.605550000211},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G45*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G45*$T$1","v":0},{"$f":"Pension!G45*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G45*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G45*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G45*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G45*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G45*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G45*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G45*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G45*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G45*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G45*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G45*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G45*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G45*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G45*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G45*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G45*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G45*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G45*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G45*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G45*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G45*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G45*$AQ$1","v":0},{"$f":"'LNG O&M'!G45*$AR$1","v":0},null,{"$f":"SUM(F45:AS45)","v":98994.605550000211},null,{"$f":"SUM(AT45:AT45)","v":98994.605550000211},{"$f":"+AV45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$46","v":2534725.9518000036},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G47*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G47*$T$1","v":0},{"$f":"Pension!G47*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G47*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G47*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G47*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G47*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G47*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G47*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G47*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G47*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G47*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G47*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G47*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G47*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G47*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G47*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G47*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G47*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G47*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G47*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G47*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G47*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G47*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G47*$AQ$1","v":0},{"$f":"'LNG O&M'!G47*$AR$1","v":0},null,{"$f":"SUM(F47:AS47)","v":2534725.9518000036},null,{"$f":"SUM(AT47:AT47)","v":2534725.9518000036},{"$f":"+AV47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":2588699.8152556382},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},0,{"$f":"SUM(S43:S47)","v":0},0,0,{"$f":"SUM(V43:V47)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF43:AF47)","v":0},0,0,0,{"$f":"SUM(AJ43:AJ47)","v":0},0,0,0,0,{"$f":"SUM(AO43:AO47)","v":0},0,0,{"$f":"SUM(AR43:AR47)","v":0},null,{"$f":"SUM(AT43:AT47)","v":2588699.8152556382},null,{"$f":"SUM(AV43:AV47)","v":2588699.8152556382},{"$f":"+AV48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$49","v":-5866.1150000002235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:AS50)","v":-5866.1150000002235},null,{"$f":"SUM(AT50:AT50)","v":-5866.1150000002235},{"$f":"+AV50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G52*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G52*$T$1","v":0},{"$f":"Pension!G52*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G52*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G52*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G52*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G52*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G52*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G52*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G52*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G52*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G52*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G52*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G52*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G52*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G52*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G52*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G52*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G52*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G52*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G52*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G52*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G52*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G52*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G52*$AQ$1","v":0},{"$f":"'LNG O&M'!G52*$AR$1","v":0},null,{"$f":"SUM(F52:AS52)","v":0},null,{"$f":"SUM(AT52:AT52)","v":0},{"$f":"+AV52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G53*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G53*$T$1","v":0},{"$f":"Pension!G53*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G53*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G53*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G53*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G53*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G53*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G53*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G53*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G53*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G53*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G53*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G53*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G53*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G53*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G53*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G53*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G53*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G53*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G53*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G53*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G53*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G53*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G53*$AQ$1","v":0},{"$f":"'LNG O&M'!G53*$AR$1","v":0},null,{"$f":"SUM(F53:AS53)","v":0},null,{"$f":"SUM(AT53:AT53)","v":0},{"$f":"+AV53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G54*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G54*$T$1","v":0},{"$f":"Pension!G54*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G54*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G54*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G54*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G54*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G54*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G54*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G54*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G54*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G54*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G54*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G54*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G54*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G54*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G54*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G54*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G54*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G54*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G54*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G54*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G54*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G54*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G54*$AQ$1","v":0},{"$f":"'LNG O&M'!G54*$AR$1","v":0},null,{"$f":"SUM(F54:AS54)","v":0},null,{"$f":"SUM(AT54:AT54)","v":0},{"$f":"+AV54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G55*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G55*$T$1","v":0},{"$f":"Pension!G55*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G55*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G55*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G55*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G55*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G55*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G55*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G55*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G55*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G55*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G55*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G55*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G55*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G55*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G55*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G55*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G55*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G55*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G55*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G55*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G55*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G55*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G55*$AQ$1","v":0},{"$f":"'LNG O&M'!G55*$AR$1","v":0},null,{"$f":"SUM(F55:AS55)","v":0},null,{"$f":"SUM(AT55:AT55)","v":0},{"$f":"+AV55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G56*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G56*$T$1","v":0},{"$f":"Pension!G56*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G56*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G56*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G56*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G56*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G56*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G56*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G56*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G56*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G56*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G56*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G56*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G56*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G56*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G56*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G56*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G56*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G56*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G56*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G56*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G56*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G56*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G56*$AQ$1","v":0},{"$f":"'LNG O&M'!G56*$AR$1","v":0},null,{"$f":"SUM(F56:AS56)","v":0},null,{"$f":"SUM(AT56:AT56)","v":0},{"$f":"+AV56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},null,{"$f":"H1*SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"SUM(J52:J56)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q52:Q56)","v":0},0,{"$f":"SUM(S52:S56)","v":0},0,0,{"$f":"SUM(V52:V56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF52:AF56)","v":0},0,0,0,{"$f":"SUM(AJ52:AJ56)","v":0},0,0,0,0,{"$f":"SUM(AO52:AO56)","v":0},0,0,{"$f":"SUM(AR52:AR56)","v":0},null,{"$f":"SUM(AT52:AT56)","v":0},null,{"$f":"SUM(AV52:AV56)","v":0},{"$f":"+AV57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$S$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:AS59)","v":0},null,{"$f":"SUM(AT59:AT59)","v":0},{"$f":"+AV59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$60","v":327515.11197887501},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G61*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G61*$T$1","v":0},{"$f":"Pension!G61*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G61*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G61*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G61*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G61*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G61*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G61*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G61*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G61*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G61*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G61*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G61*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G61*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G61*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G61*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G61*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G61*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G61*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G61*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G61*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G61*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G61*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G61*$AQ$1","v":0},{"$f":"'LNG O&M'!G61*$AR$1","v":0},null,{"$f":"SUM(F61:AS61)","v":327515.11197887501},null,{"$f":"SUM(AT61:AT61)","v":327515.11197887501},{"$f":"+AV61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$62","v":87986.36618868995},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G63*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G63*$T$1","v":0},{"$f":"Pension!G63*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G63*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G63*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G63*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G63*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G63*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G63*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G63*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G63*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G63*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G63*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G63*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G63*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G63*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G63*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G63*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G63*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G63*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G63*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G63*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G63*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G63*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G63*$AQ$1","v":0},{"$f":"'LNG O&M'!G63*$AR$1","v":0},null,{"$f":"SUM(F63:AS63)","v":87986.36618868995},null,{"$f":"SUM(AT63:AT63)","v":87986.36618868995},{"$f":"+AV63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$64","v":547798.8029014701},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G65*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G65*$T$1","v":0},{"$f":"Pension!G65*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G65*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G65*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G65*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G65*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G65*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G65*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G65*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G65*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G65*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G65*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G65*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G65*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G65*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G65*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G65*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G65*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G65*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G65*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G65*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G65*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G65*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G65*$AQ$1","v":0},{"$f":"'LNG O&M'!G65*$AR$1","v":0},null,{"$f":"SUM(F65:AS65)","v":547798.8029014701},null,{"$f":"SUM(AT65:AT65)","v":547798.8029014701},{"$f":"+AV65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":963300.28106903506},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},0,{"$f":"SUM(S61:S65)","v":0},0,0,{"$f":"SUM(V61:V65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF61:AF65)","v":0},0,0,0,{"$f":"SUM(AJ61:AJ65)","v":0},0,0,0,0,{"$f":"SUM(AO61:AO65)","v":0},0,0,{"$f":"SUM(AR61:AR65)","v":0},null,{"$f":"SUM(AT61:AT65)","v":963300.28106903506},null,{"$f":"SUM(AV61:AV65)","v":963300.28106903506},{"$f":"+AV66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$67","v":-1885.9089999999851},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:AS68)","v":-1885.9089999999851},null,{"$f":"SUM(AT68:AT68)","v":-1885.9089999999851},{"$f":"+AV68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G70*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G70*$T$1","v":0},{"$f":"Pension!G70*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G70*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G70*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G70*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G70*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G70*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G70*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G70*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G70*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G70*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G70*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G70*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G70*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G70*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G70*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G70*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G70*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G70*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G70*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G70*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G70*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G70*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G70*$AQ$1","v":0},{"$f":"'LNG O&M'!G70*$AR$1","v":0},null,{"$f":"SUM(F70:AS70)","v":0},null,{"$f":"SUM(AT70:AT70)","v":0},{"$f":"+AV70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G72*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G72*$T$1","v":0},{"$f":"Pension!G72*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G72*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G72*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G72*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G72*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G72*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G72*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G72*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G72*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G72*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G72*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G72*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G72*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G72*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G72*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G72*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G72*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G72*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G72*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G72*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G72*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G72*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G72*$AQ$1","v":0},{"$f":"'LNG O&M'!G72*$AR$1","v":0},null,{"$f":"SUM(F72:AS72)","v":0},null,{"$f":"SUM(AT72:AT72)","v":0},{"$f":"+AV72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G74*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G74*$T$1","v":0},{"$f":"Pension!G74*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G74*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G74*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G74*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G74*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G74*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G74*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G74*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G74*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G74*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G74*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G74*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G74*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G74*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G74*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G74*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G74*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G74*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G74*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G74*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G74*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G74*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G74*$AQ$1","v":0},{"$f":"'LNG O&M'!G74*$AR$1","v":0},null,{"$f":"SUM(F74:AS74)","v":0},null,{"$f":"SUM(AT74:AT74)","v":0},{"$f":"+AV74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},null,{"$f":"H1*SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q70:Q74)","v":0},0,{"$f":"SUM(S70:S74)","v":0},0,0,{"$f":"SUM(V70:V74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF70:AF74)","v":0},0,0,0,{"$f":"SUM(AJ70:AJ74)","v":0},0,0,0,0,{"$f":"SUM(AO70:AO74)","v":0},0,0,{"$f":"SUM(AR70:AR74)","v":0},null,{"$f":"SUM(AT70:AT74)","v":0},null,{"$f":"SUM(AV70:AV74)","v":0},{"$f":"+AV75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:AS77)","v":0},null,{"$f":"SUM(AT77:AT77)","v":0},{"$f":"+AV77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G79*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G79*$T$1","v":0},{"$f":"Pension!G79*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G79*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G79*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G79*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G79*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G79*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G79*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G79*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G79*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G79*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G79*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G79*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G79*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G79*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G79*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G79*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G79*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G79*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G79*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G79*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G79*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G79*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G79*$AQ$1","v":0},{"$f":"'LNG O&M'!G79*$AR$1","v":0},null,{"$f":"SUM(F79:AS79)","v":0},null,{"$f":"SUM(AT79:AT79)","v":0},{"$f":"+AV79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G81*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G81*$T$1","v":0},{"$f":"Pension!G81*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G81*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G81*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G81*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G81*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G81*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G81*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G81*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G81*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G81*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G81*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G81*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G81*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G81*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G81*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G81*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G81*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G81*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G81*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G81*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G81*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G81*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G81*$AQ$1","v":0},{"$f":"'LNG O&M'!G81*$AR$1","v":0},null,{"$f":"SUM(F81:AS81)","v":0},null,{"$f":"SUM(AT81:AT81)","v":0},{"$f":"+AV81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G83*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G83*$T$1","v":0},{"$f":"Pension!G83*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G83*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G83*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G83*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G83*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G83*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G83*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G83*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G83*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G83*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G83*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G83*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G83*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G83*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G83*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G83*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G83*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G83*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G83*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G83*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G83*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G83*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G83*$AQ$1","v":0},{"$f":"'LNG O&M'!G83*$AR$1","v":0},null,{"$f":"SUM(F83:AS83)","v":0},null,{"$f":"SUM(AT83:AT83)","v":0},{"$f":"+AV83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},null,{"$f":"H1*SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q79:Q83)","v":0},0,{"$f":"SUM(S79:S83)","v":0},0,0,{"$f":"SUM(V79:V83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF79:AF83)","v":0},0,0,0,{"$f":"SUM(AJ79:AJ83)","v":0},0,0,0,0,{"$f":"SUM(AO79:AO83)","v":0},0,0,{"$f":"SUM(AR79:AR83)","v":0},null,{"$f":"SUM(AT79:AT83)","v":0},null,{"$f":"SUM(AV79:AV83)","v":0},{"$f":"+AV84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:AS86)","v":0},null,{"$f":"SUM(AT86:AT86)","v":0},{"$f":"+AV86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G88*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G88*$T$1","v":0},{"$f":"Pension!G88*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G88*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G88*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G88*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G88*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G88*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G88*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G88*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G88*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G88*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G88*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G88*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G88*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G88*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G88*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G88*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G88*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G88*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G88*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G88*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G88*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G88*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G88*$AQ$1","v":0},{"$f":"'LNG O&M'!G88*$AR$1","v":0},null,{"$f":"SUM(F88:AS88)","v":0},null,{"$f":"SUM(AT88:AT88)","v":0},{"$f":"+AV88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G90*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G90*$T$1","v":0},{"$f":"Pension!G90*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G90*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G90*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G90*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G90*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G90*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G90*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G90*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G90*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G90*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G90*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G90*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G90*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G90*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G90*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G90*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G90*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G90*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G90*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G90*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G90*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G90*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G90*$AQ$1","v":0},{"$f":"'LNG O&M'!G90*$AR$1","v":0},null,{"$f":"SUM(F90:AS90)","v":0},null,{"$f":"SUM(AT90:AT90)","v":0},{"$f":"+AV90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G92*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G92*$T$1","v":0},{"$f":"Pension!G92*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G92*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G92*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G92*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G92*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G92*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G92*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G92*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G92*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G92*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G92*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G92*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G92*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G92*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G92*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G92*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G92*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G92*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G92*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G92*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G92*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G92*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G92*$AQ$1","v":0},{"$f":"'LNG O&M'!G92*$AR$1","v":0},null,{"$f":"SUM(F92:AS92)","v":0},null,{"$f":"SUM(AT92:AT92)","v":0},{"$f":"+AV92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},null,{"$f":"H1*SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"SUM(J88:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q88:Q92)","v":0},0,{"$f":"SUM(S88:S92)","v":0},0,0,{"$f":"SUM(V88:V92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF88:AF92)","v":0},0,0,0,{"$f":"SUM(AJ88:AJ92)","v":0},0,0,0,0,{"$f":"SUM(AO88:AO92)","v":0},0,0,{"$f":"SUM(AR88:AR92)","v":0},null,{"$f":"SUM(AT88:AT92)","v":0},null,{"$f":"SUM(AV88:AV92)","v":0},{"$f":"+AV93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:AS95)","v":0},null,{"$f":"SUM(AT95:AT95)","v":0},{"$f":"+AV95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV96-'ROR-Model'!G96","v":0}]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$96","v":-4697.8244800547254},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G97*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G97*$T$1","v":0},{"$f":"Pension!G97*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G97*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G97*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G97*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G97*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G97*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G97*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G97*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G97*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G97*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G97*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G97*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G97*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G97*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G97*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G97*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G97*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G97*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G97*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G97*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G97*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G97*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G97*$AQ$1","v":0},{"$f":"'LNG O&M'!G97*$AR$1","v":0},null,{"$f":"SUM(F97:AS97)","v":-4697.8244800547254},null,{"$f":"SUM(AT97:AT97)","v":-4697.8244800547254},{"$f":"+AV97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$98","v":-4567.3938000000053},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G99*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G99*$T$1","v":0},{"$f":"Pension!G99*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G99*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G99*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G99*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G99*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G99*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G99*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G99*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G99*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G99*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G99*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G99*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G99*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G99*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G99*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G99*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G99*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G99*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G99*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G99*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G99*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G99*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G99*$AQ$1","v":0},{"$f":"'LNG O&M'!G99*$AR$1","v":0},null,{"$f":"SUM(F99:AS99)","v":-4567.3938000000053},null,{"$f":"SUM(AT99:AT99)","v":-4567.3938000000053},{"$f":"+AV99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$100","v":167232.92920000036},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G101*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G101*$T$1","v":0},{"$f":"Pension!G101*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G101*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G101*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G101*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G101*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G101*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G101*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G101*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G101*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G101*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G101*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G101*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G101*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G101*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G101*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G101*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G101*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G101*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G101*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G101*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G101*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G101*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G101*$AQ$1","v":0},{"$f":"'LNG O&M'!G101*$AR$1","v":0},null,{"$f":"SUM(F101:AS101)","v":167232.92920000036},null,{"$f":"SUM(AT101:AT101)","v":167232.92920000036},{"$f":"+AV101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":157967.71091994562},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},0,{"$f":"SUM(S97:S101)","v":0},0,0,{"$f":"SUM(V97:V101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF97:AF101)","v":0},0,0,0,{"$f":"SUM(AJ97:AJ101)","v":0},0,0,0,0,{"$f":"SUM(AO97:AO101)","v":0},0,0,{"$f":"SUM(AR97:AR101)","v":0},null,{"$f":"SUM(AT97:AT101)","v":157967.71091994562},null,{"$f":"SUM(AV97:AV101)","v":157967.71091994562},{"$f":"+AV102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$103","v":-24632.032999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:AS104)","v":-24632.032999999996},null,{"$f":"SUM(AT104:AT104)","v":-24632.032999999996},{"$f":"+AV104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G106*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G106*$T$1","v":0},{"$f":"Pension!G106*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G106*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G106*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G106*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G106*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G106*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G106*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G106*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G106*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G106*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G106*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G106*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G106*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G106*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G106*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G106*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G106*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G106*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G106*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G106*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G106*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G106*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G106*$AQ$1","v":0},{"$f":"'LNG O&M'!G106*$AR$1","v":0},null,{"$f":"SUM(F106:AS106)","v":0},null,{"$f":"SUM(AT106:AT106)","v":0},{"$f":"+AV106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G108*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G108*$T$1","v":0},{"$f":"Pension!G108*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G108*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G108*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G108*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G108*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G108*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G108*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G108*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G108*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G108*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G108*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G108*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G108*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G108*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G108*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G108*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G108*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G108*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G108*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G108*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G108*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G108*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G108*$AQ$1","v":0},{"$f":"'LNG O&M'!G108*$AR$1","v":0},null,{"$f":"SUM(F108:AS108)","v":0},null,{"$f":"SUM(AT108:AT108)","v":0},{"$f":"+AV108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G110*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G110*$T$1","v":0},{"$f":"Pension!G110*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G110*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G110*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G110*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G110*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G110*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G110*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G110*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G110*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G110*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G110*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G110*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G110*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G110*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G110*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G110*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G110*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G110*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G110*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G110*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G110*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G110*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G110*$AQ$1","v":0},{"$f":"'LNG O&M'!G110*$AR$1","v":0},null,{"$f":"SUM(F110:AS110)","v":0},null,{"$f":"SUM(AT110:AT110)","v":0},{"$f":"+AV110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},null,{"$f":"H1*SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"SUM(J106:J110)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q106:Q110)","v":0},0,{"$f":"SUM(S106:S110)","v":0},0,0,{"$f":"SUM(V106:V110)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF106:AF110)","v":0},0,0,0,{"$f":"SUM(AJ106:AJ110)","v":0},0,0,0,0,{"$f":"SUM(AO106:AO110)","v":0},0,0,{"$f":"SUM(AR106:AR110)","v":0},null,{"$f":"SUM(AT106:AT110)","v":0},null,{"$f":"SUM(AV106:AV110)","v":0},{"$f":"+AV111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:AS113)","v":0},null,{"$f":"SUM(AT113:AT113)","v":0},{"$f":"+AV113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$114","v":2240124},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G115*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G115*$T$1","v":0},{"$f":"Pension!G115*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G115*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G115*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G115*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G115*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G115*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G115*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G115*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G115*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G115*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G115*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G115*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G115*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G115*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G115*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G115*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G115*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G115*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G115*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G115*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G115*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G115*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G115*$AQ$1","v":0},{"$f":"'LNG O&M'!G115*$AR$1","v":0},null,{"$f":"SUM(F115:AS115)","v":2240124},null,{"$f":"SUM(AT115:AT115)","v":2240124},{"$f":"+AV115-'ROR-Model'!G115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G117*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G117*$T$1","v":0},{"$f":"Pension!G117*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G117*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G117*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G117*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G117*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G117*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G117*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G117*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G117*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G117*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G117*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G117*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G117*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G117*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G117*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G117*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G117*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G117*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G117*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G117*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G117*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G117*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G117*$AQ$1","v":0},{"$f":"'LNG O&M'!G117*$AR$1","v":0},null,{"$f":"SUM(F117:AS117)","v":0},null,{"$f":"SUM(AT117:AT117)","v":0},{"$f":"+AV117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G119*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G119*$T$1","v":0},{"$f":"Pension!G119*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G119*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G119*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G119*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G119*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G119*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G119*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G119*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G119*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G119*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G119*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G119*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G119*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G119*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G119*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G119*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G119*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G119*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G119*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G119*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G119*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G119*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G119*$AQ$1","v":0},{"$f":"'LNG O&M'!G119*$AR$1","v":0},null,{"$f":"SUM(F119:AS119)","v":0},null,{"$f":"SUM(AT119:AT119)","v":0},{"$f":"+AV119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$f":"H1*SUM(H115:H119)","v":2240124},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q115:Q119)","v":0},0,{"$f":"SUM(S115:S119)","v":0},0,0,{"$f":"SUM(V115:V119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF115:AF119)","v":0},0,0,0,{"$f":"SUM(AJ115:AJ119)","v":0},0,0,0,0,{"$f":"SUM(AO115:AO119)","v":0},0,0,{"$f":"SUM(AR115:AR119)","v":0},null,{"$f":"SUM(AT115:AT119)","v":2240124},null,{"$f":"SUM(AV115:AV119)","v":2240124},{"$f":"+AV120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$121","v":43403526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:AS122)","v":43403526},null,{"$f":"SUM(AT122:AT122)","v":43403526},{"$f":"+AV122-'ROR-Model'!G122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV123-'ROR-Model'!G123","v":0}]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$123","v":-4609324.0306839552},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G124*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G124*$T$1","v":0},{"$f":"Pension!G124*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G124*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G124*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G124*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G124*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G124*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G124*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G124*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G124*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G124*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G124*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G124*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G124*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G124*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G124*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G124*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G124*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G124*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G124*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G124*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G124*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G124*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G124*$AQ$1","v":0},{"$f":"'LNG O&M'!G124*$AR$1","v":0},null,{"$f":"SUM(F124:AS124)","v":-4609324.0306839552},null,{"$f":"SUM(AT124:AT124)","v":-4609324.0306839552},{"$f":"+AV124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$125","v":-233950.15999999997},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G126*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G126*$T$1","v":0},{"$f":"Pension!G126*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G126*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G126*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G126*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G126*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G126*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G126*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G126*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G126*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G126*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G126*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G126*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G126*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G126*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G126*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G126*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G126*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G126*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G126*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G126*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G126*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G126*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G126*$AQ$1","v":0},{"$f":"'LNG O&M'!G126*$AR$1","v":0},null,{"$f":"SUM(F126:AS126)","v":-233950.15999999997},null,{"$f":"SUM(AT126:AT126)","v":-233950.15999999997},{"$f":"+AV126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G128*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G128*$T$1","v":0},{"$f":"Pension!G128*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G128*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G128*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G128*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G128*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G128*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G128*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G128*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G128*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G128*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G128*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G128*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G128*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G128*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G128*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G128*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G128*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G128*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G128*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G128*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G128*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G128*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G128*$AQ$1","v":0},{"$f":"'LNG O&M'!G128*$AR$1","v":0},null,{"$f":"SUM(F128:AS128)","v":0},null,{"$f":"SUM(AT128:AT128)","v":0},{"$f":"+AV128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-4843274.1906839553},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},0,{"$f":"SUM(S124:S128)","v":0},0,0,{"$f":"SUM(V124:V128)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF124:AF128)","v":0},0,0,0,{"$f":"SUM(AJ124:AJ128)","v":0},0,0,0,0,{"$f":"SUM(AO124:AO128)","v":0},0,0,{"$f":"SUM(AR124:AR128)","v":0},null,{"$f":"SUM(AT124:AT128)","v":-4843274.1906839553},null,{"$f":"SUM(AV124:AV128)","v":-4843274.1906839553},{"$f":"+AV129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$130","v":-45752495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:AS131)","v":-45752495},null,{"$f":"SUM(AT131:AT131)","v":-45752495},{"$f":"+AV131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G133*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G133*$T$1","v":0},{"$f":"Pension!G133*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G133*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G133*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G133*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G133*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G133*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G133*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G133*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G133*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G133*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G133*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G133*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G133*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G133*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G133*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G133*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G133*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G133*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G133*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G133*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G133*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G133*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G133*$AQ$1","v":0},{"$f":"'LNG O&M'!G133*$AR$1","v":0},null,{"$f":"SUM(F133:AS133)","v":0},null,{"$f":"SUM(AT133:AT133)","v":0},{"$f":"+AV133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G135*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G135*$T$1","v":0},{"$f":"Pension!G135*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G135*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G135*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G135*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G135*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G135*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G135*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G135*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G135*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G135*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G135*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G135*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G135*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G135*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G135*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G135*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G135*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G135*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G135*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G135*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G135*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G135*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G135*$AQ$1","v":0},{"$f":"'LNG O&M'!G135*$AR$1","v":0},null,{"$f":"SUM(F135:AS135)","v":0},null,{"$f":"SUM(AT135:AT135)","v":0},{"$f":"+AV135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G137*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G137*$T$1","v":0},{"$f":"Pension!G137*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G137*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G137*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G137*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G137*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G137*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G137*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G137*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G137*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G137*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G137*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G137*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G137*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G137*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G137*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G137*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G137*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G137*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G137*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G137*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G137*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G137*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G137*$AQ$1","v":0},{"$f":"'LNG O&M'!G137*$AR$1","v":0},null,{"$f":"SUM(F137:AS137)","v":0},null,{"$f":"SUM(AT137:AT137)","v":0},{"$f":"+AV137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},null,{"$f":"H1*SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"SUM(J133:J137)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q133:Q137)","v":0},0,{"$f":"SUM(S133:S137)","v":0},0,0,{"$f":"SUM(V133:V137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF133:AF137)","v":0},0,0,0,{"$f":"SUM(AJ133:AJ137)","v":0},0,0,0,0,{"$f":"SUM(AO133:AO137)","v":0},0,0,{"$f":"SUM(AR133:AR137)","v":0},null,{"$f":"SUM(AT133:AT137)","v":0},null,{"$f":"SUM(AV133:AV137)","v":0},{"$f":"+AV138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:AS140)","v":0},null,{"$f":"SUM(AT140:AT140)","v":0},{"$f":"+AV140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$141","v":3713.2726800000382},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G142*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G142*$T$1","v":0},{"$f":"Pension!G142*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G142*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G142*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G142*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G142*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G142*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G142*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G142*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G142*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G142*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G142*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G142*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G142*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G142*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G142*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G142*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G142*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G142*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G142*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G142*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G142*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G142*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G142*$AQ$1","v":0},{"$f":"'LNG O&M'!G142*$AR$1","v":0},null,{"$f":"SUM(F142:AS142)","v":3713.2726800000382},null,{"$f":"SUM(AT142:AT142)","v":3713.2726800000382},{"$f":"+AV142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$143","v":5776.61},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G144*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G144*$T$1","v":0},{"$f":"Pension!G144*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G144*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G144*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G144*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G144*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G144*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G144*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G144*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G144*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G144*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G144*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G144*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G144*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G144*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G144*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G144*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G144*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G144*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G144*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G144*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G144*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G144*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G144*$AQ$1","v":0},{"$f":"'LNG O&M'!G144*$AR$1","v":0},null,{"$f":"SUM(F144:AS144)","v":5776.61},null,{"$f":"SUM(AT144:AT144)","v":5776.61},{"$f":"+AV144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$145","v":-929051.52},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G146*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G146*$T$1","v":0},{"$f":"Pension!G146*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G146*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G146*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G146*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G146*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G146*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G146*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G146*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G146*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G146*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G146*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G146*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G146*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G146*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G146*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G146*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G146*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G146*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G146*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G146*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G146*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G146*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G146*$AQ$1","v":0},{"$f":"'LNG O&M'!G146*$AR$1","v":0},null,{"$f":"SUM(F146:AS146)","v":-929051.52},null,{"$f":"SUM(AT146:AT146)","v":-929051.52},{"$f":"+AV146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-919561.63731999998},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},0,{"$f":"SUM(S142:S146)","v":0},0,0,{"$f":"SUM(V142:V146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF142:AF146)","v":0},0,0,0,{"$f":"SUM(AJ142:AJ146)","v":0},0,0,0,0,{"$f":"SUM(AO142:AO146)","v":0},0,0,{"$f":"SUM(AR142:AR146)","v":0},null,{"$f":"SUM(AT142:AT146)","v":-919561.63731999998},null,{"$f":"SUM(AV142:AV146)","v":-919561.63731999998},{"$f":"+AV147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$148","v":-467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:AS149)","v":-467},null,{"$f":"SUM(AT149:AT149)","v":-467},{"$f":"+AV149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$150","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G151*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G151*$T$1","v":0},{"$f":"Pension!G151*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G151*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G151*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G151*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G151*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G151*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G151*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G151*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G151*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G151*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G151*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G151*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G151*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G151*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G151*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G151*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G151*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G151*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G151*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G151*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G151*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G151*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G151*$AQ$1","v":0},{"$f":"'LNG O&M'!G151*$AR$1","v":0},null,{"$f":"SUM(F151:AS151)","v":0},null,{"$f":"SUM(AT151:AT151)","v":0},{"$f":"+AV151-'ROR-Model'!G151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G153*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G153*$T$1","v":0},{"$f":"Pension!G153*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G153*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G153*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G153*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G153*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G153*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G153*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G153*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G153*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G153*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G153*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G153*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G153*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G153*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G153*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G153*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G153*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G153*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G153*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G153*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G153*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G153*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G153*$AQ$1","v":0},{"$f":"'LNG O&M'!G153*$AR$1","v":0},null,{"$f":"SUM(F153:AS153)","v":0},null,{"$f":"SUM(AT153:AT153)","v":0},{"$f":"+AV153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G155*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G155*$T$1","v":0},{"$f":"Pension!G155*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G155*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G155*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G155*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G155*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G155*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G155*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G155*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G155*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G155*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G155*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G155*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G155*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G155*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G155*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G155*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G155*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G155*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G155*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G155*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G155*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G155*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G155*$AQ$1","v":0},{"$f":"'LNG O&M'!G155*$AR$1","v":0},null,{"$f":"SUM(F155:AS155)","v":0},null,{"$f":"SUM(AT155:AT155)","v":0},{"$f":"+AV155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},0,{"$f":"SUM(S151:S155)","v":0},0,0,{"$f":"SUM(V151:V155)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF151:AF155)","v":0},0,0,0,{"$f":"SUM(AJ151:AJ155)","v":0},0,0,0,0,{"$f":"SUM(AO151:AO155)","v":0},0,0,{"$f":"SUM(AR151:AR155)","v":0},null,{"$f":"SUM(AT151:AT155)","v":0},null,{"$f":"SUM(AV151:AV155)","v":0},{"$f":"+AV156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:AS158)","v":0},null,{"$f":"SUM(AT158:AT158)","v":0},{"$f":"+AV158-'ROR-Model'!G158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$159","v":5317280.2646788359},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G160*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G160*$T$1","v":0},{"$f":"Pension!G160*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G160*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G160*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G160*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G160*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G160*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G160*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G160*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G160*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G160*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G160*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G160*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G160*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G160*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G160*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G160*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G160*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G160*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G160*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G160*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G160*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G160*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G160*$AQ$1","v":0},{"$f":"'LNG O&M'!G160*$AR$1","v":0},null,{"$f":"SUM(F160:AS160)","v":5317280.2646788359},null,{"$f":"SUM(AT160:AT160)","v":5317280.2646788359},{"$f":"+AV160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$161","v":-902569.10000000009},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G162*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G162*$T$1","v":0},{"$f":"Pension!G162*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G162*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G162*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G162*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G162*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G162*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G162*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G162*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G162*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G162*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G162*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G162*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G162*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G162*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G162*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G162*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G162*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G162*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G162*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G162*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G162*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G162*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G162*$AQ$1","v":0},{"$f":"'LNG O&M'!G162*$AR$1","v":0},null,{"$f":"SUM(F162:AS162)","v":-902569.10000000009},null,{"$f":"SUM(AT162:AT162)","v":-902569.10000000009},{"$f":"+AV162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G164*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G164*$T$1","v":0},{"$f":"Pension!G164*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G164*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G164*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G164*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G164*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G164*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G164*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G164*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G164*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G164*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G164*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G164*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G164*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G164*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G164*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G164*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G164*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G164*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G164*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G164*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G164*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G164*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G164*$AQ$1","v":0},{"$f":"'LNG O&M'!G164*$AR$1","v":0},null,{"$f":"SUM(F164:AS164)","v":0},null,{"$f":"SUM(AT164:AT164)","v":0},{"$f":"+AV164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":4414711.1646788362},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},0,{"$f":"SUM(S160:S164)","v":0},0,0,{"$f":"SUM(V160:V164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF160:AF164)","v":0},0,0,0,{"$f":"SUM(AJ160:AJ164)","v":0},0,0,0,0,{"$f":"SUM(AO160:AO164)","v":0},0,0,{"$f":"SUM(AR160:AR164)","v":0},null,{"$f":"SUM(AT160:AT164)","v":4414711.1646788362},null,{"$f":"SUM(AV160:AV164)","v":4414711.1646788362},{"$f":"+AV165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$166","v":773084.39999999106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:AS167)","v":773084.39999999106},null,{"$f":"SUM(AT167:AT167)","v":773084.39999999106},{"$f":"+AV167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$168","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G169*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G169*$T$1","v":0},{"$f":"Pension!G169*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G169*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G169*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G169*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G169*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G169*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G169*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G169*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G169*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G169*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G169*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G169*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G169*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G169*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G169*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G169*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G169*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G169*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G169*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G169*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G169*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G169*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G169*$AQ$1","v":0},{"$f":"'LNG O&M'!G169*$AR$1","v":0},null,{"$f":"SUM(F169:AS169)","v":0},null,{"$f":"SUM(AT169:AT169)","v":0},{"$f":"+AV169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$170","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G171*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G171*$T$1","v":0},{"$f":"Pension!G171*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G171*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G171*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G171*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G171*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G171*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G171*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G171*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G171*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G171*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G171*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G171*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G171*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G171*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G171*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G171*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G171*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G171*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G171*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G171*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G171*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G171*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G171*$AQ$1","v":0},{"$f":"'LNG O&M'!G171*$AR$1","v":0},null,{"$f":"SUM(F171:AS171)","v":0},null,{"$f":"SUM(AT171:AT171)","v":0},{"$f":"+AV171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G173*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G173*$T$1","v":0},{"$f":"Pension!G173*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G173*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G173*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G173*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G173*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G173*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G173*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G173*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G173*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G173*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G173*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G173*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G173*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G173*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G173*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G173*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G173*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G173*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G173*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G173*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G173*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G173*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G173*$AQ$1","v":0},{"$f":"'LNG O&M'!G173*$AR$1","v":0},null,{"$f":"SUM(F173:AS173)","v":0},null,{"$f":"SUM(AT173:AT173)","v":0},{"$f":"+AV173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},null,{"$f":"H1*SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},{"$f":"SUM(J169:J173)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q169:Q173)","v":0},0,{"$f":"SUM(S169:S173)","v":0},0,0,{"$f":"SUM(V169:V173)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF169:AF173)","v":0},0,0,0,{"$f":"SUM(AJ169:AJ173)","v":0},0,0,0,0,{"$f":"SUM(AO169:AO173)","v":0},0,0,{"$f":"SUM(AR169:AR173)","v":0},null,{"$f":"SUM(AT169:AT173)","v":0},null,{"$f":"SUM(AV169:AV173)","v":0},{"$f":"+AV174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:AS176)","v":0},null,{"$f":"SUM(AT176:AT176)","v":0},{"$f":"+AV176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$177","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G178*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G178*$T$1","v":0},{"$f":"Pension!G178*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G178*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G178*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G178*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G178*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G178*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G178*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G178*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G178*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G178*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G178*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G178*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G178*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G178*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G178*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G178*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G178*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G178*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G178*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G178*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G178*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G178*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G178*$AQ$1","v":0},{"$f":"'LNG O&M'!G178*$AR$1","v":0},null,{"$f":"SUM(F178:AS178)","v":0},null,{"$f":"SUM(AT178:AT178)","v":0},{"$f":"+AV178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$179","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G180*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G180*$T$1","v":0},{"$f":"Pension!G180*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G180*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G180*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G180*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G180*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G180*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G180*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G180*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G180*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G180*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G180*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G180*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G180*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G180*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G180*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G180*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G180*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G180*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G180*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G180*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G180*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G180*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G180*$AQ$1","v":0},{"$f":"'LNG O&M'!G180*$AR$1","v":0},null,{"$f":"SUM(F180:AS180)","v":0},null,{"$f":"SUM(AT180:AT180)","v":0},{"$f":"+AV180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G182*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G182*$T$1","v":0},{"$f":"Pension!G182*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G182*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G182*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G182*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G182*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G182*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G182*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G182*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G182*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G182*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G182*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G182*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G182*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G182*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G182*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G182*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G182*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G182*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G182*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G182*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G182*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G182*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G182*$AQ$1","v":0},{"$f":"'LNG O&M'!G182*$AR$1","v":0},null,{"$f":"SUM(F182:AS182)","v":0},null,{"$f":"SUM(AT182:AT182)","v":0},{"$f":"+AV182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},null,{"$f":"H1*SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},{"$f":"SUM(J178:J182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q178:Q182)","v":0},0,{"$f":"SUM(S178:S182)","v":0},0,0,{"$f":"SUM(V178:V182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF178:AF182)","v":0},0,0,0,{"$f":"SUM(AJ178:AJ182)","v":0},0,0,0,0,{"$f":"SUM(AO178:AO182)","v":0},0,0,{"$f":"SUM(AR178:AR182)","v":0},null,{"$f":"SUM(AT178:AT182)","v":0},null,{"$f":"SUM(AV178:AV182)","v":0},{"$f":"+AV183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:AS185)","v":0},null,{"$f":"SUM(AT185:AT185)","v":0},{"$f":"+AV185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$186","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G187*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G187*$T$1","v":0},{"$f":"Pension!G187*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G187*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G187*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G187*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G187*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G187*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G187*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G187*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G187*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G187*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G187*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G187*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G187*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G187*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G187*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G187*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G187*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G187*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G187*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G187*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G187*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G187*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G187*$AQ$1","v":0},{"$f":"'LNG O&M'!G187*$AR$1","v":0},null,{"$f":"SUM(F187:AS187)","v":0},null,{"$f":"SUM(AT187:AT187)","v":0},{"$f":"+AV187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$188","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G189*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G189*$T$1","v":0},{"$f":"Pension!G189*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G189*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G189*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G189*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G189*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G189*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G189*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G189*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G189*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G189*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G189*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G189*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G189*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G189*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G189*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G189*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G189*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G189*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G189*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G189*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G189*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G189*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G189*$AQ$1","v":0},{"$f":"'LNG O&M'!G189*$AR$1","v":0},null,{"$f":"SUM(F189:AS189)","v":0},null,{"$f":"SUM(AT189:AT189)","v":0},{"$f":"+AV189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G191*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G191*$T$1","v":0},{"$f":"Pension!G191*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G191*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G191*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G191*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G191*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G191*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G191*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G191*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G191*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G191*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G191*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G191*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G191*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G191*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G191*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G191*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G191*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G191*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G191*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G191*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G191*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G191*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G191*$AQ$1","v":0},{"$f":"'LNG O&M'!G191*$AR$1","v":0},null,{"$f":"SUM(F191:AS191)","v":0},null,{"$f":"SUM(AT191:AT191)","v":0},{"$f":"+AV191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},null,{"$f":"H1*SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},{"$f":"SUM(J187:J191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q187:Q191)","v":0},0,{"$f":"SUM(S187:S191)","v":0},0,0,{"$f":"SUM(V187:V191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF187:AF191)","v":0},0,0,0,{"$f":"SUM(AJ187:AJ191)","v":0},0,0,0,0,{"$f":"SUM(AO187:AO191)","v":0},0,0,{"$f":"SUM(AR187:AR191)","v":0},null,{"$f":"SUM(AT187:AT191)","v":0},null,{"$f":"SUM(AV187:AV191)","v":0},{"$f":"+AV192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:AS194)","v":0},null,{"$f":"SUM(AT194:AT194)","v":0},{"$f":"+AV194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$195","v":-4176075.6100000013},0,0,0,0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G196*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G196*$T$1","v":0},{"$f":"Pension!G196*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G196*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G196*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G196*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G196*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G196*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G196*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G196*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G196*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G196*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G196*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G196*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G196*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G196*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G196*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G196*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G196*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G196*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G196*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G196*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G196*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G196*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G196*$AQ$1","v":0},{"$f":"'LNG O&M'!G196*$AR$1","v":0},null,{"$f":"SUM(F196:AS196)","v":-4176075.6100000013},null,{"$f":"SUM(AT196:AT196)","v":-4176075.6100000013},{"$f":"+AV196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$196","v":-24500334.770000003},0,0,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H12","v":0},0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G197*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G197*$T$1","v":0},{"$f":"Pension!G197*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G197*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G197*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G197*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G197*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G197*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G197*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G197*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G197*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G197*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G197*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G197*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G197*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G197*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G197*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G197*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G197*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G197*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G197*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G197*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G197*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G197*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G197*$AQ$1","v":0},{"$f":"'LNG O&M'!G197*$AR$1","v":0},null,{"$f":"SUM(F197:AS197)","v":-24500334.770000003},null,{"$f":"SUM(AT197:AT197)","v":-24500334.770000003},{"$f":"+AV197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},null,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":12781066.279029787},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$f":"+K16+K34+K43+K52+K61+K70+K79+K88+K97+K106+K115+K124+K133+K142+K151+K160+K169+K178+K187+K25+K196+K197","v":0},0,0,0,0,0,0,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":0},{"$f":"'EDIT Amort Adj'!G200*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G200*$T$1","v":0},{"$f":"Pension!G200*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G200*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G200*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G200*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G200*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G200*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G200*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G200*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G200*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G200*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G200*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G200*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G200*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G200*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G200*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G200*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G200*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G200*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G200*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G200*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G200*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G200*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G200*$AQ$1","v":0},{"$f":"'LNG O&M'!G200*$AR$1","v":0},null,{"$f":"+AT16+AT34+AT43+AT52+AT61+AT70+AT79+AT88+AT97+AT106+AT115+AT124+AT133+AT142+AT151+AT160+AT169+AT178+AT187+AT25+AT196+AT197","v":12781066.279029787},null,{"$f":"+AV16+AV34+AV43+AV52+AV61+AV70+AV79+AV88+AV97+AV106+AV115+AV124+AV133+AV142+AV151+AV160+AV169+AV178+AV187+AV25+AV196+AV197","v":12781066.279029787},{"$f":"+AV200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},null,{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":10493803.475658676},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$f":"J1*+J18+J36+J45+J54+J62+J63+J72+J81+J90+J99+J108+J117+J126+J135+J144+J153+J162+J171+J180+J189+J27","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},{"$f":"'EDIT Amort Adj'!G201*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G201*$T$1","v":0},{"$f":"Pension!G201*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G201*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G201*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G201*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G201*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G201*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G201*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G201*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G201*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G201*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G201*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G201*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G201*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G201*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G201*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G201*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G201*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G201*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G201*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G201*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G201*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G201*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G201*$AQ$1","v":0},{"$f":"'LNG O&M'!G201*$AR$1","v":0},null,{"$f":"+AT18+AT36+AT45+AT54+AT62+AT63+AT72+AT81+AT90+AT99+AT108+AT117+AT126+AT135+AT144+AT153+AT162+AT171+AT180+AT189+AT27","v":10493803.475658676},null,{"$f":"+AV18+AV36+AV45+AV54+AV62+AV63+AV72+AV81+AV90+AV99+AV108+AV117+AV126+AV135+AV144+AV153+AV162+AV171+AV180+AV189+AV27","v":10493803.475658676},{"$f":"+AV201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},null,{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":156647748.88290143},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$f":"J1*+J20+J38+J47+J56+J64+J65+J74+J83+J92+J101+J110+J119+J128+J137+J146+J155+J164+J173+J182+J191+J29","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},{"$f":"'EDIT Amort Adj'!G202*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G202*$T$1","v":0},{"$f":"Pension!G202*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G202*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G202*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G202*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G202*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G202*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G202*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G202*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G202*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G202*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G202*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G202*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G202*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G202*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G202*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G202*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G202*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G202*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G202*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G202*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G202*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G202*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G202*$AQ$1","v":0},{"$f":"'LNG O&M'!G202*$AR$1","v":0},null,{"$f":"+AT20+AT38+AT47+AT56+AT64+AT65+AT74+AT83+AT92+AT101+AT110+AT119+AT128+AT137+AT146+AT155+AT164+AT173+AT182+AT191+AT29","v":156647748.88290143},null,{"$f":"+AV20+AV38+AV47+AV56+AV64+AV65+AV74+AV83+AV92+AV101+AV110+AV119+AV128+AV137+AV146+AV155+AV164+AV173+AV182+AV191+AV29","v":156647748.88290143},{"$f":"+AV202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},null,{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":179922618.6375899},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$f":"+K21+K39+K48+K57+K66+K75+K84+K93+K102+K111+K120+K129+K138+K147+K156+K165+K174+K183+K192+K30+K196+K197","v":0},0,0,0,{"$f":"+O21+O39+O48+O57+O66+O75+O84+O93+O102+O111+O120+O129+O138+O147+O156+O165+O174+O183+O192+O30+O196+O197","v":0},{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},0,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},{"$f":"+S21+S39+S48+S57+S66+S75+S84+S93+S102+S111+S120+S129+S138+S147+S156+S165+S174+S183+S192+S30+S196+S197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AF21+AF39+AF48+AF57+AF66+AF75+AF84+AF93+AF102+AF111+AF120+AF129+AF138+AF147+AF156+AF165+AF174+AF183+AF192+AF30+AF196+AF197","v":0},0,0,0,{"$f":"+AJ21+AJ39+AJ48+AJ57+AJ66+AJ75+AJ84+AJ93+AJ102+AJ111+AJ120+AJ129+AJ138+AJ147+AJ156+AJ165+AJ174+AJ183+AJ192+AJ30+AJ196+AJ197","v":0},0,0,0,0,{"$f":"+AO21+AO39+AO48+AO57+AO66+AO75+AO84+AO93+AO102+AO111+AO120+AO129+AO138+AO147+AO156+AO165+AO174+AO183+AO192+AO30+AO196+AO197","v":0},0,0,{"$f":"+AR21+AR39+AR48+AR57+AR66+AR75+AR84+AR93+AR102+AR111+AR120+AR129+AR138+AR147+AR156+AR165+AR174+AR183+AR192+AR30+AR196+AR197","v":0},null,179922618.6375899,null,179922618.6375899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},null,{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":10488820.249000009},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R32","v":0},{"$f":"S1*S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S194+S32","v":0},{"$f":"T1*T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T32","v":0},{"$f":"V1*U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*AR23+AR41+AR50+AR59+AR68+AR77+AR86+AR95+AR104+AR113+AR194+AR32","v":0},null,{"$f":"AT23+AT32+AT41+AT50+AT59+AT68+AT77+AT86+AT95+AT104+AT113+AT194","v":10488820.249000009},null,{"$f":"AV23+AV32+AV41+AV50+AV59+AV68+AV77+AV86+AV95+AV104+AV113+AV194","v":10488820.249000009},{"$f":"+AV205-'ROR-Model'!G205","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},null,{"$f":"H1*H131+H140+H149+H158+H167+H176+H185+H122","v":-1576351.6000000089},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,{"$f":"R1*R131+R140+R149+R158+R167+R176+R185+R122","v":0},{"$f":"S1*S131+S140+S149+S158+S167+S176+S185+S122","v":0},{"$f":"T1*T131+T140+T149+T158+T167+T176+T185+T122","v":0},{"$f":"V1*U131+U140+U149+U158+U167+U176+U185+U122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*AR131+AR140+AR149+AR158+AR167+AR176+AR185+AR122","v":0},null,{"$f":"AT131+AT140+AT149+AT158+AT167+AT176+AT185+AT122","v":-1576351.6000000089},null,{"$f":"AV131+AV140+AV149+AV158+AV167+AV176+AV185+AV122","v":-1576351.6000000089},{"$f":"+AV206-'ROR-Model'!G206","v":0}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},null,{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":8912468.6490000039},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$f":"J1*+J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J122+J131+J140+J149+J158+J167+J176+J185+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},{"$f":"S1*+S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S122+S131+S140+S149+S158+S167+S176+S185+S194+S32","v":0},{"$f":"T1*+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"V1*+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*+AR23+AR41+AR50+AR59+AR68+AR77+AR86+AR95+AR104+AR113+AR122+AR131+AR140+AR149+AR158+AR167+AR176+AR185+AR194+AR32","v":0},null,{"$f":"+AT23+AT41+AT50+AT59+AT68+AT77+AT86+AT95+AT104+AT113+AT122+AT131+AT140+AT149+AT158+AT167+AT176+AT185+AT194+AT32","v":8912468.6490000039},null,{"$f":"+AV23+AV41+AV50+AV59+AV68+AV77+AV86+AV95+AV104+AV113+AV122+AV131+AV140+AV149+AV158+AV167+AV176+AV185+AV194+AV32","v":8912468.6490000039},{"$f":"+AV207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G210*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G210*$T$1","v":0},{"$f":"Pension!G210*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G210*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G210*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G210*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G210*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G210*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G210*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G210*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G210*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G210*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G210*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G210*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G210*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G210*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G210*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G210*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G210*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G210*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G210*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G210*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G210*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G210*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G210*$AQ$1","v":0},{"$f":"'LNG O&M'!G210*$AR$1","v":0},null,{"$f":"SUM(F210:AS210)","v":0},null,{"$f":"SUM(AT210:AT210)","v":0},{"$f":"+AV210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G212*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G212*$T$1","v":0},{"$f":"Pension!G212*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G212*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G212*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G212*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G212*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G212*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G212*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G212*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G212*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G212*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G212*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G212*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G212*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G212*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G212*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G212*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G212*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G212*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G212*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G212*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G212*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G212*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G212*$AQ$1","v":0},{"$f":"'LNG O&M'!G212*$AR$1","v":0},null,{"$f":"SUM(F212:AS212)","v":0},null,{"$f":"SUM(AT212:AT212)","v":0},{"$f":"+AV212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G214*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G214*$T$1","v":0},{"$f":"Pension!G214*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G214*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G214*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G214*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G214*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G214*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G214*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G214*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G214*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G214*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G214*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G214*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G214*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G214*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G214*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G214*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G214*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G214*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G214*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G214*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G214*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G214*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G214*$AQ$1","v":0},{"$f":"'LNG O&M'!G214*$AR$1","v":0},null,{"$f":"SUM(F214:AS214)","v":0},null,{"$f":"SUM(AT214:AT214)","v":0},{"$f":"+AV214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},null,{"$f":"H1*SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q210:Q214)","v":0},0,{"$f":"SUM(S210:S214)","v":0},0,0,{"$f":"SUM(V210:V214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF210:AF214)","v":0},0,0,0,{"$f":"SUM(AJ210:AJ214)","v":0},0,0,0,0,{"$f":"SUM(AO210:AO214)","v":0},0,0,{"$f":"SUM(AR210:AR214)","v":0},null,{"$f":"SUM(AT210:AT214)","v":0},null,{"$f":"SUM(AV210:AV214)","v":0},{"$f":"+AV215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:AS217)","v":0},null,{"$f":"SUM(AT217:AT217)","v":0},{"$f":"+AV217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G219*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G219*$T$1","v":0},{"$f":"Pension!G219*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G219*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G219*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G219*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G219*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G219*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G219*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G219*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G219*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G219*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G219*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G219*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G219*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G219*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G219*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G219*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G219*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G219*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G219*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G219*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G219*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G219*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G219*$AQ$1","v":0},{"$f":"'LNG O&M'!G219*$AR$1","v":0},null,{"$f":"SUM(F219:AS219)","v":0},null,{"$f":"SUM(AT219:AT219)","v":0},{"$f":"+AV219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G221*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G221*$T$1","v":0},{"$f":"Pension!G221*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G221*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G221*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G221*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G221*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G221*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G221*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G221*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G221*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G221*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G221*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G221*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G221*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G221*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G221*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G221*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G221*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G221*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G221*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G221*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G221*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G221*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G221*$AQ$1","v":0},{"$f":"'LNG O&M'!G221*$AR$1","v":0},null,{"$f":"SUM(F221:AS221)","v":0},null,{"$f":"SUM(AT221:AT221)","v":0},{"$f":"+AV221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G223*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G223*$T$1","v":0},{"$f":"Pension!G223*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G223*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G223*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G223*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G223*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G223*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G223*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G223*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G223*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G223*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G223*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G223*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G223*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G223*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G223*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G223*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G223*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G223*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G223*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G223*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G223*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G223*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G223*$AQ$1","v":0},{"$f":"'LNG O&M'!G223*$AR$1","v":0},null,{"$f":"SUM(F223:AS223)","v":0},null,{"$f":"SUM(AT223:AT223)","v":0},{"$f":"+AV223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},null,{"$f":"H1*SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"SUM(J219:J223)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q219:Q223)","v":0},0,{"$f":"SUM(S219:S223)","v":0},0,0,{"$f":"SUM(V219:V223)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF219:AF223)","v":0},0,0,0,{"$f":"SUM(AJ219:AJ223)","v":0},0,0,0,0,{"$f":"SUM(AO219:AO223)","v":0},0,0,{"$f":"SUM(AR219:AR223)","v":0},null,{"$f":"SUM(AT219:AT223)","v":0},null,{"$f":"SUM(AV219:AV223)","v":0},{"$f":"+AV224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:AS226)","v":0},null,{"$f":"SUM(AT226:AT226)","v":0},{"$f":"+AV226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},null,{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,{"$f":"+R210+R219","v":0},{"$f":"+S210+S219","v":0},0,0,{"$f":"+V210+V219","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF210+AF219","v":0},0,0,0,{"$f":"+AJ210+AJ219","v":0},0,0,0,0,{"$f":"+AO210+AO219","v":0},0,0,{"$f":"+AR210+AR219","v":0},null,{"$f":"+AT210+AT219","v":0},null,{"$f":"+AV210+AV219","v":0},{"$f":"+AV229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},null,{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,{"$f":"+R212+R221","v":0},{"$f":"+S212+S221","v":0},0,0,{"$f":"+V212+V221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF212+AF221","v":0},0,0,0,{"$f":"+AJ212+AJ221","v":0},0,0,0,0,{"$f":"+AO212+AO221","v":0},0,0,{"$f":"+AR212+AR221","v":0},null,{"$f":"+AT212+AT221","v":0},null,{"$f":"+AV212+AV221","v":0},{"$f":"+AV230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},null,{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,{"$f":"+R214+R223","v":0},{"$f":"+S214+S223","v":0},0,0,{"$f":"+V214+V223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF214+AF223","v":0},0,0,0,{"$f":"+AJ214+AJ223","v":0},0,0,0,0,{"$f":"+AO214+AO223","v":0},0,0,{"$f":"+AR214+AR223","v":0},null,{"$f":"+AT214+AT223","v":0},null,{"$f":"+AV214+AV223","v":0},{"$f":"+AV231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},null,{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,{"$f":"+P215+P224","v":0},{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},0,0,0,{"$f":"+V215+V224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF215+AF224","v":0},0,0,0,{"$f":"+AJ215+AJ224","v":0},0,0,0,0,{"$f":"+AO215+AO224","v":0},0,0,{"$f":"+AR215+AR224","v":0},null,{"$f":"+AT215+AT224","v":0},null,{"$f":"+AV215+AV224","v":0},{"$f":"+AV232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},null,{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"R217+R226","v":0},{"$f":"S217+S226","v":0},0,0,{"$f":"V217+V226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF217+AF226","v":0},0,0,0,{"$f":"AJ217+AJ226","v":0},0,0,0,0,{"$f":"AO217+AO226","v":0},0,0,{"$f":"AR217+AR226","v":0},null,{"$f":"AT217+AT226","v":0},null,{"$f":"AV217+AV226","v":0},{"$f":"+AV234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,{"$f":"+AV235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},null,{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"+R217+R226","v":0},{"$f":"+S217+S226","v":0},0,0,{"$f":"+V217+V226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF217+AF226","v":0},0,0,0,{"$f":"+AJ217+AJ226","v":0},0,0,0,0,{"$f":"+AO217+AO226","v":0},0,0,{"$f":"+AR217+AR226","v":0},null,{"$f":"+AT217+AT226","v":0},null,{"$f":"+AV217+AV226","v":0},{"$f":"+AV236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$238","v":-153763.18611000106},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G239*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G239*$T$1","v":0},{"$f":"Pension!G239*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G239*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G239*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G239*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G239*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G239*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G239*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G239*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G239*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G239*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G239*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G239*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G239*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G239*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G239*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G239*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G239*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G239*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G239*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G239*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G239*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G239*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G239*$AQ$1","v":0},{"$f":"'LNG O&M'!G239*$AR$1","v":0},null,{"$f":"SUM(F239:AS239)","v":-153763.18611000106},null,{"$f":"SUM(AT239:AT239)","v":-153763.18611000106},{"$f":"+AV239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:AS241)","v":0},null,{"$f":"SUM(AT241:AT241)","v":0},{"$f":"+AV241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$242","v":4374098.5165299997},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G243*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G243*$T$1","v":0},{"$f":"Pension!G243*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G243*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G243*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G243*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G243*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G243*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G243*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G243*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G243*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G243*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G243*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G243*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G243*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G243*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G243*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G243*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G243*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G243*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G243*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G243*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G243*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G243*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G243*$AQ$1","v":0},{"$f":"'LNG O&M'!G243*$AR$1","v":0},null,{"$f":"SUM(F243:AS243)","v":4374098.5165299997},null,{"$f":"SUM(AT243:AT243)","v":4374098.5165299997},{"$f":"+AV243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":4220335.3304199986},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},0,{"$f":"SUM(S239:S243)","v":0},0,0,{"$f":"SUM(V239:V243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF239:AF243)","v":0},0,0,0,{"$f":"SUM(AJ239:AJ243)","v":0},0,0,0,0,{"$f":"SUM(AO239:AO243)","v":0},0,0,{"$f":"SUM(AR239:AR243)","v":0},null,{"$f":"SUM(AT239:AT243)","v":4220335.3304199986},null,{"$f":"SUM(AV239:AV243)","v":4220335.3304199986},{"$f":"+AV244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$245","v":27151.941000000108},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:AS246)","v":27151.941000000108},null,{"$f":"SUM(AT246:AT246)","v":27151.941000000108},{"$f":"+AV246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$247","v":-6861.0696800000151},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G248*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G248*$T$1","v":0},{"$f":"Pension!G248*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G248*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G248*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G248*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G248*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G248*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G248*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G248*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G248*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G248*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G248*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G248*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G248*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G248*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G248*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G248*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G248*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G248*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G248*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G248*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G248*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G248*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G248*$AQ$1","v":0},{"$f":"'LNG O&M'!G248*$AR$1","v":0},null,{"$f":"SUM(F248:AS248)","v":-6861.0696800000151},null,{"$f":"SUM(AT248:AT248)","v":-6861.0696800000151},{"$f":"+AV248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:AS250)","v":0},null,{"$f":"SUM(AT250:AT250)","v":0},{"$f":"+AV250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$251","v":237428.24676000001},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G252*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G252*$T$1","v":0},{"$f":"Pension!G252*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G252*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G252*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G252*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G252*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G252*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G252*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G252*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G252*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G252*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G252*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G252*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G252*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G252*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G252*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G252*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G252*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G252*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G252*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G252*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G252*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G252*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G252*$AQ$1","v":0},{"$f":"'LNG O&M'!G252*$AR$1","v":0},null,{"$f":"SUM(F252:AS252)","v":237428.24676000001},null,{"$f":"SUM(AT252:AT252)","v":237428.24676000001},{"$f":"+AV252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":230567.17707999999},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},0,{"$f":"SUM(S248:S252)","v":0},0,0,{"$f":"SUM(V248:V252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF248:AF252)","v":0},0,0,0,{"$f":"SUM(AJ248:AJ252)","v":0},0,0,0,0,{"$f":"SUM(AO248:AO252)","v":0},0,0,{"$f":"SUM(AR248:AR252)","v":0},null,{"$f":"SUM(AT248:AT252)","v":230567.17707999999},null,{"$f":"SUM(AV248:AV252)","v":230567.17707999999},{"$f":"+AV253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$254","v":2314.7410000000091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:AS255)","v":2314.7410000000091},null,{"$f":"SUM(AT255:AT255)","v":2314.7410000000091},{"$f":"+AV255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$256","v":1374.6803633760028},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G257*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G257*$T$1","v":0},{"$f":"Pension!G257*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G257*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G257*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G257*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G257*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G257*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G257*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G257*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G257*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G257*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G257*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G257*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G257*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G257*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G257*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G257*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G257*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G257*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G257*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G257*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G257*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G257*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G257*$AQ$1","v":0},{"$f":"'LNG O&M'!G257*$AR$1","v":0},null,{"$f":"SUM(F257:AS257)","v":1374.6803633760028},null,{"$f":"SUM(AT257:AT257)","v":1374.6803633760028},{"$f":"+AV257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:AS259)","v":0},null,{"$f":"SUM(AT259:AT259)","v":0},{"$f":"+AV259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$260","v":7150.7471166239957},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G261*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G261*$T$1","v":0},{"$f":"Pension!G261*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G261*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G261*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G261*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G261*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G261*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G261*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G261*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G261*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G261*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G261*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G261*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G261*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G261*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G261*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G261*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G261*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G261*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G261*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G261*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G261*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G261*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G261*$AQ$1","v":0},{"$f":"'LNG O&M'!G261*$AR$1","v":0},null,{"$f":"SUM(F261:AS261)","v":7150.7471166239957},null,{"$f":"SUM(AT261:AT261)","v":7150.7471166239957},{"$f":"+AV261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":8525.4274799999985},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},0,{"$f":"SUM(S257:S261)","v":0},0,0,{"$f":"SUM(V257:V261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF257:AF261)","v":0},0,0,0,{"$f":"SUM(AJ257:AJ261)","v":0},0,0,0,0,{"$f":"SUM(AO257:AO261)","v":0},0,0,{"$f":"SUM(AR257:AR261)","v":0},null,{"$f":"SUM(AT257:AT261)","v":8525.4274799999985},null,{"$f":"SUM(AV257:AV261)","v":8525.4274799999985},{"$f":"+AV262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$263","v":198.78499999999985},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:AS264)","v":198.78499999999985},null,{"$f":"SUM(AT264:AT264)","v":198.78499999999985},{"$f":"+AV264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$265","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G266*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G266*$T$1","v":0},{"$f":"Pension!G266*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G266*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G266*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G266*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G266*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G266*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G266*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G266*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G266*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G266*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G266*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G266*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G266*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G266*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G266*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G266*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G266*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G266*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G266*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G266*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G266*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G266*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G266*$AQ$1","v":0},{"$f":"'LNG O&M'!G266*$AR$1","v":0},null,{"$f":"SUM(F266:AS266)","v":0},null,{"$f":"SUM(AT266:AT266)","v":0},{"$f":"+AV266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:AS268)","v":0},null,{"$f":"SUM(AT268:AT268)","v":0},{"$f":"+AV268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G270*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G270*$T$1","v":0},{"$f":"Pension!G270*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G270*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G270*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G270*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G270*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G270*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G270*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G270*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G270*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G270*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G270*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G270*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G270*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G270*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G270*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G270*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G270*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G270*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G270*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G270*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G270*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G270*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G270*$AQ$1","v":0},{"$f":"'LNG O&M'!G270*$AR$1","v":0},null,{"$f":"SUM(F270:AS270)","v":0},null,{"$f":"SUM(AT270:AT270)","v":0},{"$f":"+AV270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},null,{"$f":"H1*SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},{"$f":"SUM(J266:J270)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q266:Q270)","v":0},0,{"$f":"SUM(S266:S270)","v":0},0,0,{"$f":"SUM(V266:V270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF266:AF270)","v":0},0,0,0,{"$f":"SUM(AJ266:AJ270)","v":0},0,0,0,0,{"$f":"SUM(AO266:AO270)","v":0},0,0,{"$f":"SUM(AR266:AR270)","v":0},null,{"$f":"SUM(AT266:AT270)","v":0},null,{"$f":"SUM(AV266:AV270)","v":0},{"$f":"+AV271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:AS273)","v":0},null,{"$f":"SUM(AT273:AT273)","v":0},{"$f":"+AV273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$274","v":6830.802499999998},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G275*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G275*$T$1","v":0},{"$f":"Pension!G275*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G275*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G275*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G275*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G275*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G275*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G275*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G275*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G275*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G275*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G275*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G275*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G275*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G275*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G275*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G275*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G275*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G275*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G275*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G275*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G275*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G275*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G275*$AQ$1","v":0},{"$f":"'LNG O&M'!G275*$AR$1","v":0},null,{"$f":"SUM(F275:AS275)","v":6830.802499999998},null,{"$f":"SUM(AT275:AT275)","v":6830.802499999998},{"$f":"+AV275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$276","v":26427.447500000002},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G277*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G277*$T$1","v":0},{"$f":"Pension!G277*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G277*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G277*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G277*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G277*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G277*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G277*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G277*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G277*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G277*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G277*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G277*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G277*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G277*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G277*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G277*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G277*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G277*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G277*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G277*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G277*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G277*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G277*$AQ$1","v":0},{"$f":"'LNG O&M'!G277*$AR$1","v":0},null,{"$f":"SUM(F277:AS277)","v":26427.447500000002},null,{"$f":"SUM(AT277:AT277)","v":26427.447500000002},{"$f":"+AV277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$278","v":204386.74249999993},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G279*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G279*$T$1","v":0},{"$f":"Pension!G279*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G279*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G279*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G279*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G279*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G279*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G279*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G279*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G279*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G279*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G279*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G279*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G279*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G279*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G279*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G279*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G279*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G279*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G279*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G279*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G279*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G279*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G279*$AQ$1","v":0},{"$f":"'LNG O&M'!G279*$AR$1","v":0},null,{"$f":"SUM(F279:AS279)","v":204386.74249999993},null,{"$f":"SUM(AT279:AT279)","v":204386.74249999993},{"$f":"+AV279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":237644.99249999993},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},0,{"$f":"SUM(S275:S279)","v":0},0,0,{"$f":"SUM(V275:V279)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF275:AF279)","v":0},0,0,0,{"$f":"SUM(AJ275:AJ279)","v":0},0,0,0,0,{"$f":"SUM(AO275:AO279)","v":0},0,0,{"$f":"SUM(AR275:AR279)","v":0},null,{"$f":"SUM(AT275:AT279)","v":237644.99249999993},null,{"$f":"SUM(AV275:AV279)","v":237644.99249999993},{"$f":"+AV280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$281","v":7169.3610000000044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:AS282)","v":7169.3610000000044},null,{"$f":"SUM(AT282:AT282)","v":7169.3610000000044},{"$f":"+AV282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G284*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G284*$T$1","v":0},{"$f":"Pension!G284*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G284*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G284*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G284*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G284*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G284*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G284*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G284*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G284*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G284*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G284*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G284*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G284*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G284*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G284*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G284*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G284*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G284*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G284*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G284*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G284*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G284*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G284*$AQ$1","v":0},{"$f":"'LNG O&M'!G284*$AR$1","v":0},null,{"$f":"SUM(F284:AS284)","v":0},null,{"$f":"SUM(AT284:AT284)","v":0},{"$f":"+AV284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G286*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G286*$T$1","v":0},{"$f":"Pension!G286*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G286*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G286*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G286*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G286*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G286*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G286*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G286*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G286*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G286*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G286*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G286*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G286*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G286*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G286*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G286*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G286*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G286*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G286*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G286*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G286*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G286*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G286*$AQ$1","v":0},{"$f":"'LNG O&M'!G286*$AR$1","v":0},null,{"$f":"SUM(F286:AS286)","v":0},null,{"$f":"SUM(AT286:AT286)","v":0},{"$f":"+AV286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G288*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G288*$T$1","v":0},{"$f":"Pension!G288*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G288*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G288*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G288*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G288*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G288*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G288*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G288*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G288*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G288*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G288*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G288*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G288*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G288*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G288*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G288*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G288*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G288*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G288*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G288*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G288*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G288*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G288*$AQ$1","v":0},{"$f":"'LNG O&M'!G288*$AR$1","v":0},null,{"$f":"SUM(F288:AS288)","v":0},null,{"$f":"SUM(AT288:AT288)","v":0},{"$f":"+AV288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},null,{"$f":"H1*SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"SUM(J284:J288)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q284:Q288)","v":0},0,{"$f":"SUM(S284:S288)","v":0},0,0,{"$f":"SUM(V284:V288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF284:AF288)","v":0},0,0,0,{"$f":"SUM(AJ284:AJ288)","v":0},0,0,0,0,{"$f":"SUM(AO284:AO288)","v":0},0,0,{"$f":"SUM(AR284:AR288)","v":0},null,{"$f":"SUM(AT284:AT288)","v":0},null,{"$f":"SUM(AV284:AV288)","v":0},{"$f":"+AV289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:AS291)","v":0},null,{"$f":"SUM(AT291:AT291)","v":0},{"$f":"+AV291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G293*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G293*$T$1","v":0},{"$f":"Pension!G293*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G293*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G293*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G293*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G293*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G293*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G293*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G293*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G293*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G293*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G293*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G293*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G293*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G293*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G293*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G293*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G293*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G293*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G293*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G293*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G293*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G293*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G293*$AQ$1","v":0},{"$f":"'LNG O&M'!G293*$AR$1","v":0},null,{"$f":"SUM(F293:AS293)","v":0},null,{"$f":"SUM(AT293:AT293)","v":0},{"$f":"+AV293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:AS295)","v":0},null,{"$f":"SUM(AT295:AT295)","v":0},{"$f":"+AV295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G297*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G297*$T$1","v":0},{"$f":"Pension!G297*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G297*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G297*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G297*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G297*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G297*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G297*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G297*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G297*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G297*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G297*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G297*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G297*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G297*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G297*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G297*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G297*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G297*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G297*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G297*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G297*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G297*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G297*$AQ$1","v":0},{"$f":"'LNG O&M'!G297*$AR$1","v":0},null,{"$f":"SUM(F297:AS297)","v":0},null,{"$f":"SUM(AT297:AT297)","v":0},{"$f":"+AV297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},null,{"$f":"H1*SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"SUM(J293:J297)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q293:Q297)","v":0},0,{"$f":"SUM(S293:S297)","v":0},0,0,{"$f":"SUM(V293:V297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF293:AF297)","v":0},0,0,0,{"$f":"SUM(AJ293:AJ297)","v":0},0,0,0,0,{"$f":"SUM(AO293:AO297)","v":0},0,0,{"$f":"SUM(AR293:AR297)","v":0},null,{"$f":"SUM(AT293:AT297)","v":0},null,{"$f":"SUM(AV293:AV297)","v":0},{"$f":"+AV298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:AS300)","v":0},null,{"$f":"SUM(AT300:AT300)","v":0},{"$f":"+AV300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$301","v":-489.59644000000844},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G302*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G302*$T$1","v":0},{"$f":"Pension!G302*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G302*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G302*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G302*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G302*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G302*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G302*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G302*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G302*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G302*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G302*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G302*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G302*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G302*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G302*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G302*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G302*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G302*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G302*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G302*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G302*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G302*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G302*$AQ$1","v":0},{"$f":"'LNG O&M'!G302*$AR$1","v":0},null,{"$f":"SUM(F302:AS302)","v":-489.59644000000844},null,{"$f":"SUM(AT302:AT302)","v":-489.59644000000844},{"$f":"+AV302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:AS304)","v":0},null,{"$f":"SUM(AT304:AT304)","v":0},{"$f":"+AV304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G306*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G306*$T$1","v":0},{"$f":"Pension!G306*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G306*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G306*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G306*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G306*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G306*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G306*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G306*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G306*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G306*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G306*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G306*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G306*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G306*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G306*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G306*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G306*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G306*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G306*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G306*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G306*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G306*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G306*$AQ$1","v":0},{"$f":"'LNG O&M'!G306*$AR$1","v":0},null,{"$f":"SUM(F306:AS306)","v":0},null,{"$f":"SUM(AT306:AT306)","v":0},{"$f":"+AV306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":-489.59644000000844},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},0,{"$f":"SUM(S302:S306)","v":0},0,0,{"$f":"SUM(V302:V306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF302:AF306)","v":0},0,0,0,{"$f":"SUM(AJ302:AJ306)","v":0},0,0,0,0,{"$f":"SUM(AO302:AO306)","v":0},0,0,{"$f":"SUM(AR302:AR306)","v":0},null,{"$f":"SUM(AT302:AT306)","v":-489.59644000000844},null,{"$f":"SUM(AV302:AV306)","v":-489.59644000000844},{"$f":"+AV307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$308","v":-2132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:AS309)","v":-2132},null,{"$f":"SUM(AT309:AT309)","v":-2132},{"$f":"+AV309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$310","v":-3459.3986999999979},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G311*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G311*$T$1","v":0},{"$f":"Pension!G311*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G311*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G311*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G311*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G311*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G311*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G311*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G311*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G311*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G311*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G311*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G311*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G311*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G311*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G311*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G311*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G311*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G311*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G311*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G311*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G311*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G311*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G311*$AQ$1","v":0},{"$f":"'LNG O&M'!G311*$AR$1","v":0},null,{"$f":"SUM(F311:AS311)","v":-3459.3986999999979},null,{"$f":"SUM(AT311:AT311)","v":-3459.3986999999979},{"$f":"+AV311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:AS313)","v":0},null,{"$f":"SUM(AT313:AT313)","v":0},{"$f":"+AV313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G315*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G315*$T$1","v":0},{"$f":"Pension!G315*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G315*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G315*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G315*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G315*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G315*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G315*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G315*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G315*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G315*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G315*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G315*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G315*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G315*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G315*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G315*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G315*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G315*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G315*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G315*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G315*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G315*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G315*$AQ$1","v":0},{"$f":"'LNG O&M'!G315*$AR$1","v":0},null,{"$f":"SUM(F315:AS315)","v":0},null,{"$f":"SUM(AT315:AT315)","v":0},{"$f":"+AV315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":-3459.3986999999979},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},0,{"$f":"SUM(S311:S315)","v":0},0,0,{"$f":"SUM(V311:V315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF311:AF315)","v":0},0,0,0,{"$f":"SUM(AJ311:AJ315)","v":0},0,0,0,0,{"$f":"SUM(AO311:AO315)","v":0},0,0,{"$f":"SUM(AR311:AR315)","v":0},null,{"$f":"SUM(AT311:AT315)","v":-3459.3986999999979},null,{"$f":"SUM(AV311:AV315)","v":-3459.3986999999979},{"$f":"+AV316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:AS318)","v":0},null,{"$f":"SUM(AT318:AT318)","v":0},{"$f":"+AV318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$319","v":29340.516109999997},0,0,0,0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G320*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G320*$T$1","v":0},{"$f":"Pension!G320*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G320*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G320*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G320*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G320*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G320*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G320*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G320*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G320*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G320*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G320*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G320*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G320*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G320*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G320*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G320*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G320*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G320*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G320*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G320*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G320*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G320*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G320*$AQ$1","v":0},{"$f":"'LNG O&M'!G320*$AR$1","v":0},null,{"$f":"SUM(F320:AS320)","v":29340.516109999997},null,{"$f":"SUM(AT320:AT320)","v":29340.516109999997},{"$f":"+AV320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$S$320","v":-94279.09},0,0,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H13","v":0},0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G321*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G321*$T$1","v":0},{"$f":"Pension!G321*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G321*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G321*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G321*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G321*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G321*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G321*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G321*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G321*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G321*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G321*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G321*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G321*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G321*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G321*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G321*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G321*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G321*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G321*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G321*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G321*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G321*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G321*$AQ$1","v":0},{"$f":"'LNG O&M'!G321*$AR$1","v":0},null,{"$f":"SUM(F321:AS321)","v":-94279.09},null,{"$f":"SUM(AT321:AT321)","v":-94279.09},{"$f":"+AV321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-217357.34681662507},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},{"$f":"S1*(+S239+S248+S257+S266+S275+S320+S321)","v":0},{"$f":"T1*(+T239+T248+T257+T266+T275+T320+T321)","v":0},{"$f":"V1*(+U239+U248+U257+U266+U275+U320+U321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(+AR239+AR248+AR257+AR266+AR275+AR320+AR321)","v":0},{"$f":"AS1*(+AS239+AS248+AS257+AS266+AS275+AS320+AS321)","v":0},{"$f":"+AT239+AT248+AT257+AT266+AT320+AT321","v":-224188.14931662506},null,{"$f":"+AV239+AV248+AV257+AV266+AV320+AV321","v":-224188.14931662506},{"$f":"+AV323-'ROR-Model'!G323","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":26427.447500000002},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R277+R286)","v":0},{"$f":"S1*(+S277+S286)","v":0},{"$f":"T1*(+T277+T286)","v":0},{"$f":"V1*(+U277+U286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(+AR277+AR286)","v":0},{"$f":"AS1*(+AS277+AS286)","v":0},{"$f":"+AT277+AT286","v":26427.447500000002},null,{"$f":"+AV277+AV286","v":26427.447500000002},{"$f":"+AV324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":-3948.9951400000064},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R284+R293+R302+R311)","v":0},{"$f":"S1*(+S284+S293+S302+S311)","v":0},{"$f":"T1*(+T284+T293+T302+T311)","v":0},{"$f":"V1*(+U284+U293+U302+U311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(+AR284+AR293+AR302+AR311)","v":0},{"$f":"AS1*(+AS284+AS293+AS302+AS311)","v":0},{"$f":"+AT284+AT293+AT302+AT311+AT275","v":2881.8073599999916},null,{"$f":"+AV284+AV293+AV302+AV311+AV275","v":2881.8073599999916},{"$f":"+AV325-'ROR-Model'!G325","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":4823064.2529066233},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R243+R252+R261+R270+R279+R288+R297+R306+R315)","v":0},{"$f":"S1*(+S243+S252+S261+S270+S279+S288+S297+S306+S315)","v":0},{"$f":"T1*(+T243+T252+T261+T270+T279+T288+T297+T306+T315)","v":0},{"$f":"V1*(+U243+U252+U261+U270+U279+U288+U297+U306+U315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(+AR243+AR252+AR261+AR270+AR279+AR288+AR297+AR306+AR315)","v":0},{"$f":"AS1*(+AS243+AS252+AS261+AS270+AS279+AS288+AS297+AS306+AS315)","v":0},{"$f":"+AT243+AT252+AT261+AT270+AT279+AT288+AT297+AT306+AT315","v":4823064.2529066233},null,{"$f":"+AV243+AV252+AV261+AV270+AV279+AV288+AV297+AV306+AV315","v":4823064.2529066233},{"$f":"+AV326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":4628185.3584499983},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},{"$f":"S1*+S244+S253+S262+S271+S280+S289+S298+S307+S316+S320+S321","v":0},{"$f":"T1*+T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":0},{"$f":"V1*+U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*+AR244+AR253+AR262+AR271+AR280+AR289+AR298+AR307+AR316+AR320+AR321","v":0},{"$f":"AS1*+AS244+AS253+AS262+AS271+AS280+AS289+AS298+AS307+AS316+AS320+AS321","v":0},{"$f":"SUM(AT323:AT326)","v":4628185.3584499983},null,{"$f":"SUM(AV323:AV326)","v":4628185.3584499983},{"$f":"+AV327-'ROR-Model'!G327","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},null,{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":36834.828000000125},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},{"$f":"S1*(S246+S255+S264+S273+S282+S291)","v":0},{"$f":"T1*(T246+T255+T264+T273+T282+T291)","v":0},{"$f":"V1*(U246+U255+U264+U273+U282+U291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR246+AR255+AR264+AR273+AR282+AR291)","v":0},{"$f":"AS1*(AS246+AS255+AS264+AS273+AS282+AS291)","v":0},{"$f":"AT246+AT255+AT264+AT273+AT282+AT291","v":36834.828000000125},null,{"$f":"AV246+AV255+AV264+AV273+AV282+AV291","v":36834.828000000125},{"$f":"+AV329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},null,{"$f":"H1*(H309+H318+H300)","v":-2132},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},{"$f":"S1*(S309+S318+S300)","v":0},{"$f":"T1*(T309+T318+T300)","v":0},{"$f":"V1*(U309+U318+U300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR309+AR318+AR300)","v":0},{"$f":"AS1*(AS309+AS318+AS300)","v":0},{"$f":"AT309+AT318+AT300","v":-2132},null,{"$f":"AV309+AV318+AV300","v":-2132},{"$f":"+AV330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},null,{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":34702.828000000125},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},{"$f":"S1*+S246+S255+S264+S273+S282+S291+S300+S309+S318","v":0},{"$f":"T1*+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":0},{"$f":"V1*+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*+AR246+AR255+AR264+AR273+AR282+AR291+AR300+AR309+AR318","v":0},{"$f":"AS1*+AS246+AS255+AS264+AS273+AS282+AS291+AS300+AS309+AS318","v":0},{"$f":"+AT246+AT255+AT264+AT273+AT282+AT291+AT300+AT309+AT318","v":34702.828000000125},null,{"$f":"+AV246+AV255+AV264+AV273+AV282+AV291+AV300+AV309+AV318","v":34702.828000000125},{"$f":"+AV331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:AS334)","v":0},null,{"$f":"SUM(AT334:AT334)","v":0},{"$f":"+AV334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:AS336)","v":0},null,{"$f":"SUM(AT336:AT336)","v":0},{"$f":"+AV336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:AS338)","v":0},null,{"$f":"SUM(AT338:AT338)","v":0},{"$f":"+AV338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},null,{"$f":"H1*SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"SUM(J334:J338)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q334:Q338)","v":0},0,{"$f":"SUM(S334:S338)","v":0},0,0,{"$f":"SUM(V334:V338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF334:AF338)","v":0},0,0,0,{"$f":"SUM(AJ334:AJ338)","v":0},0,0,0,0,{"$f":"SUM(AO334:AO338)","v":0},0,0,{"$f":"SUM(AR334:AR338)","v":0},0,{"$f":"SUM(AT334:AT338)","v":0},null,{"$f":"SUM(AV334:AV338)","v":0},{"$f":"+AV339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:AS341)","v":0},null,{"$f":"SUM(AT341:AT341)","v":0},{"$f":"+AV341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$S$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:AS343)","v":0},null,{"$f":"SUM(AT343:AT343)","v":0},{"$f":"+AV343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:AS345)","v":0},null,{"$f":"SUM(AT345:AT345)","v":0},{"$f":"+AV345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$S$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:AS347)","v":0},null,{"$f":"SUM(AT347:AT347)","v":0},{"$f":"+AV347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},null,{"$f":"H1*SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q343:Q347)","v":0},0,{"$f":"SUM(S343:S347)","v":0},0,0,{"$f":"SUM(V343:V347)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF343:AF347)","v":0},0,0,0,{"$f":"SUM(AJ343:AJ347)","v":0},0,0,0,0,{"$f":"SUM(AO343:AO347)","v":0},0,0,{"$f":"SUM(AR343:AR347)","v":0},0,{"$f":"SUM(AT343:AT347)","v":0},null,{"$f":"SUM(AV343:AV347)","v":0},{"$f":"+AV348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$S$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:AS350)","v":0},null,{"$f":"SUM(AT350:AT350)","v":0},{"$f":"+AV350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},null,{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,{"$f":"+R334+R343","v":0},{"$f":"+S334+S343","v":0},0,0,{"$f":"+V334+V343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF334+AF343","v":0},0,0,0,{"$f":"+AJ334+AJ343","v":0},0,0,0,0,{"$f":"+AO334+AO343","v":0},0,0,{"$f":"+AR334+AR343","v":0},0,{"$f":"+AT334+AT343","v":0},null,{"$f":"+AV334+AV343","v":0},{"$f":"+AV353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},null,{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,{"$f":"+R337+R346","v":0},{"$f":"+S337+S346","v":0},0,0,{"$f":"+V337+V346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF337+AF346","v":0},0,0,0,{"$f":"+AJ337+AJ346","v":0},0,0,0,0,{"$f":"+AO337+AO346","v":0},0,0,{"$f":"+AR337+AR346","v":0},0,{"$f":"+AT337+AT346","v":0},null,{"$f":"+AV337+AV346","v":0},{"$f":"+AV354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},null,{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,{"$f":"R339+R348","v":0},{"$f":"S339+S348","v":0},0,0,{"$f":"V339+V348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF339+AF348","v":0},0,0,0,{"$f":"AJ339+AJ348","v":0},0,0,0,0,{"$f":"AO339+AO348","v":0},0,0,{"$f":"AR339+AR348","v":0},0,{"$f":"AT339+AT348","v":0},null,{"$f":"AV339+AV348","v":0},{"$f":"+AV355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},null,{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,{"$f":"R341","v":0},{"$f":"S341","v":0},0,0,{"$f":"V341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF341","v":0},0,0,0,{"$f":"AJ341","v":0},0,0,0,0,{"$f":"AO341","v":0},0,0,{"$f":"AR341","v":0},0,{"$f":"AT341","v":0},null,{"$f":"AV341","v":0},{"$f":"+AV357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},null,{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,{"$f":"R350","v":0},{"$f":"S350","v":0},0,0,{"$f":"V350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF350","v":0},0,0,0,{"$f":"AJ350","v":0},0,0,0,0,{"$f":"AO350","v":0},0,0,{"$f":"AR350","v":0},0,{"$f":"AT350","v":0},null,{"$f":"AV350","v":0},{"$f":"+AV358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},null,{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,{"$f":"R341+R350","v":0},{"$f":"S341+S350","v":0},0,0,{"$f":"V341+V350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF341+AF350","v":0},0,0,0,{"$f":"AJ341+AJ350","v":0},0,0,0,0,{"$f":"AO341+AO350","v":0},0,0,{"$f":"AR341+AR350","v":0},0,{"$f":"AT341+AT350","v":0},null,{"$f":"AV341+AV350","v":0},{"$f":"+AV359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,12563708.932213161,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},{"$f":"S1*(S200+S229+S323+S353)","v":0},{"$f":"T1*(T200+T229+T323+T353)","v":0},{"$f":"V1*(U200+U229+U323+U353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR200+AR229+AR323+AR353)","v":0},{"$f":"AS1*(AS200+AS229+AS323+AS353)","v":0},{"$f":"(AT200+AT229+AT323+AT353)","v":12556878.129713161},null,{"$f":"(AV200+AV229+AV323+AV353)","v":12556878.129713161},{"$f":"+AV363-'ROR-Model'!G363","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,10520230.923158675,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},{"$f":"S1*(S201+S230+S324)","v":0},{"$f":"T1*(T201+T230+T324)","v":0},{"$f":"V1*(U201+U230+U324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR201+AR230+AR324)","v":0},{"$f":"AS1*(AS201+AS230+AS324)","v":0},{"$f":"(AT201+AT230+AT324)","v":10520230.923158675},null,{"$f":"(AV201+AV230+AV324)","v":10520230.923158675},{"$f":"+AV364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,-3948.9951400000064,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},{"$f":"S1*(S325)","v":0},{"$f":"T1*(T325)","v":0},{"$f":"V1*(U325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR325)","v":0},{"$f":"AS1*(AS325)","v":0},{"$f":"(AT325)","v":2881.8073599999916},null,{"$f":"(AV325)","v":2881.8073599999916},{"$f":"+AV365-'ROR-Model'!G365","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,161470813.13580805,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},{"$f":"S1*(S202+S231+S326+S354)","v":0},{"$f":"T1*(T202+T231+T326+T354)","v":0},{"$f":"V1*(U202+U231+U326+U354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR202+AR231+AR326+AR354)","v":0},{"$f":"AS1*(AS202+AS231+AS326+AS354)","v":0},{"$f":"(AT202+AT231+AT326+AT354)","v":161470813.13580805},null,{"$f":"(AV202+AV231+AV326+AV354)","v":161470813.13580805},{"$f":"+AV366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,184550803.9960399,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},{"$f":"S1*(S203+S232+S327+S355)","v":0},{"$f":"T1*(T203+T232+T327+T355)","v":0},{"$f":"V1*(U203+U232+U327+U355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR203+AR232+AR327+AR355)","v":0},{"$f":"AS1*(AS203+AS232+AS327+AS355)","v":0},{"$f":"(AT203+AT232+AT327+AT355)","v":184550803.9960399},null,{"$f":"(AV203+AV232+AV327+AV355)","v":184550803.9960399},{"$f":"+AV368-'ROR-Model'!G368","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,10525655.077000009,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},{"$f":"S1*(S205+S234+S329+S357)","v":0},{"$f":"T1*(T205+T234+T329+T357)","v":0},{"$f":"V1*(U205+U234+U329+U357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR205+AR234+AR329+AR357)","v":0},{"$f":"AS1*(AS205+AS234+AS329+AS357)","v":0},{"$f":"(AT205+AT234+AT329+AT357)","v":10525655.077000009},null,{"$f":"(AV205+AV234+AV329+AV357)","v":10525655.077000009},{"$f":"+AV370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,-1578483.6000000089,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},{"$f":"S1*(S206+S235+S330+S358)","v":0},{"$f":"T1*(T206+T235+T330+T358)","v":0},{"$f":"V1*(U206+U235+U330+U358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR206+AR235+AR330+AR358)","v":0},{"$f":"AS1*(AS206+AS235+AS330+AS358)","v":0},{"$f":"(AT206+AT235+AT330+AT358)","v":-1578483.6000000089},null,{"$f":"(AV206+AV235+AV330+AV358)","v":-1578483.6000000089},{"$f":"+AV371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,8947171.4770000037,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},{"$f":"S1*(S207+S236+S331+S359)","v":0},{"$f":"T1*(T207+T236+T331+T359)","v":0},{"$f":"V1*(U207+U236+U331+U359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1*(AR207+AR236+AR331+AR359)","v":0},{"$f":"AS1*(AS207+AS236+AS331+AS359)","v":0},{"$f":"(AT207+AT236+AT331+AT359)","v":8947171.4770000037},null,{"$f":"(AV207+AV236+AV331+AV359)","v":8947171.4770000037},{"$f":"+AV372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G380*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G380*$T$1","v":0},{"$f":"Pension!G380*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G380*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G380*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G380*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G380*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G380*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G380*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G380*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G380*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G380*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G380*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G380*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G380*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G380*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G380*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G380*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G380*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G380*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G380*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G380*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G380*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G380*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G380*$AQ$1","v":0},{"$f":"'LNG O&M'!G380*$AR$1","v":0},null,{"$f":"SUM(F380:AS380)","v":0},null,{"$f":"SUM(AT380:AT380)","v":0},{"$f":"+AV380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G381*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G381*$T$1","v":0},{"$f":"Pension!G381*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G381*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G381*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G381*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G381*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G381*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G381*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G381*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G381*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G381*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G381*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G381*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G381*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G381*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G381*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G381*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G381*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G381*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G381*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G381*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G381*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G381*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G381*$AQ$1","v":0},{"$f":"'LNG O&M'!G381*$AR$1","v":0},null,{"$f":"SUM(F381:AS381)","v":0},null,{"$f":"SUM(AT381:AT381)","v":0},{"$f":"+AV381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},null,{"$f":"H1*SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},{"$f":"SUM(J380:J381)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":0},{"$f":"SUM(S380:S381)","v":0},{"$f":"SUM(T380:T381)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF380:AF381)","v":0},0,0,0,{"$f":"SUM(AJ380:AJ381)","v":0},0,0,0,0,{"$f":"SUM(AO380:AO381)","v":0},0,0,{"$f":"SUM(AR380:AR381)","v":0},null,{"$f":"SUM(AT380:AT381)","v":0},null,{"$f":"SUM(AV380:AV381)","v":0},{"$f":"+AV382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G385*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G385*$T$1","v":0},{"$f":"Pension!G385*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G385*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G385*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G385*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G385*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G385*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G385*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G385*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G385*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G385*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G385*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G385*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G385*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G385*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G385*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G385*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G385*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G385*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G385*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G385*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G385*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G385*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G385*$AQ$1","v":0},{"$f":"'LNG O&M'!G385*$AR$1","v":0},null,{"$f":"SUM(F385:AS385)","v":0},null,{"$f":"SUM(AT385:AT385)","v":0},{"$f":"+AV385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G386*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G386*$T$1","v":0},{"$f":"Pension!G386*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G386*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G386*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G386*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G386*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G386*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G386*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G386*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G386*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G386*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G386*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G386*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G386*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G386*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G386*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G386*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G386*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G386*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G386*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G386*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G386*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G386*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G386*$AQ$1","v":0},{"$f":"'LNG O&M'!G386*$AR$1","v":0},null,{"$f":"SUM(F386:AS386)","v":0},null,{"$f":"SUM(AT386:AT386)","v":0},{"$f":"+AV386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},null,{"$f":"H1*SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},{"$f":"SUM(J385:J386)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0},{"$f":"SUM(S385:S386)","v":0},{"$f":"SUM(T385:T386)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF385:AF386)","v":0},0,0,0,{"$f":"SUM(AJ385:AJ386)","v":0},0,0,0,0,{"$f":"SUM(AO385:AO386)","v":0},0,0,{"$f":"SUM(AR385:AR386)","v":0},null,{"$f":"SUM(AT385:AT386)","v":0},null,{"$f":"SUM(AV385:AV386)","v":0},{"$f":"+AV387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G390*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G390*$T$1","v":0},{"$f":"Pension!G390*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G390*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G390*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G390*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G390*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G390*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G390*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G390*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G390*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G390*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G390*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G390*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G390*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G390*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G390*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G390*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G390*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G390*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G390*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G390*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G390*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G390*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G390*$AQ$1","v":0},{"$f":"'LNG O&M'!G390*$AR$1","v":0},null,{"$f":"SUM(F390:AS390)","v":0},null,{"$f":"SUM(AT390:AT390)","v":0},{"$f":"+AV390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G391*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G391*$T$1","v":0},{"$f":"Pension!G391*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G391*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G391*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G391*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G391*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G391*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G391*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G391*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G391*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G391*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G391*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G391*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G391*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G391*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G391*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G391*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G391*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G391*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G391*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G391*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G391*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G391*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G391*$AQ$1","v":0},{"$f":"'LNG O&M'!G391*$AR$1","v":0},null,{"$f":"SUM(F391:AS391)","v":0},null,{"$f":"SUM(AT391:AT391)","v":0},{"$f":"+AV391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},null,{"$f":"H1*SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},{"$f":"SUM(S390:S391)","v":0},{"$f":"SUM(T390:T391)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF390:AF391)","v":0},0,0,0,{"$f":"SUM(AJ390:AJ391)","v":0},0,0,0,0,{"$f":"SUM(AO390:AO391)","v":0},0,0,{"$f":"SUM(AR390:AR391)","v":0},null,{"$f":"SUM(AT390:AT391)","v":0},null,{"$f":"SUM(AV390:AV391)","v":0},{"$f":"+AV392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G395*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G395*$T$1","v":0},{"$f":"Pension!G395*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G395*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G395*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G395*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G395*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G395*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G395*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G395*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G395*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G395*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G395*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G395*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G395*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G395*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G395*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G395*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G395*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G395*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G395*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G395*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G395*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G395*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G395*$AQ$1","v":0},{"$f":"'LNG O&M'!G395*$AR$1","v":0},null,{"$f":"SUM(F395:AS395)","v":0},null,{"$f":"SUM(AT395:AT395)","v":0},{"$f":"+AV395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G396*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G396*$T$1","v":0},{"$f":"Pension!G396*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G396*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G396*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G396*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G396*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G396*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G396*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G396*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G396*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G396*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G396*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G396*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G396*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G396*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G396*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G396*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G396*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G396*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G396*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G396*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G396*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G396*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G396*$AQ$1","v":0},{"$f":"'LNG O&M'!G396*$AR$1","v":0},null,{"$f":"SUM(F396:AS396)","v":0},null,{"$f":"SUM(AT396:AT396)","v":0},{"$f":"+AV396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},null,{"$f":"H1*SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},{"$f":"SUM(S395:S396)","v":0},{"$f":"SUM(T395:T396)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,{"$f":"SUM(AJ395:AJ396)","v":0},0,0,0,0,{"$f":"SUM(AO395:AO396)","v":0},0,0,{"$f":"SUM(AR395:AR396)","v":0},null,{"$f":"SUM(AT395:AT396)","v":0},null,{"$f":"SUM(AV395:AV396)","v":0},{"$f":"+AV397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G400*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G400*$T$1","v":0},{"$f":"Pension!G400*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G400*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G400*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G400*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G400*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G400*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G400*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G400*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G400*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G400*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G400*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G400*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G400*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G400*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G400*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G400*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G400*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G400*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G400*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G400*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G400*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G400*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G400*$AQ$1","v":0},{"$f":"'LNG O&M'!G400*$AR$1","v":0},null,{"$f":"SUM(F400:AS400)","v":0},null,{"$f":"SUM(AT400:AT400)","v":0},{"$f":"+AV400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G401*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G401*$T$1","v":0},{"$f":"Pension!G401*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G401*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G401*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G401*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G401*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G401*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G401*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G401*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G401*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G401*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G401*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G401*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G401*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G401*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G401*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G401*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G401*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G401*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G401*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G401*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G401*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G401*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G401*$AQ$1","v":0},{"$f":"'LNG O&M'!G401*$AR$1","v":0},null,{"$f":"SUM(F401:AS401)","v":0},null,{"$f":"SUM(AT401:AT401)","v":0},{"$f":"+AV401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},null,{"$f":"H1*SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},{"$f":"SUM(S400:S401)","v":0},{"$f":"SUM(T400:T401)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,{"$f":"SUM(AJ400:AJ401)","v":0},0,0,0,0,{"$f":"SUM(AO400:AO401)","v":0},0,0,{"$f":"SUM(AR400:AR401)","v":0},null,{"$f":"SUM(AT400:AT401)","v":0},null,{"$f":"SUM(AV400:AV401)","v":0},{"$f":"+AV402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G405*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G405*$T$1","v":0},{"$f":"Pension!G405*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G405*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G405*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G405*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G405*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G405*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G405*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G405*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G405*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G405*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G405*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G405*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G405*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G405*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G405*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G405*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G405*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G405*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G405*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G405*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G405*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G405*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G405*$AQ$1","v":0},{"$f":"'LNG O&M'!G405*$AR$1","v":0},null,{"$f":"SUM(F405:AS405)","v":0},null,{"$f":"SUM(AT405:AT405)","v":0},{"$f":"+AV405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G406*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G406*$T$1","v":0},{"$f":"Pension!G406*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G406*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G406*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G406*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G406*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G406*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G406*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G406*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G406*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G406*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G406*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G406*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G406*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G406*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G406*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G406*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G406*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G406*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G406*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G406*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G406*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G406*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G406*$AQ$1","v":0},{"$f":"'LNG O&M'!G406*$AR$1","v":0},null,{"$f":"SUM(F406:AS406)","v":0},null,{"$f":"SUM(AT406:AT406)","v":0},{"$f":"+AV406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},null,{"$f":"H1*SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},{"$f":"SUM(S405:S406)","v":0},{"$f":"SUM(T405:T406)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,{"$f":"SUM(AJ405:AJ406)","v":0},0,0,0,0,{"$f":"SUM(AO405:AO406)","v":0},0,0,{"$f":"SUM(AR405:AR406)","v":0},null,{"$f":"SUM(AT405:AT406)","v":0},null,{"$f":"SUM(AV405:AV406)","v":0},{"$f":"+AV407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G410*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G410*$T$1","v":0},{"$f":"Pension!G410*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G410*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G410*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G410*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G410*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G410*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G410*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G410*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G410*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G410*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G410*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G410*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G410*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G410*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G410*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G410*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G410*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G410*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G410*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G410*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G410*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G410*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G410*$AQ$1","v":0},{"$f":"'LNG O&M'!G410*$AR$1","v":0},null,{"$f":"SUM(F410:AS410)","v":0},null,{"$f":"SUM(AT410:AT410)","v":0},{"$f":"+AV410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G411*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G411*$T$1","v":0},{"$f":"Pension!G411*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G411*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G411*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G411*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G411*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G411*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G411*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G411*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G411*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G411*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G411*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G411*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G411*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G411*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G411*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G411*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G411*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G411*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G411*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G411*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G411*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G411*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G411*$AQ$1","v":0},{"$f":"'LNG O&M'!G411*$AR$1","v":0},null,{"$f":"SUM(F411:AS411)","v":0},null,{"$f":"SUM(AT411:AT411)","v":0},{"$f":"+AV411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},null,{"$f":"H1*SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},{"$f":"SUM(S410:S411)","v":0},{"$f":"SUM(T410:T411)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,{"$f":"SUM(AJ410:AJ411)","v":0},0,0,0,0,{"$f":"SUM(AO410:AO411)","v":0},0,0,{"$f":"SUM(AR410:AR411)","v":0},null,{"$f":"SUM(AT410:AT411)","v":0},null,{"$f":"SUM(AV410:AV411)","v":0},{"$f":"+AV412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G415*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G415*$T$1","v":0},{"$f":"Pension!G415*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G415*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G415*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G415*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G415*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G415*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G415*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G415*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G415*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G415*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G415*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G415*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G415*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G415*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G415*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G415*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G415*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G415*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G415*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G415*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G415*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G415*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G415*$AQ$1","v":0},{"$f":"'LNG O&M'!G415*$AR$1","v":0},null,{"$f":"SUM(F415:AS415)","v":0},null,{"$f":"SUM(AT415:AT415)","v":0},{"$f":"+AV415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G416*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G416*$T$1","v":0},{"$f":"Pension!G416*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G416*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G416*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G416*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G416*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G416*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G416*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G416*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G416*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G416*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G416*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G416*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G416*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G416*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G416*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G416*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G416*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G416*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G416*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G416*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G416*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G416*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G416*$AQ$1","v":0},{"$f":"'LNG O&M'!G416*$AR$1","v":0},null,{"$f":"SUM(F416:AS416)","v":0},null,{"$f":"SUM(AT416:AT416)","v":0},{"$f":"+AV416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},null,{"$f":"H1*SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},{"$f":"SUM(S415:S416)","v":0},{"$f":"SUM(T415:T416)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,{"$f":"SUM(AJ415:AJ416)","v":0},0,0,0,0,{"$f":"SUM(AO415:AO416)","v":0},0,0,{"$f":"SUM(AR415:AR416)","v":0},null,{"$f":"SUM(AT415:AT416)","v":0},null,{"$f":"SUM(AV415:AV416)","v":0},{"$f":"+AV417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G420*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G420*$T$1","v":0},{"$f":"Pension!G420*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G420*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G420*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G420*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G420*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G420*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G420*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G420*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G420*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G420*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G420*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G420*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G420*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G420*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G420*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G420*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G420*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G420*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G420*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G420*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G420*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G420*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G420*$AQ$1","v":0},{"$f":"'LNG O&M'!G420*$AR$1","v":0},null,{"$f":"SUM(F420:AS420)","v":0},null,{"$f":"SUM(AT420:AT420)","v":0},{"$f":"+AV420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G421*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G421*$T$1","v":0},{"$f":"Pension!G421*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G421*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G421*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G421*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G421*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G421*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G421*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G421*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G421*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G421*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G421*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G421*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G421*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G421*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G421*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G421*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G421*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G421*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G421*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G421*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G421*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G421*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G421*$AQ$1","v":0},{"$f":"'LNG O&M'!G421*$AR$1","v":0},null,{"$f":"SUM(F421:AS421)","v":0},null,{"$f":"SUM(AT421:AT421)","v":0},{"$f":"+AV421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},null,{"$f":"H1*SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},{"$f":"SUM(S420:S421)","v":0},{"$f":"SUM(T420:T421)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF420:AF421)","v":0},0,0,0,{"$f":"SUM(AJ420:AJ421)","v":0},0,0,0,0,{"$f":"SUM(AO420:AO421)","v":0},0,0,{"$f":"SUM(AR420:AR421)","v":0},null,{"$f":"SUM(AT420:AT421)","v":0},null,{"$f":"SUM(AV420:AV421)","v":0},{"$f":"+AV422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G425*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G425*$T$1","v":0},{"$f":"Pension!G425*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G425*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G425*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G425*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G425*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G425*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G425*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G425*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G425*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G425*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G425*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G425*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G425*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G425*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G425*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G425*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G425*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G425*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G425*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G425*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G425*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G425*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G425*$AQ$1","v":0},{"$f":"'LNG O&M'!G425*$AR$1","v":0},null,{"$f":"SUM(F425:AS425)","v":0},null,{"$f":"SUM(AT425:AT425)","v":0},{"$f":"+AV425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G426*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G426*$T$1","v":0},{"$f":"Pension!G426*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G426*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G426*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G426*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G426*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G426*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G426*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G426*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G426*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G426*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G426*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G426*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G426*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G426*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G426*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G426*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G426*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G426*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G426*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G426*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G426*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G426*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G426*$AQ$1","v":0},{"$f":"'LNG O&M'!G426*$AR$1","v":0},null,{"$f":"SUM(F426:AS426)","v":0},null,{"$f":"SUM(AT426:AT426)","v":0},{"$f":"+AV426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},null,{"$f":"H1*SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"SUM(J425:J426)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},{"$f":"SUM(S425:S426)","v":0},{"$f":"SUM(T425:T426)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF425:AF426)","v":0},0,0,0,{"$f":"SUM(AJ425:AJ426)","v":0},0,0,0,0,{"$f":"SUM(AO425:AO426)","v":0},0,0,{"$f":"SUM(AR425:AR426)","v":0},null,{"$f":"SUM(AT425:AT426)","v":0},null,{"$f":"SUM(AV425:AV426)","v":0},{"$f":"+AV427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G430*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G430*$T$1","v":0},{"$f":"Pension!G430*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G430*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G430*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G430*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G430*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G430*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G430*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G430*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G430*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G430*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G430*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G430*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G430*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G430*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G430*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G430*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G430*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G430*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G430*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G430*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G430*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G430*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G430*$AQ$1","v":0},{"$f":"'LNG O&M'!G430*$AR$1","v":0},null,{"$f":"SUM(F430:AS430)","v":0},null,{"$f":"SUM(AT430:AT430)","v":0},{"$f":"+AV430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G431*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G431*$T$1","v":0},{"$f":"Pension!G431*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G431*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G431*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G431*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G431*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G431*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G431*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G431*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G431*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G431*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G431*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G431*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G431*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G431*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G431*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G431*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G431*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G431*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G431*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G431*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G431*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G431*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G431*$AQ$1","v":0},{"$f":"'LNG O&M'!G431*$AR$1","v":0},null,{"$f":"SUM(F431:AS431)","v":0},null,{"$f":"SUM(AT431:AT431)","v":0},{"$f":"+AV431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},null,{"$f":"H1*SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"SUM(J430:J431)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},{"$f":"SUM(S430:S431)","v":0},{"$f":"SUM(T430:T431)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF430:AF431)","v":0},0,0,0,{"$f":"SUM(AJ430:AJ431)","v":0},0,0,0,0,{"$f":"SUM(AO430:AO431)","v":0},0,0,{"$f":"SUM(AR430:AR431)","v":0},null,{"$f":"SUM(AT430:AT431)","v":0},null,{"$f":"SUM(AV430:AV431)","v":0},{"$f":"+AV432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G435*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G435*$T$1","v":0},{"$f":"Pension!G435*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G435*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G435*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G435*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G435*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G435*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G435*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G435*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G435*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G435*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G435*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G435*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G435*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G435*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G435*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G435*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G435*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G435*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G435*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G435*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G435*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G435*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G435*$AQ$1","v":0},{"$f":"'LNG O&M'!G435*$AR$1","v":0},null,{"$f":"SUM(F435:AS435)","v":0},null,{"$f":"SUM(AT435:AT435)","v":0},{"$f":"+AV435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G436*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G436*$T$1","v":0},{"$f":"Pension!G436*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G436*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G436*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G436*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G436*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G436*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G436*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G436*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G436*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G436*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G436*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G436*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G436*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G436*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G436*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G436*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G436*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G436*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G436*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G436*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G436*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G436*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G436*$AQ$1","v":0},{"$f":"'LNG O&M'!G436*$AR$1","v":0},null,{"$f":"SUM(F436:AS436)","v":0},null,{"$f":"SUM(AT436:AT436)","v":0},{"$f":"+AV436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},null,{"$f":"H1*SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"SUM(J435:J436)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},{"$f":"SUM(S435:S436)","v":0},{"$f":"SUM(T435:T436)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF435:AF436)","v":0},0,0,0,{"$f":"SUM(AJ435:AJ436)","v":0},0,0,0,0,{"$f":"SUM(AO435:AO436)","v":0},0,0,{"$f":"SUM(AR435:AR436)","v":0},null,{"$f":"SUM(AT435:AT436)","v":0},null,{"$f":"SUM(AV435:AV436)","v":0},{"$f":"+AV437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G440*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G440*$T$1","v":0},{"$f":"Pension!G440*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G440*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G440*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G440*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G440*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G440*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G440*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G440*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G440*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G440*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G440*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G440*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G440*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G440*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G440*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G440*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G440*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G440*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G440*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G440*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G440*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G440*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G440*$AQ$1","v":0},{"$f":"'LNG O&M'!G440*$AR$1","v":0},null,{"$f":"SUM(F440:AS440)","v":0},null,{"$f":"SUM(AT440:AT440)","v":0},{"$f":"+AV440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G441*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G441*$T$1","v":0},{"$f":"Pension!G441*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G441*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G441*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G441*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G441*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G441*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G441*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G441*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G441*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G441*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G441*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G441*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G441*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G441*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G441*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G441*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G441*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G441*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G441*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G441*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G441*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G441*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G441*$AQ$1","v":0},{"$f":"'LNG O&M'!G441*$AR$1","v":0},null,{"$f":"SUM(F441:AS441)","v":0},null,{"$f":"SUM(AT441:AT441)","v":0},{"$f":"+AV441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},null,{"$f":"H1*SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"SUM(J440:J441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},{"$f":"SUM(S440:S441)","v":0},{"$f":"SUM(T440:T441)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF440:AF441)","v":0},0,0,0,{"$f":"SUM(AJ440:AJ441)","v":0},0,0,0,0,{"$f":"SUM(AO440:AO441)","v":0},0,0,{"$f":"SUM(AR440:AR441)","v":0},null,{"$f":"SUM(AT440:AT441)","v":0},null,{"$f":"SUM(AV440:AV441)","v":0},{"$f":"+AV442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G445*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G445*$T$1","v":0},{"$f":"Pension!G445*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G445*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G445*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G445*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G445*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G445*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G445*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G445*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G445*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G445*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G445*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G445*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G445*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G445*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G445*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G445*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G445*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G445*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G445*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G445*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G445*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G445*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G445*$AQ$1","v":0},{"$f":"'LNG O&M'!G445*$AR$1","v":0},null,{"$f":"SUM(F445:AS445)","v":0},null,{"$f":"SUM(AT445:AT445)","v":0},{"$f":"+AV445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G446*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G446*$T$1","v":0},{"$f":"Pension!G446*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G446*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G446*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G446*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G446*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G446*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G446*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G446*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G446*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G446*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G446*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G446*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G446*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G446*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G446*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G446*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G446*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G446*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G446*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G446*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G446*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G446*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G446*$AQ$1","v":0},{"$f":"'LNG O&M'!G446*$AR$1","v":0},null,{"$f":"SUM(F446:AS446)","v":0},null,{"$f":"SUM(AT446:AT446)","v":0},{"$f":"+AV446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},null,{"$f":"H1*SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"SUM(J445:J446)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},{"$f":"SUM(S445:S446)","v":0},{"$f":"SUM(T445:T446)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF445:AF446)","v":0},0,0,0,{"$f":"SUM(AJ445:AJ446)","v":0},0,0,0,0,{"$f":"SUM(AO445:AO446)","v":0},0,0,{"$f":"SUM(AR445:AR446)","v":0},null,{"$f":"SUM(AT445:AT446)","v":0},null,{"$f":"SUM(AV445:AV446)","v":0},{"$f":"+AV447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G450*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G450*$T$1","v":0},{"$f":"Pension!G450*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G450*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G450*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G450*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G450*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G450*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G450*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G450*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G450*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G450*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G450*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G450*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G450*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G450*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G450*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G450*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G450*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G450*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G450*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G450*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G450*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G450*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G450*$AQ$1","v":0},{"$f":"'LNG O&M'!G450*$AR$1","v":0},null,{"$f":"SUM(F450:AS450)","v":0},null,{"$f":"SUM(AT450:AT450)","v":0},{"$f":"+AV450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G451*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G451*$T$1","v":0},{"$f":"Pension!G451*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G451*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G451*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G451*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G451*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G451*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G451*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G451*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G451*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G451*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G451*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G451*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G451*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G451*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G451*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G451*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G451*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G451*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G451*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G451*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G451*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G451*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G451*$AQ$1","v":0},{"$f":"'LNG O&M'!G451*$AR$1","v":0},null,{"$f":"SUM(F451:AS451)","v":0},null,{"$f":"SUM(AT451:AT451)","v":0},{"$f":"+AV451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},null,{"$f":"H1*SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"SUM(J450:J451)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},{"$f":"SUM(S450:S451)","v":0},{"$f":"SUM(T450:T451)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF450:AF451)","v":0},0,0,0,{"$f":"SUM(AJ450:AJ451)","v":0},0,0,0,0,{"$f":"SUM(AO450:AO451)","v":0},0,0,{"$f":"SUM(AR450:AR451)","v":0},null,{"$f":"SUM(AT450:AT451)","v":0},null,{"$f":"SUM(AV450:AV451)","v":0},{"$f":"+AV452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G455*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G455*$T$1","v":0},{"$f":"Pension!G455*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G455*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G455*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G455*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G455*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G455*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G455*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G455*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G455*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G455*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G455*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G455*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G455*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G455*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G455*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G455*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G455*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G455*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G455*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G455*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G455*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G455*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G455*$AQ$1","v":0},{"$f":"'LNG O&M'!G455*$AR$1","v":0},null,{"$f":"SUM(F455:AS455)","v":0},null,{"$f":"SUM(AT455:AT455)","v":0},{"$f":"+AV455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G456*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G456*$T$1","v":0},{"$f":"Pension!G456*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G456*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G456*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G456*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G456*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G456*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G456*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G456*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G456*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G456*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G456*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G456*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G456*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G456*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G456*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G456*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G456*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G456*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G456*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G456*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G456*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G456*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G456*$AQ$1","v":0},{"$f":"'LNG O&M'!G456*$AR$1","v":0},null,{"$f":"SUM(F456:AS456)","v":0},null,{"$f":"SUM(AT456:AT456)","v":0},{"$f":"+AV456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},null,{"$f":"H1*SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0},{"$f":"SUM(T455:T456)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF455:AF456)","v":0},0,0,0,{"$f":"SUM(AJ455:AJ456)","v":0},0,0,0,0,{"$f":"SUM(AO455:AO456)","v":0},0,0,{"$f":"SUM(AR455:AR456)","v":0},null,{"$f":"SUM(AT455:AT456)","v":0},null,{"$f":"SUM(AV455:AV456)","v":0},{"$f":"+AV457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G460*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G460*$T$1","v":0},{"$f":"Pension!G460*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G460*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G460*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G460*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G460*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G460*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G460*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G460*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G460*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G460*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G460*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G460*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G460*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G460*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G460*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G460*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G460*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G460*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G460*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G460*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G460*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G460*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G460*$AQ$1","v":0},{"$f":"'LNG O&M'!G460*$AR$1","v":0},null,{"$f":"SUM(F460:AS460)","v":0},null,{"$f":"SUM(AT460:AT460)","v":0},{"$f":"+AV460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G461*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G461*$T$1","v":0},{"$f":"Pension!G461*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G461*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G461*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G461*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G461*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G461*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G461*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G461*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G461*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G461*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G461*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G461*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G461*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G461*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G461*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G461*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G461*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G461*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G461*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G461*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G461*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G461*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G461*$AQ$1","v":0},{"$f":"'LNG O&M'!G461*$AR$1","v":0},null,{"$f":"SUM(F461:AS461)","v":0},null,{"$f":"SUM(AT461:AT461)","v":0},{"$f":"+AV461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},null,{"$f":"H1*SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},{"$f":"SUM(J460:J461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":0},{"$f":"SUM(S460:S461)","v":0},{"$f":"SUM(T460:T461)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF460:AF461)","v":0},0,0,0,{"$f":"SUM(AJ460:AJ461)","v":0},0,0,0,0,{"$f":"SUM(AO460:AO461)","v":0},0,0,{"$f":"SUM(AR460:AR461)","v":0},null,{"$f":"SUM(AT460:AT461)","v":0},null,{"$f":"SUM(AV460:AV461)","v":0},{"$f":"+AV462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G465*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G465*$T$1","v":0},{"$f":"Pension!G465*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G465*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G465*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G465*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G465*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G465*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G465*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G465*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G465*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G465*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G465*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G465*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G465*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G465*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G465*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G465*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G465*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G465*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G465*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G465*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G465*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G465*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G465*$AQ$1","v":0},{"$f":"'LNG O&M'!G465*$AR$1","v":0},null,{"$f":"SUM(F465:AS465)","v":0},null,{"$f":"SUM(AT465:AT465)","v":0},{"$f":"+AV465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G466*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G466*$T$1","v":0},{"$f":"Pension!G466*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G466*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G466*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G466*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G466*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G466*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G466*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G466*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G466*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G466*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G466*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G466*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G466*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G466*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G466*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G466*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G466*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G466*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G466*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G466*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G466*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G466*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G466*$AQ$1","v":0},{"$f":"'LNG O&M'!G466*$AR$1","v":0},null,{"$f":"SUM(F466:AS466)","v":0},null,{"$f":"SUM(AT466:AT466)","v":0},{"$f":"+AV466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},null,{"$f":"H1*SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"SUM(J465:J466)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},{"$f":"SUM(S465:S466)","v":0},{"$f":"SUM(T465:T466)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF465:AF466)","v":0},0,0,0,{"$f":"SUM(AJ465:AJ466)","v":0},0,0,0,0,{"$f":"SUM(AO465:AO466)","v":0},0,0,{"$f":"SUM(AR465:AR466)","v":0},null,{"$f":"SUM(AT465:AT466)","v":0},null,{"$f":"SUM(AV465:AV466)","v":0},{"$f":"+AV467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G470*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G470*$T$1","v":0},{"$f":"Pension!G470*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G470*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G470*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G470*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G470*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G470*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G470*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G470*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G470*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G470*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G470*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G470*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G470*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G470*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G470*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G470*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G470*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G470*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G470*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G470*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G470*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G470*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G470*$AQ$1","v":0},{"$f":"'LNG O&M'!G470*$AR$1","v":0},null,{"$f":"SUM(F470:AS470)","v":0},null,{"$f":"SUM(AT470:AT470)","v":0},{"$f":"+AV470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G471*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G471*$T$1","v":0},{"$f":"Pension!G471*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G471*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G471*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G471*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G471*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G471*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G471*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G471*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G471*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G471*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G471*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G471*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G471*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G471*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G471*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G471*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G471*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G471*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G471*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G471*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G471*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G471*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G471*$AQ$1","v":0},{"$f":"'LNG O&M'!G471*$AR$1","v":0},null,{"$f":"SUM(F471:AS471)","v":0},null,{"$f":"SUM(AT471:AT471)","v":0},{"$f":"+AV471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},null,{"$f":"H1*SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},{"$f":"SUM(J470:J471)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},{"$f":"SUM(T470:T471)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF470:AF471)","v":0},0,0,0,{"$f":"SUM(AJ470:AJ471)","v":0},0,0,0,0,{"$f":"SUM(AO470:AO471)","v":0},0,0,{"$f":"SUM(AR470:AR471)","v":0},null,{"$f":"SUM(AT470:AT471)","v":0},null,{"$f":"SUM(AV470:AV471)","v":0},{"$f":"+AV472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G475*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G475*$T$1","v":0},{"$f":"Pension!G475*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G475*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G475*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G475*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G475*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G475*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G475*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G475*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G475*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G475*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G475*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G475*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G475*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G475*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G475*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G475*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G475*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G475*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G475*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G475*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G475*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G475*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G475*$AQ$1","v":0},{"$f":"'LNG O&M'!G475*$AR$1","v":0},null,{"$f":"SUM(F475:AS475)","v":0},null,{"$f":"SUM(AT475:AT475)","v":0},{"$f":"+AV475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G476*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G476*$T$1","v":0},{"$f":"Pension!G476*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G476*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G476*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G476*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G476*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G476*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G476*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G476*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G476*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G476*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G476*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G476*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G476*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G476*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G476*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G476*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G476*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G476*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G476*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G476*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G476*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G476*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G476*$AQ$1","v":0},{"$f":"'LNG O&M'!G476*$AR$1","v":0},null,{"$f":"SUM(F476:AS476)","v":0},null,{"$f":"SUM(AT476:AT476)","v":0},{"$f":"+AV476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},null,{"$f":"H1*SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"SUM(J475:J476)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},{"$f":"SUM(S475:S476)","v":0},{"$f":"SUM(T475:T476)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF475:AF476)","v":0},0,0,0,{"$f":"SUM(AJ475:AJ476)","v":0},0,0,0,0,{"$f":"SUM(AO475:AO476)","v":0},0,0,{"$f":"SUM(AR475:AR476)","v":0},null,{"$f":"SUM(AT475:AT476)","v":0},null,{"$f":"SUM(AV475:AV476)","v":0},{"$f":"+AV477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G480*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G480*$T$1","v":0},{"$f":"Pension!G480*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G480*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G480*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G480*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G480*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G480*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G480*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G480*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G480*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G480*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G480*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G480*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G480*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G480*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G480*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G480*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G480*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G480*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G480*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G480*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G480*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G480*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G480*$AQ$1","v":0},{"$f":"'LNG O&M'!G480*$AR$1","v":0},null,{"$f":"SUM(F480:AS480)","v":0},null,{"$f":"SUM(AT480:AT480)","v":0},{"$f":"+AV480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G481*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G481*$T$1","v":0},{"$f":"Pension!G481*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G481*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G481*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G481*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G481*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G481*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G481*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G481*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G481*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G481*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G481*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G481*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G481*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G481*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G481*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G481*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G481*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G481*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G481*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G481*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G481*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G481*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G481*$AQ$1","v":0},{"$f":"'LNG O&M'!G481*$AR$1","v":0},null,{"$f":"SUM(F481:AS481)","v":0},null,{"$f":"SUM(AT481:AT481)","v":0},{"$f":"+AV481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},null,{"$f":"H1*SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},{"$f":"SUM(J480:J481)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":0},{"$f":"SUM(S480:S481)","v":0},{"$f":"SUM(T480:T481)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF480:AF481)","v":0},0,0,0,{"$f":"SUM(AJ480:AJ481)","v":0},0,0,0,0,{"$f":"SUM(AO480:AO481)","v":0},0,0,{"$f":"SUM(AR480:AR481)","v":0},null,{"$f":"SUM(AT480:AT481)","v":0},null,{"$f":"SUM(AV480:AV481)","v":0},{"$f":"+AV482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G485*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G485*$T$1","v":0},{"$f":"Pension!G485*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G485*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G485*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G485*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G485*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G485*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G485*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G485*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G485*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G485*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G485*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G485*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G485*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G485*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G485*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G485*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G485*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G485*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G485*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G485*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G485*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G485*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G485*$AQ$1","v":0},{"$f":"'LNG O&M'!G485*$AR$1","v":0},null,{"$f":"SUM(F485:AS485)","v":0},null,{"$f":"SUM(AT485:AT485)","v":0},{"$f":"+AV485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:AS486)","v":0},null,{"$f":"SUM(AT486:AT486)","v":0},{"$f":"+AV486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},null,{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0},{"$f":"SUM(S485:S486)","v":0},{"$f":"SUM(T485:T486)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF485:AF486)","v":0},0,0,0,{"$f":"SUM(AJ485:AJ486)","v":0},0,0,0,0,{"$f":"SUM(AO485:AO486)","v":0},0,0,{"$f":"SUM(AR485:AR486)","v":0},null,{"$f":"SUM(AT485:AT486)","v":0},null,{"$f":"SUM(AV485:AV486)","v":0},{"$f":"+AV487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G490*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G490*$T$1","v":0},{"$f":"Pension!G490*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G490*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G490*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G490*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G490*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G490*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G490*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G490*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G490*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G490*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G490*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G490*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G490*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G490*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G490*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G490*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G490*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G490*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G490*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G490*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G490*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G490*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G490*$AQ$1","v":0},{"$f":"'LNG O&M'!G490*$AR$1","v":0},null,{"$f":"SUM(F490:AS490)","v":0},null,{"$f":"SUM(AT490:AT490)","v":0},{"$f":"+AV490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G491*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G491*$T$1","v":0},{"$f":"Pension!G491*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G491*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G491*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G491*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G491*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G491*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G491*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G491*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G491*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G491*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G491*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G491*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G491*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G491*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G491*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G491*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G491*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G491*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G491*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G491*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G491*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G491*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G491*$AQ$1","v":0},{"$f":"'LNG O&M'!G491*$AR$1","v":0},null,{"$f":"SUM(F491:AS491)","v":0},null,{"$f":"SUM(AT491:AT491)","v":0},{"$f":"+AV491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},null,{"$f":"H1*SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},{"$f":"SUM(J490:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},{"$f":"SUM(T490:T491)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF490:AF491)","v":0},0,0,0,{"$f":"SUM(AJ490:AJ491)","v":0},0,0,0,0,{"$f":"SUM(AO490:AO491)","v":0},0,0,{"$f":"SUM(AR490:AR491)","v":0},null,{"$f":"SUM(AT490:AT491)","v":0},null,{"$f":"SUM(AV490:AV491)","v":0},{"$f":"+AV492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV493-'ROR-Model'!G493","v":0}]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G495*$S$1","v":4927225.619728107},{"$f":"'Envision Tomorrow Savings'!G495*$T$1","v":0},{"$f":"Pension!G495*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G495*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G495*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G495*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G495*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G495*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G495*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G495*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G495*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G495*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G495*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G495*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G495*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G495*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G495*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G495*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G495*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G495*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G495*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G495*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G495*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G495*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G495*$AQ$1","v":0},{"$f":"'LNG O&M'!G495*$AR$1","v":0},null,{"$f":"SUM(F495:AS495)","v":4927225.619728107},null,{"$f":"SUM(AT495:AT495)","v":4927225.619728107},{"$f":"+AV495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G496*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G496*$T$1","v":0},{"$f":"Pension!G496*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G496*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G496*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G496*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G496*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G496*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G496*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G496*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G496*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G496*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G496*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G496*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G496*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G496*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G496*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G496*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G496*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G496*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G496*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G496*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G496*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G496*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G496*$AQ$1","v":0},{"$f":"'LNG O&M'!G496*$AR$1","v":0},null,{"$f":"SUM(F496:AS496)","v":0},null,{"$f":"SUM(AT496:AT496)","v":0},{"$f":"+AV496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},null,{"$f":"H1*SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"SUM(J495:J496)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},{"$f":"SUM(S495:S496)","v":4927225.619728107},{"$f":"SUM(T495:T496)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF495:AF496)","v":0},0,0,0,{"$f":"SUM(AJ495:AJ496)","v":0},0,0,0,0,{"$f":"SUM(AO495:AO496)","v":0},0,0,{"$f":"SUM(AR495:AR496)","v":0},null,{"$f":"SUM(AT495:AT496)","v":4927225.619728107},null,{"$f":"SUM(AV495:AV496)","v":4927225.619728107},{"$f":"+AV497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},null,{"$f":"H1*H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},{"$f":"J380+J460+J465+J470+J475+J480+J485+J490","v":0},0,0,0,0,0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF380+AF460+AF465+AF470+AF475+AF480+AF485+AF490","v":0},0,0,0,{"$f":"AJ380+AJ460+AJ465+AJ470+AJ475+AJ480+AJ485+AJ490","v":0},0,0,0,0,{"$f":"AO380+AO460+AO465+AO470+AO475+AO480+AO485+AO490","v":0},0,0,{"$f":"AR380+AR460+AR465+AR470+AR475+AR480+AR485+AR490","v":0},0,{"$f":"AT380+AT460+AT465+AT470+AT475+AT480+AT485+AT490","v":0},null,{"$f":"AV380+AV460+AV465+AV470+AV475+AV480+AV485+AV490","v":0},{"$f":"+AV501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},null,{"$f":"H1*H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},{"$f":"J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J495","v":0},0,0,0,0,0,0,0,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":4927225.619728107},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF385+AF390+AF395+AF400+AF405+AF410+AF415+AF420+AF425+AF430+AF435+AF440+AF445+AF450+AF455+AF495","v":0},0,0,0,{"$f":"AJ385+AJ390+AJ395+AJ400+AJ405+AJ410+AJ415+AJ420+AJ425+AJ430+AJ435+AJ440+AJ445+AJ450+AJ455+AJ495","v":0},0,0,0,0,{"$f":"AO385+AO390+AO395+AO400+AO405+AO410+AO415+AO420+AO425+AO430+AO435+AO440+AO445+AO450+AO455+AO495","v":0},0,0,{"$f":"AR385+AR390+AR395+AR400+AR405+AR410+AR415+AR420+AR425+AR430+AR435+AR440+AR445+AR450+AR455+AR495","v":0},0,{"$f":"AT385+AT390+AT395+AT400+AT405+AT410+AT415+AT420+AT425+AT430+AT435+AT440+AT445+AT450+AT455+AT495","v":4927225.619728107},null,{"$f":"AV385+AV390+AV395+AV400+AV405+AV410+AV415+AV420+AV425+AV430+AV435+AV440+AV445+AV450+AV455+AV495","v":4927225.619728107},{"$f":"+AV502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},null,{"$f":"H1*H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},{"$f":"J380+J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J460+J465+J470+J475+J480+J485+J490+J495","v":0},0,0,0,0,0,0,0,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},{"$f":"S380+S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S460+S465+S470+S475+S480+S485+S490+S495","v":4927225.619728107},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF380+AF385+AF390+AF395+AF400+AF405+AF410+AF415+AF420+AF425+AF430+AF435+AF440+AF445+AF450+AF455+AF460+AF465+AF470+AF475+AF480+AF485+AF490+AF495","v":0},0,0,0,{"$f":"AJ380+AJ385+AJ390+AJ395+AJ400+AJ405+AJ410+AJ415+AJ420+AJ425+AJ430+AJ435+AJ440+AJ445+AJ450+AJ455+AJ460+AJ465+AJ470+AJ475+AJ480+AJ485+AJ490+AJ495","v":0},0,0,0,0,{"$f":"AO380+AO385+AO390+AO395+AO400+AO405+AO410+AO415+AO420+AO425+AO430+AO435+AO440+AO445+AO450+AO455+AO460+AO465+AO470+AO475+AO480+AO485+AO490+AO495","v":0},0,0,{"$f":"AR380+AR385+AR390+AR395+AR400+AR405+AR410+AR415+AR420+AR425+AR430+AR435+AR440+AR445+AR450+AR455+AR460+AR465+AR470+AR475+AR480+AR485+AR490+AR495","v":0},0,{"$f":"AT380+AT385+AT390+AT395+AT400+AT405+AT410+AT415+AT420+AT425+AT430+AT435+AT440+AT445+AT450+AT455+AT460+AT465+AT470+AT475+AT480+AT485+AT490+AT495","v":4927225.619728107},null,{"$f":"AV380+AV385+AV390+AV395+AV400+AV405+AV410+AV415+AV420+AV425+AV430+AV435+AV440+AV445+AV450+AV455+AV460+AV465+AV470+AV475+AV480+AV485+AV490+AV495","v":4927225.619728107},{"$f":"+AV503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},null,{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,{"$f":"R486+R491","v":0},{"$f":"S486+S491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF486+AF491","v":0},0,0,0,{"$f":"AJ486+AJ491","v":0},0,0,0,0,{"$f":"AO486+AO491","v":0},0,0,{"$f":"AR486+AR491","v":0},0,{"$f":"AT486+AT491","v":0},null,{"$f":"AV486+AV491","v":0},{"$f":"+AV505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},null,{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF381+AF386+AF391+AF396+AF401+AF406+AF411+AF416+AF421+AF426+AF431+AF436+AF441+AF446+AF451+AF456+AF461+AF466+AF471+AF476+AF481+AF496","v":0},0,0,0,{"$f":"AJ381+AJ386+AJ391+AJ396+AJ401+AJ406+AJ411+AJ416+AJ421+AJ426+AJ431+AJ436+AJ441+AJ446+AJ451+AJ456+AJ461+AJ466+AJ471+AJ476+AJ481+AJ496","v":0},0,0,0,0,{"$f":"AO381+AO386+AO391+AO396+AO401+AO406+AO411+AO416+AO421+AO426+AO431+AO436+AO441+AO446+AO451+AO456+AO461+AO466+AO471+AO476+AO481+AO496","v":0},0,0,{"$f":"AR381+AR386+AR391+AR396+AR401+AR406+AR411+AR416+AR421+AR426+AR431+AR436+AR441+AR446+AR451+AR456+AR461+AR466+AR471+AR476+AR481+AR496","v":0},0,{"$f":"AT381+AT386+AT391+AT396+AT401+AT406+AT411+AT416+AT421+AT426+AT431+AT436+AT441+AT446+AT451+AT456+AT461+AT466+AT471+AT476+AT481+AT496","v":0},null,{"$f":"AV381+AV386+AV391+AV396+AV401+AV406+AV411+AV416+AV421+AV426+AV431+AV436+AV441+AV446+AV451+AV456+AV461+AV466+AV471+AV476+AV481+AV496","v":0},{"$f":"+AV506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},null,{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S486+S491+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF381+AF386+AF391+AF396+AF401+AF406+AF411+AF416+AF421+AF426+AF431+AF436+AF441+AF446+AF451+AF456+AF461+AF466+AF471+AF476+AF481+AF486+AF491+AF496","v":0},0,0,0,{"$f":"AJ381+AJ386+AJ391+AJ396+AJ401+AJ406+AJ411+AJ416+AJ421+AJ426+AJ431+AJ436+AJ441+AJ446+AJ451+AJ456+AJ461+AJ466+AJ471+AJ476+AJ481+AJ486+AJ491+AJ496","v":0},0,0,0,0,{"$f":"AO381+AO386+AO391+AO396+AO401+AO406+AO411+AO416+AO421+AO426+AO431+AO436+AO441+AO446+AO451+AO456+AO461+AO466+AO471+AO476+AO481+AO486+AO491+AO496","v":0},0,0,{"$f":"AR381+AR386+AR391+AR396+AR401+AR406+AR411+AR416+AR421+AR426+AR431+AR436+AR441+AR446+AR451+AR456+AR461+AR466+AR471+AR476+AR481+AR486+AR491+AR496","v":0},0,{"$f":"AT381+AT386+AT391+AT396+AT401+AT406+AT411+AT416+AT421+AT426+AT431+AT436+AT441+AT446+AT451+AT456+AT461+AT466+AT471+AT476+AT481+AT486+AT491+AT496","v":0},null,{"$f":"AV381+AV386+AV391+AV396+AV401+AV406+AV411+AV416+AV421+AV426+AV431+AV436+AV441+AV446+AV451+AV456+AV461+AV466+AV471+AV476+AV481+AV486+AV491+AV496","v":0},{"$f":"+AV507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},null,{"$f":"H1*H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},{"$f":"J382+J387+J392+J397+J402+J407+J412+J417+J422+J427+J432+J437+J442+J447+J452+J457+J462+J467+J472+J477+J482+J487+J492+J497","v":0},0,0,0,0,0,0,0,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},{"$f":"S382+S387+S392+S397+S402+S407+S412+S417+S422+S427+S432+S437+S442+S447+S452+S457+S462+S467+S472+S477+S482+S487+S492+S497","v":4927225.619728107},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF382+AF387+AF392+AF397+AF402+AF407+AF412+AF417+AF422+AF427+AF432+AF437+AF442+AF447+AF452+AF457+AF462+AF467+AF472+AF477+AF482+AF487+AF492+AF497","v":0},0,0,0,{"$f":"AJ382+AJ387+AJ392+AJ397+AJ402+AJ407+AJ412+AJ417+AJ422+AJ427+AJ432+AJ437+AJ442+AJ447+AJ452+AJ457+AJ462+AJ467+AJ472+AJ477+AJ482+AJ487+AJ492+AJ497","v":0},0,0,0,0,{"$f":"AO382+AO387+AO392+AO397+AO402+AO407+AO412+AO417+AO422+AO427+AO432+AO437+AO442+AO447+AO452+AO457+AO462+AO467+AO472+AO477+AO482+AO487+AO492+AO497","v":0},0,0,{"$f":"AR382+AR387+AR392+AR397+AR402+AR407+AR412+AR417+AR422+AR427+AR432+AR437+AR442+AR447+AR452+AR457+AR462+AR467+AR472+AR477+AR482+AR487+AR492+AR497","v":0},0,{"$f":"AT382+AT387+AT392+AT397+AT402+AT407+AT412+AT417+AT422+AT427+AT432+AT437+AT442+AT447+AT452+AT457+AT462+AT467+AT472+AT477+AT482+AT487+AT492+AT497","v":4927225.619728107},null,{"$f":"AV382+AV387+AV392+AV397+AV402+AV407+AV412+AV417+AV422+AV427+AV432+AV437+AV442+AV447+AV452+AV457+AV462+AV467+AV472+AV477+AV482+AV487+AV492+AV497","v":4927225.619728107},{"$f":"+AV509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H368+H509","v":184550803.9960399},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},{"$f":"S368+S509","v":4927225.619728107},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF368+AF509","v":0},0,0,0,{"$f":"AJ368+AJ509","v":0},0,0,0,0,{"$f":"AO368+AO509","v":0},0,0,{"$f":"AR368+AR509","v":0},0,{"$f":"SUM(F512:AS512)","v":189478029.61576802},null,{"$f":"SUM(AT512:AT512)","v":189478029.61576802},{"$f":"+AV512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G521*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G521*$T$1","v":0},{"$f":"Pension!G521*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G521*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G521*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G521*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G521*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G521*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G521*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G521*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G521*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G521*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G521*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G521*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G521*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G521*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G521*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G521*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G521*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G521*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G521*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G521*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G521*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G521*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G521*$AQ$1","v":0},{"$f":"'LNG O&M'!G521*$AR$1","v":0},null,{"$f":"SUM(F521:AS521)","v":0},null,{"$f":"SUM(AT521:AT521)","v":0},{"$f":"+AV521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G522*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G522*$T$1","v":0},{"$f":"Pension!G522*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G522*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G522*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G522*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G522*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G522*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G522*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G522*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G522*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G522*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G522*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G522*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G522*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G522*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G522*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G522*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G522*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G522*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G522*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G522*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G522*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G522*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G522*$AQ$1","v":0},{"$f":"'LNG O&M'!G522*$AR$1","v":0},null,{"$f":"SUM(F522:AS522)","v":0},null,{"$f":"SUM(AT522:AT522)","v":0},{"$f":"+AV522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},null,{"$f":"H1*SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},{"$f":"SUM(J521:J522)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q521:Q522)","v":0},{"$f":"SUM(R521:R522)","v":0},{"$f":"SUM(S521:S522)","v":0},{"$f":"SUM(T521:T522)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF521:AF522)","v":0},0,0,0,{"$f":"SUM(AJ521:AJ522)","v":0},0,0,0,0,{"$f":"SUM(AO521:AO522)","v":0},0,0,{"$f":"SUM(AR521:AR522)","v":0},null,{"$f":"SUM(AT521:AT522)","v":0},null,{"$f":"SUM(AV521:AV522)","v":0},{"$f":"+AV523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G526*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G526*$T$1","v":0},{"$f":"Pension!G526*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G526*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G526*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G526*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G526*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G526*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G526*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G526*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G526*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G526*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G526*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G526*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G526*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G526*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G526*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G526*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G526*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G526*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G526*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G526*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G526*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G526*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G526*$AQ$1","v":0},{"$f":"'LNG O&M'!G526*$AR$1","v":0},null,{"$f":"SUM(F526:AS526)","v":0},null,{"$f":"SUM(AT526:AT526)","v":0},{"$f":"+AV526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G527*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G527*$T$1","v":0},{"$f":"Pension!G527*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G527*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G527*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G527*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G527*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G527*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G527*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G527*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G527*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G527*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G527*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G527*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G527*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G527*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G527*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G527*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G527*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G527*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G527*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G527*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G527*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G527*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G527*$AQ$1","v":0},{"$f":"'LNG O&M'!G527*$AR$1","v":0},null,{"$f":"SUM(F527:AS527)","v":0},null,{"$f":"SUM(AT527:AT527)","v":0},{"$f":"+AV527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},null,{"$f":"H1*SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},{"$f":"SUM(J526:J527)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q526:Q527)","v":0},{"$f":"SUM(R526:R527)","v":0},{"$f":"SUM(S526:S527)","v":0},{"$f":"SUM(T526:T527)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF526:AF527)","v":0},0,0,0,{"$f":"SUM(AJ526:AJ527)","v":0},0,0,0,0,{"$f":"SUM(AO526:AO527)","v":0},0,0,{"$f":"SUM(AR526:AR527)","v":0},null,{"$f":"SUM(AT526:AT527)","v":0},null,{"$f":"SUM(AV526:AV527)","v":0},{"$f":"+AV528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G531*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G531*$T$1","v":0},{"$f":"Pension!G531*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G531*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G531*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G531*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G531*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G531*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G531*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G531*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G531*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G531*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G531*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G531*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G531*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G531*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G531*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G531*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G531*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G531*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G531*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G531*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G531*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G531*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G531*$AQ$1","v":0},{"$f":"'LNG O&M'!G531*$AR$1","v":0},null,{"$f":"SUM(F531:AS531)","v":0},null,{"$f":"SUM(AT531:AT531)","v":0},{"$f":"+AV531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G532*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G532*$T$1","v":0},{"$f":"Pension!G532*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G532*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G532*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G532*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G532*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G532*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G532*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G532*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G532*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G532*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G532*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G532*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G532*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G532*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G532*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G532*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G532*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G532*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G532*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G532*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G532*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G532*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G532*$AQ$1","v":0},{"$f":"'LNG O&M'!G532*$AR$1","v":0},null,{"$f":"SUM(F532:AS532)","v":0},null,{"$f":"SUM(AT532:AT532)","v":0},{"$f":"+AV532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},null,{"$f":"H1*SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},{"$f":"SUM(J531:J532)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q531:Q532)","v":0},{"$f":"SUM(R531:R532)","v":0},{"$f":"SUM(S531:S532)","v":0},{"$f":"SUM(T531:T532)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF531:AF532)","v":0},0,0,0,{"$f":"SUM(AJ531:AJ532)","v":0},0,0,0,0,{"$f":"SUM(AO531:AO532)","v":0},0,0,{"$f":"SUM(AR531:AR532)","v":0},null,{"$f":"SUM(AT531:AT532)","v":0},null,{"$f":"SUM(AV531:AV532)","v":0},{"$f":"+AV533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G536*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G536*$T$1","v":0},{"$f":"Pension!G536*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G536*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G536*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G536*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G536*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G536*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G536*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G536*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G536*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G536*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G536*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G536*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G536*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G536*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G536*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G536*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G536*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G536*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G536*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G536*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G536*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G536*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G536*$AQ$1","v":0},{"$f":"'LNG O&M'!G536*$AR$1","v":0},null,{"$f":"SUM(F536:AS536)","v":0},null,{"$f":"SUM(AT536:AT536)","v":0},{"$f":"+AV536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G537*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G537*$T$1","v":0},{"$f":"Pension!G537*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G537*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G537*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G537*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G537*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G537*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G537*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G537*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G537*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G537*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G537*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G537*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G537*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G537*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G537*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G537*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G537*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G537*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G537*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G537*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G537*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G537*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G537*$AQ$1","v":0},{"$f":"'LNG O&M'!G537*$AR$1","v":0},null,{"$f":"SUM(F537:AS537)","v":0},null,{"$f":"SUM(AT537:AT537)","v":0},{"$f":"+AV537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},null,{"$f":"H1*SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},{"$f":"SUM(J536:J537)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q536:Q537)","v":0},{"$f":"SUM(R536:R537)","v":0},{"$f":"SUM(S536:S537)","v":0},{"$f":"SUM(T536:T537)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":0},0,0,0,{"$f":"SUM(AJ536:AJ537)","v":0},0,0,0,0,{"$f":"SUM(AO536:AO537)","v":0},0,0,{"$f":"SUM(AR536:AR537)","v":0},null,{"$f":"SUM(AT536:AT537)","v":0},null,{"$f":"SUM(AV536:AV537)","v":0},{"$f":"+AV538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G541*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G541*$T$1","v":0},{"$f":"Pension!G541*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G541*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G541*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G541*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G541*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G541*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G541*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G541*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G541*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G541*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G541*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G541*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G541*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G541*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G541*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G541*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G541*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G541*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G541*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G541*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G541*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G541*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G541*$AQ$1","v":0},{"$f":"'LNG O&M'!G541*$AR$1","v":0},null,{"$f":"SUM(F541:AS541)","v":0},null,{"$f":"SUM(AT541:AT541)","v":0},{"$f":"+AV541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G542*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G542*$T$1","v":0},{"$f":"Pension!G542*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G542*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G542*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G542*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G542*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G542*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G542*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G542*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G542*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G542*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G542*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G542*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G542*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G542*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G542*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G542*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G542*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G542*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G542*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G542*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G542*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G542*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G542*$AQ$1","v":0},{"$f":"'LNG O&M'!G542*$AR$1","v":0},null,{"$f":"SUM(F542:AS542)","v":0},null,{"$f":"SUM(AT542:AT542)","v":0},{"$f":"+AV542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},null,{"$f":"H1*SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},{"$f":"SUM(J541:J542)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0},{"$f":"SUM(S541:S542)","v":0},{"$f":"SUM(T541:T542)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF541:AF542)","v":0},0,0,0,{"$f":"SUM(AJ541:AJ542)","v":0},0,0,0,0,{"$f":"SUM(AO541:AO542)","v":0},0,0,{"$f":"SUM(AR541:AR542)","v":0},null,{"$f":"SUM(AT541:AT542)","v":0},null,{"$f":"SUM(AV541:AV542)","v":0},{"$f":"+AV543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G546*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G546*$T$1","v":0},{"$f":"Pension!G546*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G546*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G546*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G546*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G546*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G546*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G546*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G546*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G546*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G546*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G546*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G546*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G546*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G546*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G546*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G546*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G546*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G546*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G546*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G546*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G546*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G546*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G546*$AQ$1","v":0},{"$f":"'LNG O&M'!G546*$AR$1","v":0},null,{"$f":"SUM(F546:AS546)","v":0},null,{"$f":"SUM(AT546:AT546)","v":0},{"$f":"+AV546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G547*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G547*$T$1","v":0},{"$f":"Pension!G547*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G547*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G547*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G547*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G547*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G547*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G547*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G547*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G547*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G547*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G547*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G547*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G547*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G547*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G547*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G547*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G547*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G547*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G547*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G547*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G547*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G547*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G547*$AQ$1","v":0},{"$f":"'LNG O&M'!G547*$AR$1","v":0},null,{"$f":"SUM(F547:AS547)","v":0},null,{"$f":"SUM(AT547:AT547)","v":0},{"$f":"+AV547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},null,{"$f":"H1*SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},{"$f":"SUM(J546:J547)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q546:Q547)","v":0},{"$f":"SUM(R546:R547)","v":0},{"$f":"SUM(S546:S547)","v":0},{"$f":"SUM(T546:T547)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF546:AF547)","v":0},0,0,0,{"$f":"SUM(AJ546:AJ547)","v":0},0,0,0,0,{"$f":"SUM(AO546:AO547)","v":0},0,0,{"$f":"SUM(AR546:AR547)","v":0},null,{"$f":"SUM(AT546:AT547)","v":0},null,{"$f":"SUM(AV546:AV547)","v":0},{"$f":"+AV548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G551*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G551*$T$1","v":0},{"$f":"Pension!G551*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G551*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G551*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G551*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G551*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G551*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G551*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G551*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G551*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G551*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G551*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G551*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G551*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G551*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G551*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G551*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G551*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G551*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G551*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G551*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G551*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G551*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G551*$AQ$1","v":0},{"$f":"'LNG O&M'!G551*$AR$1","v":0},null,{"$f":"SUM(F551:AS551)","v":0},null,{"$f":"SUM(AT551:AT551)","v":0},{"$f":"+AV551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G552*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G552*$T$1","v":0},{"$f":"Pension!G552*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G552*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G552*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G552*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G552*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G552*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G552*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G552*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G552*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G552*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G552*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G552*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G552*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G552*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G552*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G552*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G552*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G552*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G552*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G552*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G552*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G552*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G552*$AQ$1","v":0},{"$f":"'LNG O&M'!G552*$AR$1","v":0},null,{"$f":"SUM(F552:AS552)","v":0},null,{"$f":"SUM(AT552:AT552)","v":0},{"$f":"+AV552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},null,{"$f":"H1*SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},{"$f":"SUM(J551:J552)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0},{"$f":"SUM(S551:S552)","v":0},{"$f":"SUM(T551:T552)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF551:AF552)","v":0},0,0,0,{"$f":"SUM(AJ551:AJ552)","v":0},0,0,0,0,{"$f":"SUM(AO551:AO552)","v":0},0,0,{"$f":"SUM(AR551:AR552)","v":0},null,{"$f":"SUM(AT551:AT552)","v":0},null,{"$f":"SUM(AV551:AV552)","v":0},{"$f":"+AV553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G556*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G556*$T$1","v":0},{"$f":"Pension!G556*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G556*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G556*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G556*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G556*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G556*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G556*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G556*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G556*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G556*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G556*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G556*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G556*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G556*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G556*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G556*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G556*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G556*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G556*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G556*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G556*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G556*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G556*$AQ$1","v":0},{"$f":"'LNG O&M'!G556*$AR$1","v":0},null,{"$f":"SUM(F556:AS556)","v":0},null,{"$f":"SUM(AT556:AT556)","v":0},{"$f":"+AV556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G557*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G557*$T$1","v":0},{"$f":"Pension!G557*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G557*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G557*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G557*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G557*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G557*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G557*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G557*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G557*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G557*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G557*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G557*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G557*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G557*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G557*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G557*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G557*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G557*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G557*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G557*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G557*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G557*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G557*$AQ$1","v":0},{"$f":"'LNG O&M'!G557*$AR$1","v":0},null,{"$f":"SUM(F557:AS557)","v":0},null,{"$f":"SUM(AT557:AT557)","v":0},{"$f":"+AV557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},null,{"$f":"H1*SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q556:Q557)","v":0},{"$f":"SUM(R556:R557)","v":0},{"$f":"SUM(S556:S557)","v":0},{"$f":"SUM(T556:T557)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF556:AF557)","v":0},0,0,0,{"$f":"SUM(AJ556:AJ557)","v":0},0,0,0,0,{"$f":"SUM(AO556:AO557)","v":0},0,0,{"$f":"SUM(AR556:AR557)","v":0},null,{"$f":"SUM(AT556:AT557)","v":0},null,{"$f":"SUM(AV556:AV557)","v":0},{"$f":"+AV558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G561*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G561*$T$1","v":0},{"$f":"Pension!G561*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G561*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G561*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G561*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G561*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G561*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G561*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G561*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G561*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G561*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G561*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G561*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G561*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G561*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G561*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G561*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G561*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G561*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G561*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G561*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G561*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G561*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G561*$AQ$1","v":0},{"$f":"'LNG O&M'!G561*$AR$1","v":0},null,{"$f":"SUM(F561:AS561)","v":0},null,{"$f":"SUM(AT561:AT561)","v":0},{"$f":"+AV561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G562*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G562*$T$1","v":0},{"$f":"Pension!G562*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G562*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G562*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G562*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G562*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G562*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G562*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G562*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G562*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G562*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G562*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G562*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G562*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G562*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G562*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G562*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G562*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G562*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G562*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G562*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G562*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G562*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G562*$AQ$1","v":0},{"$f":"'LNG O&M'!G562*$AR$1","v":0},null,{"$f":"SUM(F562:AS562)","v":0},null,{"$f":"SUM(AT562:AT562)","v":0},{"$f":"+AV562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},null,{"$f":"H1*SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},{"$f":"SUM(J561:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0},{"$f":"SUM(S561:S562)","v":0},{"$f":"SUM(T561:T562)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF561:AF562)","v":0},0,0,0,{"$f":"SUM(AJ561:AJ562)","v":0},0,0,0,0,{"$f":"SUM(AO561:AO562)","v":0},0,0,{"$f":"SUM(AR561:AR562)","v":0},null,{"$f":"SUM(AT561:AT562)","v":0},null,{"$f":"SUM(AV561:AV562)","v":0},{"$f":"+AV563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G566*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G566*$T$1","v":0},{"$f":"Pension!G566*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G566*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G566*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G566*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G566*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G566*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G566*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G566*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G566*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G566*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G566*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G566*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G566*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G566*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G566*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G566*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G566*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G566*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G566*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G566*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G566*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G566*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G566*$AQ$1","v":0},{"$f":"'LNG O&M'!G566*$AR$1","v":0},null,{"$f":"SUM(F566:AS566)","v":0},null,{"$f":"SUM(AT566:AT566)","v":0},{"$f":"+AV566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G567*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G567*$T$1","v":0},{"$f":"Pension!G567*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G567*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G567*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G567*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G567*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G567*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G567*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G567*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G567*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G567*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G567*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G567*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G567*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G567*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G567*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G567*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G567*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G567*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G567*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G567*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G567*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G567*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G567*$AQ$1","v":0},{"$f":"'LNG O&M'!G567*$AR$1","v":0},null,{"$f":"SUM(F567:AS567)","v":0},null,{"$f":"SUM(AT567:AT567)","v":0},{"$f":"+AV567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},null,{"$f":"H1*SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},{"$f":"SUM(J566:J567)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q567)","v":0},{"$f":"SUM(R566:R567)","v":0},{"$f":"SUM(S566:S567)","v":0},{"$f":"SUM(T566:T567)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF566:AF567)","v":0},0,0,0,{"$f":"SUM(AJ566:AJ567)","v":0},0,0,0,0,{"$f":"SUM(AO566:AO567)","v":0},0,0,{"$f":"SUM(AR566:AR567)","v":0},null,{"$f":"SUM(AT566:AT567)","v":0},null,{"$f":"SUM(AV566:AV567)","v":0},{"$f":"+AV568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G571*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G571*$T$1","v":0},{"$f":"Pension!G571*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G571*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G571*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G571*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G571*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G571*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G571*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G571*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G571*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G571*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G571*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G571*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G571*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G571*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G571*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G571*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G571*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G571*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G571*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G571*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G571*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G571*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G571*$AQ$1","v":0},{"$f":"'LNG O&M'!G571*$AR$1","v":0},null,{"$f":"SUM(F571:AS571)","v":0},null,{"$f":"SUM(AT571:AT571)","v":0},{"$f":"+AV571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G572*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G572*$T$1","v":0},{"$f":"Pension!G572*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G572*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G572*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G572*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G572*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G572*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G572*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G572*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G572*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G572*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G572*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G572*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G572*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G572*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G572*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G572*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G572*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G572*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G572*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G572*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G572*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G572*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G572*$AQ$1","v":0},{"$f":"'LNG O&M'!G572*$AR$1","v":0},null,{"$f":"SUM(F572:AS572)","v":0},null,{"$f":"SUM(AT572:AT572)","v":0},{"$f":"+AV572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},null,{"$f":"H1*SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},{"$f":"SUM(J571:J572)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q571:Q572)","v":0},{"$f":"SUM(R571:R572)","v":0},{"$f":"SUM(S571:S572)","v":0},{"$f":"SUM(T571:T572)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF571:AF572)","v":0},0,0,0,{"$f":"SUM(AJ571:AJ572)","v":0},0,0,0,0,{"$f":"SUM(AO571:AO572)","v":0},0,0,{"$f":"SUM(AR571:AR572)","v":0},null,{"$f":"SUM(AT571:AT572)","v":0},null,{"$f":"SUM(AV571:AV572)","v":0},{"$f":"+AV573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G576*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G576*$T$1","v":0},{"$f":"Pension!G576*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G576*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G576*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G576*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G576*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G576*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G576*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G576*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G576*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G576*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G576*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G576*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G576*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G576*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G576*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G576*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G576*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G576*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G576*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G576*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G576*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G576*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G576*$AQ$1","v":0},{"$f":"'LNG O&M'!G576*$AR$1","v":0},null,{"$f":"SUM(F576:AS576)","v":0},null,{"$f":"SUM(AT576:AT576)","v":0},{"$f":"+AV576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G577*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G577*$T$1","v":0},{"$f":"Pension!G577*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G577*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G577*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G577*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G577*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G577*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G577*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G577*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G577*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G577*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G577*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G577*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G577*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G577*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G577*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G577*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G577*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G577*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G577*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G577*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G577*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G577*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G577*$AQ$1","v":0},{"$f":"'LNG O&M'!G577*$AR$1","v":0},null,{"$f":"SUM(F577:AS577)","v":0},null,{"$f":"SUM(AT577:AT577)","v":0},{"$f":"+AV577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},null,{"$f":"H1*SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q576:Q577)","v":0},{"$f":"SUM(R576:R577)","v":0},{"$f":"SUM(S576:S577)","v":0},{"$f":"SUM(T576:T577)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF576:AF577)","v":0},0,0,0,{"$f":"SUM(AJ576:AJ577)","v":0},0,0,0,0,{"$f":"SUM(AO576:AO577)","v":0},0,0,{"$f":"SUM(AR576:AR577)","v":0},null,{"$f":"SUM(AT576:AT577)","v":0},null,{"$f":"SUM(AV576:AV577)","v":0},{"$f":"+AV578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G581*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G581*$T$1","v":0},{"$f":"Pension!G581*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G581*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G581*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G581*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G581*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G581*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G581*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G581*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G581*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G581*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G581*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G581*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G581*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G581*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G581*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G581*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G581*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G581*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G581*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G581*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G581*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G581*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G581*$AQ$1","v":0},{"$f":"'LNG O&M'!G581*$AR$1","v":0},null,{"$f":"SUM(F581:AS581)","v":0},null,{"$f":"SUM(AT581:AT581)","v":0},{"$f":"+AV581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G582*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G582*$T$1","v":0},{"$f":"Pension!G582*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G582*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G582*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G582*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G582*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G582*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G582*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G582*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G582*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G582*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G582*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G582*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G582*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G582*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G582*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G582*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G582*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G582*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G582*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G582*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G582*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G582*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G582*$AQ$1","v":0},{"$f":"'LNG O&M'!G582*$AR$1","v":0},null,{"$f":"SUM(F582:AS582)","v":0},null,{"$f":"SUM(AT582:AT582)","v":0},{"$f":"+AV582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},null,{"$f":"H1*SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},{"$f":"SUM(J581:J582)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q581:Q582)","v":0},{"$f":"SUM(R581:R582)","v":0},{"$f":"SUM(S581:S582)","v":0},{"$f":"SUM(T581:T582)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF581:AF582)","v":0},0,0,0,{"$f":"SUM(AJ581:AJ582)","v":0},0,0,0,0,{"$f":"SUM(AO581:AO582)","v":0},0,0,{"$f":"SUM(AR581:AR582)","v":0},null,{"$f":"SUM(AT581:AT582)","v":0},null,{"$f":"SUM(AV581:AV582)","v":0},{"$f":"+AV583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G586*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G586*$T$1","v":0},{"$f":"Pension!G586*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G586*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G586*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G586*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G586*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G586*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G586*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G586*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G586*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G586*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G586*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G586*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G586*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G586*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G586*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G586*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G586*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G586*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G586*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G586*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G586*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G586*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G586*$AQ$1","v":0},{"$f":"'LNG O&M'!G586*$AR$1","v":0},null,{"$f":"SUM(F586:AS586)","v":0},null,{"$f":"SUM(AT586:AT586)","v":0},{"$f":"+AV586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G587*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G587*$T$1","v":0},{"$f":"Pension!G587*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G587*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G587*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G587*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G587*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G587*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G587*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G587*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G587*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G587*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G587*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G587*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G587*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G587*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G587*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G587*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G587*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G587*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G587*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G587*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G587*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G587*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G587*$AQ$1","v":0},{"$f":"'LNG O&M'!G587*$AR$1","v":0},null,{"$f":"SUM(F587:AS587)","v":0},null,{"$f":"SUM(AT587:AT587)","v":0},{"$f":"+AV587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},null,{"$f":"H1*SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q586:Q587)","v":0},{"$f":"SUM(R586:R587)","v":0},{"$f":"SUM(S586:S587)","v":0},{"$f":"SUM(T586:T587)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF586:AF587)","v":0},0,0,0,{"$f":"SUM(AJ586:AJ587)","v":0},0,0,0,0,{"$f":"SUM(AO586:AO587)","v":0},0,0,{"$f":"SUM(AR586:AR587)","v":0},null,{"$f":"SUM(AT586:AT587)","v":0},null,{"$f":"SUM(AV586:AV587)","v":0},{"$f":"+AV588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G591*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G591*$T$1","v":0},{"$f":"Pension!G591*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G591*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G591*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G591*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G591*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G591*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G591*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G591*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G591*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G591*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G591*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G591*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G591*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G591*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G591*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G591*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G591*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G591*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G591*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G591*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G591*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G591*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G591*$AQ$1","v":0},{"$f":"'LNG O&M'!G591*$AR$1","v":0},null,{"$f":"SUM(F591:AS591)","v":0},null,{"$f":"SUM(AT591:AT591)","v":0},{"$f":"+AV591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G592*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G592*$T$1","v":0},{"$f":"Pension!G592*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G592*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G592*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G592*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G592*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G592*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G592*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G592*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G592*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G592*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G592*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G592*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G592*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G592*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G592*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G592*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G592*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G592*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G592*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G592*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G592*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G592*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G592*$AQ$1","v":0},{"$f":"'LNG O&M'!G592*$AR$1","v":0},null,{"$f":"SUM(F592:AS592)","v":0},null,{"$f":"SUM(AT592:AT592)","v":0},{"$f":"+AV592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},null,{"$f":"H1*SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},{"$f":"SUM(J591:J592)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0},{"$f":"SUM(S591:S592)","v":0},{"$f":"SUM(T591:T592)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF591:AF592)","v":0},0,0,0,{"$f":"SUM(AJ591:AJ592)","v":0},0,0,0,0,{"$f":"SUM(AO591:AO592)","v":0},0,0,{"$f":"SUM(AR591:AR592)","v":0},null,{"$f":"SUM(AT591:AT592)","v":0},null,{"$f":"SUM(AV591:AV592)","v":0},{"$f":"+AV593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G596*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G596*$T$1","v":0},{"$f":"Pension!G596*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G596*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G596*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G596*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G596*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G596*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G596*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G596*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G596*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G596*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G596*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G596*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G596*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G596*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G596*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G596*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G596*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G596*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G596*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G596*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G596*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G596*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G596*$AQ$1","v":0},{"$f":"'LNG O&M'!G596*$AR$1","v":0},null,{"$f":"SUM(F596:AS596)","v":0},null,{"$f":"SUM(AT596:AT596)","v":0},{"$f":"+AV596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G597*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G597*$T$1","v":0},{"$f":"Pension!G597*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G597*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G597*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G597*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G597*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G597*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G597*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G597*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G597*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G597*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G597*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G597*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G597*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G597*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G597*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G597*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G597*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G597*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G597*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G597*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G597*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G597*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G597*$AQ$1","v":0},{"$f":"'LNG O&M'!G597*$AR$1","v":0},null,{"$f":"SUM(F597:AS597)","v":0},null,{"$f":"SUM(AT597:AT597)","v":0},{"$f":"+AV597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},null,{"$f":"H1*SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q596:Q597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0},{"$f":"SUM(T596:T597)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF596:AF597)","v":0},0,0,0,{"$f":"SUM(AJ596:AJ597)","v":0},0,0,0,0,{"$f":"SUM(AO596:AO597)","v":0},0,0,{"$f":"SUM(AR596:AR597)","v":0},null,{"$f":"SUM(AT596:AT597)","v":0},null,{"$f":"SUM(AV596:AV597)","v":0},{"$f":"+AV598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G601*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G601*$T$1","v":0},{"$f":"Pension!G601*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G601*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G601*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G601*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G601*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G601*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G601*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G601*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G601*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G601*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G601*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G601*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G601*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G601*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G601*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G601*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G601*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G601*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G601*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G601*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G601*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G601*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G601*$AQ$1","v":0},{"$f":"'LNG O&M'!G601*$AR$1","v":0},null,{"$f":"SUM(F601:AS601)","v":0},null,{"$f":"SUM(AT601:AT601)","v":0},{"$f":"+AV601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G602*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G602*$T$1","v":0},{"$f":"Pension!G602*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G602*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G602*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G602*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G602*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G602*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G602*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G602*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G602*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G602*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G602*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G602*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G602*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G602*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G602*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G602*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G602*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G602*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G602*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G602*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G602*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G602*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G602*$AQ$1","v":0},{"$f":"'LNG O&M'!G602*$AR$1","v":0},null,{"$f":"SUM(F602:AS602)","v":0},null,{"$f":"SUM(AT602:AT602)","v":0},{"$f":"+AV602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},null,{"$f":"H1*SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},{"$f":"SUM(J601:J602)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0},{"$f":"SUM(S601:S602)","v":0},{"$f":"SUM(T601:T602)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF601:AF602)","v":0},0,0,0,{"$f":"SUM(AJ601:AJ602)","v":0},0,0,0,0,{"$f":"SUM(AO601:AO602)","v":0},0,0,{"$f":"SUM(AR601:AR602)","v":0},null,{"$f":"SUM(AT601:AT602)","v":0},null,{"$f":"SUM(AV601:AV602)","v":0},{"$f":"+AV603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G606*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G606*$T$1","v":0},{"$f":"Pension!G606*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G606*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G606*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G606*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G606*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G606*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G606*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G606*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G606*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G606*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G606*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G606*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G606*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G606*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G606*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G606*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G606*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G606*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G606*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G606*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G606*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G606*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G606*$AQ$1","v":0},{"$f":"'LNG O&M'!G606*$AR$1","v":0},null,{"$f":"SUM(F606:AS606)","v":0},null,{"$f":"SUM(AT606:AT606)","v":0},{"$f":"+AV606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G607*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G607*$T$1","v":0},{"$f":"Pension!G607*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G607*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G607*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G607*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G607*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G607*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G607*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G607*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G607*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G607*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G607*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G607*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G607*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G607*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G607*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G607*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G607*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G607*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G607*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G607*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G607*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G607*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G607*$AQ$1","v":0},{"$f":"'LNG O&M'!G607*$AR$1","v":0},null,{"$f":"SUM(F607:AS607)","v":0},null,{"$f":"SUM(AT607:AT607)","v":0},{"$f":"+AV607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},null,{"$f":"H1*SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},{"$f":"SUM(J606:J607)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q606:Q607)","v":0},{"$f":"SUM(R606:R607)","v":0},{"$f":"SUM(S606:S607)","v":0},{"$f":"SUM(T606:T607)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF606:AF607)","v":0},0,0,0,{"$f":"SUM(AJ606:AJ607)","v":0},0,0,0,0,{"$f":"SUM(AO606:AO607)","v":0},0,0,{"$f":"SUM(AR606:AR607)","v":0},null,{"$f":"SUM(AT606:AT607)","v":0},null,{"$f":"SUM(AV606:AV607)","v":0},{"$f":"+AV608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G611*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G611*$T$1","v":0},{"$f":"Pension!G611*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G611*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G611*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G611*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G611*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G611*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G611*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G611*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G611*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G611*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G611*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G611*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G611*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G611*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G611*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G611*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G611*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G611*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G611*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G611*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G611*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G611*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G611*$AQ$1","v":0},{"$f":"'LNG O&M'!G611*$AR$1","v":0},null,{"$f":"SUM(F611:AS611)","v":0},null,{"$f":"SUM(AT611:AT611)","v":0},{"$f":"+AV611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G612*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G612*$T$1","v":0},{"$f":"Pension!G612*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G612*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G612*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G612*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G612*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G612*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G612*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G612*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G612*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G612*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G612*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G612*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G612*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G612*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G612*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G612*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G612*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G612*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G612*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G612*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G612*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G612*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G612*$AQ$1","v":0},{"$f":"'LNG O&M'!G612*$AR$1","v":0},null,{"$f":"SUM(F612:AS612)","v":0},null,{"$f":"SUM(AT612:AT612)","v":0},{"$f":"+AV612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},null,{"$f":"H1*SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},{"$f":"SUM(J611:J612)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q611:Q612)","v":0},{"$f":"SUM(R611:R612)","v":0},{"$f":"SUM(S611:S612)","v":0},{"$f":"SUM(T611:T612)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,{"$f":"SUM(AJ611:AJ612)","v":0},0,0,0,0,{"$f":"SUM(AO611:AO612)","v":0},0,0,{"$f":"SUM(AR611:AR612)","v":0},null,{"$f":"SUM(AT611:AT612)","v":0},null,{"$f":"SUM(AV611:AV612)","v":0},{"$f":"+AV613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Envision Tomorrow Savings'!G616*$T$1","v":0},{"$f":"Pension!G616*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G616*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G616*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G616*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G616*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G616*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G616*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G616*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G616*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G616*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G616*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G616*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G616*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G616*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G616*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G616*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G616*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G616*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G616*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G616*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G616*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G616*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G616*$AQ$1","v":0},{"$f":"'LNG O&M'!G616*$AR$1","v":0},null,{"$f":"SUM(F616:AS616)","v":0},null,{"$f":"SUM(AT616:AT616)","v":0},{"$f":"+AV616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Envision Tomorrow Savings'!G617*$T$1","v":0},{"$f":"Pension!G617*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G617*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G617*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G617*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G617*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G617*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G617*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G617*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G617*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G617*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G617*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G617*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G617*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G617*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G617*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G617*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G617*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G617*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G617*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G617*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G617*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G617*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G617*$AQ$1","v":0},{"$f":"'LNG O&M'!G617*$AR$1","v":0},null,{"$f":"SUM(F617:AS617)","v":0},null,{"$f":"SUM(AT617:AT617)","v":0},{"$f":"+AV617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},null,0,{"$f":"SUM(I616:I617)","v":0},0,{"$f":"SUM(K616:K617)","v":0},0,0,0,0,0,{"$f":"SUM(Q616:Q617)","v":0},{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},{"$f":"SUM(T616:T617)","v":0},{"$f":"SUM(U616:U617)","v":0},{"$f":"SUM(V616:V617)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,{"$f":"SUM(AJ616:AJ617)","v":0},0,0,0,0,{"$f":"SUM(AO616:AO617)","v":0},0,0,{"$f":"SUM(AR616:AR617)","v":0},null,{"$f":"SUM(AT616:AT617)","v":0},null,{"$f":"SUM(AV616:AV617)","v":0},{"$f":"+AV618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G621*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G621*$T$1","v":0},{"$f":"Pension!G621*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G621*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G621*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G621*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G621*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G621*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G621*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G621*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G621*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G621*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G621*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G621*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G621*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G621*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G621*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G621*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G621*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G621*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G621*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G621*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G621*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G621*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G621*$AQ$1","v":0},{"$f":"'LNG O&M'!G621*$AR$1","v":0},null,{"$f":"SUM(F621:AS621)","v":0},null,{"$f":"SUM(AT621:AT621)","v":0},{"$f":"+AV621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G622*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G622*$T$1","v":0},{"$f":"Pension!G622*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G622*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G622*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G622*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G622*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G622*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G622*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G622*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G622*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G622*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G622*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G622*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G622*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G622*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G622*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G622*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G622*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G622*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G622*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G622*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G622*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G622*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G622*$AQ$1","v":0},{"$f":"'LNG O&M'!G622*$AR$1","v":0},null,{"$f":"SUM(F622:AS622)","v":0},null,{"$f":"SUM(AT622:AT622)","v":0},{"$f":"+AV622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},null,0,{"$f":"SUM(I621:I622)","v":0},0,{"$f":"SUM(K621:K622)","v":0},0,0,0,0,0,{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},{"$f":"SUM(T621:T622)","v":0},{"$f":"SUM(U621:U622)","v":0},{"$f":"SUM(V621:V622)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF621:AF622)","v":0},0,0,0,{"$f":"SUM(AJ621:AJ622)","v":0},0,0,0,0,{"$f":"SUM(AO621:AO622)","v":0},0,0,{"$f":"SUM(AR621:AR622)","v":0},null,{"$f":"SUM(AT621:AT622)","v":0},null,{"$f":"SUM(AV621:AV622)","v":0},{"$f":"+AV623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G626*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G626*$T$1","v":0},{"$f":"Pension!G626*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G626*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G626*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G626*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G626*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G626*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G626*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G626*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G626*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G626*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G626*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G626*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G626*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G626*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G626*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G626*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G626*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G626*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G626*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G626*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G626*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G626*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G626*$AQ$1","v":0},{"$f":"'LNG O&M'!G626*$AR$1","v":0},null,{"$f":"SUM(F626:AS626)","v":0},null,{"$f":"SUM(AT626:AT626)","v":0},{"$f":"+AV626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G627*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G627*$T$1","v":0},{"$f":"Pension!G627*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G627*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G627*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G627*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G627*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G627*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G627*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G627*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G627*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G627*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G627*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G627*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G627*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G627*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G627*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G627*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G627*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G627*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G627*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G627*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G627*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G627*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G627*$AQ$1","v":0},{"$f":"'LNG O&M'!G627*$AR$1","v":0},null,{"$f":"SUM(F627:AS627)","v":0},null,{"$f":"SUM(AT627:AT627)","v":0},{"$f":"+AV627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},null,0,{"$f":"SUM(I626:I627)","v":0},0,{"$f":"SUM(K626:K627)","v":0},0,0,0,0,0,{"$f":"SUM(Q626:Q627)","v":0},{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},{"$f":"SUM(T626:T627)","v":0},{"$f":"SUM(U626:U627)","v":0},{"$f":"SUM(V626:V627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF626:AF627)","v":0},0,0,0,{"$f":"SUM(AJ626:AJ627)","v":0},0,0,0,0,{"$f":"SUM(AO626:AO627)","v":0},0,0,{"$f":"SUM(AR626:AR627)","v":0},null,{"$f":"SUM(AT626:AT627)","v":0},null,{"$f":"SUM(AV626:AV627)","v":0},{"$f":"+AV628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},null,{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,{"$f":"R536+R611+R628","v":0},{"$f":"S536+S611+S628","v":0},0,0,{"$f":"V536+V611+V628","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF536+AF611+AF628","v":0},0,0,0,{"$f":"AJ536+AJ611+AJ628","v":0},0,0,0,0,{"$f":"AO536+AO611+AO628","v":0},0,0,{"$f":"AR536+AR611+AR628","v":0},0,{"$f":"AT536+AT611+AT628","v":0},null,{"$f":"AV536+AV611+AV628","v":0},{"$f":"+AV631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},null,0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},{"$f":"S521+S526+S531+S541+S546+S551+S556+S561+S566+S571+S576+S581+S586+S591+S596+S601+S606+S616+S621","v":0},0,{"$f":"U521+U526+U531+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U616+U621","v":0},{"$f":"V521+V526+V531+V541+V546+V551+V556+V561+V566+V571+V576+V581+V586+V591+V596+V601+V606+V616+V621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF521+AF526+AF531+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF616+AF621","v":0},0,0,0,{"$f":"AJ521+AJ526+AJ531+AJ541+AJ546+AJ551+AJ556+AJ561+AJ566+AJ571+AJ576+AJ581+AJ586+AJ591+AJ596+AJ601+AJ606+AJ616+AJ621","v":0},0,0,0,0,{"$f":"AO521+AO526+AO531+AO541+AO546+AO551+AO556+AO561+AO566+AO571+AO576+AO581+AO586+AO591+AO596+AO601+AO606+AO616+AO621","v":0},0,0,{"$f":"AR521+AR526+AR531+AR541+AR546+AR551+AR556+AR561+AR566+AR571+AR576+AR581+AR586+AR591+AR596+AR601+AR606+AR616+AR621","v":0},0,{"$f":"AT521+AT526+AT531+AT541+AT546+AT551+AT556+AT561+AT566+AT571+AT576+AT581+AT586+AT591+AT596+AT601+AT606+AT616+AT621","v":0},null,{"$f":"AV521+AV526+AV531+AV541+AV546+AV551+AV556+AV561+AV566+AV571+AV576+AV581+AV586+AV591+AV596+AV601+AV606+AV616+AV621","v":0},{"$f":"+AV632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},null,0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,{"$f":"R537+R612","v":0},{"$f":"S537+S612","v":0},0,{"$f":"U537+U612","v":0},{"$f":"V537+V612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF537+AF612","v":0},0,0,0,{"$f":"AJ537+AJ612","v":0},0,0,0,0,{"$f":"AO537+AO612","v":0},0,0,{"$f":"AR537+AR612","v":0},0,{"$f":"AT537+AT612","v":0},null,{"$f":"AV537+AV612","v":0},{"$f":"+AV633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},null,0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},{"$f":"S522+S527+S532+S542+S547+S552+S557+S562+S567+S572+S577+S582+S587+S592+S597+S602+S607+S617+S622","v":0},0,{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U617+U622","v":0},{"$f":"V522+V527+V532+V542+V547+V552+V557+V562+V567+V572+V577+V582+V587+V592+V597+V602+V607+V617+V622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF522+AF527+AF532+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF617+AF622","v":0},0,0,0,{"$f":"AJ522+AJ527+AJ532+AJ542+AJ547+AJ552+AJ557+AJ562+AJ567+AJ572+AJ577+AJ582+AJ587+AJ592+AJ597+AJ602+AJ607+AJ617+AJ622","v":0},0,0,0,0,{"$f":"AO522+AO527+AO532+AO542+AO547+AO552+AO557+AO562+AO567+AO572+AO577+AO582+AO587+AO592+AO597+AO602+AO607+AO617+AO622","v":0},0,0,{"$f":"AR522+AR527+AR532+AR542+AR547+AR552+AR557+AR562+AR567+AR572+AR577+AR582+AR587+AR592+AR597+AR602+AR607+AR617+AR622","v":0},0,{"$f":"AT522+AT527+AT532+AT542+AT547+AT552+AT557+AT562+AT567+AT572+AT577+AT582+AT587+AT592+AT597+AT602+AT607+AT617+AT622","v":0},null,{"$f":"AV522+AV527+AV532+AV542+AV547+AV552+AV557+AV562+AV567+AV572+AV577+AV582+AV587+AV592+AV597+AV602+AV607+AV617+AV622","v":0},{"$f":"+AV634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,167141552.35856012,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},{"$f":"+(S201+S202+S230+S231+S501)-S632","v":0},0,{"$f":"+(U201+U202+U230+U231+U501)-U632","v":0},{"$f":"+(V201+V202+V230+V231+V501)-V632","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AF201+AF202+AF230+AF231+AF501)-AF632","v":0},0,0,0,{"$f":"+(AJ201+AJ202+AJ230+AJ231+AJ501)-AJ632","v":0},0,0,0,0,{"$f":"+(AO201+AO202+AO230+AO231+AO501)-AO632","v":0},0,0,{"$f":"+(AR201+AR202+AR230+AR231+AR501)-AR632","v":0},0,{"$f":"+(AT201+AT202+AT230+AT231+AT501)-AT632","v":167141552.35856012},null,{"$f":"+(AV201+AV202+AV230+AV231+AV501)-AV632","v":167141552.35856012},{"$f":"+AV635-'ROR-Model'!G636","v":0}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},null,{"$f":"+(H324+H326+H354+H505)-H634","v":4849491.7004066231},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},{"$f":"+(S324+S326+S354+S505)-S634","v":0},0,{"$f":"+(U324+U326+U354+U505)-U634","v":0},{"$f":"+(V324+V326+V354+V505)-V634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AF324+AF326+AF354+AF505)-AF634","v":0},0,0,0,{"$f":"+(AJ324+AJ326+AJ354+AJ505)-AJ634","v":0},0,0,0,0,{"$f":"+(AO324+AO326+AO354+AO505)-AO634","v":0},0,0,{"$f":"+(AR324+AR326+AR354+AR505)-AR634","v":0},0,{"$f":"+(AT324+AT326+AT354+AT505)-AT634-AT633","v":4849491.7004066231},null,{"$f":"+(AV324+AV326+AV354+AV505)-AV634-AV633","v":4849491.7004066231},{"$f":"+AV636-'ROR-Model'!G637","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},null,{"$f":"H1*H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":171991044.05896673},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$f":"J523+J528+J533+J538+J543+J548+J553+J558+J563+J568+J573+J578+J583+J588+J593+J598+J603+J608+J613+J618+J623+J635+J636","v":0},0,0,0,0,0,0,0,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},{"$f":"S523+S528+S533+S538+S543+S548+S553+S558+S563+S568+S573+S578+S583+S588+S593+S598+S603+S608+S613+S618+S623+S635+S636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF523+AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618+AF623+AF635+AF636","v":0},0,0,0,{"$f":"AJ523+AJ528+AJ533+AJ538+AJ543+AJ548+AJ553+AJ558+AJ563+AJ568+AJ573+AJ578+AJ583+AJ588+AJ593+AJ598+AJ603+AJ608+AJ613+AJ618+AJ623+AJ635+AJ636","v":0},0,0,0,0,{"$f":"AO523+AO528+AO533+AO538+AO543+AO548+AO553+AO558+AO563+AO568+AO573+AO578+AO583+AO588+AO593+AO598+AO603+AO608+AO613+AO618+AO623+AO635+AO636","v":0},0,0,{"$f":"AR523+AR528+AR533+AR538+AR543+AR548+AR553+AR558+AR563+AR568+AR573+AR578+AR583+AR588+AR593+AR598+AR603+AR608+AR613+AR618+AR623+AR635+AR636","v":0},0,{"$f":"AT523+AT528+AT533+AT538+AT543+AT548+AT553+AT558+AT563+AT568+AT573+AT578+AT583+AT588+AT593+AT598+AT603+AT608+AT613+AT618+AT623+AT635+AT636","v":171991044.05896673},null,{"$f":"AV523+AV528+AV533+AV538+AV543+AV548+AV553+AV558+AV563+AV568+AV573+AV578+AV583+AV588+AV593+AV598+AV603+AV608+AV613+AV618+AV623+AV635+AV636","v":171991044.05896673},{"$f":"+AV639-'ROR-Model'!G640","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":-102.26917999999932},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G646*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G646*$T$1","v":0},{"$f":"Pension!G646*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G646*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G646*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G646*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G646*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G646*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G646*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G646*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G646*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G646*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G646*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G646*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G646*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G646*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G646*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G646*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G646*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G646*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G646*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G646*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G646*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G646*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G646*$AQ$1","v":0},{"$f":"'LNG O&M'!G646*$AR$1","v":0},null,{"$f":"SUM(F646:AS646)","v":-102.26917999999932},null,{"$f":"SUM(AT646:AT646)","v":-102.26917999999932},{"$f":"+AV646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":-2498.3068079999648},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G647*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G647*$T$1","v":0},{"$f":"Pension!G647*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G647*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G647*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G647*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G647*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G647*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G647*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G647*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G647*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G647*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G647*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G647*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G647*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G647*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G647*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G647*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G647*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G647*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G647*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G647*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G647*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G647*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G647*$AQ$1","v":0},{"$f":"'LNG O&M'!G647*$AR$1","v":-269966.40000000002},null,{"$f":"SUM(F647:AS647)","v":-272464.70680799999},null,{"$f":"SUM(AT647:AT647)","v":-272464.70680799999},{"$f":"+AV647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":-2600.5759879999641},{"$f":"H1*SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},{"$f":"SUM(J646:J647)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R646:R647)","v":0},0,{"$f":"SUM(T646:T647)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF646:AF647)","v":0},0,0,0,{"$f":"SUM(AJ646:AJ647)","v":0},0,0,0,0,{"$f":"SUM(AO646:AO647)","v":0},0,0,{"$f":"SUM(AR646:AR647)","v":-269966.40000000002},null,{"$f":"SUM(AT646:AT647)","v":-272566.97598799999},null,{"$f":"SUM(AV646:AV647)","v":-272566.97598799999},{"$f":"+AV649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV651-'ROR-Model'!G652","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L146","v":560194.73406742141},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G654*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G654*$T$1","v":0},{"$f":"Pension!G654*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G654*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G654*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G654*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G654*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G654*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G654*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G654*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G654*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G654*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G654*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G654*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G654*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G654*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G654*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G654*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G654*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G654*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G654*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G654*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G654*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G654*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G654*$AQ$1","v":0},{"$f":"'LNG O&M'!G654*$AR$1","v":0},null,{"$f":"SUM(F654:AS654)","v":560194.73406742141},null,{"$f":"SUM(AT654:AT654)","v":560194.73406742141},{"$f":"+AV654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L147","v":40045.82557676069},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G655*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G655*$T$1","v":0},{"$f":"Pension!G655*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G655*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G655*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G655*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G655*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G655*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G655*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G655*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G655*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G655*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G655*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G655*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G655*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G655*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G655*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G655*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G655*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G655*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G655*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G655*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G655*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G655*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G655*$AQ$1","v":0},{"$f":"'LNG O&M'!G655*$AR$1","v":0},null,{"$f":"SUM(F655:AS655)","v":40045.82557676069},null,{"$f":"SUM(AT655:AT655)","v":40045.82557676069},{"$f":"+AV655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":600240.5596441821},{"$f":"H1*SUM(H654:H655)","v":0},{"$f":"SUM(I654:I655)","v":0},{"$f":"SUM(J654:J655)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q654:Q655)","v":0},{"$f":"SUM(R654:R655)","v":0},{"$f":"SUM(S654:S655)","v":0},{"$f":"SUM(T654:T655)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF654:AF655)","v":0},0,0,0,{"$f":"SUM(AJ654:AJ655)","v":0},0,0,0,0,{"$f":"SUM(AO654:AO655)","v":0},0,0,{"$f":"SUM(AR654:AR655)","v":0},null,{"$f":"SUM(AT654:AT655)","v":600240.5596441821},null,{"$f":"SUM(AV654:AV655)","v":600240.5596441821},{"$f":"+AV656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV657-'ROR-Model'!G658","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L151","v":98164.913961163722},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G659*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G659*$T$1","v":0},{"$f":"Pension!G659*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G659*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G659*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G659*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G659*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G659*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G659*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G659*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G659*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G659*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G659*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G659*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G659*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G659*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G659*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G659*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G659*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G659*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G659*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G659*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G659*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G659*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G659*$AQ$1","v":0},{"$f":"'LNG O&M'!G659*$AR$1","v":0},null,{"$f":"SUM(F659:AS659)","v":98164.913961163722},null,{"$f":"SUM(AT659:AT659)","v":98164.913961163722},{"$f":"+AV659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L152","v":2892.3341755105575},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G660*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G660*$T$1","v":0},{"$f":"Pension!G660*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G660*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G660*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G660*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G660*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G660*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G660*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G660*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G660*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G660*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G660*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G660*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G660*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G660*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G660*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G660*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G660*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G660*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G660*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G660*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G660*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G660*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G660*$AQ$1","v":0},{"$f":"'LNG O&M'!G660*$AR$1","v":0},null,{"$f":"SUM(F660:AS660)","v":2892.3341755105575},null,{"$f":"SUM(AT660:AT660)","v":2892.3341755105575},{"$f":"+AV660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":101057.24813667429},{"$f":"H1*SUM(H659:H660)","v":0},{"$f":"SUM(I659:I660)","v":0},{"$f":"SUM(J659:J660)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q659:Q660)","v":0},{"$f":"SUM(R659:R660)","v":0},{"$f":"SUM(S659:S660)","v":0},{"$f":"SUM(T659:T660)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF659:AF660)","v":0},0,0,0,{"$f":"SUM(AJ659:AJ660)","v":0},0,0,0,0,{"$f":"SUM(AO659:AO660)","v":0},0,0,{"$f":"SUM(AR659:AR660)","v":0},null,{"$f":"SUM(AT659:AT660)","v":101057.24813667429},null,{"$f":"SUM(AV659:AV660)","v":101057.24813667429},{"$f":"+AV661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV662-'ROR-Model'!G663","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L156","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G664*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G664*$T$1","v":0},{"$f":"Pension!G664*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G664*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G664*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G664*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G664*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G664*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G664*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G664*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G664*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G664*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G664*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G664*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G664*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G664*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G664*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G664*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G664*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G664*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G664*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G664*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G664*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G664*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G664*$AQ$1","v":0},{"$f":"'LNG O&M'!G664*$AR$1","v":0},null,{"$f":"SUM(F664:AS664)","v":0},null,{"$f":"SUM(AT664:AT664)","v":0},{"$f":"+AV664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L157","v":-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G665*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G665*$T$1","v":0},{"$f":"Pension!G665*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G665*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G665*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G665*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G665*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G665*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G665*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G665*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G665*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G665*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G665*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G665*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G665*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G665*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G665*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G665*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G665*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G665*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G665*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G665*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G665*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G665*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G665*$AQ$1","v":0},{"$f":"'LNG O&M'!G665*$AR$1","v":0},null,{"$f":"SUM(F665:AS665)","v":-6},null,{"$f":"SUM(AT665:AT665)","v":-6},{"$f":"+AV665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":0},{"$f":"SUM(G664:G665)","v":-6},{"$f":"H1*SUM(H664:H665)","v":0},{"$f":"SUM(I664:I665)","v":0},{"$f":"SUM(J664:J665)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q664:Q665)","v":0},{"$f":"SUM(R664:R665)","v":0},{"$f":"SUM(S664:S665)","v":0},{"$f":"SUM(T664:T665)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF664:AF665)","v":0},0,0,0,{"$f":"SUM(AJ664:AJ665)","v":0},0,0,0,0,{"$f":"SUM(AO664:AO665)","v":0},0,0,{"$f":"SUM(AR664:AR665)","v":0},null,{"$f":"SUM(AT664:AT665)","v":-6},null,{"$f":"SUM(AV664:AV665)","v":-6},{"$f":"+AV666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV667-'ROR-Model'!G668","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L161","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G669*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G669*$T$1","v":0},{"$f":"Pension!G669*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G669*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G669*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G669*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G669*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G669*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G669*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G669*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G669*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G669*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G669*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G669*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G669*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G669*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G669*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G669*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G669*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G669*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G669*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G669*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G669*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G669*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G669*$AQ$1","v":0},{"$f":"'LNG O&M'!G669*$AR$1","v":0},null,{"$f":"SUM(F669:AS669)","v":0},null,{"$f":"SUM(AT669:AT669)","v":0},{"$f":"+AV669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L162","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G670*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G670*$T$1","v":0},{"$f":"Pension!G670*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G670*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G670*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G670*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G670*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G670*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G670*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G670*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G670*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G670*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G670*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G670*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G670*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G670*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G670*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G670*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G670*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G670*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G670*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G670*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G670*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G670*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G670*$AQ$1","v":0},{"$f":"'LNG O&M'!G670*$AR$1","v":0},null,{"$f":"SUM(F670:AS670)","v":0},null,{"$f":"SUM(AT670:AT670)","v":0},{"$f":"+AV670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":0},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0},{"$f":"SUM(S669:S670)","v":0},{"$f":"SUM(T669:T670)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,{"$f":"SUM(AJ669:AJ670)","v":0},0,0,0,0,{"$f":"SUM(AO669:AO670)","v":0},0,0,{"$f":"SUM(AR669:AR670)","v":0},null,{"$f":"SUM(AT669:AT670)","v":0},null,{"$f":"SUM(AV669:AV670)","v":0},{"$f":"+AV671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV672-'ROR-Model'!G673","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L166","v":511288.29638594761},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G674*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G674*$T$1","v":0},{"$f":"Pension!G674*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G674*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G674*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G674*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G674*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G674*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G674*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G674*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G674*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G674*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G674*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G674*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G674*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G674*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G674*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G674*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G674*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G674*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G674*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G674*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G674*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G674*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G674*$AQ$1","v":0},{"$f":"'LNG O&M'!G674*$AR$1","v":0},null,{"$f":"SUM(F674:AS674)","v":511288.29638594761},null,{"$f":"SUM(AT674:AT674)","v":511288.29638594761},{"$f":"+AV674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L167","v":15310.026186028612},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G675*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G675*$T$1","v":0},{"$f":"Pension!G675*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G675*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G675*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G675*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G675*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G675*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G675*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G675*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G675*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G675*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G675*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G675*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G675*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G675*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G675*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G675*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G675*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G675*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G675*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G675*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G675*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G675*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G675*$AQ$1","v":0},{"$f":"'LNG O&M'!G675*$AR$1","v":0},null,{"$f":"SUM(F675:AS675)","v":15310.026186028612},null,{"$f":"SUM(AT675:AT675)","v":15310.026186028612},{"$f":"+AV675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":526598.32257197623},{"$f":"H1*SUM(H674:H675)","v":0},{"$f":"SUM(I674:I675)","v":0},{"$f":"SUM(J674:J675)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q674:Q675)","v":0},{"$f":"SUM(R674:R675)","v":0},{"$f":"SUM(S674:S675)","v":0},{"$f":"SUM(T674:T675)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF674:AF675)","v":0},0,0,0,{"$f":"SUM(AJ674:AJ675)","v":0},0,0,0,0,{"$f":"SUM(AO674:AO675)","v":0},0,0,{"$f":"SUM(AR674:AR675)","v":0},null,{"$f":"SUM(AT674:AT675)","v":526598.32257197623},null,{"$f":"SUM(AV674:AV675)","v":526598.32257197623},{"$f":"+AV676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV677-'ROR-Model'!G678","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L171","v":229774.35488766246},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G679*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G679*$T$1","v":0},{"$f":"Pension!G679*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G679*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G679*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G679*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G679*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G679*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G679*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G679*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G679*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G679*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G679*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G679*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G679*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G679*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G679*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G679*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G679*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G679*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G679*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G679*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G679*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G679*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G679*$AQ$1","v":0},{"$f":"'LNG O&M'!G679*$AR$1","v":0},null,{"$f":"SUM(F679:AS679)","v":229774.35488766246},null,{"$f":"SUM(AT679:AT679)","v":229774.35488766246},{"$f":"+AV679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L172","v":6904.0028651009343},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G680*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G680*$T$1","v":0},{"$f":"Pension!G680*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G680*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G680*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G680*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G680*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G680*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G680*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G680*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G680*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G680*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G680*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G680*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G680*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G680*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G680*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G680*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G680*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G680*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G680*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G680*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G680*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G680*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G680*$AQ$1","v":0},{"$f":"'LNG O&M'!G680*$AR$1","v":0},null,{"$f":"SUM(F680:AS680)","v":6904.0028651009343},null,{"$f":"SUM(AT680:AT680)","v":6904.0028651009343},{"$f":"+AV680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":236678.35775276338},{"$f":"H1*SUM(H679:H680)","v":0},{"$f":"SUM(I679:I680)","v":0},{"$f":"SUM(J679:J680)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q679:Q680)","v":0},{"$f":"SUM(R679:R680)","v":0},{"$f":"SUM(S679:S680)","v":0},{"$f":"SUM(T679:T680)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF679:AF680)","v":0},0,0,0,{"$f":"SUM(AJ679:AJ680)","v":0},0,0,0,0,{"$f":"SUM(AO679:AO680)","v":0},0,0,{"$f":"SUM(AR679:AR680)","v":0},null,{"$f":"SUM(AT679:AT680)","v":236678.35775276338},null,{"$f":"SUM(AV679:AV680)","v":236678.35775276338},{"$f":"+AV681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV682-'ROR-Model'!G683","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L176","v":170472.25447870791},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G684*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G684*$T$1","v":0},{"$f":"Pension!G684*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G684*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G684*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G684*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G684*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G684*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G684*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G684*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G684*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G684*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G684*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G684*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G684*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G684*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G684*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G684*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G684*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G684*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G684*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G684*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G684*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G684*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G684*$AQ$1","v":0},{"$f":"'LNG O&M'!G684*$AR$1","v":0},null,{"$f":"SUM(F684:AS684)","v":170472.25447870791},null,{"$f":"SUM(AT684:AT684)","v":170472.25447870791},{"$f":"+AV684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L177","v":13373.759231176897},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G685*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G685*$T$1","v":0},{"$f":"Pension!G685*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G685*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G685*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G685*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G685*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G685*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G685*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G685*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G685*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G685*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G685*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G685*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G685*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G685*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G685*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G685*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G685*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G685*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G685*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G685*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G685*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G685*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G685*$AQ$1","v":0},{"$f":"'LNG O&M'!G685*$AR$1","v":0},null,{"$f":"SUM(F685:AS685)","v":13373.759231176897},null,{"$f":"SUM(AT685:AT685)","v":13373.759231176897},{"$f":"+AV685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":183846.01370988481},{"$f":"H1*SUM(H684:H685)","v":0},{"$f":"SUM(I684:I685)","v":0},{"$f":"SUM(J684:J685)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q684:Q685)","v":0},{"$f":"SUM(R684:R685)","v":0},{"$f":"SUM(S684:S685)","v":0},{"$f":"SUM(T684:T685)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF684:AF685)","v":0},0,0,0,{"$f":"SUM(AJ684:AJ685)","v":0},0,0,0,0,{"$f":"SUM(AO684:AO685)","v":0},0,0,{"$f":"SUM(AR684:AR685)","v":0},null,{"$f":"SUM(AT684:AT685)","v":183846.01370988481},null,{"$f":"SUM(AV684:AV685)","v":183846.01370988481},{"$f":"+AV686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV687-'ROR-Model'!G688","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L181","v":121478.71618393576},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G689*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G689*$T$1","v":0},{"$f":"Pension!G689*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G689*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G689*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G689*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G689*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G689*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G689*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G689*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G689*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G689*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G689*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G689*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G689*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G689*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G689*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G689*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G689*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G689*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G689*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G689*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G689*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G689*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G689*$AQ$1","v":0},{"$f":"'LNG O&M'!G689*$AR$1","v":0},null,{"$f":"SUM(F689:AS689)","v":121478.71618393576},null,{"$f":"SUM(AT689:AT689)","v":121478.71618393576},{"$f":"+AV689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L182","v":4366.8242796434861},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G690*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G690*$T$1","v":0},{"$f":"Pension!G690*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G690*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G690*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G690*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G690*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G690*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G690*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G690*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G690*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G690*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G690*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G690*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G690*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G690*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G690*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G690*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G690*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G690*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G690*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G690*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G690*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G690*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G690*$AQ$1","v":0},{"$f":"'LNG O&M'!G690*$AR$1","v":0},null,{"$f":"SUM(F690:AS690)","v":4366.8242796434861},null,{"$f":"SUM(AT690:AT690)","v":4366.8242796434861},{"$f":"+AV690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":125845.54046357924},{"$f":"H1*SUM(H689:H690)","v":0},{"$f":"SUM(I689:I690)","v":0},{"$f":"SUM(J689:J690)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q689:Q690)","v":0},{"$f":"SUM(R689:R690)","v":0},{"$f":"SUM(S689:S690)","v":0},{"$f":"SUM(T689:T690)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF689:AF690)","v":0},0,0,0,{"$f":"SUM(AJ689:AJ690)","v":0},0,0,0,0,{"$f":"SUM(AO689:AO690)","v":0},0,0,{"$f":"SUM(AR689:AR690)","v":0},null,{"$f":"SUM(AT689:AT690)","v":125845.54046357924},null,{"$f":"SUM(AV689:AV690)","v":125845.54046357924},{"$f":"+AV691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV692-'ROR-Model'!G693","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L186","v":885065.53986676782},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G694*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G694*$T$1","v":0},{"$f":"Pension!G694*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G694*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G694*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G694*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G694*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G694*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G694*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G694*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G694*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G694*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G694*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G694*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G694*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G694*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G694*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G694*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G694*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G694*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G694*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G694*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G694*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G694*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G694*$AQ$1","v":0},{"$f":"'LNG O&M'!G694*$AR$1","v":4104329.9},null,{"$f":"SUM(F694:AS694)","v":4989395.4398667682},null,{"$f":"SUM(AT694:AT694)","v":4989395.4398667682},{"$f":"+AV694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L187","v":56620.502634875942},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G695*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G695*$T$1","v":0},{"$f":"Pension!G695*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G695*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G695*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G695*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G695*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G695*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G695*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G695*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G695*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G695*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G695*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G695*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G695*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G695*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G695*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G695*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G695*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G695*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G695*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G695*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G695*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G695*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G695*$AQ$1","v":0},{"$f":"'LNG O&M'!G695*$AR$1","v":0},null,{"$f":"SUM(F695:AS695)","v":56620.502634875942},null,{"$f":"SUM(AT695:AT695)","v":56620.502634875942},{"$f":"+AV695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":941686.04250164377},{"$f":"H1*SUM(H694:H695)","v":0},{"$f":"SUM(I694:I695)","v":0},{"$f":"SUM(J694:J695)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q694:Q695)","v":0},{"$f":"SUM(R694:R695)","v":0},{"$f":"SUM(S694:S695)","v":0},{"$f":"SUM(T694:T695)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF694:AF695)","v":0},0,0,0,{"$f":"SUM(AJ694:AJ695)","v":0},0,0,0,0,{"$f":"SUM(AO694:AO695)","v":0},0,0,{"$f":"SUM(AR694:AR695)","v":4104329.9},null,{"$f":"SUM(AT694:AT695)","v":5046015.9425016437},null,{"$f":"SUM(AV694:AV695)","v":5046015.9425016437},{"$f":"+AV696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV697-'ROR-Model'!G698","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L191","v":634.59122097445106},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G699*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G699*$T$1","v":0},{"$f":"Pension!G699*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G699*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G699*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G699*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G699*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G699*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G699*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G699*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G699*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G699*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G699*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G699*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G699*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G699*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G699*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G699*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G699*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G699*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G699*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G699*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G699*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G699*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G699*$AQ$1","v":0},{"$f":"'LNG O&M'!G699*$AR$1","v":0},null,{"$f":"SUM(F699:AS699)","v":634.59122097445106},null,{"$f":"SUM(AT699:AT699)","v":634.59122097445106},{"$f":"+AV699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L192","v":20.97821156994172},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G700*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G700*$T$1","v":0},{"$f":"Pension!G700*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G700*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G700*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G700*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G700*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G700*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G700*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G700*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G700*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G700*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G700*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G700*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G700*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G700*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G700*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G700*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G700*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G700*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G700*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G700*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G700*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G700*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G700*$AQ$1","v":0},{"$f":"'LNG O&M'!G700*$AR$1","v":0},null,{"$f":"SUM(F700:AS700)","v":20.97821156994172},null,{"$f":"SUM(AT700:AT700)","v":20.97821156994172},{"$f":"+AV700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":655.56943254439284},{"$f":"H1*SUM(H699:H700)","v":0},{"$f":"SUM(I699:I700)","v":0},{"$f":"SUM(J699:J700)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q699:Q700)","v":0},{"$f":"SUM(R699:R700)","v":0},{"$f":"SUM(S699:S700)","v":0},{"$f":"SUM(T699:T700)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF699:AF700)","v":0},0,0,0,{"$f":"SUM(AJ699:AJ700)","v":0},0,0,0,0,{"$f":"SUM(AO699:AO700)","v":0},0,0,{"$f":"SUM(AR699:AR700)","v":0},null,{"$f":"SUM(AT699:AT700)","v":655.56943254439284},null,{"$f":"SUM(AV699:AV700)","v":655.56943254439284},{"$f":"+AV701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV702-'ROR-Model'!G703","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L196","v":-8.53640000000001E-4},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G704*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G704*$T$1","v":0},{"$f":"Pension!G704*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G704*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G704*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G704*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G704*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G704*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G704*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G704*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G704*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G704*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G704*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G704*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G704*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G704*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G704*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G704*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G704*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G704*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G704*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G704*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G704*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G704*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G704*$AQ$1","v":0},{"$f":"'LNG O&M'!G704*$AR$1","v":0},null,{"$f":"SUM(F704:AS704)","v":-8.53640000000001E-4},null,{"$f":"SUM(AT704:AT704)","v":-8.53640000000001E-4},{"$f":"+AV704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L197","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G705*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G705*$T$1","v":0},{"$f":"Pension!G705*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G705*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G705*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G705*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G705*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G705*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G705*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G705*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G705*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G705*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G705*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G705*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G705*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G705*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G705*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G705*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G705*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G705*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G705*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G705*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G705*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G705*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G705*$AQ$1","v":0},{"$f":"'LNG O&M'!G705*$AR$1","v":0},null,{"$f":"SUM(F705:AS705)","v":0},null,{"$f":"SUM(AT705:AT705)","v":0},{"$f":"+AV705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":-8.53640000000001E-4},{"$f":"H1*SUM(H704:H705)","v":0},{"$f":"SUM(I704:I705)","v":0},{"$f":"SUM(J704:J705)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q704:Q705)","v":0},{"$f":"SUM(R704:R705)","v":0},{"$f":"SUM(S704:S705)","v":0},{"$f":"SUM(T704:T705)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF704:AF705)","v":0},0,0,0,{"$f":"SUM(AJ704:AJ705)","v":0},0,0,0,0,{"$f":"SUM(AO704:AO705)","v":0},0,0,{"$f":"SUM(AR704:AR705)","v":0},null,{"$f":"SUM(AT704:AT705)","v":-8.53640000000001E-4},null,{"$f":"SUM(AV704:AV705)","v":-8.53640000000001E-4},{"$f":"+AV706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV707-'ROR-Model'!G708","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L201","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G709*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G709*$T$1","v":0},{"$f":"Pension!G709*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G709*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G709*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G709*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G709*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G709*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G709*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G709*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G709*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G709*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G709*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G709*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G709*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G709*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G709*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G709*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G709*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G709*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G709*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G709*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G709*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G709*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G709*$AQ$1","v":0},{"$f":"'LNG O&M'!G709*$AR$1","v":0},null,{"$f":"SUM(F709:AS709)","v":0},null,{"$f":"SUM(AT709:AT709)","v":0},{"$f":"+AV709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L202","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G710*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G710*$T$1","v":0},{"$f":"Pension!G710*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G710*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G710*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G710*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G710*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G710*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G710*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G710*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G710*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G710*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G710*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G710*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G710*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G710*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G710*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G710*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G710*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G710*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G710*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G710*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G710*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G710*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G710*$AQ$1","v":0},{"$f":"'LNG O&M'!G710*$AR$1","v":0},null,{"$f":"SUM(F710:AS710)","v":0},null,{"$f":"SUM(AT710:AT710)","v":0},{"$f":"+AV710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":0},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q709:Q710)","v":0},{"$f":"SUM(R709:R710)","v":0},{"$f":"SUM(S709:S710)","v":0},{"$f":"SUM(T709:T710)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF709:AF710)","v":0},0,0,0,{"$f":"SUM(AJ709:AJ710)","v":0},0,0,0,0,{"$f":"SUM(AO709:AO710)","v":0},0,0,{"$f":"SUM(AR709:AR710)","v":0},null,{"$f":"SUM(AT709:AT710)","v":0},null,{"$f":"SUM(AV709:AV710)","v":0},{"$f":"+AV711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV712-'ROR-Model'!G713","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L206","v":12128.285519789904},null,null,null,null,null,null,null,null,null,null,{"$f":"+'PIPELINE INTEGRITY'!G18*R1","v":4014376.9533333331},{"$f":"'EDIT Amort Adj'!G714*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G714*$T$1","v":0},{"$f":"Pension!G714*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G714*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G714*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G714*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G714*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G714*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G714*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G714*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G714*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G714*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G714*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G714*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G714*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G714*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G714*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G714*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G714*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G714*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G714*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G714*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G714*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G714*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G714*$AQ$1","v":0},{"$f":"'LNG O&M'!G714*$AR$1","v":0},null,{"$f":"SUM(F714:AS714)","v":4026505.238853123},null,{"$f":"SUM(AT714:AT714)","v":4026505.238853123},{"$f":"+AV714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L207","v":23.233050130056654},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G715*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G715*$T$1","v":0},{"$f":"Pension!G715*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G715*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G715*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G715*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G715*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G715*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G715*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G715*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G715*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G715*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G715*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G715*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G715*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G715*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G715*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G715*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G715*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G715*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G715*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G715*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G715*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G715*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G715*$AQ$1","v":0},{"$f":"'LNG O&M'!G715*$AR$1","v":0},null,{"$f":"SUM(F715:AS715)","v":23.233050130056654},null,{"$f":"SUM(AT715:AT715)","v":23.233050130056654},{"$f":"+AV715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":12151.518569919961},{"$f":"H1*SUM(H714:H715)","v":0},{"$f":"SUM(I714:I715)","v":0},{"$f":"SUM(J714:J715)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q714:Q715)","v":0},{"$f":"SUM(R714:R715)","v":4014376.9533333331},{"$f":"SUM(S714:S715)","v":0},{"$f":"SUM(T714:T715)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF714:AF715)","v":0},0,0,0,{"$f":"SUM(AJ714:AJ715)","v":0},0,0,0,0,{"$f":"SUM(AO714:AO715)","v":0},0,0,{"$f":"SUM(AR714:AR715)","v":0},null,{"$f":"SUM(AT714:AT715)","v":4026528.4719032529},null,{"$f":"SUM(AV714:AV715)","v":4026528.4719032529},{"$f":"+AV716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV717-'ROR-Model'!G718","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L211","v":213005.99835530389},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G719*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G719*$T$1","v":0},{"$f":"Pension!G719*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G719*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G719*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G719*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G719*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G719*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G719*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G719*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G719*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G719*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G719*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G719*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G719*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G719*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G719*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G719*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G719*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G719*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G719*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G719*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G719*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G719*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G719*$AQ$1","v":0},{"$f":"'LNG O&M'!G719*$AR$1","v":0},null,{"$f":"SUM(F719:AS719)","v":213005.99835530389},null,{"$f":"SUM(AT719:AT719)","v":213005.99835530389},{"$f":"+AV719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L212","v":2422.1524238106358},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G720*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G720*$T$1","v":0},{"$f":"Pension!G720*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G720*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G720*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G720*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G720*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G720*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G720*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G720*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G720*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G720*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G720*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G720*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G720*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G720*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G720*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G720*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G720*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G720*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G720*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G720*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G720*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G720*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G720*$AQ$1","v":0},{"$f":"'LNG O&M'!G720*$AR$1","v":0},null,{"$f":"SUM(F720:AS720)","v":2422.1524238106358},null,{"$f":"SUM(AT720:AT720)","v":2422.1524238106358},{"$f":"+AV720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":215428.15077911451},{"$f":"H1*SUM(H719:H720)","v":0},{"$f":"SUM(I719:I720)","v":0},{"$f":"SUM(J719:J720)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q719:Q720)","v":0},{"$f":"SUM(R719:R720)","v":0},{"$f":"SUM(S719:S720)","v":0},{"$f":"SUM(T719:T720)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF719:AF720)","v":0},0,0,0,{"$f":"SUM(AJ719:AJ720)","v":0},0,0,0,0,{"$f":"SUM(AO719:AO720)","v":0},0,0,{"$f":"SUM(AR719:AR720)","v":0},null,{"$f":"SUM(AT719:AT720)","v":215428.15077911451},null,{"$f":"SUM(AV719:AV720)","v":215428.15077911451},{"$f":"+AV721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV722-'ROR-Model'!G723","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L216","v":3459.3745609300531},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G724*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G724*$T$1","v":0},{"$f":"Pension!G724*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G724*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G724*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G724*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G724*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G724*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G724*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G724*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G724*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G724*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G724*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G724*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G724*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G724*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G724*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G724*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G724*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G724*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G724*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G724*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G724*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G724*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G724*$AQ$1","v":0},{"$f":"'LNG O&M'!G724*$AR$1","v":0},null,{"$f":"SUM(F724:AS724)","v":3459.3745609300531},null,{"$f":"SUM(AT724:AT724)","v":3459.3745609300531},{"$f":"+AV724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L217","v":110.03806570398137},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G725*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G725*$T$1","v":0},{"$f":"Pension!G725*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G725*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G725*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G725*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G725*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G725*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G725*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G725*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G725*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G725*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G725*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G725*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G725*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G725*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G725*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G725*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G725*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G725*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G725*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G725*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G725*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G725*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G725*$AQ$1","v":0},{"$f":"'LNG O&M'!G725*$AR$1","v":0},null,{"$f":"SUM(F725:AS725)","v":110.03806570398137},null,{"$f":"SUM(AT725:AT725)","v":110.03806570398137},{"$f":"+AV725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":3569.4126266340345},{"$f":"H1*SUM(H724:H725)","v":0},{"$f":"SUM(I724:I725)","v":0},{"$f":"SUM(J724:J725)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q724:Q725)","v":0},{"$f":"SUM(R724:R725)","v":0},{"$f":"SUM(S724:S725)","v":0},{"$f":"SUM(T724:T725)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF724:AF725)","v":0},0,0,0,{"$f":"SUM(AJ724:AJ725)","v":0},0,0,0,0,{"$f":"SUM(AO724:AO725)","v":0},0,0,{"$f":"SUM(AR724:AR725)","v":0},null,{"$f":"SUM(AT724:AT725)","v":3569.4126266340345},null,{"$f":"SUM(AV724:AV725)","v":3569.4126266340345},{"$f":"+AV726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV727-'ROR-Model'!G728","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L221","v":58555.020038628369},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G729*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G729*$T$1","v":0},{"$f":"Pension!G729*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G729*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G729*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G729*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G729*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G729*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G729*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G729*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G729*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G729*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G729*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G729*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G729*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G729*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G729*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G729*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G729*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G729*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G729*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G729*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G729*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G729*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G729*$AQ$1","v":0},{"$f":"'LNG O&M'!G729*$AR$1","v":0},null,{"$f":"SUM(F729:AS729)","v":58555.020038628369},null,{"$f":"SUM(AT729:AT729)","v":58555.020038628369},{"$f":"+AV729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L222","v":2811.1081166617223},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G730*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G730*$T$1","v":0},{"$f":"Pension!G730*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G730*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G730*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G730*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G730*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G730*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G730*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G730*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G730*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G730*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G730*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G730*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G730*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G730*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G730*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G730*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G730*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G730*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G730*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G730*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G730*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G730*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G730*$AQ$1","v":0},{"$f":"'LNG O&M'!G730*$AR$1","v":0},null,{"$f":"SUM(F730:AS730)","v":2811.1081166617223},null,{"$f":"SUM(AT730:AT730)","v":2811.1081166617223},{"$f":"+AV730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":61366.128155290091},{"$f":"H1*SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},{"$f":"SUM(J729:J730)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q729:Q730)","v":0},{"$f":"SUM(R729:R730)","v":0},{"$f":"SUM(S729:S730)","v":0},{"$f":"SUM(T729:T730)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF729:AF730)","v":0},0,0,0,{"$f":"SUM(AJ729:AJ730)","v":0},0,0,0,0,{"$f":"SUM(AO729:AO730)","v":0},0,0,{"$f":"SUM(AR729:AR730)","v":0},null,{"$f":"SUM(AT729:AT730)","v":61366.128155290091},null,{"$f":"SUM(AV729:AV730)","v":61366.128155290091},{"$f":"+AV731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV732-'ROR-Model'!G733","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L226","v":36279.217553978553},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G734*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G734*$T$1","v":0},{"$f":"Pension!G734*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G734*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G734*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G734*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G734*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G734*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G734*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G734*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G734*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G734*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G734*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G734*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G734*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G734*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G734*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G734*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G734*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G734*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G734*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G734*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G734*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G734*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G734*$AQ$1","v":0},{"$f":"'LNG O&M'!G734*$AR$1","v":0},null,{"$f":"SUM(F734:AS734)","v":36279.217553978553},null,{"$f":"SUM(AT734:AT734)","v":36279.217553978553},{"$f":"+AV734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L227","v":8895.5056286257168},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G735*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G735*$T$1","v":0},{"$f":"Pension!G735*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G735*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G735*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G735*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G735*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G735*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G735*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G735*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G735*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G735*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G735*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G735*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G735*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G735*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G735*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G735*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G735*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G735*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G735*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G735*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G735*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G735*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G735*$AQ$1","v":0},{"$f":"'LNG O&M'!G735*$AR$1","v":0},null,{"$f":"SUM(F735:AS735)","v":8895.5056286257168},null,{"$f":"SUM(AT735:AT735)","v":8895.5056286257168},{"$f":"+AV735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":45174.72318260427},{"$f":"H1*SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},{"$f":"SUM(J734:J735)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q734:Q735)","v":0},{"$f":"SUM(R734:R735)","v":0},{"$f":"SUM(S734:S735)","v":0},{"$f":"SUM(T734:T735)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF734:AF735)","v":0},0,0,0,{"$f":"SUM(AJ734:AJ735)","v":0},0,0,0,0,{"$f":"SUM(AO734:AO735)","v":0},0,0,{"$f":"SUM(AR734:AR735)","v":0},null,{"$f":"SUM(AT734:AT735)","v":45174.72318260427},null,{"$f":"SUM(AV734:AV735)","v":45174.72318260427},{"$f":"+AV736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV737-'ROR-Model'!G738","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L231","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G739*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G739*$T$1","v":0},{"$f":"Pension!G739*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G739*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G739*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G739*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G739*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G739*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G739*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G739*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G739*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G739*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G739*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G739*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G739*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G739*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G739*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G739*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G739*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G739*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G739*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G739*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G739*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G739*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G739*$AQ$1","v":0},{"$f":"'LNG O&M'!G739*$AR$1","v":0},null,{"$f":"SUM(F739:AS739)","v":0},null,{"$f":"SUM(AT739:AT739)","v":0},{"$f":"+AV739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L232","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G740*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G740*$T$1","v":0},{"$f":"Pension!G740*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G740*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G740*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G740*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G740*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G740*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G740*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G740*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G740*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G740*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G740*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G740*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G740*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G740*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G740*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G740*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G740*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G740*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G740*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G740*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G740*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G740*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G740*$AQ$1","v":0},{"$f":"'LNG O&M'!G740*$AR$1","v":0},null,{"$f":"SUM(F740:AS740)","v":0},null,{"$f":"SUM(AT740:AT740)","v":0},{"$f":"+AV740-'ROR-Model'!G741","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F739:F740)","v":0},{"$f":"SUM(G739:G740)","v":0},{"$f":"H1*SUM(H739:H740)","v":0},{"$f":"SUM(I739:I740)","v":0},{"$f":"SUM(J739:J740)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q739:Q740)","v":0},{"$f":"SUM(R739:R740)","v":0},{"$f":"SUM(S739:S740)","v":0},{"$f":"SUM(T739:T740)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF739:AF740)","v":0},0,0,0,{"$f":"SUM(AJ739:AJ740)","v":0},0,0,0,0,{"$f":"SUM(AO739:AO740)","v":0},0,0,{"$f":"SUM(AR739:AR740)","v":0},null,{"$f":"SUM(AT739:AT740)","v":0},null,{"$f":"SUM(AV739:AV740)","v":0},{"$f":"+AV741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV742-'ROR-Model'!G743","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L236","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G744*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G744*$T$1","v":0},{"$f":"Pension!G744*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G744*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G744*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G744*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G744*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G744*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G744*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G744*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G744*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G744*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G744*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G744*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G744*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G744*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G744*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G744*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G744*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G744*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G744*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G744*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G744*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G744*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G744*$AQ$1","v":0},{"$f":"'LNG O&M'!G744*$AR$1","v":0},null,{"$f":"SUM(F744:AS744)","v":0},null,{"$f":"SUM(AT744:AT744)","v":0},{"$f":"+AV744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L237","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G745*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G745*$T$1","v":0},{"$f":"Pension!G745*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G745*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G745*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G745*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G745*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G745*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G745*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G745*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G745*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G745*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G745*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G745*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G745*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G745*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G745*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G745*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G745*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G745*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G745*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G745*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G745*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G745*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G745*$AQ$1","v":0},{"$f":"'LNG O&M'!G745*$AR$1","v":0},null,{"$f":"SUM(F745:AS745)","v":0},null,{"$f":"SUM(AT745:AT745)","v":0},{"$f":"+AV745-'ROR-Model'!G746","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F744:F745)","v":0},{"$f":"SUM(G744:G745)","v":0},{"$f":"H1*SUM(H744:H745)","v":0},{"$f":"SUM(I744:I745)","v":0},{"$f":"SUM(J744:J745)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q744:Q745)","v":0},{"$f":"SUM(R744:R745)","v":0},{"$f":"SUM(S744:S745)","v":0},{"$f":"SUM(T744:T745)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF744:AF745)","v":0},0,0,0,{"$f":"SUM(AJ744:AJ745)","v":0},0,0,0,0,{"$f":"SUM(AO744:AO745)","v":0},0,0,{"$f":"SUM(AR744:AR745)","v":0},null,{"$f":"SUM(AT744:AT745)","v":0},null,{"$f":"SUM(AV744:AV745)","v":0},{"$f":"+AV746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV747-'ROR-Model'!G748","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},2900501.2962275716,{"$f":"H1*H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$f":"I654+I659+I664+I669+I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744","v":0},{"$f":"J654+J659+J664+J669+J674+J679+J684+J689+J694+J699+J704+J709+J714+J719+J724+J729+J734+J739+J744","v":0},0,0,0,0,0,0,{"$f":"Q654+Q659+Q664+Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744","v":0},{"$f":"R654+R659+R664+R669+R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744","v":4014376.9533333331},{"$f":"S654+S659+S664+S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744","v":0},0,{"$f":"U654+U659+U664+U669+U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744","v":0},{"$f":"V654+V659+V664+V669+V674+V679+V684+V689+V694+V699+V704+V709+V714+V719+V724+V729+V734+V739+V744","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF654+AF659+AF664+AF669+AF674+AF679+AF684+AF689+AF694+AF699+AF704+AF709+AF714+AF719+AF724+AF729+AF734+AF739+AF744","v":0},0,0,0,{"$f":"AJ654+AJ659+AJ664+AJ669+AJ674+AJ679+AJ684+AJ689+AJ694+AJ699+AJ704+AJ709+AJ714+AJ719+AJ724+AJ729+AJ734+AJ739+AJ744","v":0},0,0,0,0,{"$f":"AO654+AO659+AO664+AO669+AO674+AO679+AO684+AO689+AO694+AO699+AO704+AO709+AO714+AO719+AO724+AO729+AO734+AO739+AO744","v":0},0,0,{"$f":"AR654+AR659+AR664+AR669+AR674+AR679+AR684+AR689+AR694+AR699+AR704+AR709+AR714+AR719+AR724+AR729+AR734+AR739+AR744","v":4104329.9},0,{"$f":"AT654+AT659+AT664+AT669+AT674+AT679+AT684+AT689+AT694+AT699+AT704+AT709+AT714+AT719+AT724+AT729+AT734+AT739+AT744","v":11019208.149560906},null,{"$f":"AV654+AV659+AV664+AV669+AV674+AV679+AV684+AV689+AV694+AV699+AV704+AV709+AV714+AV719+AV724+AV729+AV734+AV739+AV744","v":11019208.149560906},{"$f":"+AV749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,153790.29044559915,{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$f":"I655+I660+I665+I670+I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745","v":0},0,0,0,0,0,0,{"$f":"P655+P660+P665+P670+P675+P680+P685+P690+P695+P700+P705+P710+P715+P720+P725+P730+P735+P740+P745","v":0},{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":0},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},{"$f":"S655+S660+S665+S670+S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745","v":0},0,{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V700+V705+V710+V715+V720+V725+V730+V735+V740+V745","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF655+AF660+AF665+AF670+AF675+AF680+AF685+AF690+AF695+AF700+AF705+AF710+AF715+AF720+AF725+AF730+AF735+AF740+AF745","v":0},0,0,0,{"$f":"AJ655+AJ660+AJ665+AJ670+AJ675+AJ680+AJ685+AJ690+AJ695+AJ700+AJ705+AJ710+AJ715+AJ720+AJ725+AJ730+AJ735+AJ740+AJ745","v":0},0,0,0,0,{"$f":"AO655+AO660+AO665+AO670+AO675+AO680+AO685+AO690+AO695+AO700+AO705+AO710+AO715+AO720+AO725+AO730+AO735+AO740+AO745","v":0},0,0,{"$f":"AR655+AR660+AR665+AR670+AR675+AR680+AR685+AR690+AR695+AR700+AR705+AR710+AR715+AR720+AR725+AR730+AR735+AR740+AR745","v":0},0,{"$f":"AT655+AT660+AT665+AT670+AT675+AT680+AT685+AT690+AT695+AT700+AT705+AT710+AT715+AT720+AT725+AT730+AT735+AT740+AT745","v":153790.29044559915},null,{"$f":"AV655+AV660+AV665+AV670+AV675+AV680+AV685+AV690+AV695+AV700+AV705+AV710+AV715+AV720+AV725+AV730+AV735+AV740+AV745","v":153790.29044559915},{"$f":"+AV750-'ROR-Model'!G751","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":3054291.5866731708},{"$f":"H1*H656+H661+H666+H671+H676+H681+H686+H691+H696+H701+H706+H711+H716+H721+H726+H731+H736+H741+H746","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I696+I701+I706+I711+I716+I721+I726+I731+I736+I741+I746","v":0},{"$f":"J656+J661+J666+J671+J676+J681+J686+J691+J696+J701+J706+J711+J716+J721+J726+J731+J736+J741+J746","v":0},0,0,0,0,0,0,0,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":4014376.9533333331},{"$f":"S656+S661+S666+S671+S676+S681+S686+S691+S696+S701+S706+S711+S716+S721+S726+S731+S736+S741+S746","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF656+AF661+AF666+AF671+AF676+AF681+AF686+AF691+AF696+AF701+AF706+AF711+AF716+AF721+AF726+AF731+AF736+AF741+AF746","v":0},0,0,0,{"$f":"AJ656+AJ661+AJ666+AJ671+AJ676+AJ681+AJ686+AJ691+AJ696+AJ701+AJ706+AJ711+AJ716+AJ721+AJ726+AJ731+AJ736+AJ741+AJ746","v":0},0,0,0,0,{"$f":"AO656+AO661+AO666+AO671+AO676+AO681+AO686+AO691+AO696+AO701+AO706+AO711+AO716+AO721+AO726+AO731+AO736+AO741+AO746","v":0},0,0,{"$f":"AR656+AR661+AR666+AR671+AR676+AR681+AR686+AR691+AR696+AR701+AR706+AR711+AR716+AR721+AR726+AR731+AR736+AR741+AR746","v":4104329.9},0,{"$f":"AT656+AT661+AT666+AT671+AT676+AT681+AT686+AT691+AT696+AT701+AT706+AT711+AT716+AT721+AT726+AT731+AT736+AT741+AT746","v":11172998.440006502},null,{"$f":"AV656+AV661+AV666+AV671+AV676+AV681+AV686+AV691+AV696+AV701+AV706+AV711+AV716+AV721+AV726+AV731+AV736+AV741+AV746","v":11172998.440006502},{"$f":"+AV752-'ROR-Model'!G753","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV754-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":67053.995644392446},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G757*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G757*$T$1","v":0},{"$f":"Pension!G757*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G757*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G757*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G757*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G757*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G757*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G757*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G757*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G757*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G757*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G757*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G757*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G757*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G757*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G757*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G757*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G757*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G757*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G757*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G757*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G757*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G757*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G757*$AQ$1","v":0},{"$f":"'LNG O&M'!G757*$AR$1","v":0},null,{"$f":"SUM(F757:AS757)","v":67053.995644392446},null,{"$f":"SUM(AT757:AT757)","v":67053.995644392446},{"$f":"+AV757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L250","v":1853.4350654603113},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G758*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G758*$T$1","v":0},{"$f":"Pension!G758*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G758*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G758*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G758*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G758*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G758*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G758*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G758*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G758*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G758*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G758*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G758*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G758*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G758*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G758*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G758*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G758*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G758*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G758*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G758*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G758*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G758*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G758*$AQ$1","v":0},{"$f":"'LNG O&M'!G758*$AR$1","v":0},null,{"$f":"SUM(F758:AS758)","v":1853.4350654603113},null,{"$f":"SUM(AT758:AT758)","v":1853.4350654603113},{"$f":"+AV758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":68907.43070985275},{"$f":"H1*SUM(H757:H758)","v":0},{"$f":"SUM(I757:I758)","v":0},{"$f":"SUM(J757:J758)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q757:Q758)","v":0},{"$f":"SUM(R757:R758)","v":0},{"$f":"SUM(S757:S758)","v":0},{"$f":"SUM(T757:T758)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF757:AF758)","v":0},0,0,0,{"$f":"SUM(AJ757:AJ758)","v":0},0,0,0,0,{"$f":"SUM(AO757:AO758)","v":0},0,0,{"$f":"SUM(AR757:AR758)","v":0},null,{"$f":"SUM(AT757:AT758)","v":68907.43070985275},null,{"$f":"SUM(AV757:AV758)","v":68907.43070985275},{"$f":"+AV759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV760-'ROR-Model'!G761","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":78004.909557761857},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G762*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G762*$T$1","v":0},{"$f":"Pension!G762*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G762*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G762*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G762*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G762*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G762*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G762*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G762*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G762*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G762*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G762*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G762*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G762*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G762*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G762*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G762*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G762*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G762*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G762*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G762*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G762*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G762*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G762*$AQ$1","v":0},{"$f":"'LNG O&M'!G762*$AR$1","v":0},null,{"$f":"SUM(F762:AS762)","v":78004.909557761857},null,{"$f":"SUM(AT762:AT762)","v":78004.909557761857},{"$f":"+AV762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L255","v":2486.118066692834},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G763*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G763*$T$1","v":0},{"$f":"Pension!G763*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G763*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G763*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G763*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G763*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G763*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G763*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G763*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G763*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G763*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G763*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G763*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G763*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G763*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G763*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G763*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G763*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G763*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G763*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G763*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G763*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G763*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G763*$AQ$1","v":0},{"$f":"'LNG O&M'!G763*$AR$1","v":0},null,{"$f":"SUM(F763:AS763)","v":2486.118066692834},null,{"$f":"SUM(AT763:AT763)","v":2486.118066692834},{"$f":"+AV763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":80491.027624454699},{"$f":"H1*SUM(H762:H763)","v":0},{"$f":"SUM(I762:I763)","v":0},{"$f":"SUM(J762:J763)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q762:Q763)","v":0},{"$f":"SUM(R762:R763)","v":0},{"$f":"SUM(S762:S763)","v":0},{"$f":"SUM(T762:T763)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF762:AF763)","v":0},0,0,0,{"$f":"SUM(AJ762:AJ763)","v":0},0,0,0,0,{"$f":"SUM(AO762:AO763)","v":0},0,0,{"$f":"SUM(AR762:AR763)","v":0},null,{"$f":"SUM(AT762:AT763)","v":80491.027624454699},null,{"$f":"SUM(AV762:AV763)","v":80491.027624454699},{"$f":"+AV764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV765-'ROR-Model'!G766","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":610018.28005427495},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G767*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G767*$T$1","v":0},{"$f":"Pension!G767*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G767*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G767*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G767*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G767*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G767*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G767*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G767*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G767*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G767*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G767*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G767*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G767*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G767*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G767*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G767*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G767*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G767*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G767*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G767*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G767*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G767*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G767*$AQ$1","v":0},{"$f":"'LNG O&M'!G767*$AR$1","v":0},null,{"$f":"SUM(F767:AS767)","v":610018.28005427495},null,{"$f":"SUM(AT767:AT767)","v":610018.28005427495},{"$f":"+AV767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L260","v":17166.952898657182},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G768*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G768*$T$1","v":0},{"$f":"Pension!G768*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G768*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G768*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G768*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G768*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G768*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G768*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G768*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G768*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G768*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G768*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G768*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G768*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G768*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G768*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G768*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G768*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G768*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G768*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G768*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G768*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G768*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G768*$AQ$1","v":0},{"$f":"'LNG O&M'!G768*$AR$1","v":0},null,{"$f":"SUM(F768:AS768)","v":17166.952898657182},null,{"$f":"SUM(AT768:AT768)","v":17166.952898657182},{"$f":"+AV768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":627185.23295293213},{"$f":"H1*SUM(H767:H768)","v":0},{"$f":"SUM(I767:I768)","v":0},{"$f":"SUM(J767:J768)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q767:Q768)","v":0},{"$f":"SUM(R767:R768)","v":0},{"$f":"SUM(S767:S768)","v":0},{"$f":"SUM(T767:T768)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF767:AF768)","v":0},0,0,0,{"$f":"SUM(AJ767:AJ768)","v":0},0,0,0,0,{"$f":"SUM(AO767:AO768)","v":0},0,0,{"$f":"SUM(AR767:AR768)","v":0},null,{"$f":"SUM(AT767:AT768)","v":627185.23295293213},null,{"$f":"SUM(AV767:AV768)","v":627185.23295293213},{"$f":"+AV769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV770-'ROR-Model'!G771","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L264","v":77244.235314080841},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G772*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G772*$T$1","v":0},{"$f":"Pension!G772*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G772*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G772*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G772*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G772*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G772*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G772*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G772*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G772*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G772*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G772*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G772*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G772*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G772*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G772*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G772*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G772*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G772*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G772*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G772*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G772*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G772*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G772*$AQ$1","v":0},{"$f":"'LNG O&M'!G772*$AR$1","v":0},null,{"$f":"SUM(F772:AS772)","v":77244.235314080841},null,{"$f":"SUM(AT772:AT772)","v":77244.235314080841},{"$f":"+AV772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L265","v":3148.0733447679013},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G773*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G773*$T$1","v":0},{"$f":"Pension!G773*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G773*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G773*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G773*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G773*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G773*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G773*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G773*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G773*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G773*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G773*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G773*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G773*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G773*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G773*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G773*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G773*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G773*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G773*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G773*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G773*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G773*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G773*$AQ$1","v":0},{"$f":"'LNG O&M'!G773*$AR$1","v":0},null,{"$f":"SUM(F773:AS773)","v":3148.0733447679013},null,{"$f":"SUM(AT773:AT773)","v":3148.0733447679013},{"$f":"+AV773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":80392.308658848749},{"$f":"H1*SUM(H772:H773)","v":0},{"$f":"SUM(I772:I773)","v":0},{"$f":"SUM(J772:J773)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q772:Q773)","v":0},{"$f":"SUM(R772:R773)","v":0},{"$f":"SUM(S772:S773)","v":0},{"$f":"SUM(T772:T773)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF772:AF773)","v":0},0,0,0,{"$f":"SUM(AJ772:AJ773)","v":0},0,0,0,0,{"$f":"SUM(AO772:AO773)","v":0},0,0,{"$f":"SUM(AR772:AR773)","v":0},null,{"$f":"SUM(AT772:AT773)","v":80392.308658848749},null,{"$f":"SUM(AV772:AV773)","v":80392.308658848749},{"$f":"+AV774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV775-'ROR-Model'!G776","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L269","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G777*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G777*$T$1","v":0},{"$f":"Pension!G777*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G777*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G777*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G777*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G777*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G777*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G777*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G777*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G777*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G777*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G777*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G777*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G777*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G777*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G777*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G777*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G777*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G777*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G777*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G777*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G777*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G777*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G777*$AQ$1","v":0},{"$f":"'LNG O&M'!G777*$AR$1","v":0},null,{"$f":"SUM(F777:AS777)","v":0},null,{"$f":"SUM(AT777:AT777)","v":0},{"$f":"+AV777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L270","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G778*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G778*$T$1","v":0},{"$f":"Pension!G778*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G778*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G778*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G778*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G778*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G778*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G778*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G778*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G778*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G778*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G778*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G778*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G778*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G778*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G778*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G778*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G778*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G778*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G778*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G778*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G778*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G778*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G778*$AQ$1","v":0},{"$f":"'LNG O&M'!G778*$AR$1","v":0},null,{"$f":"SUM(F778:AS778)","v":0},null,{"$f":"SUM(AT778:AT778)","v":0},{"$f":"+AV778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":0},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},{"$f":"SUM(S777:S778)","v":0},{"$f":"SUM(T777:T778)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF777:AF778)","v":0},0,0,0,{"$f":"SUM(AJ777:AJ778)","v":0},0,0,0,0,{"$f":"SUM(AO777:AO778)","v":0},0,0,{"$f":"SUM(AR777:AR778)","v":0},null,{"$f":"SUM(AT777:AT778)","v":0},null,{"$f":"SUM(AV777:AV778)","v":0},{"$f":"+AV779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV780-'ROR-Model'!G781","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L274","v":0},null,{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J200+J229)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G12*$L$1","v":1095438.7310160135},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P200+P229)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q200+Q229)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R200+R229)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S200+S229)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T200+T229)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U200+U229)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((V200+V229)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((W200+W229)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((X200+X229)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Y200+Y229)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((Z200+Z229)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AA200+AA229)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AB200+AB229)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AC200+AC229)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AD200+AD229)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AE200+AE229)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AF200+AF229)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AG200+AG229)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AH200+AH229)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AI200+AI229)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AJ200+AJ229)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AK200+AK229)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AL200+AL229)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AM200+AM229)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AN200+AN229)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AO200+AO229)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AP200+AP229)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AQ200+AQ229)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AR200+AR229)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F782:AS782)","v":1095438.7310160135},null,{"$f":"SUM(AT782:AT782)","v":1095438.7310160135},{"$f":"+AV782-'ROR-Model'!G783","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L275","v":0},null,{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J323)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G13*L1","v":-255713.52791030749},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P323)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q323)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R323)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S323)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T323)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U323)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((V323)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((W323)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((X323)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Y323)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((Z323)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AA323)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AB323)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AC323)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AD323)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AE323)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AF323)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AG323)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AH323)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AI323)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AJ323)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AK323)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AL323)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AM323)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AN323)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AO323)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AP323)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AQ323)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AR323)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F783:AS783)","v":-255713.52791030749},null,{"$f":"SUM(AT783:AT783)","v":-255713.52791030749},{"$f":"+AV783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"SUM(G782:G783)","v":0},{"$f":"H1*SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},{"$f":"SUM(J782:J783)","v":0},0,839725.20310570602,0,0,0,0,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},{"$f":"SUM(S782:S783)","v":0},{"$f":"SUM(T782:T783)","v":0},{"$f":"SUM(U782:U783)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF782:AF783)","v":0},0,0,0,{"$f":"SUM(AJ782:AJ783)","v":0},0,0,0,0,{"$f":"SUM(AO782:AO783)","v":0},0,0,{"$f":"SUM(AR782:AR783)","v":0},null,{"$f":"SUM(AT782:AT783)","v":839725.20310570602},null,{"$f":"SUM(AV782:AV783)","v":839725.20310570602},{"$f":"+AV784-'ROR-Model'!G785","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV786-'ROR-Model'!G787","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L279","v":0},null,{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J205+J234)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G24*$L$1","v":42696.509999999995},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P205+P234)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q205+Q234)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R205+R234)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S205+S234)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T205+T234)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U205+U234)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((V205+V234)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((W205+W234)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((X205+X234)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Y205+Y234)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((Z205+Z234)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AA205+AA234)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AB205+AB234)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AC205+AC234)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AD205+AD234)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AE205+AE234)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AF205+AF234)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AG205+AG234)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AH205+AH234)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AI205+AI234)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AJ205+AJ234)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AK205+AK234)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AL205+AL234)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AM205+AM234)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AN205+AN234)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AO205+AO234)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AP205+AP234)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AQ205+AQ234)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AR205+AR234)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F787:AS787)","v":42696.509999999995},null,{"$f":"SUM(AT787:AT787)","v":42696.509999999995},{"$f":"+AV787-'ROR-Model'!G788","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L280","v":0},null,{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J328)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G25*$L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P328)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q328)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R328)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S328)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T328)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U328)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((V328)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((W328)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((X328)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Y328)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((Z328)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AA328)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AB328)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AC328)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AD328)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AE328)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AF328)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AG328)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AH328)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AI328)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AJ328)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AK328)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AL328)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AM328)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AN328)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AO328)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AP328)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AQ328)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AR328)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F788:AS788)","v":0},null,{"$f":"SUM(AT788:AT788)","v":0},{"$f":"+AV788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},0,0,0,{"$f":"SUM(J787:J788)","v":0},0,42696.509999999995,0,0,0,0,0,{"$f":"SUM(R787:R788)","v":0},{"$f":"SUM(S787:S788)","v":0},{"$f":"SUM(T787:T788)","v":0},{"$f":"SUM(U787:U788)","v":0},{"$f":"SUM(V787:V788)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF787:AF788)","v":0},0,0,0,{"$f":"SUM(AJ787:AJ788)","v":0},0,0,0,0,{"$f":"SUM(AO787:AO788)","v":0},0,0,{"$f":"SUM(AR787:AR788)","v":0},null,{"$f":"SUM(AT787:AT788)","v":42696.509999999995},null,{"$f":"SUM(AV787:AV788)","v":42696.509999999995},{"$f":"+AV789-'ROR-Model'!G790","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV791-'ROR-Model'!G792","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L284","v":0},null,{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J210+J239)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G29*$L$1","v":234070.33999999997},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P210+P239)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q210+Q239)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R210+R239)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S210+S239)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T210+T239)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U210+U239)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((V210+V239)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((W210+W239)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((X210+X239)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Y210+Y239)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((Z210+Z239)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AA210+AA239)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AB210+AB239)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AC210+AC239)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AD210+AD239)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AE210+AE239)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AF210+AF239)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AG210+AG239)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AH210+AH239)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AI210+AI239)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AJ210+AJ239)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AK210+AK239)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AL210+AL239)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AM210+AM239)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AN210+AN239)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AO210+AO239)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AP210+AP239)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AQ210+AQ239)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AR210+AR239)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F792:AS792)","v":234070.33999999997},null,{"$f":"SUM(AT792:AT792)","v":234070.33999999997},{"$f":"+AV792-'ROR-Model'!G793","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L285","v":0},null,{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J333)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G30*$L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P333)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q333)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R333)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S333)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T333)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U333)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((V333)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((W333)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((X333)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Y333)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((Z333)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AA333)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AB333)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AC333)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AD333)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AE333)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AF333)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AG333)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AH333)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AI333)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AJ333)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AK333)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AL333)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AM333)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AN333)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AO333)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AP333)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AQ333)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AR333)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},null,{"$f":"SUM(F793:AS793)","v":0},null,{"$f":"SUM(AT793:AT793)","v":0},{"$f":"+AV793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":0},{"$f":"H11*SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},{"$f":"SUM(J792:J793)","v":0},0,234070.33999999997,0,0,0,0,0,{"$f":"SUM(R792:R793)","v":0},{"$f":"SUM(S792:S793)","v":0},{"$f":"SUM(T792:T793)","v":0},{"$f":"SUM(U792:U793)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF792:AF793)","v":0},0,0,0,{"$f":"SUM(AJ792:AJ793)","v":0},0,0,0,0,{"$f":"SUM(AO792:AO793)","v":0},0,0,{"$f":"SUM(AR792:AR793)","v":0},null,{"$f":"SUM(AT792:AT793)","v":234070.33999999997},null,{"$f":"SUM(AV792:AV793)","v":234070.33999999997},{"$f":"+AV794-'ROR-Model'!G795","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L289","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G797*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G797*$T$1","v":0},{"$f":"Pension!G797*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G797*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G797*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G797*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G797*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G797*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G797*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G797*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G797*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G797*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G797*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G797*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G797*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G797*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G797*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G797*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G797*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G797*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G797*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G797*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G797*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G797*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G797*$AQ$1","v":0},{"$f":"'LNG O&M'!G797*$AR$1","v":0},null,{"$f":"SUM(F797:AS797)","v":0},null,{"$f":"SUM(AT797:AT797)","v":0},{"$f":"+AV797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L290","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G798*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G798*$T$1","v":0},{"$f":"Pension!G798*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G798*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G798*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G798*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G798*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G798*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G798*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G798*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G798*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G798*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G798*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G798*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G798*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G798*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G798*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G798*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G798*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G798*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G798*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G798*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G798*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G798*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G798*$AQ$1","v":0},{"$f":"'LNG O&M'!G798*$AR$1","v":0},null,{"$f":"SUM(F798:AS798)","v":0},null,{"$f":"SUM(AT798:AT798)","v":0},{"$f":"+AV798-'ROR-Model'!G799","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F797:F798)","v":0},{"$f":"SUM(G797:G798)","v":0},{"$f":"H1*SUM(H797:H798)","v":0},{"$f":"SUM(I797:I798)","v":0},{"$f":"SUM(J797:J798)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q797:Q798)","v":0},{"$f":"SUM(R797:R798)","v":0},{"$f":"SUM(S797:S798)","v":0},{"$f":"SUM(T797:T798)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF797:AF798)","v":0},0,0,0,{"$f":"SUM(AJ797:AJ798)","v":0},0,0,0,0,{"$f":"SUM(AO797:AO798)","v":0},0,0,{"$f":"SUM(AR797:AR798)","v":0},null,{"$f":"SUM(AT797:AT798)","v":0},null,{"$f":"SUM(AV797:AV798)","v":0},{"$f":"+AV799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV800-'ROR-Model'!G801","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},{"$f":"G757+G762+G767+G772+G777+G782+G797+G792+G787","v":832321.42057051009},0,0,0,0,1372205.5810160136,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,{"$f":"R757+R762+R767+R772+R777+R782+R797+R792+R787","v":0},{"$f":"S757+S762+S767+S772+S777+S782+S797+S792+S787","v":0},0,{"$f":"U757+U762+U767+U772+U777+U782+U797+U792+U787","v":0},{"$f":"V757+V762+V767+V772+V777+V782+V797+V792+V787","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF757+AF762+AF767+AF772+AF777+AF782+AF797+AF792+AF787","v":0},0,0,0,{"$f":"AJ757+AJ762+AJ767+AJ772+AJ777+AJ782+AJ797+AJ792+AJ787","v":0},0,0,0,0,{"$f":"AO757+AO762+AO767+AO772+AO777+AO782+AO797+AO792+AO787","v":0},0,0,{"$f":"AR757+AR762+AR767+AR772+AR777+AR782+AR797+AR792+AR787","v":0},0,{"$f":"AT757+AT762+AT767+AT772+AT777+AT782+AT797+AT787+AT792","v":2204527.0015865238},null,{"$f":"AV757+AV762+AV767+AV772+AV777+AV782+AV797+AV787+AV792","v":2204527.0015865238},{"$f":"+AV802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G758+G763+G768+G773+G778+G783+G798","v":24654.579375578229},{"$f":"H1*H758+H763+H768+H773+H778+H783+H798","v":0},{"$f":"I758+I763+I768+I773+I778+I783+I798","v":0},{"$f":"J758+J763+J768+J773+J778+J783+J798","v":0},0,-255713.52791030749,0,0,0,{"$f":"P758+P763+P768+P773+P778+P783+P798","v":0},{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798","v":0},{"$f":"R758+R763+R768+R773+R778+R783+R798","v":0},{"$f":"S758+S763+S768+S773+S778+S783+S798","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF758+AF763+AF768+AF773+AF778+AF783+AF798","v":0},0,0,0,{"$f":"AJ758+AJ763+AJ768+AJ773+AJ778+AJ783+AJ798","v":0},0,0,0,0,{"$f":"AO758+AO763+AO768+AO773+AO778+AO783+AO798","v":0},0,0,{"$f":"AR758+AR763+AR768+AR773+AR778+AR783+AR798","v":0},0,{"$f":"AT758+AT763+AT768+AT773+AT778+AT783+AT798","v":-231058.94853472925},null,{"$f":"AV758+AV763+AV768+AV773+AV778+AV783+AV798","v":-231058.94853472925},{"$f":"+AV803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV804-'ROR-Model'!G805","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F759+F764+F769+F774+F794+F789+F784+F799+F779","v":0},{"$f":"G759+G764+G769+G774+G794+G789+G784+G799+G779","v":856975.9999460883},0,0,0,0,1116492.0531057059,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,{"$f":"R759+R764+R769+R774+R794+R789+R784+R799+R779","v":0},{"$f":"S759+S764+S769+S774+S794+S789+S784+S799+S779","v":0},0,{"$f":"U759+U764+U769+U774+U794+U789+U784+U799+U779","v":0},{"$f":"V759+V764+V769+V774+V794+V789+V784+V799+V779","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF759+AF764+AF769+AF774+AF794+AF789+AF784+AF799+AF779","v":0},0,0,0,{"$f":"AJ759+AJ764+AJ769+AJ774+AJ794+AJ789+AJ784+AJ799+AJ779","v":0},0,0,0,0,{"$f":"AO759+AO764+AO769+AO774+AO794+AO789+AO784+AO799+AO779","v":0},0,0,{"$f":"AR759+AR764+AR769+AR774+AR794+AR789+AR784+AR799+AR779","v":0},0,{"$f":"AT759+AT764+AT769+AT774+AT779+AT784+AT799+AT789+AT794","v":1973468.0530517944},null,{"$f":"AV759+AV764+AV769+AV774+AV779+AV784+AV799+AV789+AV794","v":1973468.0530517944},{"$f":"+AV805-'ROR-Model'!G806","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV807-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L303","v":43175.761105452897},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G810*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G810*$T$1","v":0},{"$f":"Pension!G810*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G810*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G810*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G810*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G810*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G810*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G810*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G810*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G810*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G810*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G810*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G810*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G810*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G810*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G810*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G810*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G810*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G810*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G810*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G810*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G810*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G810*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G810*$AQ$1","v":0},{"$f":"'LNG O&M'!G810*$AR$1","v":0},null,{"$f":"SUM(F810:AS810)","v":43175.761105452897},null,{"$f":"SUM(AT810:AT810)","v":43175.761105452897},{"$f":"+AV810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L304","v":1216.386464684525},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G811*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G811*$T$1","v":0},{"$f":"Pension!G811*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G811*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G811*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G811*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G811*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G811*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G811*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G811*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G811*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G811*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G811*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G811*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G811*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G811*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G811*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G811*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G811*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G811*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G811*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G811*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G811*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G811*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G811*$AQ$1","v":0},{"$f":"'LNG O&M'!G811*$AR$1","v":0},null,{"$f":"SUM(F811:AS811)","v":1216.386464684525},null,{"$f":"SUM(AT811:AT811)","v":1216.386464684525},{"$f":"+AV811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":44392.147570137422},{"$f":"H1*SUM(H810:H811)","v":0},{"$f":"SUM(I810:I811)","v":0},{"$f":"SUM(J810:J811)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q810:Q811)","v":0},{"$f":"SUM(R810:R811)","v":0},{"$f":"SUM(S810:S811)","v":0},{"$f":"SUM(T810:T811)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF810:AF811)","v":0},0,0,0,{"$f":"SUM(AJ810:AJ811)","v":0},0,0,0,0,{"$f":"SUM(AO810:AO811)","v":0},0,0,{"$f":"SUM(AR810:AR811)","v":0},null,{"$f":"SUM(AT810:AT811)","v":44392.147570137422},null,{"$f":"SUM(AV810:AV811)","v":44392.147570137422},{"$f":"+AV812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV813-'ROR-Model'!G814","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L308","v":1718794.3901435621},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H18","v":-26596649.377439644},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G815*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G815*$T$1","v":0},{"$f":"Pension!G815*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G815*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G815*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G815*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G815*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G815*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G815*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G815*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G815*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G815*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G815*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G815*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G815*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G815*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G815*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G815*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G815*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G815*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G815*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G815*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G815*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G815*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G815*$AQ$1","v":0},{"$f":"'LNG O&M'!G815*$AR$1","v":0},null,{"$f":"SUM(F815:AS815)","v":-24877854.987296082},null,{"$f":"SUM(AT815:AT815)","v":-24877854.987296082},{"$f":"+AV815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L309","v":9055.8222140582511},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H19","v":-100345.76088332001},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G816*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G816*$T$1","v":0},{"$f":"Pension!G816*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G816*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G816*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G816*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G816*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G816*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G816*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G816*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G816*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G816*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G816*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G816*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G816*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G816*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G816*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G816*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G816*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G816*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G816*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G816*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G816*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G816*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G816*$AQ$1","v":0},{"$f":"'LNG O&M'!G816*$AR$1","v":0},null,{"$f":"SUM(F816:AS816)","v":-91289.938669261755},null,{"$f":"SUM(AT816:AT816)","v":-91289.938669261755},{"$f":"+AV816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},1727850.2123576202,0,0,{"$f":"SUM(J815:J816)","v":0},-26696995.138322964,0,0,0,0,0,{"$f":"SUM(Q815:Q816)","v":0},{"$f":"SUM(R815:R816)","v":0},{"$f":"SUM(S815:S816)","v":0},{"$f":"SUM(T815:T816)","v":0},{"$f":"SUM(U815:U816)","v":0},{"$f":"SUM(V815:V816)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF815:AF816)","v":0},0,0,0,{"$f":"SUM(AJ815:AJ816)","v":0},0,0,0,0,{"$f":"SUM(AO815:AO816)","v":0},0,0,{"$f":"SUM(AR815:AR816)","v":0},null,{"$f":"SUM(AT815:AT816)","v":-24969144.925965343},null,{"$f":"SUM(AV815:AV816)","v":-24969144.925965343},{"$f":"+AV817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV818-'ROR-Model'!G819","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L313","v":15879.602194559877},null,null,null,null,null,null,null,{"$f":"Advertising!H26*O1","v":0},null,null,null,{"$f":"'EDIT Amort Adj'!G820*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G820*$T$1","v":0},{"$f":"Pension!G820*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G820*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G820*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G820*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G820*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G820*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G820*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G820*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G820*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G820*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G820*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G820*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G820*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G820*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G820*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G820*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G820*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G820*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G820*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G820*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G820*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G820*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G820*$AQ$1","v":0},{"$f":"'LNG O&M'!G820*$AR$1","v":0},null,{"$f":"SUM(F820:AS820)","v":15879.602194559877},null,{"$f":"SUM(AT820:AT820)","v":15879.602194559877},{"$f":"+AV820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L314","v":496.08302975999322},null,null,null,null,null,null,null,{"$f":"Advertising!H27*O1","v":0},null,null,null,{"$f":"'EDIT Amort Adj'!G821*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G821*$T$1","v":0},{"$f":"Pension!G821*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G821*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G821*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G821*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G821*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G821*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G821*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G821*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G821*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G821*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G821*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G821*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G821*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G821*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G821*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G821*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G821*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G821*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G821*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G821*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G821*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G821*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G821*$AQ$1","v":0},{"$f":"'LNG O&M'!G821*$AR$1","v":0},null,{"$f":"SUM(F821:AS821)","v":496.08302975999322},null,{"$f":"SUM(AT821:AT821)","v":496.08302975999322},{"$f":"+AV821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":16375.68522431987},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,{"$f":"SUM(O820:O821)","v":0},0,{"$f":"SUM(Q820:Q821)","v":0},{"$f":"SUM(R820:R821)","v":0},{"$f":"SUM(S820:S821)","v":0},{"$f":"SUM(T820:T821)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF820:AF821)","v":0},0,0,0,{"$f":"SUM(AJ820:AJ821)","v":0},0,0,0,0,{"$f":"SUM(AO820:AO821)","v":0},0,0,{"$f":"SUM(AR820:AR821)","v":0},null,{"$f":"SUM(AT820:AT821)","v":16375.68522431987},null,{"$f":"SUM(AV820:AV821)","v":16375.68522431987},{"$f":"+AV822-'ROR-Model'!G823","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L318","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G825*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G825*$T$1","v":0},{"$f":"Pension!G825*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G825*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G825*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G825*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G825*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G825*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G825*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G825*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G825*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G825*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G825*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G825*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G825*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G825*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G825*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G825*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G825*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G825*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G825*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G825*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G825*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G825*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G825*$AQ$1","v":0},{"$f":"'LNG O&M'!G825*$AR$1","v":0},null,{"$f":"SUM(F825:AS825)","v":0},null,{"$f":"SUM(AT825:AT825)","v":0},{"$f":"+AV825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L319","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G826*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G826*$T$1","v":0},{"$f":"Pension!G826*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G826*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G826*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G826*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G826*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G826*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G826*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G826*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G826*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G826*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G826*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G826*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G826*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G826*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G826*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G826*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G826*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G826*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G826*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G826*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G826*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G826*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G826*$AQ$1","v":0},{"$f":"'LNG O&M'!G826*$AR$1","v":0},null,{"$f":"SUM(F826:AS826)","v":0},null,{"$f":"SUM(AT826:AT826)","v":0},{"$f":"+AV826-'ROR-Model'!G827","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F825:F826)","v":0},{"$f":"SUM(G825:G826)","v":0},{"$f":"H1*SUM(H825:H826)","v":0},{"$f":"SUM(I825:I826)","v":0},{"$f":"SUM(J825:J826)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q825:Q826)","v":0},{"$f":"SUM(R825:R826)","v":0},{"$f":"SUM(S825:S826)","v":0},{"$f":"SUM(T825:T826)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF825:AF826)","v":0},0,0,0,{"$f":"SUM(AJ825:AJ826)","v":0},0,0,0,0,{"$f":"SUM(AO825:AO826)","v":0},0,0,{"$f":"SUM(AR825:AR826)","v":0},null,{"$f":"SUM(AT825:AT826)","v":0},null,{"$f":"SUM(AV825:AV826)","v":0},{"$f":"+AV827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV828-'ROR-Model'!G829","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},1777849.753443575,{"$f":"H810+H815+H820+H825","v":0},0,0,-26596649.377439644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR810+AR815+AR820+AR825","v":0},0,-24818799.623996072,null,{"$f":"AV810+AV815+AV820+AV825","v":-24818799.623996072},{"$f":"+AV830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,10768.291708502769,{"$f":"H811+H816+H821+H826","v":0},0,0,-100345.76088332001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR811+AR816+AR821+AR826","v":0},{"$f":"AS811+AS816+AS821+AS826","v":0},-89577.469174817234,null,{"$f":"AV811+AV816+AV821+AV826","v":-89577.469174817234},{"$f":"+AV831-'ROR-Model'!G832","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G812+G817+G822+G827","v":1788618.0451520775},{"$f":"H1*H812+H817+H822+H827","v":0},{"$f":"I1*I812+I817+I822+I827","v":0},0,-26696995.138322964,{"$f":"L812+L817+L822+L827","v":0},0,0,0,0,0,{"$f":"R812+R817+R822+R827","v":0},{"$f":"S812+S817+S822+S827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF812+AF817+AF822+AF827","v":0},0,0,0,{"$f":"AJ812+AJ817+AJ822+AJ827","v":0},0,0,0,0,{"$f":"AO812+AO817+AO822+AO827","v":0},0,0,{"$f":"AR812+AR817+AR822+AR827","v":0},0,{"$f":"SUM(F833:AS833)","v":-24908377.093170889},null,{"$f":"SUM(AT833:AT833)","v":-24908377.093170889},{"$f":"+AV833-'ROR-Model'!G834","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV835-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":474491.23513930757},null,null,null,null,null,{"$f":"Incentive!H22*M1","v":-2937105.0609932081},null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G838*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G838*$T$1","v":-250000},{"$f":"Pension!G838*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G838*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G838*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G838*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G838*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G838*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G838*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G838*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G838*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G838*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G838*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G838*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G838*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G838*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G838*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G838*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G838*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G838*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G838*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G838*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G838*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G838*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G838*$AQ$1","v":0},{"$f":"'LNG O&M'!G838*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G13*AS1","v":0},{"$f":"SUM(F838:AS838)","v":-2712613.8258539005},null,{"$f":"SUM(AT838:AT838)","v":-2712613.8258539005},{"$f":"+AV838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L332","v":13952.846499776701},null,null,null,null,null,{"$f":"Incentive!H23*M1","v":-98130.485852140671},null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G839*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G839*$T$1","v":0},{"$f":"Pension!G839*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G839*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G839*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G839*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G839*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G839*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G839*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G839*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G839*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G839*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G839*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G839*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G839*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G839*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G839*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G839*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G839*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G839*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G839*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G839*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G839*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G839*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G839*$AQ$1","v":0},{"$f":"'LNG O&M'!G839*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G14*AS1","v":0},{"$f":"SUM(F839:AS839)","v":-84177.639352363971},null,{"$f":"SUM(AT839:AT839)","v":-84177.639352363971},{"$f":"+AV839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":488444.08163908427},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-3035235.5468453486,0,0,0,{"$f":"SUM(Q838:Q839)","v":0},{"$f":"SUM(R838:R839)","v":0},{"$f":"SUM(S838:S839)","v":0},{"$f":"SUM(T838:T839)","v":-250000},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF838:AF839)","v":0},0,0,0,{"$f":"SUM(AJ838:AJ839)","v":0},0,0,0,0,{"$f":"SUM(AO838:AO839)","v":0},0,0,{"$f":"SUM(AR838:AR839)","v":0},0,{"$f":"SUM(F840:AS840)","v":-2796791.4652062645},null,{"$f":"SUM(AT840:AT840)","v":-2796791.4652062645},{"$f":"+AV840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":135271.70440555317},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":0},null,{"$f":"+Donations!L15*P1","v":-179707.25564083378},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":327614.25510117767},null,{"$f":"'EDIT Amort Adj'!G842*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G842*$T$1","v":0},{"$f":"Pension!G842*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G842*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G842*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G842*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G842*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G842*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G842*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G842*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G842*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G842*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G842*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G842*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G842*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G842*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G842*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G842*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G842*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G842*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G842*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G842*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G842*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G842*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G842*$AQ$1","v":0},{"$f":"'LNG O&M'!G842*$AR$1","v":0},null,{"$f":"SUM(F842:AS842)","v":283178.70386589703},null,{"$f":"SUM(AT842:AT842)","v":283178.70386589703},{"$f":"+AV842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":5691.6450621768308},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":0},null,{"$f":"+Donations!L16*P1","v":-6004.1298969491118},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":10945.793683762291},null,{"$f":"'EDIT Amort Adj'!G843*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G843*$T$1","v":0},{"$f":"Pension!G843*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G843*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G843*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G843*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G843*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G843*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G843*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G843*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G843*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G843*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G843*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G843*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G843*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G843*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G843*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G843*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G843*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G843*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G843*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G843*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G843*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G843*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G843*$AQ$1","v":0},{"$f":"'LNG O&M'!G843*$AR$1","v":0},null,{"$f":"SUM(F843:AS843)","v":10633.308848990011},null,{"$f":"SUM(AT843:AT843)","v":10633.308848990011},{"$f":"+AV843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":140963.34946773},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,0,0,-185711.38553778289,{"$f":"SUM(Q842:Q843)","v":338560.04878493998},{"$f":"SUM(R842:R843)","v":0},{"$f":"SUM(S842:S843)","v":0},{"$f":"SUM(T842:T843)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF842:AF843)","v":0},0,0,0,{"$f":"SUM(AJ842:AJ843)","v":0},0,0,0,0,{"$f":"SUM(AO842:AO843)","v":0},0,0,{"$f":"SUM(AR842:AR843)","v":0},null,{"$f":"SUM(F844:AS844)","v":293812.0127148871},null,{"$f":"SUM(AT844:AT844)","v":293812.0127148871},{"$f":"+AV844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L339","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G846*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G846*$T$1","v":0},{"$f":"Pension!G846*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G846*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G846*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G846*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G846*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G846*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G846*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G846*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G846*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G846*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G846*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G846*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G846*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G846*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G846*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G846*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G846*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G846*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G846*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G846*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G846*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G846*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G846*$AQ$1","v":0},{"$f":"'LNG O&M'!G846*$AR$1","v":0},null,{"$f":"SUM(F846:AS846)","v":0},null,{"$f":"SUM(AT846:AT846)","v":0},{"$f":"+AV846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G847*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G847*$T$1","v":0},{"$f":"Pension!G847*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G847*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G847*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G847*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G847*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G847*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G847*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G847*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G847*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G847*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G847*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G847*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G847*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G847*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G847*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G847*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G847*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G847*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G847*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G847*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G847*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G847*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G847*$AQ$1","v":0},{"$f":"'LNG O&M'!G847*$AR$1","v":0},null,{"$f":"SUM(F847:AS847)","v":0},null,{"$f":"SUM(AT847:AT847)","v":0},{"$f":"+AV847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"SUM(G846:G847)","v":0},{"$f":"H1*SUM(H846:H847)","v":0},{"$f":"SUM(I846:I847)","v":0},{"$f":"SUM(J846:J847)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q846:Q847)","v":0},{"$f":"SUM(R846:R847)","v":0},{"$f":"SUM(S846:S847)","v":0},{"$f":"SUM(T846:T847)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF846:AF847)","v":0},0,0,0,{"$f":"SUM(AJ846:AJ847)","v":0},0,0,0,0,{"$f":"SUM(AO846:AO847)","v":0},0,0,{"$f":"SUM(AR846:AR847)","v":0},null,{"$f":"SUM(F848:AS848)","v":0},null,{"$f":"SUM(AT848:AT848)","v":0},{"$f":"+AV848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L343","v":2128276.2626797184},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G850*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G850*$T$1","v":0},{"$f":"Pension!G850*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G850*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G850*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G850*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G850*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G850*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G850*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G850*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G850*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G850*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G850*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G850*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G850*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G850*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G850*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G850*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G850*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G850*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G850*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G850*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G850*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G850*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G850*$AQ$1","v":0},{"$f":"'LNG O&M'!G850*$AR$1","v":0},null,{"$f":"SUM(F850:AS850)","v":2128276.2626797184},null,{"$f":"SUM(AT850:AT850)","v":2128276.2626797184},{"$f":"+AV850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L344","v":81558.855483738473},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G851*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G851*$T$1","v":0},{"$f":"Pension!G851*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G851*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G851*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G851*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G851*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G851*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G851*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G851*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G851*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G851*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G851*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G851*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G851*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G851*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G851*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G851*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G851*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G851*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G851*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G851*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G851*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G851*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G851*$AQ$1","v":0},{"$f":"'LNG O&M'!G851*$AR$1","v":0},null,{"$f":"SUM(F851:AS851)","v":81558.855483738473},null,{"$f":"SUM(AT851:AT851)","v":81558.855483738473},{"$f":"+AV851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":2209835.1181634571},{"$f":"H1*SUM(H850:H851)","v":0},{"$f":"SUM(I850:I851)","v":0},{"$f":"SUM(J850:J851)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q850:Q851)","v":0},{"$f":"SUM(R850:R851)","v":0},{"$f":"SUM(S850:S851)","v":0},{"$f":"SUM(T850:T851)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF850:AF851)","v":0},0,0,0,{"$f":"SUM(AJ850:AJ851)","v":0},0,0,0,0,{"$f":"SUM(AO850:AO851)","v":0},0,0,{"$f":"SUM(AR850:AR851)","v":0},null,{"$f":"SUM(F852:AS852)","v":2209835.1181634571},null,{"$f":"SUM(AT852:AT852)","v":2209835.1181634571},{"$f":"+AV852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L347","v":20372.115112249856},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G854*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G854*$T$1","v":0},{"$f":"Pension!G854*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G854*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G854*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G854*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G854*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G854*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G854*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G854*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G854*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G854*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G854*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G854*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G854*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G854*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G854*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G854*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G854*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G854*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G854*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G854*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G854*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G854*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G854*$AQ$1","v":0},{"$f":"'LNG O&M'!G854*$AR$1","v":0},null,{"$f":"SUM(F854:AS854)","v":20372.115112249856},null,{"$f":"SUM(AT854:AT854)","v":20372.115112249856},{"$f":"+AV854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L348","v":660.03603599999587},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G855*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G855*$T$1","v":0},{"$f":"Pension!G855*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G855*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G855*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G855*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G855*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G855*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G855*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G855*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G855*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G855*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G855*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G855*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G855*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G855*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G855*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G855*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G855*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G855*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G855*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G855*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G855*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G855*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G855*$AQ$1","v":0},{"$f":"'LNG O&M'!G855*$AR$1","v":0},null,{"$f":"SUM(F855:AS855)","v":660.03603599999587},null,{"$f":"SUM(AT855:AT855)","v":660.03603599999587},{"$f":"+AV855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":21032.151148249854},{"$f":"H1*SUM(H854:H855)","v":0},{"$f":"SUM(I854:I855)","v":0},{"$f":"SUM(J854:J855)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q854:Q855)","v":0},{"$f":"SUM(R854:R855)","v":0},{"$f":"SUM(S854:S855)","v":0},{"$f":"SUM(T854:T855)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF854:AF855)","v":0},0,0,0,{"$f":"SUM(AJ854:AJ855)","v":0},0,0,0,0,{"$f":"SUM(AO854:AO855)","v":0},0,0,{"$f":"SUM(AR854:AR855)","v":0},null,{"$f":"SUM(F856:AS856)","v":21032.151148249854},null,{"$f":"SUM(AT856:AT856)","v":21032.151148249854},{"$f":"+AV856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L351","v":21859.731649279885},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G858*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G858*$T$1","v":0},{"$f":"Pension!G858*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G858*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G858*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G858*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G858*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G858*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G858*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G858*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G858*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G858*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G858*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G858*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G858*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G858*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G858*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G858*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G858*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G858*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G858*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G858*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G858*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G858*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G858*$AQ$1","v":0},{"$f":"'LNG O&M'!G858*$AR$1","v":0},null,{"$f":"SUM(F858:AS858)","v":21859.731649279885},null,{"$f":"SUM(AT858:AT858)","v":21859.731649279885},{"$f":"+AV858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L352","v":752.6653075199938},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G859*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G859*$T$1","v":0},{"$f":"Pension!G859*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G859*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G859*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G859*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G859*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G859*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G859*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G859*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G859*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G859*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G859*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G859*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G859*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G859*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G859*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G859*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G859*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G859*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G859*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G859*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G859*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G859*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G859*$AQ$1","v":0},{"$f":"'LNG O&M'!G859*$AR$1","v":0},null,{"$f":"SUM(F859:AS859)","v":752.6653075199938},null,{"$f":"SUM(AT859:AT859)","v":752.6653075199938},{"$f":"+AV859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":22612.396956799879},{"$f":"H1*SUM(H858:H859)","v":0},{"$f":"SUM(I858:I859)","v":0},{"$f":"SUM(J858:J859)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q858:Q859)","v":0},{"$f":"SUM(R858:R859)","v":0},{"$f":"SUM(S858:S859)","v":0},{"$f":"SUM(T858:T859)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF858:AF859)","v":0},0,0,0,{"$f":"SUM(AJ858:AJ859)","v":0},0,0,0,0,{"$f":"SUM(AO858:AO859)","v":0},0,0,{"$f":"SUM(AR858:AR859)","v":0},null,{"$f":"SUM(F860:AS860)","v":22612.396956799879},null,{"$f":"SUM(AT860:AT860)","v":22612.396956799879},{"$f":"+AV860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L355","v":112986.12034434476},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G862*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G862*$T$1","v":0},{"$f":"Pension!G862*$U$1","v":9719864.0947166234},{"$f":"'Optional Adjustment 1'!G862*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G862*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G862*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G862*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G862*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G862*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G862*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G862*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G862*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G862*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G862*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G862*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G862*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G862*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G862*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G862*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G862*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G862*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G862*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G862*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G862*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G862*$AQ$1","v":0},{"$f":"'LNG O&M'!G862*$AR$1","v":0},null,{"$f":"SUM(F862:AS862)","v":9832850.215060968},null,{"$f":"SUM(AT862:AT862)","v":9832850.215060968},{"$f":"+AV862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L356","v":2567.9968169606946},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G863*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G863*$T$1","v":0},{"$f":"Pension!G863*$U$1","v":324746.63528337615},{"$f":"'Optional Adjustment 1'!G863*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G863*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G863*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G863*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G863*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G863*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G863*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G863*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G863*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G863*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G863*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G863*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G863*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G863*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G863*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G863*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G863*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G863*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G863*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G863*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G863*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G863*$AQ$1","v":0},{"$f":"'LNG O&M'!G863*$AR$1","v":0},null,{"$f":"SUM(F863:AS863)","v":327314.63210033684},null,{"$f":"SUM(AT863:AT863)","v":327314.63210033684},{"$f":"+AV863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":115554.11716130545},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q862:Q863)","v":0},{"$f":"SUM(R862:R863)","v":0},{"$f":"SUM(S862:S863)","v":0},{"$f":"SUM(T862:T863)","v":0},10044610.73,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF862:AF863)","v":0},0,0,0,{"$f":"SUM(AJ862:AJ863)","v":0},0,0,0,0,{"$f":"SUM(AO862:AO863)","v":0},0,0,{"$f":"SUM(AR862:AR863)","v":0},null,{"$f":"SUM(F864:AS864)","v":10160164.847161306},null,{"$f":"SUM(AT864:AT864)","v":10160164.847161306},{"$f":"+AV864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L359","v":343.97599999999966},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G866*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G866*$T$1","v":0},{"$f":"Pension!G866*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G866*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G866*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G866*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G866*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G866*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G866*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G866*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G866*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G866*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G866*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G866*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G866*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G866*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G866*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G866*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G866*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G866*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G866*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G866*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G866*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G866*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G866*$AQ$1","v":0},{"$f":"'LNG O&M'!G866*$AR$1","v":0},null,{"$f":"SUM(F866:AS866)","v":343.97599999999966},null,{"$f":"SUM(AT866:AT866)","v":343.97599999999966},{"$f":"+AV866-'ROR-Model'!G874","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L360","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G867*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G867*$T$1","v":0},{"$f":"Pension!G867*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G867*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G867*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G867*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G867*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G867*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G867*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G867*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G867*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G867*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G867*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G867*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G867*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G867*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G867*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G867*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G867*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G867*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G867*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G867*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G867*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G867*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G867*$AQ$1","v":0},{"$f":"'LNG O&M'!G867*$AR$1","v":0},null,{"$f":"SUM(F867:AS867)","v":0},null,{"$f":"SUM(AT867:AT867)","v":0},{"$f":"+AV867-'ROR-Model'!G875","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"SUM(G866:G867)","v":343.97599999999966},{"$f":"H1*SUM(H866:H867)","v":0},{"$f":"SUM(I866:I867)","v":0},{"$f":"SUM(J866:J867)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q866:Q867)","v":0},{"$f":"SUM(R866:R867)","v":0},{"$f":"SUM(S866:S867)","v":0},{"$f":"SUM(T866:T867)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF866:AF867)","v":0},0,0,0,{"$f":"SUM(AJ866:AJ867)","v":0},0,0,0,0,{"$f":"SUM(AO866:AO867)","v":0},0,0,{"$f":"SUM(AR866:AR867)","v":0},null,{"$f":"SUM(F868:AS868)","v":343.97599999999966},null,{"$f":"SUM(AT868:AT868)","v":343.97599999999966},{"$f":"+AV868-'ROR-Model'!G876","v":0}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV869-'ROR-Model'!G877","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L363","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G870*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G870*$T$1","v":0},{"$f":"Pension!G870*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G870*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G870*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G870*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G870*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G870*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G870*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G870*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G870*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G870*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G870*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G870*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G870*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G870*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G870*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G870*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G870*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G870*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G870*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G870*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G870*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G870*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G870*$AQ$1","v":0},{"$f":"'LNG O&M'!G870*$AR$1","v":0},null,{"$f":"SUM(F870:AS870)","v":0},null,{"$f":"SUM(AT870:AT870)","v":0},{"$f":"+AV870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L364","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G871*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G871*$T$1","v":0},{"$f":"Pension!G871*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G871*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G871*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G871*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G871*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G871*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G871*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G871*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G871*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G871*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G871*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G871*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G871*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G871*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G871*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G871*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G871*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G871*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G871*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G871*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G871*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G871*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G871*$AQ$1","v":0},{"$f":"'LNG O&M'!G871*$AR$1","v":0},null,{"$f":"SUM(F871:AS871)","v":0},null,{"$f":"SUM(AT871:AT871)","v":0},{"$f":"+AV871-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F870:F871)","v":0},{"$f":"SUM(G870:G871)","v":0},{"$f":"H1*SUM(H870:H871)","v":0},{"$f":"SUM(I870:I871)","v":0},{"$f":"SUM(J870:J871)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q870:Q871)","v":0},{"$f":"SUM(R870:R871)","v":0},{"$f":"SUM(S870:S871)","v":0},{"$f":"SUM(T870:T871)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF870:AF871)","v":0},0,0,0,{"$f":"SUM(AJ870:AJ871)","v":0},0,0,0,0,{"$f":"SUM(AO870:AO871)","v":0},0,0,{"$f":"SUM(AR870:AR871)","v":0},null,{"$f":"SUM(F872:AS872)","v":0},null,{"$f":"SUM(AT872:AT872)","v":0},{"$f":"+AV872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L367","v":101833.70888008876},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G874*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G874*$T$1","v":0},{"$f":"Pension!G874*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G874*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G874*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G874*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G874*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G874*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G874*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G874*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G874*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G874*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G874*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G874*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G874*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G874*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G874*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G874*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G874*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G874*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G874*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G874*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G874*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G874*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G874*$AQ$1","v":0},{"$f":"'LNG O&M'!G874*$AR$1","v":0},null,{"$f":"SUM(F874:AS874)","v":101833.70888008876},null,{"$f":"SUM(AT874:AT874)","v":101833.70888008876},{"$f":"+AV874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L368","v":1295.5533141972919},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G875*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G875*$T$1","v":0},{"$f":"Pension!G875*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G875*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G875*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G875*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G875*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G875*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G875*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G875*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G875*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G875*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G875*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G875*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G875*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G875*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G875*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G875*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G875*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G875*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G875*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G875*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G875*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G875*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G875*$AQ$1","v":0},{"$f":"'LNG O&M'!G875*$AR$1","v":0},null,{"$f":"SUM(F875:AS875)","v":1295.5533141972919},null,{"$f":"SUM(AT875:AT875)","v":1295.5533141972919},{"$f":"+AV875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":103129.26219428604},{"$f":"H1*SUM(H874:H875)","v":0},{"$f":"SUM(I874:I875)","v":0},{"$f":"SUM(J874:J875)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q874:Q875)","v":0},{"$f":"SUM(R874:R875)","v":0},{"$f":"SUM(S874:S875)","v":0},{"$f":"SUM(T874:T875)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF874:AF875)","v":0},0,0,0,{"$f":"SUM(AJ874:AJ875)","v":0},0,0,0,0,{"$f":"SUM(AO874:AO875)","v":0},0,0,{"$f":"SUM(AR874:AR875)","v":0},null,{"$f":"SUM(F876:AS876)","v":103129.26219428604},null,{"$f":"SUM(AT876:AT876)","v":103129.26219428604},{"$f":"+AV876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L371","v":6325.31375999999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G878*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G878*$T$1","v":0},{"$f":"Pension!G878*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G878*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G878*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G878*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G878*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G878*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G878*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G878*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G878*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G878*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G878*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G878*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G878*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G878*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G878*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G878*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G878*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G878*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G878*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G878*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G878*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G878*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G878*$AQ$1","v":0},{"$f":"'LNG O&M'!G878*$AR$1","v":0},null,{"$f":"SUM(F878:AS878)","v":6325.31375999999},null,{"$f":"SUM(AT878:AT878)","v":6325.31375999999},{"$f":"+AV878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L372","v":6733.4517700800061},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G879*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G879*$T$1","v":0},{"$f":"Pension!G879*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G879*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G879*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G879*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G879*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G879*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G879*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G879*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G879*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G879*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G879*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G879*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G879*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G879*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G879*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G879*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G879*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G879*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G879*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G879*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G879*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G879*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G879*$AQ$1","v":0},{"$f":"'LNG O&M'!G879*$AR$1","v":0},null,{"$f":"SUM(F879:AS879)","v":6733.4517700800061},null,{"$f":"SUM(AT879:AT879)","v":6733.4517700800061},{"$f":"+AV879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":13058.765530079996},{"$f":"H1*SUM(H878:H879)","v":0},{"$f":"SUM(I878:I879)","v":0},{"$f":"SUM(J878:J879)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q878:Q879)","v":0},{"$f":"SUM(R878:R879)","v":0},{"$f":"SUM(S878:S879)","v":0},{"$f":"SUM(T878:T879)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF878:AF879)","v":0},0,0,0,{"$f":"SUM(AJ878:AJ879)","v":0},0,0,0,0,{"$f":"SUM(AO878:AO879)","v":0},0,0,{"$f":"SUM(AR878:AR879)","v":0},null,{"$f":"SUM(F880:AS880)","v":13058.765530079996},null,{"$f":"SUM(AT880:AT880)","v":13058.765530079996},{"$f":"+AV880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L375","v":41967.032009116258},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G882*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G882*$T$1","v":0},{"$f":"Pension!G882*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G882*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G882*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G882*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G882*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G882*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G882*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G882*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G882*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G882*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G882*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G882*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G882*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G882*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G882*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G882*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G882*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G882*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G882*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G882*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G882*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G882*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G882*$AQ$1","v":0},{"$f":"'LNG O&M'!G882*$AR$1","v":0},null,{"$f":"SUM(F882:AS882)","v":41967.032009116258},null,{"$f":"SUM(AT882:AT882)","v":41967.032009116258},{"$f":"+AV882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L376","v":1648.8311386925598},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G883*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G883*$T$1","v":0},{"$f":"Pension!G883*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G883*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G883*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G883*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G883*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G883*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G883*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G883*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G883*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G883*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G883*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G883*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G883*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G883*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G883*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G883*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G883*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G883*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G883*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G883*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G883*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G883*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G883*$AQ$1","v":0},{"$f":"'LNG O&M'!G883*$AR$1","v":0},null,{"$f":"SUM(F883:AS883)","v":1648.8311386925598},null,{"$f":"SUM(AT883:AT883)","v":1648.8311386925598},{"$f":"+AV883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":43615.863147808821},{"$f":"H1*SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q882:Q883)","v":0},{"$f":"SUM(R882:R883)","v":0},{"$f":"SUM(S882:S883)","v":0},{"$f":"SUM(T882:T883)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF882:AF883)","v":0},0,0,0,{"$f":"SUM(AJ882:AJ883)","v":0},0,0,0,0,{"$f":"SUM(AO882:AO883)","v":0},0,0,{"$f":"SUM(AR882:AR883)","v":0},null,{"$f":"SUM(F884:AS884)","v":43615.863147808821},null,{"$f":"SUM(AT884:AT884)","v":43615.863147808821},{"$f":"+AV884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},3043727.1999796582,{"$f":"H1*H838+H842+H846+H850+H854+H858+H862+H866+H870+H874+H878+H882","v":0},{"$f":"I838+I842+I846+I850+I854+I858+I862+I866+I870+I874+I878+I882","v":0},{"$f":"J838+J842+J846+J850+J854+J858+J862+J866+J870+J874+J878+J882","v":0},0,0,-2937105.0609932081,0,0,-179707.25564083378,{"$f":"Q838+Q842+Q846+Q850+Q854+Q858+Q862+Q866+Q870+Q874+Q878+Q882","v":327614.25510117767},{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":0},{"$f":"S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":0},-250000,{"$f":"U838+U842+U846+U850+U854+U858+U862+U866+U870+U874+U878+U882","v":9719864.0947166234},{"$f":"V838+V842+V846+V850+V854+V858+V862+V866+V870+V874+V878+V882","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF838+AF842+AF846+AF850+AF854+AF858+AF862+AF866+AF870+AF874+AF878+AF882","v":0},0,0,0,{"$f":"AJ838+AJ842+AJ846+AJ850+AJ854+AJ858+AJ862+AJ866+AJ870+AJ874+AJ878+AJ882","v":0},0,0,0,0,{"$f":"AO838+AO842+AO846+AO850+AO854+AO858+AO862+AO866+AO870+AO874+AO878+AO882","v":0},0,0,{"$f":"AR838+AR842+AR846+AR850+AR854+AR858+AR862+AR866+AR870+AR874+AR878+AR882","v":0},0,{"$f":"SUM(F886:AS886)","v":9724393.2331634182},null,{"$f":"SUM(AT886:AT886)","v":9724393.2331634182},{"$f":"+AV886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,0,114861.88142914254,{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-98130.485852140671,0,0,-6004.1298969491118,{"$f":"Q839+Q843+Q847+Q851+Q855+Q859+Q863+Q867+Q871+Q875+Q879+Q883","v":10945.793683762291},{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":0},{"$f":"S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":0},0,{"$f":"U839+U843+U847+U851+U855+U859+U863+U867+U871+U875+U879+U883","v":324746.63528337615},{"$f":"V839+V843+V847+V851+V855+V859+V863+V867+V871+V875+V879+V883","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF839+AF843+AF847+AF851+AF855+AF859+AF863+AF867+AF871+AF875+AF879+AF883","v":0},0,0,0,{"$f":"AJ839+AJ843+AJ847+AJ851+AJ855+AJ859+AJ863+AJ867+AJ871+AJ875+AJ879+AJ883","v":0},0,0,0,0,{"$f":"AO839+AO843+AO847+AO851+AO855+AO859+AO863+AO867+AO871+AO875+AO879+AO883","v":0},0,0,{"$f":"AR839+AR843+AR847+AR851+AR855+AR859+AR863+AR867+AR871+AR875+AR879+AR883","v":0},0,{"$f":"SUM(F887:AS887)","v":346419.69464719121},null,{"$f":"SUM(AT887:AT887)","v":346419.69464719121},{"$f":"+AV887-'ROR-Model'!G900","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F886+F887)=F884+F880+F876+F872+F868+F864+F860+F856+F852+F848+F844+F840,F886+F887,\"ERROR\")","v":0},{"$f":"G886+G887","v":3158589.0814088006},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-3035235.5468453486,0,0,-185711.38553778289,338560.04878493998,{"$f":"SUM(R886:R887)","v":0},{"$f":"IF((S886+S887)=S884+S880+S876+S872+S868+S864+S860+S856+S852+S848+S844+S840,S886+S887,\"ERROR\")","v":0},-250000,10044610.73,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AF886+AF887)=AF884+AF880+AF876+AF872+AF868+AF864+AF860+AF856+AF852+AF848+AF844+AF840,AF886+AF887,\"ERROR\")","v":0},0,0,0,{"$f":"IF((AJ886+AJ887)=AJ884+AJ880+AJ876+AJ872+AJ868+AJ864+AJ860+AJ856+AJ852+AJ848+AJ844+AJ840,AJ886+AJ887,\"ERROR\")","v":0},0,0,0,0,{"$f":"IF((AO886+AO887)=AO884+AO880+AO876+AO872+AO868+AO864+AO860+AO856+AO852+AO848+AO844+AO840,AO886+AO887,\"ERROR\")","v":0},0,0,{"$f":"IF((AR886+AR887)=AR884+AR880+AR876+AR872+AR868+AR864+AR860+AR856+AR852+AR848+AR844+AR840,AR886+AR887,\"ERROR\")","v":0},0,{"$f":"SUM(F889:AS889)","v":10070812.927810609},null,{"$f":"SUM(AT889:AT889)","v":10070812.927810609},{"$f":"+AV889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV891-'ROR-Model'!G892","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F752+F805+F833+F889","v":0},{"$f":"G649+G752+G805+G833+G889","v":8855874.1371921375},{"$f":"H1*H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},-26696995.138322964,{"$f":"L649+L752+L805+L833+L889","v":1116492.0531057059},-3035235.5468453486,0,0,-185711.38553778289,338560.04878493998,{"$f":"R649+R752+R805+R833+R889","v":4014376.9533333331},{"$f":"S649+S752+S805+S833+S889","v":0},-250000,10044610.73,0,0,0,0,0,{"$f":"AA649+AA752+AA805+AA833+AA889","v":0},0,0,0,0,{"$f":"AF649+AF752+AF805+AF833+AF889","v":0},0,0,0,{"$f":"AJ649+AJ752+AJ805+AJ833+AJ889","v":0},0,0,0,0,{"$f":"AO649+AO752+AO805+AO833+AO889","v":0},0,0,{"$f":"AR649+AR752+AR805+AR833+AR889","v":3834363.5},0,{"$f":"SUM(F892:AS892)","v":-1963664.6482899785},null,{"$f":"SUM(AT892:AT892)","v":-1963664.6482899785},{"$f":"+AV892-'ROR-Model'!G905","v":1.862645149230957E-9}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"EXPENSES!L388*$G$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G900*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G900*$T$1","v":0},{"$f":"Pension!G900*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G900*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G900*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G900*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G900*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G900*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G900*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G900*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G900*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G900*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G900*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G900*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G900*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G900*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G900*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G900*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G900*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G900*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G900*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G900*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G900*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G900*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G900*$AQ$1","v":0},{"$f":"'LNG O&M'!G900*$AR$1","v":0},null,{"$f":"SUM(F900:AS900)","v":0},null,{"$f":"SUM(AT900:AT900)","v":0},{"$f":"+AV900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L389*$G$1","v":822882.08633161802},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G901*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G901*$T$1","v":0},{"$f":"Pension!G901*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G901*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G901*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G901*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G901*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G901*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G901*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G901*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G901*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G901*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G901*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G901*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G901*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G901*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G901*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G901*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G901*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G901*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G901*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G901*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G901*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G901*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G901*$AQ$1","v":0},{"$f":"'LNG O&M'!G901*$AR$1","v":0},null,{"$f":"SUM(F901:AS901)","v":822882.08633161802},null,{"$f":"SUM(AT901:AT901)","v":822882.08633161802},{"$f":"+AV901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L390*$G$1","v":16659873.811251774},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G902*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G902*$T$1","v":0},{"$f":"Pension!G902*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G902*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G902*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G902*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G902*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G902*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G902*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G902*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G902*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G902*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G902*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G902*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G902*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G902*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G902*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G902*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G902*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G902*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G902*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G902*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G902*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G902*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G902*$AQ$1","v":0},{"$f":"'LNG O&M'!G902*$AR$1","v":0},null,{"$f":"SUM(F902:AS902)","v":16659873.811251774},null,{"$f":"SUM(AT902:AT902)","v":16659873.811251774},{"$f":"+AV902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L391*$G$1","v":10237266.548056856},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G903*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G903*$T$1","v":0},{"$f":"Pension!G903*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G903*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G903*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G903*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G903*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G903*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G903*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G903*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G903*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G903*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G903*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G903*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G903*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G903*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G903*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G903*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G903*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G903*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G903*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G903*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G903*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G903*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G903*$AQ$1","v":0},{"$f":"'LNG O&M'!G903*$AR$1","v":0},null,{"$f":"SUM(F903:AS903)","v":10237266.548056856},null,{"$f":"SUM(AT903:AT903)","v":10237266.548056856},{"$f":"+AV903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":27720022.445640247},{"$f":"H1*SUM(H900:H903)","v":0},{"$f":"SUM(I900:I903)","v":0},{"$f":"SUM(J900:J903)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q900:Q903)","v":0},{"$f":"SUM(R900:R903)","v":0},{"$f":"SUM(S900:S903)","v":0},{"$f":"SUM(T900:T903)","v":0},0,{"$f":"SUM(V900:V903)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF900:AF903)","v":0},0,0,0,{"$f":"SUM(AJ900:AJ903)","v":0},0,0,0,0,{"$f":"SUM(AO900:AO903)","v":0},0,0,{"$f":"SUM(AR900:AR903)","v":0},null,{"$f":"SUM(AT900:AT903)","v":27720022.445640247},null,{"$f":"SUM(AV900:AV903)","v":27720022.445640247},{"$f":"+AV904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV905-'ROR-Model'!G906","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L395*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G907*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G907*$T$1","v":0},{"$f":"Pension!G907*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G907*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G907*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G907*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G907*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G907*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G907*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G907*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G907*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G907*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G907*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G907*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G907*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G907*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G907*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G907*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G907*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G907*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G907*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G907*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G907*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G907*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G907*$AQ$1","v":0},{"$f":"'LNG O&M'!G907*$AR$1","v":0},null,{"$f":"SUM(F907:AS907)","v":0},null,{"$f":"SUM(AT907:AT907)","v":0},{"$f":"+AV907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L396*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G908*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G908*$T$1","v":0},{"$f":"Pension!G908*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G908*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G908*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G908*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G908*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G908*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G908*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G908*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G908*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G908*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G908*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G908*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G908*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G908*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G908*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G908*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G908*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G908*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G908*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G908*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G908*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G908*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G908*$AQ$1","v":0},{"$f":"'LNG O&M'!G908*$AR$1","v":0},null,{"$f":"SUM(F908:AS908)","v":0},null,{"$f":"SUM(AT908:AT908)","v":0},{"$f":"+AV908-'ROR-Model'!G921","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L397*G1","v":116065.7825},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G909*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G909*$T$1","v":0},{"$f":"Pension!G909*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G909*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G909*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G909*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G909*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G909*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G909*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G909*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G909*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G909*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G909*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G909*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G909*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G909*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G909*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G909*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G909*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G909*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G909*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G909*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G909*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G909*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G909*$AQ$1","v":0},{"$f":"'LNG O&M'!G909*$AR$1","v":0},null,{"$f":"SUM(F909:AS909)","v":116065.7825},null,{"$f":"SUM(AT909:AT909)","v":116065.7825},{"$f":"+AV909-'ROR-Model'!G922","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L398*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G910*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G910*$T$1","v":0},{"$f":"Pension!G910*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G910*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G910*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G910*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G910*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G910*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G910*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G910*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G910*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G910*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G910*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G910*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G910*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G910*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G910*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G910*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G910*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G910*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G910*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G910*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G910*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G910*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G910*$AQ$1","v":0},{"$f":"'LNG O&M'!G910*$AR$1","v":0},null,{"$f":"SUM(F910:AS910)","v":0},null,{"$f":"SUM(AT910:AT910)","v":0},{"$f":"+AV910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":116065.7825},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q910)","v":0},{"$f":"SUM(R907:R910)","v":0},{"$f":"SUM(S907:S910)","v":0},{"$f":"SUM(T907:T910)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF907:AF910)","v":0},0,0,0,{"$f":"SUM(AJ907:AJ910)","v":0},0,0,0,0,{"$f":"SUM(AO907:AO910)","v":0},0,0,{"$f":"SUM(AR907:AR910)","v":0},null,{"$f":"SUM(AT907:AT910)","v":116065.7825},null,{"$f":"SUM(AV907:AV910)","v":116065.7825},{"$f":"+AV911-'ROR-Model'!G924","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":27836088.228140246},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,{"$f":"R904+R911","v":0},{"$f":"S904+S911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF904+AF911","v":0},0,0,0,{"$f":"AJ904+AJ911","v":0},0,0,0,0,{"$f":"AO904+AO911","v":0},0,0,{"$f":"AR904+AR911","v":0},null,{"$f":"SUM(F913:AS913)","v":27836088.228140246},null,{"$f":"SUM(AT913:AT913)","v":27836088.228140246},{"$f":"+AV913-'ROR-Model'!G926","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV915-'ROR-Model'!G928","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L405*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G917*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G917*$T$1","v":0},{"$f":"Pension!G917*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G917*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G917*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G917*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G917*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G917*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G917*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G917*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G917*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G917*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G917*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G917*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G917*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G917*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G917*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G917*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G917*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G917*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G917*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G917*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G917*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G917*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G917*$AQ$1","v":0},{"$f":"'LNG O&M'!G917*$AR$1","v":0},null,{"$f":"SUM(F917:AS917)","v":0},null,{"$f":"SUM(AT917:AT917)","v":0},{"$f":"+AV917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L406*G1","v":303935.12179202959},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G918*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G918*$T$1","v":0},{"$f":"Pension!G918*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G918*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G918*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G918*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G918*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G918*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G918*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G918*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G918*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G918*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G918*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G918*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G918*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G918*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G918*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G918*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G918*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G918*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G918*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G918*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G918*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G918*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G918*$AQ$1","v":0},{"$f":"'LNG O&M'!G918*$AR$1","v":0},null,{"$f":"SUM(F918:AS918)","v":303935.12179202959},null,{"$f":"SUM(AT918:AT918)","v":303935.12179202959},{"$f":"+AV918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L407*G1","v":7313592.6195680611},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G919*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G919*$T$1","v":0},{"$f":"Pension!G919*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G919*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G919*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G919*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G919*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G919*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G919*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G919*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G919*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G919*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G919*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G919*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G919*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G919*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G919*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G919*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G919*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G919*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G919*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G919*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G919*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G919*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G919*$AQ$1","v":0},{"$f":"'LNG O&M'!G919*$AR$1","v":0},null,{"$f":"SUM(F919:AS919)","v":7313592.6195680611},null,{"$f":"SUM(AT919:AT919)","v":7313592.6195680611},{"$f":"+AV919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L408*G1","v":385349.51102619315},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G920*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G920*$T$1","v":0},{"$f":"Pension!G920*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G920*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G920*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G920*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G920*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G920*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G920*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G920*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G920*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G920*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G920*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G920*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G920*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G920*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G920*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G920*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G920*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G920*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G920*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G920*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G920*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G920*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G920*$AQ$1","v":0},{"$f":"'LNG O&M'!G920*$AR$1","v":0},null,{"$f":"SUM(F920:AS920)","v":385349.51102619315},null,{"$f":"SUM(AT920:AT920)","v":385349.51102619315},{"$f":"+AV920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G916:G920)","v":8002877.2523862841},{"$f":"H1*SUM(H917:H920)","v":0},{"$f":"SUM(I917:I920)","v":0},{"$f":"SUM(J917:J920)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q917:Q920)","v":0},{"$f":"SUM(R917:R920)","v":0},{"$f":"SUM(S917:S920)","v":0},{"$f":"SUM(T917:T920)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF917:AF920)","v":0},0,0,0,{"$f":"SUM(AJ917:AJ920)","v":0},0,0,0,0,{"$f":"SUM(AO917:AO920)","v":0},0,0,{"$f":"SUM(AR917:AR920)","v":0},null,{"$f":"SUM(AT917:AT920)","v":8002877.2523862841},null,{"$f":"SUM(AV917:AV920)","v":8002877.2523862841},{"$f":"+AV921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$41","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-11018891.991007233},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$41","v":3096434.3839982003},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$41","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$41","v":0},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$41","v":6581773.3865859024},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$41","v":-275255.60998125881},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$41","v":748295.17107598868},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$41","v":0},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$41","v":0},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$41","v":45784.562966188401},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$41","v":-83467.278145293181},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$41","v":-989688.88664347527},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$41","v":1214739.0478068553},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$41","v":61634.028029037501},{"$f":"((U512)-(U639+U892+U913+U921-U925))*Taxes!$L$41","v":-2476359.2770943637},{"$f":"((V512)-(V639+V892+V913+V921-V925))*Taxes!$L$41","v":0},{"$f":"((W512)-(W639+W892+W913+W921-W925))*Taxes!$L$41","v":0},{"$f":"((X512)-(X639+X892+X913+X921-X925))*Taxes!$L$41","v":0},{"$f":"((Y512)-(Y639+Y892+Y913+Y921-Y925))*Taxes!$L$41","v":0},{"$f":"((Z512)-(Z639+Z892+Z913+Z921-Z925))*Taxes!$L$41","v":0},{"$f":"((AA512)-(AA639+AA892+AA913+AA921-AA925))*Taxes!$L$41","v":0},{"$f":"((AB512)-(AB639+AB892+AB913+AB921-AB925))*Taxes!$L$41","v":0},{"$f":"((AC512)-(AC639+AC892+AC913+AC921-AC925))*Taxes!$L$41","v":0},{"$f":"((AD512)-(AD639+AD892+AD913+AD921-AD925))*Taxes!$L$41","v":0},{"$f":"((AE512)-(AE639+AE892+AE913+AE921-AE925))*Taxes!$L$41","v":0},{"$f":"((AF512)-(AF639+AF892+AF913+AF921-AF925))*Taxes!$L$41","v":0},{"$f":"((AG512)-(AG639+AG892+AG913+AG921-AG925))*Taxes!$L$41","v":0},{"$f":"((AH512)-(AH639+AH892+AH913+AH921-AH925))*Taxes!$L$41","v":0},{"$f":"((AI512)-(AI639+AI892+AI913+AI921-AI925))*Taxes!$L$41","v":0},{"$f":"((AJ512)-(AJ639+AJ892+AJ913+AJ921-AJ925))*Taxes!$L$41","v":0},{"$f":"((AK512)-(AK639+AK892+AK913+AK921-AK925))*Taxes!$L$41","v":0},{"$f":"((AL512)-(AL639+AL892+AL913+AL921-AL925))*Taxes!$L$41","v":0},{"$f":"((AM512)-(AM639+AM892+AM913+AM921-AM925))*Taxes!$L$41","v":0},{"$f":"((AN512)-(AN639+AN892+AN913+AN921-AN925))*Taxes!$L$41","v":0},{"$f":"((AO512)-(AO639+AO892+AO913+AO921-AO925))*Taxes!$L$41","v":0},{"$f":"((AP512)-(AP639+AP892+AP913+AP921-AP925))*Taxes!$L$41","v":0},{"$f":"((AQ512)-(AQ639+AQ892+AQ913+AQ921-AQ925))*Taxes!$L$41","v":0},{"$f":"((AR512)-(AR639+AR892+AR913+AR921-AR925))*Taxes!$L$41","v":-945309.06973007333},{"$f":"((AS512)-(AS639+AS892+AS913+AS921-AS925))*Taxes!$L$41","v":0},{"$f":"((AT512)-(AT639+AT892+AT913+AT921-AT925))*Taxes!$L$41","v":-4040311.532139516},null,{"$f":"SUM(AT923:AT923)","v":-4040311.532139516},{"$f":"+AV923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L413*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G925*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G925*$T$1","v":0},{"$f":"Pension!G925*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G925*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G925*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G925*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G925*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G925*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G925*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G925*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G925*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G925*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G925*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G925*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G925*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G925*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G925*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G925*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G925*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G925*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G925*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G925*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G925*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G925*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G925*$AQ$1","v":0},{"$f":"'LNG O&M'!G925*$AR$1","v":0},null,{"$f":"SUM(F925:AS925)","v":0},null,{"$f":"SUM(AT925:AT925)","v":0},{"$f":"+AV925-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L415*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G927*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G927*$T$1","v":0},{"$f":"Pension!G927*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G927*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G927*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G927*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G927*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G927*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G927*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G927*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G927*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G927*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G927*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G927*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G927*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G927*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G927*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G927*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G927*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G927*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G927*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G927*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G927*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G927*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G927*$AQ$1","v":0},{"$f":"'LNG O&M'!G927*$AR$1","v":0},null,{"$f":"SUM(F927:AS927)","v":0},null,{"$f":"SUM(AT927:AT927)","v":0},{"$f":"+AV927-'ROR-Model'!G940","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L417*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G929*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G929*$T$1","v":0},{"$f":"Pension!G929*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G929*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G929*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G929*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G929*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G929*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G929*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G929*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G929*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G929*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G929*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G929*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G929*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G929*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G929*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G929*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G929*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G929*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G929*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G929*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G929*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G929*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G929*$AQ$1","v":0},{"$f":"'LNG O&M'!G929*$AR$1","v":0},null,{"$f":"SUM(F929:AS929)","v":0},null,{"$f":"SUM(AT929:AT929)","v":0},{"$f":"+AV929-'ROR-Model'!G942","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G931*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G931*$T$1","v":0},{"$f":"Pension!G931*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G931*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G931*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G931*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G931*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G931*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G931*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G931*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G931*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G931*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G931*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G931*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G931*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G931*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G931*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G931*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G931*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G931*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G931*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G931*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G931*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G931*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G931*$AQ$1","v":0},{"$f":"'LNG O&M'!G931*$AR$1","v":0},null,{"$f":"SUM(F931:AS931)","v":0},null,{"$f":"SUM(AT931:AT931)","v":0},{"$f":"+AV931-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":-3016014.738620949},{"$f":"H921+H923+H925+H927+H929+H931","v":3096434.3839982003},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,6581773.3865859024,-275255.60998125881,748295.17107598868,0,0,45784.562966188401,-83467.278145293181,{"$f":"R921+R923+R925+R927+R929+R931","v":-989688.88664347527},{"$f":"S921+S923+S925+S927+S929+S931","v":1214739.0478068553},61634.028029037501,-2476359.2770943637,{"$f":"V921+V923+V925+V927+V929+V931","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF921+AF923+AF925+AF927+AF929+AF931","v":0},0,0,0,{"$f":"AJ921+AJ923+AJ925+AJ927+AJ929+AJ931","v":0},0,0,0,0,{"$f":"AO921+AO923+AO925+AO927+AO929+AO931","v":0},0,0,{"$f":"AR921+AR923+AR925+AR927+AR929+AR931","v":-945309.06973007333},0,{"$f":"SUM(F933:AS933)","v":3962565.7202467602},null,{"$f":"SUM(AT933:AT933)","v":3962565.7202467602},{"$f":"+AV933-'ROR-Model'!G950","v":-7.9162418842315674E-9}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*G913+G933","v":24820073.489519298},{"$f":"H1*H913+H933","v":3096434.3839982003},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},6581773.3865859024,-275255.60998125881,748295.17107598868,0,0,45784.562966188401,-83467.278145293181,{"$f":"R913+R933","v":-989688.88664347527},{"$f":"S913+S933","v":1214739.0478068553},61634.028029037501,-2476359.2770943637,0,0,0,0,0,0,0,0,0,0,{"$f":"AF913+AF933","v":0},0,0,0,{"$f":"AJ913+AJ933","v":0},0,0,0,0,{"$f":"AO913+AO933","v":0},0,0,{"$f":"AR913+AR933","v":-945309.06973007333},0,{"$f":"SUM(F936:AS936)","v":31798653.948387012},null,{"$f":"SUM(AT936:AT936)","v":31798653.948387012},{"$f":"+AV936-'ROR-Model'!G953","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV938-'ROR-Model'!G939","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F892+F936","v":0},{"$f":"G1*G639+G892+G936","v":33675947.626711436},{"$f":"H1*H639+H892+H936","v":175087478.44296491},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},-20115221.751737062,841236.44312444702,-2286940.37576936,0,0,-139926.8225715945,255092.7706396468,{"$f":"R639+R892+R936","v":3024688.0666898577},{"$f":"S639+S892+S936","v":1214739.0478068553},-188365.97197096251,7568251.4529056363,0,0,0,0,0,0,0,0,0,0,{"$f":"AF639+AF892+AF936","v":0},0,0,0,{"$f":"AJ639+AJ892+AJ936","v":0},0,0,0,0,{"$f":"AO639+AO892+AO936","v":0},0,0,{"$f":"AR639+AR892+AR936","v":2889054.4302699268},0,{"$f":"SUM(F939:AS939)","v":201826033.35906371},null,{"$f":"SUM(AT939:AT939)","v":201826033.35906371},{"$f":"+AV939-'ROR-Model'!G956","v":0}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AQ$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G950*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G950*$T$1","v":0},{"$f":"Pension!G950*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G950*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G950*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G950*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G950*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G950*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G950*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G950*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G950*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G950*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G950*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G950*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G950*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G950*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G950*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G950*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G950*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G950*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G950*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G950*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G950*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G950*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G950*$AQ$1","v":0},{"$f":"'LNG O&M'!G950*$AR$1","v":0},null,{"$f":"SUM(F950:AS950)","v":0},null,{"$f":"SUM(AT950:AT950)","v":0},{"$f":"+AV950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G951*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G951*$T$1","v":0},{"$f":"Pension!G951*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G951*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G951*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G951*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G951*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G951*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G951*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G951*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G951*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G951*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G951*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G951*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G951*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G951*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G951*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G951*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G951*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G951*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G951*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G951*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G951*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G951*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G951*$AQ$1","v":0},{"$f":"'LNG O&M'!G951*$AR$1","v":0},null,{"$f":"SUM(F951:AS951)","v":0},null,{"$f":"SUM(AT951:AT951)","v":0},{"$f":"+AV951-'ROR-Model'!G967","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S950:S951)","v":0},{"$f":"SUM(T950:T951)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF950:AF951)","v":0},0,0,0,{"$f":"SUM(AJ950:AJ951)","v":0},0,0,0,0,{"$f":"SUM(AO950:AO951)","v":0},0,0,{"$f":"SUM(AR950:AR951)","v":0},null,{"$f":"SUM(F953:AS953)","v":0},null,{"$f":"SUM(AT953:AT953)","v":0},{"$f":"+AV953-'ROR-Model'!G969","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV955-'ROR-Model'!G971","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AQ$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP21*Wexpro!$G$12*$J$1","v":-394806.15342000005},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G956*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G956*$T$1","v":0},{"$f":"Pension!G956*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G956*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G956*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G956*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G956*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G956*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G956*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G956*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G956*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G956*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G956*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G956*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G956*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G956*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G956*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G956*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G956*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G956*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G956*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G956*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G956*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G956*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G956*$AQ$1","v":0},{"$f":"'LNG O&M'!G956*$AR$1","v":0},null,{"$f":"SUM(F956:AS956)","v":-394806.15342000005},null,{"$f":"SUM(AT956:AT956)","v":-394806.15342000005},{"$f":"+AV956-'ROR-Model'!G972","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AQ$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP22*Wexpro!$G$12*$J$1","v":-90575.373420000004},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G957*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G957*$T$1","v":0},{"$f":"Pension!G957*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G957*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G957*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G957*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G957*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G957*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G957*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G957*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G957*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G957*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G957*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G957*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G957*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G957*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G957*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G957*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G957*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G957*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G957*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G957*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G957*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G957*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G957*$AQ$1","v":0},{"$f":"'LNG O&M'!G957*$AR$1","v":0},null,-90575.373420000004,null,-90575.373420000004,{"$f":"+AV957-'ROR-Model'!G973","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AQ$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP23*Wexpro!$G$12*$J$1","v":-3287043.51003},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G958*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G958*$T$1","v":0},{"$f":"Pension!G958*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G958*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G958*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G958*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G958*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G958*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G958*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G958*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G958*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G958*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G958*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G958*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G958*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G958*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G958*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G958*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G958*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G958*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G958*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G958*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G958*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G958*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G958*$AQ$1","v":0},{"$f":"'LNG O&M'!G958*$AR$1","v":0},null,-3287043.51003,null,-3287043.51003,{"$f":"+AV958-'ROR-Model'!G974","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$24*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP24*Wexpro!$G$12*$J$1","v":-1084630.4311500003},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G959*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G959*$T$1","v":0},{"$f":"Pension!G959*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G959*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G959*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G959*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G959*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G959*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G959*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G959*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G959*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G959*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G959*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G959*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G959*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G959*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G959*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G959*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G959*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G959*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G959*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G959*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G959*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G959*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G959*$AQ$1","v":0},{"$f":"'LNG O&M'!G959*$AR$1","v":0},null,-1084630.4311500003,null,-1084630.4311500003,{"$f":"+AV959-'ROR-Model'!G975","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AQ$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP25*Wexpro!$G$12*$J$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G960*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G960*$T$1","v":0},{"$f":"Pension!G960*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G960*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G960*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G960*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G960*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G960*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G960*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G960*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G960*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G960*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G960*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G960*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G960*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G960*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G960*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G960*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G960*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G960*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G960*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G960*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G960*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G960*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G960*$AQ$1","v":0},{"$f":"'LNG O&M'!G960*$AR$1","v":0},null,-169710.41556000002,null,-169710.41556000002,{"$f":"+AV960-'ROR-Model'!G976","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G961*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G961*$T$1","v":0},{"$f":"Pension!G961*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G961*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G961*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G961*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G961*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G961*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G961*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G961*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G961*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G961*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G961*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G961*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G961*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G961*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G961*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G961*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G961*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G961*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G961*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G961*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G961*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G961*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G961*$AQ$1","v":0},{"$f":"'LNG O&M'!G961*$AR$1","v":0},null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+AV961-'ROR-Model'!G977","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G962*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G962*$T$1","v":0},{"$f":"Pension!G962*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G962*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G962*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G962*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G962*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G962*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G962*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G962*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G962*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G962*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G962*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G962*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G962*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G962*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G962*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G962*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G962*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G962*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G962*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G962*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G962*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G962*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G962*$AQ$1","v":0},{"$f":"'LNG O&M'!G962*$AR$1","v":0},null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+AV962-'ROR-Model'!G978","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,null,{"$f":"SUM(J956:J962)","v":-5037992.5680000009},null,null,null,null,null,null,null,null,{"$f":"SUM(S956:S962)","v":0},{"$f":"SUM(T956:T962)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF956:AF962)","v":0},0,0,0,{"$f":"SUM(AJ956:AJ962)","v":0},0,0,0,0,{"$f":"SUM(AO956:AO962)","v":0},0,0,{"$f":"SUM(AR956:AR962)","v":0},null,{"$f":"+AT1101","v":-5037992.5680000009},null,{"$f":"+AV1101","v":-5037992.5680000009},{"$f":"+AV964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV965-'ROR-Model'!G981","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV966-'ROR-Model'!G982","v":0}]
["364","LNG Plant"]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!AQ33*Adjustments!$F$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F968:AS968)","v":0},null,{"$f":"SUM(AT968:AT968)","v":0},{"$f":"+AV968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!AQ34*Adjustments!$F$1","v":189428181.20000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189428181.20000005,null,189428181.20000005,{"$f":"+AV969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":189428181.20000005},{"$f":"SUM(G968:G969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189428181.20000005,null,189428181.20000005,{"$f":"+AV970-'ROR-Model'!G986","v":0}]
[]
["364.01","LNG Plant - Land"]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!AQ38*Adjustments!$F$1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F973:AS973)","v":0},null,{"$f":"SUM(AT973:AT973)","v":0},{"$f":"+AV973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!AQ39*Adjustments!$F$1","v":14458145.210000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14458145.210000003,null,14458145.210000003,{"$f":"+AV974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":14458145.210000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14458145.210000003,null,14458145.210000003,{"$f":"+AV975-'ROR-Model'!G991","v":0}]
[]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV977-'ROR-Model'!G993","v":0}]
[null,null,"Wyoming",null,{"$f":"+F978","v":28185.389981192478},{"$f":"'Rate Base'!$AQ$43*$F$1","v":28185.389981192478},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G968*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G968*$T$1","v":0},{"$f":"Pension!G968*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G968*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G968*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G968*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G968*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G968*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G968*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G968*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G968*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G968*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G968*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G968*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G968*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G968*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G968*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G968*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G968*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G968*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G968*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G968*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G968*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G968*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G968*$AQ$1","v":0},{"$f":"'LNG O&M'!G968*$AR$1","v":0},null,{"$f":"SUM(F978:AS978)","v":28185.389981192478},null,{"$f":"SUM(AT978:AT978)","v":28185.389981192478},{"$f":"+AV978-'ROR-Model'!G994","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$44*$F$1","v":1483460.7010000683},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G969*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G969*$T$1","v":0},{"$f":"Pension!G969*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G969*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G969*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G969*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G969*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G969*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G969*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G969*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G969*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G969*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G969*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G969*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G969*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G969*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G969*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G969*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G969*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G969*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G969*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G969*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G969*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G969*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G969*$AQ$1","v":0},{"$f":"'LNG O&M'!G969*$AR$1","v":0},null,{"$f":"SUM(F979:AS979)","v":1483460.7010000683},null,{"$f":"SUM(AT979:AT979)","v":1483460.7010000683},{"$f":"+AV979-'ROR-Model'!G995","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F978:F979)","v":1511646.0909812609},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S978:S979)","v":0},{"$f":"SUM(T978:T979)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF978:AF979)","v":0},0,0,0,{"$f":"SUM(AJ978:AJ979)","v":0},0,0,0,0,{"$f":"SUM(AO978:AO979)","v":0},0,0,{"$f":"SUM(AR978:AR979)","v":0},null,{"$f":"SUM(F980:AS980)","v":1511646.0909812609},null,{"$f":"SUM(AT980:AT980)","v":1511646.0909812609},{"$f":"+AV980-'ROR-Model'!G996","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV981-'ROR-Model'!G997","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV982-'ROR-Model'!G998","v":0}]
[null,null,"Wyoming",null,{"$f":"+F983","v":17010.418453617487},{"$f":"'Rate Base'!$AQ$48*$F$1","v":17010.418453617487},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G973*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G973*$T$1","v":0},{"$f":"Pension!G973*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G973*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G973*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G973*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G973*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G973*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G973*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G973*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G973*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G973*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G973*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G973*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G973*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G973*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G973*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G973*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G973*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G973*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G973*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G973*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G973*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G973*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G973*$AQ$1","v":0},{"$f":"'LNG O&M'!G973*$AR$1","v":0},null,{"$f":"SUM(F983:AS983)","v":17010.418453617487},null,{"$f":"SUM(AT983:AT983)","v":17010.418453617487},{"$f":"+AV983-'ROR-Model'!G999","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$49*$F$1","v":181552.27880436555},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G974*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G974*$T$1","v":0},{"$f":"Pension!G974*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G974*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G974*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G974*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G974*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G974*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G974*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G974*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G974*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G974*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G974*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G974*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G974*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G974*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G974*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G974*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G974*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G974*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G974*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G974*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G974*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G974*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G974*$AQ$1","v":0},{"$f":"'LNG O&M'!G974*$AR$1","v":0},null,{"$f":"SUM(F984:AS984)","v":181552.27880436555},null,{"$f":"SUM(AT984:AT984)","v":181552.27880436555},{"$f":"+AV984-'ROR-Model'!G1000","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F983:F984)","v":198562.69725798303},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S983:S984)","v":0},{"$f":"SUM(T983:T984)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF983:AF984)","v":0},0,0,0,{"$f":"SUM(AJ983:AJ984)","v":0},0,0,0,0,{"$f":"SUM(AO983:AO984)","v":0},0,0,{"$f":"SUM(AR983:AR984)","v":0},null,{"$f":"SUM(F985:AS985)","v":198562.69725798303},null,{"$f":"SUM(AT985:AT985)","v":198562.69725798303},{"$f":"+AV985-'ROR-Model'!G1001","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV986-'ROR-Model'!G1002","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV987-'ROR-Model'!G1003","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$53*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G978*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G978*$T$1","v":0},{"$f":"Pension!G978*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G978*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G978*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G978*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G978*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G978*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G978*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G978*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G978*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G978*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G978*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G978*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G978*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G978*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G978*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G978*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G978*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G978*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G978*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G978*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G978*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G978*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G978*$AQ$1","v":0},{"$f":"'LNG O&M'!G978*$AR$1","v":0},null,{"$f":"SUM(F988:AS988)","v":0},null,{"$f":"SUM(AT988:AT988)","v":0},{"$f":"+AV988-'ROR-Model'!G1004","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G979*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G979*$T$1","v":0},{"$f":"Pension!G979*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G979*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G979*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G979*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G979*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G979*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G979*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G979*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G979*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G979*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G979*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G979*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G979*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G979*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G979*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G979*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G979*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G979*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G979*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G979*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G979*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G979*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G979*$AQ$1","v":0},{"$f":"'LNG O&M'!G979*$AR$1","v":0},null,0,null,0,{"$f":"+AV989-'ROR-Model'!G1005","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G980*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G980*$T$1","v":0},{"$f":"Pension!G980*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G980*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G980*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G980*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G980*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G980*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G980*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G980*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G980*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G980*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G980*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G980*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G980*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G980*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G980*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G980*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G980*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G980*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G980*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G980*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G980*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G980*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G980*$AQ$1","v":0},{"$f":"'LNG O&M'!G980*$AR$1","v":0},null,0,null,0,{"$f":"+AV990-'ROR-Model'!G1006","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F991","v":13849830.803359993},{"$f":"'Rate Base'!$AQ$56*$F$1","v":13849830.803359993},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G981*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G981*$T$1","v":0},{"$f":"Pension!G981*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G981*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G981*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G981*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G981*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G981*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G981*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G981*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G981*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G981*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G981*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G981*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G981*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G981*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G981*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G981*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G981*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G981*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G981*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G981*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G981*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G981*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G981*$AQ$1","v":0},{"$f":"'LNG O&M'!G981*$AR$1","v":0},null,13849830.803359993,null,13849830.803359993,{"$f":"+AV991-'ROR-Model'!G1007","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$57*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G982*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G982*$T$1","v":0},{"$f":"Pension!G982*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G982*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G982*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G982*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G982*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G982*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G982*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G982*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G982*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G982*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G982*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G982*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G982*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G982*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G982*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G982*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G982*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G982*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G982*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G982*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G982*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G982*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G982*$AQ$1","v":0},{"$f":"'LNG O&M'!G982*$AR$1","v":0},null,0,null,0,{"$f":"+AV992-'ROR-Model'!G1008","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$58*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G983*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G983*$T$1","v":0},{"$f":"Pension!G983*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G983*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G983*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G983*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G983*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G983*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G983*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G983*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G983*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G983*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G983*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G983*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G983*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G983*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G983*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G983*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G983*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G983*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G983*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G983*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G983*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G983*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G983*$AQ$1","v":0},{"$f":"'LNG O&M'!G983*$AR$1","v":0},null,0,null,0,{"$f":"+AV993-'ROR-Model'!G1009","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G984*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G984*$T$1","v":0},{"$f":"Pension!G984*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G984*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G984*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G984*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G984*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G984*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G984*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G984*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G984*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G984*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G984*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G984*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G984*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G984*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G984*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G984*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G984*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G984*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G984*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G984*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G984*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G984*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G984*$AQ$1","v":0},{"$f":"'LNG O&M'!G984*$AR$1","v":0},null,0,null,0,{"$f":"+AV994-'ROR-Model'!G1010","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":449598351.94580269},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G985*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G985*$T$1","v":0},{"$f":"Pension!G985*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G985*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G985*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G985*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G985*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G985*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G985*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G985*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G985*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G985*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G985*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G985*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G985*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G985*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G985*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G985*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G985*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G985*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G985*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G985*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G985*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G985*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G985*$AQ$1","v":0},{"$f":"'LNG O&M'!G985*$AR$1","v":0},null,449598351.94580269,null,449598351.94580269,{"$f":"+AV995-'ROR-Model'!G1011","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F988:F995)","v":463448182.74916267},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G986*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G986*$T$1","v":0},{"$f":"Pension!G986*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G986*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G986*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G986*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G986*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G986*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G986*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G986*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G986*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G986*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G986*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G986*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G986*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G986*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G986*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G986*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G986*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G986*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G986*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G986*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G986*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G986*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G986*$AQ$1","v":0},{"$f":"'LNG O&M'!G986*$AR$1","v":0},null,463448182.74916267,null,463448182.74916267,{"$f":"+AV996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV997-'ROR-Model'!G1013","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$64*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G989*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G989*$T$1","v":0},{"$f":"Pension!G989*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G989*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G989*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G989*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G989*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G989*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G989*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G989*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G989*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G989*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G989*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G989*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G989*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G989*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G989*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G989*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G989*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G989*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G989*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G989*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G989*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G989*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G989*$AQ$1","v":0},{"$f":"'LNG O&M'!G989*$AR$1","v":0},null,{"$f":"SUM(F999:AS999)","v":0},null,{"$f":"SUM(AT999:AT999)","v":0},{"$f":"+AV999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":151133.00000854209},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G990*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G990*$T$1","v":0},{"$f":"Pension!G990*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G990*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G990*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G990*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G990*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G990*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G990*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G990*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G990*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G990*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G990*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G990*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G990*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G990*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G990*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G990*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G990*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G990*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G990*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G990*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G990*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G990*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G990*$AQ$1","v":0},{"$f":"'LNG O&M'!G990*$AR$1","v":0},null,{"$f":"SUM(F1000:AS1000)","v":151133.00000854209},null,{"$f":"SUM(AT1000:AT1000)","v":151133.00000854209},{"$f":"+AV1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":151133.00000854209},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S999:S1000)","v":0},{"$f":"SUM(T999:T1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF999:AF1000)","v":0},0,0,0,{"$f":"SUM(AJ999:AJ1000)","v":0},0,0,0,0,{"$f":"SUM(AO999:AO1000)","v":0},0,0,{"$f":"SUM(AR999:AR1000)","v":0},null,{"$f":"SUM(F1001:AS1001)","v":151133.00000854209},null,{"$f":"SUM(AT1001:AT1001)","v":151133.00000854209},{"$f":"+AV1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1002-'ROR-Model'!G1018","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$69*$F$1","v":2431722.3164119683},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G994*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G994*$T$1","v":0},{"$f":"Pension!G994*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G994*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G994*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G994*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G994*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G994*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G994*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G994*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G994*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G994*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G994*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G994*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G994*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G994*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G994*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G994*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G994*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G994*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G994*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G994*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G994*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G994*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G994*$AQ$1","v":0},{"$f":"'LNG O&M'!G994*$AR$1","v":0},null,{"$f":"SUM(F1004:AS1004)","v":2431722.3164119683},null,{"$f":"SUM(AT1004:AT1004)","v":2431722.3164119683},{"$f":"+AV1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":37430191.89438042},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G995*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G995*$T$1","v":0},{"$f":"Pension!G995*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G995*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G995*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G995*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G995*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G995*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G995*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G995*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G995*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G995*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G995*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G995*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G995*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G995*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G995*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G995*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G995*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G995*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G995*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G995*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G995*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G995*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G995*$AQ$1","v":0},{"$f":"'LNG O&M'!G995*$AR$1","v":0},null,{"$f":"SUM(F1005:AS1005)","v":37430191.89438042},null,{"$f":"SUM(AT1005:AT1005)","v":37430191.89438042},{"$f":"+AV1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":39861914.210792392},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1004:S1005)","v":0},{"$f":"SUM(T1004:T1005)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1004:AF1005)","v":0},0,0,0,{"$f":"SUM(AJ1004:AJ1005)","v":0},0,0,0,0,{"$f":"SUM(AO1004:AO1005)","v":0},0,0,{"$f":"SUM(AR1004:AR1005)","v":0},null,{"$f":"SUM(F1006:AS1006)","v":39861914.210792392},null,{"$f":"SUM(AT1006:AT1006)","v":39861914.210792392},{"$f":"+AV1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1007-'ROR-Model'!G1023","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$74*$F$1","v":1717507.0578491241},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G999*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G999*$T$1","v":0},{"$f":"Pension!G999*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G999*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G999*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G999*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G999*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G999*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G999*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G999*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G999*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G999*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G999*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G999*$AG$1","v":0},{"$f":"'Optional Adjustment 12'!G999*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G999*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G999*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G999*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G999*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G999*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G999*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G999*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G999*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G999*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G999*$AQ$1","v":0},{"$f":"'LNG O&M'!G999*$AR$1","v":0},{"$f":"'LNG O&M'!G999*$AS$1","v":0},{"$f":"SUM(F1009:AS1009)","v":1717507.0578491241},null,{"$f":"SUM(AT1009:AT1009)","v":1717507.0578491241},{"$f":"+AV1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":32022631.483667195},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1000*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1000*$T$1","v":0},{"$f":"Pension!G1000*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1000*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1000*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1000*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1000*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1000*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1000*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1000*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1000*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1000*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1000*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1000*$AG$1","v":0},{"$f":"'Optional Adjustment 12'!G1000*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1000*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1000*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1000*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1000*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1000*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1000*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1000*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1000*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1000*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1000*$AQ$1","v":0},{"$f":"'LNG O&M'!G1000*$AR$1","v":0},{"$f":"'LNG O&M'!G1000*$AS$1","v":0},{"$f":"SUM(F1010:AS1010)","v":32022631.483667195},null,{"$f":"SUM(AT1010:AT1010)","v":32022631.483667195},{"$f":"+AV1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":33740138.541516319},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1009:S1010)","v":0},{"$f":"SUM(T1009:T1010)","v":0},0,{"$f":"SUM(V1009:V1010)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1009:AF1010)","v":0},0,0,0,{"$f":"SUM(AJ1009:AJ1010)","v":0},0,0,0,0,{"$f":"SUM(AO1009:AO1010)","v":0},0,0,{"$f":"SUM(AR1009:AR1010)","v":0},{"$f":"SUM(AS1009:AS1010)","v":0},{"$f":"SUM(F1011:AS1011)","v":33740138.541516319},null,{"$f":"SUM(AT1011:AT1011)","v":33740138.541516319},{"$f":"+AV1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1012-'ROR-Model'!G1028","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$79*$F$1","v":1867076.4863688983},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1004*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1004*$T$1","v":0},{"$f":"Pension!G1004*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1004*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1004*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1004*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1004*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1004*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1004*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1004*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1004*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1004*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1004*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1004*$AG$1","v":0},{"$f":"'Optional Adjustment 12'!G1004*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1004*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1004*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1004*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1004*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1004*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1004*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1004*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1004*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1004*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1004*$AQ$1","v":0},{"$f":"'LNG O&M'!G1004*$AR$1","v":0},{"$f":"'LNG O&M'!G1004*$AS$1","v":0},{"$f":"SUM(F1014:AS1014)","v":1867076.4863688983},null,{"$f":"SUM(AT1014:AT1014)","v":1867076.4863688983},{"$f":"+AV1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":66891552.103302896},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1005*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1005*$T$1","v":0},{"$f":"Pension!G1005*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1005*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1005*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1005*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1005*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1005*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1005*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1005*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1005*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1005*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1005*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1005*$AG$1","v":0},{"$f":"'Optional Adjustment 12'!G1005*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1005*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1005*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1005*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1005*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1005*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1005*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1005*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1005*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1005*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1005*$AQ$1","v":0},{"$f":"'LNG O&M'!G1005*$AR$1","v":0},{"$f":"'LNG O&M'!G1005*$AS$1","v":0},{"$f":"SUM(F1015:AS1015)","v":66891552.103302896},null,{"$f":"SUM(AT1015:AT1015)","v":66891552.103302896},{"$f":"+AV1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":68758628.589671791},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1014:S1015)","v":0},{"$f":"SUM(T1014:T1015)","v":0},0,{"$f":"SUM(V1014:V1015)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1014:AF1015)","v":0},0,0,0,{"$f":"SUM(AJ1014:AJ1015)","v":0},0,0,0,0,{"$f":"SUM(AO1014:AO1015)","v":0},0,0,{"$f":"SUM(AR1014:AR1015)","v":0},{"$f":"SUM(AS1014:AS1015)","v":0},{"$f":"SUM(F1016:AS1016)","v":68758628.589671791},null,{"$f":"SUM(AT1016:AT1016)","v":68758628.589671791},{"$f":"+AV1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1017-'ROR-Model'!G1033","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$84*$F$1","v":1.6768293110071681},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1009*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1009*$T$1","v":0},{"$f":"Pension!G1009*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1009*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1009*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1009*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1009*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1009*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1009*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1009*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1009*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1009*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1009*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1009*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1009*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1009*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1009*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1009*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1009*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1009*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1009*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1009*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1009*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1009*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1009*$AQ$1","v":0},{"$f":"'LNG O&M'!G1009*$AR$1","v":0},{"$f":"'LNG O&M'!G1009*$AS$1","v":0},{"$f":"SUM(F1019:AS1019)","v":1.6768293110071681},null,{"$f":"SUM(AT1019:AT1019)","v":1.6768293110071681},{"$f":"+AV1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$85*$F$1","v":54.215811997652054},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1010*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1010*$T$1","v":0},{"$f":"Pension!G1010*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1010*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1010*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1010*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1010*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1010*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1010*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1010*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1010*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1010*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1010*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1010*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1010*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1010*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1010*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1010*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1010*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1010*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1010*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1010*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1010*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1010*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1010*$AQ$1","v":0},{"$f":"'LNG O&M'!G1010*$AR$1","v":0},{"$f":"'LNG O&M'!G1010*$AS$1","v":0},{"$f":"SUM(F1020:AS1020)","v":54.215811997652054},null,{"$f":"SUM(AT1020:AT1020)","v":54.215811997652054},{"$f":"+AV1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":55.892641308659222},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1019:S1020)","v":0},{"$f":"SUM(T1019:T1020)","v":0},0,{"$f":"SUM(V1019:V1020)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1019:AF1020)","v":0},0,0,0,{"$f":"SUM(AJ1019:AJ1020)","v":0},0,0,0,0,{"$f":"SUM(AO1019:AO1020)","v":0},0,0,{"$f":"SUM(AR1019:AR1020)","v":0},{"$f":"SUM(AS1019:AS1020)","v":0},{"$f":"SUM(F1021:AS1021)","v":55.892641308659222},null,{"$f":"SUM(AT1021:AT1021)","v":55.892641308659222},{"$f":"+AV1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1022-'ROR-Model'!G1038","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1023-'ROR-Model'!G1039","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$89*$F$1","v":259004.52212473867},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1014*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1014*$T$1","v":0},{"$f":"Pension!G1014*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1014*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1014*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1014*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1014*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1014*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1014*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1014*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1014*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1014*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1014*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1014*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1014*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1014*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1014*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1014*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1014*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1014*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1014*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1014*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1014*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1014*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1014*$AQ$1","v":0},{"$f":"'LNG O&M'!G1014*$AR$1","v":0},{"$f":"'LNG O&M'!G1014*$AS$1","v":0},{"$f":"SUM(F1024:AS1024)","v":259004.52212473867},null,{"$f":"SUM(AT1024:AT1024)","v":259004.52212473867},{"$f":"+AV1024-'ROR-Model'!G1040","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$90*$F$1","v":897303.0444433298},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1015*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1015*$T$1","v":0},{"$f":"Pension!G1015*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1015*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1015*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1015*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1015*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1015*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1015*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1015*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1015*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1015*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1015*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1015*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1015*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1015*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1015*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1015*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1015*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1015*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1015*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1015*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1015*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1015*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1015*$AQ$1","v":0},{"$f":"'LNG O&M'!G1015*$AR$1","v":0},{"$f":"'LNG O&M'!G1015*$AS$1","v":0},{"$f":"SUM(F1025:AS1025)","v":897303.0444433298},null,{"$f":"SUM(AT1025:AT1025)","v":897303.0444433298},{"$f":"+AV1025-'ROR-Model'!G1041","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1024:F1025)","v":1156307.5665680685},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1024:S1025)","v":0},{"$f":"SUM(T1024:T1025)","v":0},0,{"$f":"SUM(V1024:V1025)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1024:AF1025)","v":0},0,0,0,{"$f":"SUM(AJ1024:AJ1025)","v":0},0,0,0,0,{"$f":"SUM(AO1024:AO1025)","v":0},0,0,{"$f":"SUM(AR1024:AR1025)","v":0},{"$f":"SUM(AS1024:AS1025)","v":0},{"$f":"SUM(F1026:AS1026)","v":1156307.5665680685},null,{"$f":"SUM(AT1026:AT1026)","v":1156307.5665680685},{"$f":"+AV1026-'ROR-Model'!G1042","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1027-'ROR-Model'!G1043","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1028-'ROR-Model'!G1044","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$94*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1019*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1019*$T$1","v":0},{"$f":"Pension!G1019*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1019*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1019*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1019*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1019*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1019*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1019*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1019*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1019*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1019*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1019*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1019*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1019*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1019*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1019*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1019*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1019*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1019*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1019*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1019*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1019*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1019*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1019*$AQ$1","v":0},{"$f":"'LNG O&M'!G1019*$AR$1","v":0},{"$f":"'LNG O&M'!G1019*$AS$1","v":0},{"$f":"SUM(F1029:AS1029)","v":0},null,{"$f":"SUM(AT1029:AT1029)","v":0},{"$f":"+AV1029-'ROR-Model'!G1045","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$95*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1020*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1020*$T$1","v":0},{"$f":"Pension!G1020*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1020*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1020*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1020*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1020*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1020*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1020*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1020*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1020*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1020*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1020*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1020*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1020*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1020*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1020*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1020*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1020*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1020*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1020*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1020*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1020*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1020*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1020*$AQ$1","v":0},{"$f":"'LNG O&M'!G1020*$AR$1","v":0},{"$f":"'LNG O&M'!G1020*$AS$1","v":0},{"$f":"SUM(F1030:AS1030)","v":0},null,{"$f":"SUM(AT1030:AT1030)","v":0},{"$f":"+AV1030-'ROR-Model'!G1046","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1029:F1030)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1029:S1030)","v":0},{"$f":"SUM(T1029:T1030)","v":0},0,{"$f":"SUM(V1029:V1030)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1029:AF1030)","v":0},0,0,0,{"$f":"SUM(AJ1029:AJ1030)","v":0},0,0,0,0,{"$f":"SUM(AO1029:AO1030)","v":0},0,0,{"$f":"SUM(AR1029:AR1030)","v":0},{"$f":"SUM(AS1029:AS1030)","v":0},{"$f":"SUM(F1031:AS1031)","v":0},null,{"$f":"SUM(AT1031:AT1031)","v":0},{"$f":"+AV1031-'ROR-Model'!G1047","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1032-'ROR-Model'!G1048","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F996+F985+F980+F975+F970","v":812712895.74860048},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S1031+S1026+S1021+S1016+S1011+S1006+S1001+S996+S985+S980+S975+S970","v":0},{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T996+T985+T980+T975+T970","v":0},{"$f":"+U1031+U1026+U1021+U1016+U1011+U1006+U1001+U996+U985+U980+U975+U970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AT1031+AT1026+AT1021+AT1016+AT1011+AT1006+AT1001+AT996+AT985+AT980+AT975+AT970","v":812712895.74860048},null,{"$f":"+AV1031+AV1026+AV1021+AV1016+AV1011+AV1006+AV1001+AV996+AV985+AV980+AV975+AV970","v":812712895.74860048},{"$f":"+AV1033-'ROR-Model'!G1049","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1034-'ROR-Model'!G1050","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1035-'ROR-Model'!G1051","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1036-'ROR-Model'!G1052","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$102*$F$1","v":1254.1705883821742},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1027*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1027*$T$1","v":0},{"$f":"Pension!G1027*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1027*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1027*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1027*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1027*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1027*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1027*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1027*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1027*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1027*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1027*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1027*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1027*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1027*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1027*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1027*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1027*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1027*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1027*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1027*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1027*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1027*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1027*$AQ$1","v":0},{"$f":"'LNG O&M'!G1027*$AR$1","v":0},{"$f":"'LNG O&M'!G1027*$AS$1","v":0},{"$f":"SUM(F1037:AS1037)","v":1254.1705883821742},null,{"$f":"SUM(AT1037:AT1037)","v":1254.1705883821742},{"$f":"+AV1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$103*$F$1","v":844467.99003568105},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1028*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1028*$T$1","v":0},{"$f":"Pension!G1028*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1028*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1028*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1028*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1028*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1028*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1028*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1028*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1028*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1028*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1028*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1028*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1028*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1028*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1028*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1028*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1028*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1028*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1028*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1028*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1028*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1028*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1028*$AQ$1","v":0},{"$f":"'LNG O&M'!G1028*$AR$1","v":0},{"$f":"'LNG O&M'!G1028*$AS$1","v":0},{"$f":"SUM(F1038:AS1038)","v":844467.99003568105},null,{"$f":"SUM(AT1038:AT1038)","v":844467.99003568105},{"$f":"+AV1038-'ROR-Model'!G1054","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":845722.16062406451},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1029*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1029*$T$1","v":0},{"$f":"Pension!G1029*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1029*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1029*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1029*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1029*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1029*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1029*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1029*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1029*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1029*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1029*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1029*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1029*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1029*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1029*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1029*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1029*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1029*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1029*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1029*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1029*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1029*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1029*$AQ$1","v":0},{"$f":"'LNG O&M'!G1029*$AR$1","v":0},{"$f":"'LNG O&M'!G1029*$AS$1","v":0},{"$f":"SUM(F1039:AS1039)","v":845722.16062406451},null,{"$f":"SUM(AT1039:AT1039)","v":845722.16062406451},{"$f":"+AV1039-'ROR-Model'!G1055","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1040-'ROR-Model'!G1056","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1041-'ROR-Model'!G1057","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$107*$F$1","v":424547.16797553841},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1032*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1032*$T$1","v":0},{"$f":"Pension!G1032*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1032*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1032*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1032*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1032*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1032*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1032*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1032*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1032*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1032*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1032*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1032*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1032*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1032*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1032*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1032*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1032*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1032*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1032*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1032*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1032*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1032*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1032*$AQ$1","v":0},{"$f":"'LNG O&M'!G1032*$AR$1","v":0},{"$f":"'LNG O&M'!G1032*$AS$1","v":0},{"$f":"SUM(F1042:AS1042)","v":424547.16797553841},null,{"$f":"SUM(AT1042:AT1042)","v":424547.16797553841},{"$f":"+AV1042-'ROR-Model'!G1058","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$108*$F$1","v":2878022.8589943126},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1033*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1033*$T$1","v":0},{"$f":"Pension!G1033*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1033*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1033*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1033*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1033*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1033*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1033*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1033*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1033*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1033*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1033*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1033*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1033*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1033*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1033*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1033*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1033*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1033*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1033*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1033*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1033*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1033*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1033*$AQ$1","v":0},{"$f":"'LNG O&M'!G1033*$AR$1","v":0},{"$f":"'LNG O&M'!G1033*$AS$1","v":0},{"$f":"SUM(F1043:AS1043)","v":2878022.8589943126},null,{"$f":"SUM(AT1043:AT1043)","v":2878022.8589943126},{"$f":"+AV1043-'ROR-Model'!G1059","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$109*$F$1","v":3627029.1897764653},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1034*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1034*$T$1","v":0},{"$f":"Pension!G1034*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1034*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1034*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1034*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1034*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1034*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1034*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1034*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1034*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1034*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1034*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1034*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1034*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1034*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1034*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1034*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1034*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1034*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1034*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1034*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1034*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1034*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1034*$AQ$1","v":0},{"$f":"'LNG O&M'!G1034*$AR$1","v":0},{"$f":"'LNG O&M'!G1034*$AS$1","v":0},{"$f":"SUM(F1044:AS1044)","v":3627029.1897764653},null,{"$f":"SUM(AT1044:AT1044)","v":3627029.1897764653},{"$f":"+AV1044-'ROR-Model'!G1060","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":6929599.2167463154},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1035*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1035*$T$1","v":0},{"$f":"Pension!G1035*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1035*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1035*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1035*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1035*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1035*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1035*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1035*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1035*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1035*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1035*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1035*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1035*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1035*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1035*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1035*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1035*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1035*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1035*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1035*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1035*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1035*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1035*$AQ$1","v":0},{"$f":"'LNG O&M'!G1035*$AR$1","v":0},{"$f":"'LNG O&M'!G1035*$AS$1","v":0},{"$f":"SUM(F1045:AS1045)","v":6929599.2167463154},null,{"$f":"SUM(AT1045:AT1045)","v":6929599.2167463154},{"$f":"+AV1045-'ROR-Model'!G1061","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1046-'ROR-Model'!G1062","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1047-'ROR-Model'!G1063","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$113*$F$1","v":-2042.1778826405061},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1038*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1038*$T$1","v":0},{"$f":"Pension!G1038*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1038*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1038*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1038*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1038*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1038*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1038*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1038*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1038*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1038*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1038*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1038*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1038*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1038*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1038*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1038*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1038*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1038*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1038*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1038*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1038*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1038*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1038*$AQ$1","v":0},{"$f":"'LNG O&M'!G1038*$AR$1","v":0},{"$f":"'LNG O&M'!G1038*$AS$1","v":0},{"$f":"SUM(F1048:AS1048)","v":-2042.1778826405061},null,{"$f":"SUM(AT1048:AT1048)","v":-2042.1778826405061},{"$f":"+AV1048-'ROR-Model'!G1064","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$114*$F$1","v":-215376.27097017877},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1039*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1039*$T$1","v":0},{"$f":"Pension!G1039*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1039*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1039*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1039*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1039*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1039*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1039*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1039*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1039*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1039*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1039*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1039*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1039*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1039*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1039*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1039*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1039*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1039*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1039*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1039*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1039*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1039*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1039*$AQ$1","v":0},{"$f":"'LNG O&M'!G1039*$AR$1","v":0},{"$f":"'LNG O&M'!G1039*$AS$1","v":0},{"$f":"SUM(F1049:AS1049)","v":-215376.27097017877},null,{"$f":"SUM(AT1049:AT1049)","v":-215376.27097017877},{"$f":"+AV1049-'ROR-Model'!G1065","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":-495441.95240402222},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1040*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1040*$T$1","v":0},{"$f":"Pension!G1040*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1040*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1040*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1040*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1040*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1040*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1040*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1040*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1040*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1040*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1040*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1040*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1040*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1040*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1040*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1040*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1040*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1040*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1040*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1040*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1040*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1040*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1040*$AQ$1","v":0},{"$f":"'LNG O&M'!G1040*$AR$1","v":0},{"$f":"'LNG O&M'!G1040*$AS$1","v":0},{"$f":"SUM(F1050:AS1050)","v":-495441.95240402222},null,{"$f":"SUM(AT1050:AT1050)","v":-495441.95240402222},{"$f":"+AV1050-'ROR-Model'!G1066","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":-712860.4012568444},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1041*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1041*$T$1","v":0},{"$f":"Pension!G1041*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1041*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1041*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1041*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1041*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1041*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1041*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1041*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1041*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1041*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1041*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1041*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1041*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1041*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1041*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1041*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1041*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1041*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1041*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1041*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1041*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1041*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1041*$AQ$1","v":0},{"$f":"'LNG O&M'!G1041*$AR$1","v":0},{"$f":"'LNG O&M'!G1041*$AS$1","v":0},{"$f":"SUM(F1051:AS1051)","v":-712860.4012568444},null,{"$f":"SUM(AT1051:AT1051)","v":-712860.4012568444},{"$f":"+AV1051-'ROR-Model'!G1067","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1052-'ROR-Model'!G1068","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1053-'ROR-Model'!G1069","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$119*$F$1","v":773709.4726013043},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1044*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1044*$T$1","v":0},{"$f":"Pension!G1044*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1044*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1044*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1044*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1044*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1044*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1044*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1044*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1044*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1044*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1044*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1044*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1044*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1044*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1044*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1044*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1044*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1044*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1044*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1044*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1044*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1044*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1044*$AQ$1","v":0},{"$f":"'LNG O&M'!G1044*$AR$1","v":0},{"$f":"'LNG O&M'!G1044*$AS$1","v":0},{"$f":"SUM(F1054:AS1054)","v":773709.4726013043},null,{"$f":"SUM(AT1054:AT1054)","v":773709.4726013043},{"$f":"+AV1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$120*$F$1","v":14844779.710534155},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1045*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1045*$T$1","v":0},{"$f":"Pension!G1045*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1045*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1045*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1045*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1045*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1045*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1045*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1045*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1045*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1045*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1045*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1045*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1045*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1045*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1045*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1045*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1045*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1045*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1045*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1045*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1045*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1045*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1045*$AQ$1","v":0},{"$f":"'LNG O&M'!G1045*$AR$1","v":0},{"$f":"'LNG O&M'!G1045*$AS$1","v":0},{"$f":"SUM(F1055:AS1055)","v":14844779.710534155},null,{"$f":"SUM(AT1055:AT1055)","v":14844779.710534155},{"$f":"+AV1055-'ROR-Model'!G1071","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1046*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1046*$T$1","v":0},{"$f":"Pension!G1046*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1046*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1046*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1046*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1046*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1046*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1046*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1046*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1046*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1046*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1046*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1046*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1046*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1046*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1046*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1046*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1046*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1046*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1046*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1046*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1046*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1046*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1046*$AQ$1","v":0},{"$f":"'LNG O&M'!G1046*$AR$1","v":0},{"$f":"'LNG O&M'!G1046*$AS$1","v":0},{"$f":"SUM(F1056:AS1056)","v":0},null,{"$f":"SUM(AT1056:AT1056)","v":0},{"$f":"+AV1056-'ROR-Model'!G1072","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":15618489.18313545},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1047*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1047*$T$1","v":0},{"$f":"Pension!G1047*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1047*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1047*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1047*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1047*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1047*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1047*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1047*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1047*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1047*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1047*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1047*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1047*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1047*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1047*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1047*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1047*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1047*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1047*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1047*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1047*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1047*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1047*$AQ$1","v":0},{"$f":"'LNG O&M'!G1047*$AR$1","v":0},{"$f":"'LNG O&M'!G1047*$AS$1","v":0},{"$f":"SUM(F1057:AS1057)","v":15618489.18313545},null,{"$f":"SUM(AT1057:AT1057)","v":15618489.18313545},{"$f":"+AV1057-'ROR-Model'!G1073","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1058-'ROR-Model'!G1074","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1059-'ROR-Model'!G1075","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$125*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1050*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1050*$T$1","v":0},{"$f":"Pension!G1050*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1050*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1050*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1050*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1050*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1050*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1050*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1050*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1050*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1050*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1050*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1050*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1050*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1050*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1050*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1050*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1050*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1050*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1050*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1050*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1050*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1050*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1050*$AQ$1","v":0},{"$f":"'LNG O&M'!G1050*$AR$1","v":0},{"$f":"'LNG O&M'!G1050*$AS$1","v":0},{"$f":"SUM(F1060:AS1060)","v":0},null,{"$f":"SUM(AT1060:AT1060)","v":0},{"$f":"+AV1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1051*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1051*$T$1","v":0},{"$f":"Pension!G1051*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1051*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1051*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1051*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1051*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1051*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1051*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1051*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1051*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1051*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1051*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1051*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1051*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1051*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1051*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1051*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1051*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1051*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1051*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1051*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1051*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1051*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1051*$AQ$1","v":0},{"$f":"'LNG O&M'!G1051*$AR$1","v":0},{"$f":"'LNG O&M'!G1051*$AS$1","v":0},{"$f":"SUM(F1061:AS1061)","v":0},null,{"$f":"SUM(AT1061:AT1061)","v":0},{"$f":"+AV1061-'ROR-Model'!G1077","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1052*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1052*$T$1","v":0},{"$f":"Pension!G1052*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1052*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1052*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1052*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1052*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1052*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1052*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1052*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1052*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1052*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1052*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1052*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1052*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1052*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1052*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1052*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1052*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1052*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1052*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1052*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1052*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1052*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1052*$AQ$1","v":0},{"$f":"'LNG O&M'!G1052*$AR$1","v":0},{"$f":"'LNG O&M'!G1052*$AS$1","v":0},{"$f":"SUM(F1062:AS1062)","v":0},null,{"$f":"SUM(AT1062:AT1062)","v":0},{"$f":"+AV1062-'ROR-Model'!G1078","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1063-'ROR-Model'!G1079","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1064-'ROR-Model'!G1080","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$130*$F$1","v":1423226.5111356848},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1055*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1055*$T$1","v":0},{"$f":"Pension!G1055*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1055*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1055*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1055*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1055*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1055*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1055*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1055*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1055*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1055*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1055*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1055*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1055*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1055*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1055*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1055*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1055*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1055*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1055*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1055*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1055*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1055*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1055*$AQ$1","v":0},{"$f":"'LNG O&M'!G1055*$AR$1","v":0},{"$f":"'LNG O&M'!G1055*$AS$1","v":0},{"$f":"SUM(F1065:AS1065)","v":1423226.5111356848},null,{"$f":"SUM(AT1065:AT1065)","v":1423226.5111356848},{"$f":"+AV1065-'ROR-Model'!G1081","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$131*$F$1","v":15420515.485530976},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1056*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1056*$T$1","v":0},{"$f":"Pension!G1056*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1056*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1056*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1056*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1056*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1056*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1056*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1056*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1056*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1056*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1056*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1056*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1056*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1056*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1056*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1056*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1056*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1056*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1056*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1056*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1056*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1056*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1056*$AQ$1","v":0},{"$f":"'LNG O&M'!G1056*$AR$1","v":0},{"$f":"'LNG O&M'!G1056*$AS$1","v":0},{"$f":"SUM(F1066:AS1066)","v":15420515.485530976},null,{"$f":"SUM(AT1066:AT1066)","v":15420515.485530976},{"$f":"+AV1066-'ROR-Model'!G1082","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$132*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1057*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1057*$T$1","v":0},{"$f":"Pension!G1057*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1057*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1057*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1057*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1057*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1057*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1057*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1057*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1057*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1057*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1057*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1057*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1057*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1057*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1057*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1057*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1057*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1057*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1057*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1057*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1057*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1057*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1057*$AQ$1","v":0},{"$f":"'LNG O&M'!G1057*$AR$1","v":0},{"$f":"'LNG O&M'!G1057*$AS$1","v":0},{"$f":"SUM(F1067:AS1067)","v":0},null,{"$f":"SUM(AT1067:AT1067)","v":0},{"$f":"+AV1067-'ROR-Model'!G1083","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":16843741.996666659},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1058*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1058*$T$1","v":0},{"$f":"Pension!G1058*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1058*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1058*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1058*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1058*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1058*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1058*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1058*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1058*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1058*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1058*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1058*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1058*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1058*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1058*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1058*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1058*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1058*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1058*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1058*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1058*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1058*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1058*$AQ$1","v":0},{"$f":"'LNG O&M'!G1058*$AR$1","v":0},{"$f":"'LNG O&M'!G1058*$AS$1","v":0},{"$f":"SUM(F1068:AS1068)","v":16843741.996666659},null,{"$f":"SUM(AT1068:AT1068)","v":16843741.996666659},{"$f":"+AV1068-'ROR-Model'!G1084","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1069-'ROR-Model'!G1085","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1070-'ROR-Model'!G1086","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$136*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1061*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1061*$T$1","v":0},{"$f":"Pension!G1061*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1061*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1061*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1061*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1061*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1061*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1061*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1061*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1061*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1061*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1061*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1061*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1061*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1061*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1061*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1061*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1061*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1061*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1061*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1061*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1061*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1061*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1061*$AQ$1","v":0},{"$f":"'LNG O&M'!G1061*$AR$1","v":0},{"$f":"'LNG O&M'!G1061*$AS$1","v":0},{"$f":"SUM(F1071:AS1071)","v":0},null,{"$f":"SUM(AT1071:AT1071)","v":0},{"$f":"+AV1071-'ROR-Model'!G1087","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$137*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1062*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1062*$T$1","v":0},{"$f":"Pension!G1062*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1062*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1062*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1062*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1062*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1062*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1062*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1062*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1062*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1062*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1062*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1062*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1062*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1062*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1062*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1062*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1062*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1062*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1062*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1062*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1062*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1062*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1062*$AQ$1","v":0},{"$f":"'LNG O&M'!G1062*$AR$1","v":0},{"$f":"'LNG O&M'!G1062*$AS$1","v":0},{"$f":"SUM(F1072:AS1072)","v":0},null,{"$f":"SUM(AT1072:AT1072)","v":0},{"$f":"+AV1072-'ROR-Model'!G1088","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1063*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1063*$T$1","v":0},{"$f":"Pension!G1063*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1063*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1063*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1063*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1063*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1063*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1063*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1063*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1063*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1063*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1063*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1063*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1063*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1063*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1063*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1063*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1063*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1063*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1063*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1063*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1063*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1063*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1063*$AQ$1","v":0},{"$f":"'LNG O&M'!G1063*$AR$1","v":0},{"$f":"'LNG O&M'!G1063*$AS$1","v":0},{"$f":"SUM(F1073:AS1073)","v":0},null,{"$f":"SUM(AT1073:AT1073)","v":0},{"$f":"+AV1073-'ROR-Model'!G1089","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1064*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1064*$T$1","v":0},{"$f":"Pension!G1064*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1064*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1064*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1064*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1064*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1064*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1064*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1064*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1064*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1064*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1064*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1064*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1064*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1064*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1064*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1064*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1064*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1064*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1064*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1064*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1064*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1064*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1064*$AQ$1","v":0},{"$f":"'LNG O&M'!G1064*$AR$1","v":0},{"$f":"'LNG O&M'!G1064*$AS$1","v":0},{"$f":"SUM(F1074:AS1074)","v":0},null,{"$f":"SUM(AT1074:AT1074)","v":0},{"$f":"+AV1074-'ROR-Model'!G1090","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1075-'ROR-Model'!G1091","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1076-'ROR-Model'!G1092","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$142*$F$1","v":-5447.5846414756961},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1067*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1067*$T$1","v":0},{"$f":"Pension!G1067*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1067*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1067*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1067*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1067*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1067*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1067*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1067*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1067*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1067*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1067*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1067*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1067*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1067*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1067*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1067*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1067*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1067*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1067*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1067*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1067*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1067*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1067*$AQ$1","v":0},{"$f":"'LNG O&M'!G1067*$AR$1","v":0},{"$f":"'LNG O&M'!G1067*$AS$1","v":0},{"$f":"SUM(F1077:AS1077)","v":-5447.5846414756961},null,{"$f":"SUM(AT1077:AT1077)","v":-5447.5846414756961},{"$f":"+AV1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$143*$F$1","v":-64943.571743676439},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1068*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1068*$T$1","v":0},{"$f":"Pension!G1068*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1068*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1068*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1068*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1068*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1068*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1068*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1068*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1068*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1068*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1068*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1068*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1068*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1068*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1068*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1068*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1068*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1068*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1068*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1068*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1068*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1068*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1068*$AQ$1","v":0},{"$f":"'LNG O&M'!G1068*$AR$1","v":0},{"$f":"'LNG O&M'!G1068*$AS$1","v":0},{"$f":"SUM(F1078:AS1078)","v":-64943.571743676439},null,{"$f":"SUM(AT1078:AT1078)","v":-64943.571743676439},{"$f":"+AV1078-'ROR-Model'!G1094","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$144*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1069*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1069*$T$1","v":0},{"$f":"Pension!G1069*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1069*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1069*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1069*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1069*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1069*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1069*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1069*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1069*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1069*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1069*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1069*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1069*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1069*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1069*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1069*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1069*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1069*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1069*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1069*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1069*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1069*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1069*$AQ$1","v":0},{"$f":"'LNG O&M'!G1069*$AR$1","v":0},{"$f":"'LNG O&M'!G1069*$AS$1","v":0},{"$f":"SUM(F1079:AS1079)","v":0},null,{"$f":"SUM(AT1079:AT1079)","v":0},{"$f":"+AV1079-'ROR-Model'!G1095","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$145*$F$1","v":-70391.156385151669},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1070*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1070*$T$1","v":0},{"$f":"Pension!G1070*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1070*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1070*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1070*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1070*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1070*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1070*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1070*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1070*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1070*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1070*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1070*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1070*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1070*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1070*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1070*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1070*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1070*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1070*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1070*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1070*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1070*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1070*$AQ$1","v":0},{"$f":"'LNG O&M'!G1070*$AR$1","v":0},{"$f":"'LNG O&M'!G1070*$AS$1","v":0},{"$f":"SUM(F1080:AS1080)","v":-70391.156385151669},null,{"$f":"SUM(AT1080:AT1080)","v":-70391.156385151669},{"$f":"+AV1080-'ROR-Model'!G1096","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1081-'ROR-Model'!G1097","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1082-'ROR-Model'!G1098","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$148*$F$1","v":307435.6452363776},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1073*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1073*$T$1","v":0},{"$f":"Pension!G1073*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1073*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1073*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1073*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1073*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1073*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1073*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1073*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1073*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1073*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1073*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1073*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1073*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1073*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1073*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1073*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1073*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1073*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1073*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1073*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1073*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1073*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1073*$AQ$1","v":0},{"$f":"'LNG O&M'!G1073*$AR$1","v":0},{"$f":"'LNG O&M'!G1073*$AS$1","v":0},{"$f":"SUM(F1083:AS1083)","v":307435.6452363776},null,{"$f":"SUM(AT1083:AT1083)","v":307435.6452363776},{"$f":"+AV1083-'ROR-Model'!G1099","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$149*$F$1","v":1328585.4474032167},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1074*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1074*$T$1","v":0},{"$f":"Pension!G1074*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1074*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1074*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1074*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1074*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1074*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1074*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1074*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1074*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1074*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1074*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1074*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1074*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1074*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1074*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1074*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1074*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1074*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1074*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1074*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1074*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1074*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1074*$AQ$1","v":0},{"$f":"'LNG O&M'!G1074*$AR$1","v":0},{"$f":"'LNG O&M'!G1074*$AS$1","v":0},{"$f":"SUM(F1084:AS1084)","v":1328585.4474032167},null,{"$f":"SUM(AT1084:AT1084)","v":1328585.4474032167},{"$f":"+AV1084-'ROR-Model'!G1100","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$150*$F$1","v":1636021.0926395953},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1075*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1075*$T$1","v":0},{"$f":"Pension!G1075*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1075*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1075*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1075*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1075*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1075*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1075*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1075*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1075*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1075*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1075*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1075*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1075*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1075*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1075*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1075*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1075*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1075*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1075*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1075*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1075*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1075*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1075*$AQ$1","v":0},{"$f":"'LNG O&M'!G1075*$AR$1","v":0},{"$f":"'LNG O&M'!G1075*$AS$1","v":0},{"$f":"SUM(F1085:AS1085)","v":1636021.0926395953},null,{"$f":"SUM(AT1085:AT1085)","v":1636021.0926395953},{"$f":"+AV1085-'ROR-Model'!G1101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1086-'ROR-Model'!G1102","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1087-'ROR-Model'!G1103","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$153*$F$1","v":8635.5812025190789},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1078*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1078*$T$1","v":0},{"$f":"Pension!G1078*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1078*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1078*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1078*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1078*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1078*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1078*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1078*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1078*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1078*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1078*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1078*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1078*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1078*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1078*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1078*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1078*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1078*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1078*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1078*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1078*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1078*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1078*$AQ$1","v":0},{"$f":"'LNG O&M'!G1078*$AR$1","v":0},{"$f":"'LNG O&M'!G1078*$AS$1","v":0},{"$f":"SUM(F1088:AS1088)","v":8635.5812025190789},null,{"$f":"SUM(AT1088:AT1088)","v":8635.5812025190789},{"$f":"+AV1088-'ROR-Model'!G1104","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$154*$F$1","v":2722719.1814359967},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1079*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1079*$T$1","v":0},{"$f":"Pension!G1079*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1079*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1079*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1079*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1079*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1079*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1079*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1079*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1079*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1079*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1079*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1079*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1079*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1079*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1079*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1079*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1079*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1079*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1079*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1079*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1079*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1079*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1079*$AQ$1","v":0},{"$f":"'LNG O&M'!G1079*$AR$1","v":0},{"$f":"'LNG O&M'!G1079*$AS$1","v":0},{"$f":"SUM(F1089:AS1089)","v":2722719.1814359967},null,{"$f":"SUM(AT1089:AT1089)","v":2722719.1814359967},{"$f":"+AV1089-'ROR-Model'!G1105","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$155*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1080*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1080*$T$1","v":0},{"$f":"Pension!G1080*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1080*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1080*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1080*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1080*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1080*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1080*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1080*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1080*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1080*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1080*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1080*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1080*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1080*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1080*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1080*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1080*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1080*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1080*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1080*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1080*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1080*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1080*$AQ$1","v":0},{"$f":"'LNG O&M'!G1080*$AR$1","v":0},{"$f":"'LNG O&M'!G1080*$AS$1","v":0},{"$f":"SUM(F1090:AS1090)","v":0},null,{"$f":"SUM(AT1090:AT1090)","v":0},{"$f":"+AV1090-'ROR-Model'!G1106","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$156*$F$1","v":2731354.7626385149},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1081*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1081*$T$1","v":0},{"$f":"Pension!G1081*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1081*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1081*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1081*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1081*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1081*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1081*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1081*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1081*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1081*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1081*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1081*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1081*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1081*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1081*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1081*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1081*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1081*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1081*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1081*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1081*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1081*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1081*$AQ$1","v":0},{"$f":"'LNG O&M'!G1081*$AR$1","v":0},{"$f":"'LNG O&M'!G1081*$AS$1","v":0},{"$f":"SUM(F1091:AS1091)","v":2731354.7626385149},null,{"$f":"SUM(AT1091:AT1091)","v":2731354.7626385149},{"$f":"+AV1091-'ROR-Model'!G1107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1092-'ROR-Model'!G1108","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1093-'ROR-Model'!G1109","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$159*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1084*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1084*$T$1","v":0},{"$f":"Pension!G1084*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1084*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1084*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1084*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1084*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1084*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1084*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1084*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1084*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1084*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1084*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1084*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1084*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1084*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1084*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1084*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1084*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1084*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1084*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1084*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1084*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1084*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1084*$AQ$1","v":0},{"$f":"'LNG O&M'!G1084*$AR$1","v":0},{"$f":"'LNG O&M'!G1084*$AS$1","v":0},{"$f":"SUM(F1094:AS1094)","v":0},null,{"$f":"SUM(AT1094:AT1094)","v":0},{"$f":"+AV1094-'ROR-Model'!G1110","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$160*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1085*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1085*$T$1","v":0},{"$f":"Pension!G1085*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1085*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1085*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1085*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1085*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1085*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1085*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1085*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1085*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1085*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1085*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1085*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1085*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1085*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1085*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1085*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1085*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1085*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1085*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1085*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1085*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1085*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1085*$AQ$1","v":0},{"$f":"'LNG O&M'!G1085*$AR$1","v":0},{"$f":"'LNG O&M'!G1085*$AS$1","v":0},{"$f":"SUM(F1095:AS1095)","v":0},null,{"$f":"SUM(AT1095:AT1095)","v":0},{"$f":"+AV1095-'ROR-Model'!G1111","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$161*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1086*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1086*$T$1","v":0},{"$f":"Pension!G1086*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1086*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1086*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1086*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1086*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1086*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1086*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1086*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1086*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1086*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1086*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1086*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1086*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1086*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1086*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1086*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1086*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1086*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1086*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1086*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1086*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1086*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1086*$AQ$1","v":0},{"$f":"'LNG O&M'!G1086*$AR$1","v":0},{"$f":"'LNG O&M'!G1086*$AS$1","v":0},{"$f":"SUM(F1096:AS1096)","v":0},null,{"$f":"SUM(AT1096:AT1096)","v":0},{"$f":"+AV1096-'ROR-Model'!G1112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1097-'ROR-Model'!G1113","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1091+F1085+F1080+F1074+F1068+F1062+F1057+F1051+F1045+F1039+F1096)*F1","v":43821676.854808606},{"$f":"(G1091+G1085+G1080+G1074+G1068+G1062+G1057+G1051+G1045+G1039+G1096)*G1","v":0},{"$f":"(H1091+H1085+H1080+H1074+H1068+H1062+H1057+H1051+H1045+H1039+H1096)*H1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(R1091+R1085+R1080+R1074+R1068+R1062+R1057+R1051+R1045+R1039+R1096)*R1","v":0},{"$f":"(S1091+S1085+S1080+S1074+S1068+S1062+S1057+S1051+S1045+S1039+S1096)*S1","v":0},{"$f":"(T1091+T1085+T1080+T1074+T1068+T1062+T1057+T1051+T1045+T1039+T1096)*T1","v":0},{"$f":"(U1091+U1085+U1080+U1074+U1068+U1062+U1057+U1051+U1045+U1039+U1096)*U1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS1091+AS1085+AS1080+AS1074+AS1068+AS1062+AS1057+AS1051+AS1045+AS1039+AS1096)*AS1","v":0},{"$f":"SUM(F1098:AS1098)","v":43821676.854808606},null,{"$f":"SUM(AT1098:AT1098)","v":43821676.854808606},{"$f":"+AV1098-'ROR-Model'!G1115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1099-'ROR-Model'!G1116","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1100-'ROR-Model'!G1117","v":0}]
[null,null,"Production",null,null,{"$f":"+F964*F1","v":0},{"$f":"+G964*G1","v":0},0,0,-5037992.5680000009,0,0,0,0,0,0,0,{"$f":"+R964*R1","v":0},{"$f":"+S964*S1","v":0},{"$f":"+T964*T1","v":0},{"$f":"+U964*U1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AS964*AS1","v":0},{"$f":"SUM(F1101:AS1101)","v":-5037992.5680000009},null,{"$f":"SUM(AT1101:AT1101)","v":-5037992.5680000009},{"$f":"+AV1101-'ROR-Model'!G1119","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F978+F983+F991+F999+F1004+F1009+F1014+F1019+F1024+F1029+F973+F968)*F1","v":20170338.671378843},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(+AR950+AR978+AR983+AR991+AR999+AR1004+AR1009+AR1014+AR1019+AR1024+AR1029+AR973+AR968)*AR1","v":0},{"$f":"(+AR950+AS978+AS983+AS991+AS999+AS1004+AS1009+AS1014+AS1019+AS1024+AS1029+AS973+AS968)*AS1","v":0},{"$f":"SUM(F1102:AS1102)","v":20170338.671378843},null,{"$f":"SUM(AT1102:AT1102)","v":20170338.671378843},{"$f":"+AV1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F979+F984+F995+F1000+F1005+F1010+F1015+F1020+F1025+F1030+F974+F969)*F1","v":792542557.07722163},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(+AS951+AS979+AS984+AS995+AS1000+AS1005+AS1010+AS1015+AS1020+AS1025+AS1030+AS974+AS969)*AS1","v":0},{"$f":"SUM(F1103:AS1103)","v":792542557.07722163},null,{"$f":"SUM(AT1103:AT1103)","v":792542557.07722163},{"$f":"+AV1103-'ROR-Model'!G1121","v":0}]
[null,null,"General",null,null,{"$f":"+F1098*F1","v":43821676.854808606},{"$f":"+G1098*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+R1098*R1","v":0},{"$f":"+S1098*S1","v":0},0,{"$f":"+U1098*U1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AS1098*AS1","v":0},{"$f":"SUM(F1104:AS1104)","v":43821676.854808606},null,{"$f":"SUM(AT1104:AT1104)","v":43821676.854808606},{"$f":"+AV1104-'ROR-Model'!G1122","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1101:F1104)","v":856534572.60340905},{"$f":"SUM(G1101:G1104)","v":0},0,{"$f":"SUM(I1101:I1104)","v":0},-5037992.5680000009,{"$f":"SUM(K1101:K1104)","v":0},0,{"$f":"SUM(M1101:M1104)","v":0},0,0,0,0,{"$f":"SUM(R1101:R1104)","v":0},{"$f":"SUM(S1101:S1104)","v":0},{"$f":"SUM(T1101:T1104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1101:AS1104)","v":0},{"$f":"SUM(AT1101:AT1104)","v":851496580.03540909},null,{"$f":"SUM(AV1101:AV1104)","v":851496580.03540909},{"$f":"+AV1105-'ROR-Model'!G1123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1106-'ROR-Model'!G1124","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1107-'ROR-Model'!G1125","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$173*F1","v":5036.8300000000008},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1098*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1098*$T$1","v":0},{"$f":"Pension!G1098*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1098*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1098*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1098*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1098*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1098*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1098*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1098*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1098*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1098*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1098*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1098*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1098*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1098*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1098*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1098*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1098*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1098*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1098*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1098*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1098*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1098*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1098*$AQ$1","v":0},{"$f":"'LNG O&M'!G1098*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1098*$AS$1","v":0},{"$f":"SUM(F1108:AS1108)","v":5036.8300000000008},null,{"$f":"SUM(AT1108:AT1108)","v":5036.8300000000008},{"$f":"+AV1108-'ROR-Model'!G1126","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1108)","v":5036.8300000000008},null,null,{"$f":"SUM(I1108)","v":0},{"$f":"SUM(J1108)","v":0},{"$f":"SUM(K1108)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1108)","v":0},{"$f":"SUM(S1108)","v":0},{"$f":"SUM(T1108)","v":0},0,{"$f":"SUM(V1108)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1108)","v":0},0,0,0,{"$f":"SUM(AJ1108)","v":0},0,0,0,0,{"$f":"SUM(AO1108)","v":0},0,0,null,{"$f":"SUM(AS1108)","v":0},{"$f":"SUM(AT1108)","v":5036.8300000000008},null,{"$f":"SUM(AV1108)","v":5036.8300000000008},{"$f":"+AV1109-'ROR-Model'!G1127","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1110-'ROR-Model'!G1128","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1111-'ROR-Model'!G1129","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$177*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1102*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1102*$T$1","v":0},{"$f":"Pension!G1102*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1102*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1102*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1102*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1102*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1102*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1102*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1102*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1102*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1102*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1102*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1102*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1102*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1102*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1102*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1102*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1102*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1102*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1102*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1102*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1102*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1102*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1102*$AQ$1","v":0},{"$f":"'LNG O&M'!G1102*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1102*$AS$1","v":0},{"$f":"SUM(F1112:AS1112)","v":0},null,{"$f":"SUM(AT1112:AT1112)","v":0},{"$f":"+AV1112-'ROR-Model'!G1130","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$178*F1","v":-3134024.2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1103*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1103*$T$1","v":0},{"$f":"Pension!G1103*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1103*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1103*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1103*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1103*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1103*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1103*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1103*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1103*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1103*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1103*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1103*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1103*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1103*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1103*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1103*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1103*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1103*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1103*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1103*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1103*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1103*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1103*$AQ$1","v":0},{"$f":"'LNG O&M'!G1103*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1103*$AS$1","v":0},{"$f":"SUM(F1113:AS1113)","v":-3134024.2},null,{"$f":"SUM(AT1113:AT1113)","v":-3134024.2},{"$f":"+AV1113-'ROR-Model'!G1131","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$179*F1","v":-206640270.82000002},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1104*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1104*$T$1","v":0},{"$f":"Pension!G1104*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1104*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1104*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1104*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1104*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1104*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1104*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1104*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1104*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1104*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1104*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1104*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1104*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1104*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1104*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1104*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1104*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1104*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1104*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1104*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1104*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1104*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1104*$AQ$1","v":0},{"$f":"'LNG O&M'!G1104*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1104*$AS$1","v":0},{"$f":"SUM(F1114:AS1114)","v":-206640270.82000002},null,{"$f":"SUM(AT1114:AT1114)","v":-206640270.82000002},{"$f":"+AV1114-'ROR-Model'!G1132","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$180*F1","v":-18782504.52},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1105*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1105*$T$1","v":0},{"$f":"Pension!G1105*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1105*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1105*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1105*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1105*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1105*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1105*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1105*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1105*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1105*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1105*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1105*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1105*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1105*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1105*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1105*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1105*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1105*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1105*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1105*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1105*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1105*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1105*$AQ$1","v":0},{"$f":"'LNG O&M'!G1105*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1105*$AS$1","v":0},{"$f":"SUM(F1115:AS1115)","v":-18782504.52},null,{"$f":"SUM(AT1115:AT1115)","v":-18782504.52},{"$f":"+AV1115-'ROR-Model'!G1133","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1112:F1115)","v":-228556799.54000002},null,null,{"$f":"SUM(I1112:I1115)","v":0},{"$f":"SUM(J1112:J1115)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1112:R1115)","v":0},{"$f":"SUM(S1112:S1115)","v":0},{"$f":"SUM(T1112:T1115)","v":0},0,{"$f":"SUM(V1112:V1115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1112:AF1115)","v":0},0,0,0,{"$f":"SUM(AJ1112:AJ1115)","v":0},0,0,0,0,{"$f":"SUM(AO1112:AO1115)","v":0},0,0,{"$f":"'LNG O&M'!G1106*$AR$1","v":0},{"$f":"SUM(AS1112:AS1115)","v":0},{"$f":"SUM(AT1112:AT1115)","v":-228556799.54000002},null,{"$f":"SUM(AV1112:AV1115)","v":-228556799.54000002},{"$f":"+AV1116-'ROR-Model'!G1134","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1117-'ROR-Model'!G1135","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1118-'ROR-Model'!G1136","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$184*F1","v":-1250433.959999904},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4614046.5552299935},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1109*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1109*$T$1","v":0},{"$f":"Pension!G1109*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1109*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1109*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1109*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1109*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1109*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1109*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1109*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1109*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1109*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1109*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1109*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1109*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1109*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1109*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1109*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1109*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1109*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1109*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1109*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1109*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1109*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1109*$AQ$1","v":0},{"$f":"'LNG O&M'!G1109*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1109*$AS$1","v":0},{"$f":"SUM(F1119:AS1119)","v":3363612.5952300895},null,{"$f":"SUM(AT1119:AT1119)","v":3363612.5952300895},{"$f":"+AV1119-'ROR-Model'!G1137","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$185*F1","v":-4737797.1525105387},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1110*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1110*$T$1","v":0},{"$f":"Pension!G1110*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1110*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1110*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1110*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1110*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1110*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1110*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1110*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1110*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1110*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1110*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1110*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1110*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1110*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1110*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1110*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1110*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1110*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1110*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1110*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1110*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1110*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1110*$AQ$1","v":0},{"$f":"'LNG O&M'!G1110*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1110*$AS$1","v":0},{"$f":"SUM(F1120:AS1120)","v":-4737797.1525105387},null,{"$f":"SUM(AT1120:AT1120)","v":-4737797.1525105387},{"$f":"+AV1120-'ROR-Model'!G1138","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$186*F1","v":-89779430.991377592},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1111*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1111*$T$1","v":0},{"$f":"Pension!G1111*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1111*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1111*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1111*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1111*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1111*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1111*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1111*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1111*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1111*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1111*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1111*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1111*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1111*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1111*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1111*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1111*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1111*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1111*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1111*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1111*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1111*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1111*$AQ$1","v":0},{"$f":"'LNG O&M'!G1111*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1111*$AS$1","v":0},{"$f":"SUM(F1121:AS1121)","v":-89779430.991377592},null,{"$f":"SUM(AT1121:AT1121)","v":-89779430.991377592},{"$f":"+AV1121-'ROR-Model'!G1139","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$187*F1","v":-17752746.659719914},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1112*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1112*$T$1","v":0},{"$f":"Pension!G1112*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1112*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1112*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1112*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1112*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1112*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1112*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1112*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1112*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1112*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1112*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1112*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1112*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1112*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1112*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1112*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1112*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1112*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1112*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1112*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1112*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1112*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1112*$AQ$1","v":0},{"$f":"'LNG O&M'!G1112*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1112*$AS$1","v":0},{"$f":"SUM(F1122:AS1122)","v":-17752746.659719914},null,{"$f":"SUM(AT1122:AT1122)","v":-17752746.659719914},{"$f":"+AV1122-'ROR-Model'!G1140","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1119:F1122)","v":-113520408.76360795},{"$f":"G1*SUM(G1119:G1122)","v":0},{"$f":"H1*SUM(H1119:H1122)","v":0},{"$f":"SUM(I1119:I1122)","v":0},{"$f":"SUM(J1119:J1122)","v":4614046.5552299935},0,0,0,0,0,0,{"$f":"SUM(Q1119:Q1122)","v":0},0,{"$f":"SUM(S1119:S1122)","v":0},0,0,{"$f":"SUM(V1119:V1122)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1119:AF1122)","v":0},0,0,0,{"$f":"SUM(AJ1119:AJ1122)","v":0},0,0,0,0,{"$f":"SUM(AO1119:AO1122)","v":0},0,0,{"$f":"'LNG O&M'!G1113*$AR$1","v":0},{"$f":"SUM(AS1119:AS1122)","v":0},{"$f":"SUM(AT1119:AT1122)","v":-108906362.20837796},null,{"$f":"SUM(AV1119:AV1122)","v":-108906362.20837796},{"$f":"+AV1123-'ROR-Model'!G1141","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1124-'ROR-Model'!G1142","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1125-'ROR-Model'!G1143","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$191*F1","v":0},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":387467.42957999994},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1116*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1116*$T$1","v":0},{"$f":"Pension!G1116*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1116*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1116*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1116*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1116*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1116*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1116*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1116*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1116*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1116*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1116*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1116*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1116*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1116*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1116*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1116*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1116*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1116*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1116*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1116*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1116*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1116*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1116*$AQ$1","v":0},{"$f":"'LNG O&M'!G1116*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1116*$AS$1","v":0},{"$f":"SUM(F1126:AS1126)","v":387467.42957999994},null,{"$f":"SUM(AT1126:AT1126)","v":387467.42957999994},{"$f":"+AV1126-'ROR-Model'!G1144","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$192*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1117*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1117*$T$1","v":0},{"$f":"Pension!G1117*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1117*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1117*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1117*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1117*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1117*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1117*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1117*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1117*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1117*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1117*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1117*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1117*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1117*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1117*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1117*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1117*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1117*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1117*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1117*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1117*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1117*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1117*$AQ$1","v":0},{"$f":"'LNG O&M'!G1117*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1117*$AS$1","v":0},{"$f":"SUM(F1127:AS1127)","v":0},null,{"$f":"SUM(AT1127:AT1127)","v":0},{"$f":"+AV1127-'ROR-Model'!G1145","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$193*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1118*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1118*$T$1","v":0},{"$f":"Pension!G1118*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1118*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1118*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1118*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1118*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1118*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1118*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1118*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1118*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1118*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1118*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1118*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1118*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1118*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1118*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1118*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1118*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1118*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1118*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1118*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1118*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1118*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1118*$AQ$1","v":0},{"$f":"'LNG O&M'!G1118*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1118*$AS$1","v":0},{"$f":"SUM(F1128:AS1128)","v":0},null,{"$f":"SUM(AT1128:AT1128)","v":0},{"$f":"+AV1128-'ROR-Model'!G1146","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$194*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1119*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1119*$T$1","v":0},{"$f":"Pension!G1119*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1119*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1119*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1119*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1119*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1119*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1119*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1119*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1119*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1119*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1119*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1119*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1119*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1119*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1119*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1119*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1119*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1119*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1119*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1119*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1119*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1119*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1119*$AQ$1","v":0},{"$f":"'LNG O&M'!G1119*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1119*$AS$1","v":0},{"$f":"SUM(F1129:AS1129)","v":0},null,{"$f":"SUM(AT1129:AT1129)","v":0},{"$f":"+AV1129-'ROR-Model'!G1147","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1126:F1129)","v":0},{"$f":"G1*SUM(G1126:G1129)","v":0},{"$f":"H1*SUM(H1126:H1129)","v":0},{"$f":"SUM(I1126:I1129)","v":0},{"$f":"SUM(J1126:J1129)","v":387467.42957999994},0,0,0,0,0,0,{"$f":"SUM(Q1126:Q1129)","v":0},0,{"$f":"SUM(S1126:S1129)","v":0},0,0,{"$f":"SUM(V1126:V1129)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1126:AF1129)","v":0},0,0,0,{"$f":"SUM(AJ1126:AJ1129)","v":0},0,0,0,0,{"$f":"SUM(AO1126:AO1129)","v":0},0,0,{"$f":"'LNG O&M'!G1120*$AR$1","v":0},{"$f":"SUM(AS1126:AS1129)","v":0},{"$f":"SUM(AT1126:AT1129)","v":387467.42957999994},null,{"$f":"SUM(AV1126:AV1129)","v":387467.42957999994},{"$f":"+AV1130-'ROR-Model'!G1148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1131-'ROR-Model'!G1149","v":0}]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1132-'ROR-Model'!G1150","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$198*F6","v":960.95930243275143},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1123*$T$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1133:AS1133)","v":960.95930243275143},null,{"$f":"SUM(AT1133:AT1133)","v":960.95930243275143},{"$f":"+AV1133-'ROR-Model'!G1151","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$199*F6","v":-227682.09214472678},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1124*$T$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1134:AS1134)","v":-227682.09214472678},null,{"$f":"SUM(AT1134:AT1134)","v":-227682.09214472678},{"$f":"+AV1134-'ROR-Model'!G1152","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$200*F6","v":-6000410.883148104},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1125*$T$1","v":5056624.0270897839},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1135:AS1135)","v":-943786.85605832003},null,{"$f":"SUM(AT1135:AT1135)","v":-943786.85605832003},{"$f":"+AV1135-'ROR-Model'!G1153","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$201*F6","v":-8514767.8359730244},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1126*$T$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1136:AS1136)","v":-8514767.8359730244},null,{"$f":"SUM(AT1136:AT1136)","v":-8514767.8359730244},{"$f":"+AV1136-'ROR-Model'!G1154","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1133:F1136)","v":-14741899.851963423},{"$f":"SUM(G1133:G1136)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1133:S1136)","v":5056624.0270897839},0,0,{"$f":"SUM(V1133:V1136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS1133:AS1136)","v":0},{"$f":"SUM(AT1133:AT1136)","v":-9685275.8248736374},null,{"$f":"SUM(AV1133:AV1136)","v":-9685275.8248736374},{"$f":"+AV1137-'ROR-Model'!G1155","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1138-'ROR-Model'!G1157","v":0}]
[]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1140-'ROR-Model'!G1158","v":0}]
[null,"Production",null,null,null,{"$f":"F1101+F1112+F1119+F1126+F1133","v":-1249473.0006974712},{"$f":"G1101+G1112+G1119+G1126+G1133","v":0},0,0,-36478.583190007426,0,0,0,0,0,0,0,0,{"$f":"S1101+S1112+S1119+S1126+S1133","v":0},0,0,{"$f":"V1101+V1112+V1119+V1126+V1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR1101+AR1112+AR1119+AR1126+AR1133","v":0},{"$f":"AS1101+AS1112+AS1119+AS1126+AS1133","v":0},-1285951.5838874786,null,{"$f":"AV1101+AV1112+AV1119+AV1126+AV1133","v":-1285951.5838874786},{"$f":"+AV1141-'ROR-Model'!G1159","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1102+F1113+F1120+F1127+F1134","v":12070835.226723578},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1102+S1113+S1120+S1127+S1134","v":0},0,0,{"$f":"V1102+V1113+V1120+V1127+V1134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR1102+AR1113+AR1120+AR1127+AR1134","v":0},0,12070835.226723578,null,{"$f":"AV1102+AV1113+AV1120+AV1127+AV1134","v":12070835.226723578},{"$f":"+AV1142-'ROR-Model'!G1160","v":0}]
[null,"Distribution - Utah",null,null,null,490122444.38269591,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1103+S1114+S1121+S1128+S1135","v":5056624.0270897839},0,0,{"$f":"V1103+V1114+V1121+V1128+V1135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR1103+AR1114+AR1121+AR1128+AR1135","v":0},0,495179068.40978569,null,{"$f":"AV1103+AV1114+AV1121+AV1128+AV1135","v":495179068.40978569},{"$f":"+AV1143-'ROR-Model'!G1161","v":-5036.8300000429153}]
[null,"General",null,null,null,-1228342.1608843319,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1104+S1115+S1122+S1129+S1136","v":0},0,0,{"$f":"V1104+V1115+V1122+V1129+V1136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR1104+AR1115+AR1122+AR1129+AR1136","v":0},0,-1228342.1608843319,null,{"$f":"AV1104+AV1115+AV1122+AV1129+AV1136","v":-1228342.1608843319},{"$f":"+AV1144-'ROR-Model'!G1162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1145-'ROR-Model'!G1163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1146-'ROR-Model'!G1164","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1105+F1109+F1116+F1123+F1130+F1137","v":499720501.27783763},{"$f":"G1105+G1109+G1116+G1123+G1130+G1137","v":0},0,0,-36478.583190007426,0,0,0,0,0,0,0,0,{"$f":"S1105+S1109+S1116+S1123+S1130+S1137","v":5056624.0270897839},0,0,{"$f":"V1105+V1109+V1116+V1123+V1130+V1137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS1105+AS1109+AS1116+AS1123+AS1130+AS1137","v":0},{"$f":"AT1105+AT1109+AT1116+AT1123+AT1130+AT1137","v":504740646.72173756},null,{"$f":"AV1105+AV1109+AV1116+AV1123+AV1130+AV1137","v":504740646.72173756},{"$f":"+AV1147-'ROR-Model'!G1165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1148-'ROR-Model'!G1166","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1149-'ROR-Model'!G1167","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1150-'ROR-Model'!G1168","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1151-'ROR-Model'!G1169","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1152-'ROR-Model'!G1170","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$218*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1143*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1143*$T$1","v":0},{"$f":"Pension!G1143*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1143*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1143*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1143*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1143*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1143*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1143*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1143*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1143*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1143*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1143*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1143*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1143*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1143*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1143*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1143*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1143*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1143*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1143*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1143*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1143*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1143*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1143*$AQ$1","v":0},{"$f":"'LNG O&M'!G1143*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1143*$AS$1","v":0},{"$f":"SUM(F1153:AS1153)","v":0},null,{"$f":"SUM(AT1153:AT1153)","v":0},{"$f":"+AV1153-'ROR-Model'!G1171","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$219*F1","v":1239113.3124999925},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1144*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1144*$T$1","v":0},{"$f":"Pension!G1144*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1144*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1144*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1144*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1144*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1144*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1144*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1144*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1144*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1144*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1144*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1144*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1144*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1144*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1144*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1144*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1144*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1144*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1144*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1144*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1144*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1144*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1144*$AQ$1","v":0},{"$f":"'LNG O&M'!G1144*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1144*$AS$1","v":0},{"$f":"SUM(F1154:AS1154)","v":1239113.3124999925},null,{"$f":"SUM(AT1154:AT1154)","v":1239113.3124999925},{"$f":"+AV1154-'ROR-Model'!G1172","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1153:F1154)","v":1239113.3124999925},{"$f":"G1*SUM(G1153:G1154)","v":0},{"$f":"H1*SUM(H1153:H1154)","v":0},{"$f":"SUM(I1153:I1154)","v":0},{"$f":"SUM(J1153:J1154)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1153:Q1154)","v":0},0,{"$f":"SUM(S1153:S1154)","v":0},0,0,{"$f":"SUM(V1153:V1154)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1153:AF1154)","v":0},0,0,0,{"$f":"SUM(AJ1153:AJ1154)","v":0},0,0,0,0,{"$f":"SUM(AO1153:AO1154)","v":0},0,0,{"$f":"'LNG O&M'!G1145*$AR$1","v":0},{"$f":"SUM(AS1153:AS1154)","v":0},{"$f":"SUM(AT1153:AT1154)","v":1239113.3124999925},null,{"$f":"SUM(AV1153:AV1154)","v":1239113.3124999925},{"$f":"+AV1155-'ROR-Model'!G1173","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1156-'ROR-Model'!G1174","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1157-'ROR-Model'!G1175","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$223*F1","v":0},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-44932895.700000003},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1148*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1148*$T$1","v":0},{"$f":"Pension!G1148*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1141*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1141*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1141*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1141*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1141*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1141*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1141*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1141*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1141*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1141*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1141*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1141*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1141*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1141*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1141*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1141*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1141*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1141*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1141*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1141*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1141*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1141*$AQ$1","v":0},{"$f":"'LNG O&M'!G1148*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1141*$AS$1","v":0},{"$f":"SUM(F1158:AS1158)","v":-44932895.700000003},null,{"$f":"SUM(AT1158:AT1158)","v":-44932895.700000003},{"$f":"+AV1158-'ROR-Model'!G1176","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1158)","v":0},{"$f":"G1*SUM(G1158)","v":0},{"$f":"H1*SUM(H1158)","v":0},{"$f":"SUM(I1158)","v":-44932895.700000003},{"$f":"SUM(J1158)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1158)","v":0},{"$f":"SUM(S1158)","v":0},{"$f":"SUM(T1158)","v":0},0,{"$f":"SUM(V1158)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1158)","v":0},0,0,0,{"$f":"SUM(AJ1158)","v":0},0,0,0,0,{"$f":"SUM(AO1158)","v":0},0,0,{"$f":"'LNG O&M'!G1149*$AR$1","v":0},{"$f":"SUM(AS1158)","v":0},{"$f":"SUM(AT1158)","v":-44932895.700000003},null,{"$f":"SUM(AV1158)","v":-44932895.700000003},{"$f":"+AV1159-'ROR-Model'!G1177","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1160-'ROR-Model'!G1178","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1161-'ROR-Model'!G1179","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$227*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1152*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1152*$T$1","v":0},{"$f":"Pension!G1152*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1145*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1145*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1145*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1145*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1145*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1145*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1145*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1145*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1145*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1145*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1145*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1145*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1145*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1145*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1145*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1145*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1145*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1145*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1145*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1145*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1145*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1145*$AQ$1","v":0},{"$f":"'LNG O&M'!G1152*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1145*$AS$1","v":0},{"$f":"SUM(F1162:AS1162)","v":0},null,{"$f":"SUM(AT1162:AT1162)","v":0},{"$f":"+AV1162-'ROR-Model'!G1180","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$228*F1","v":4478204.7747916682},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1163:AS1163)","v":4478204.7747916682},null,{"$f":"SUM(AT1163:AT1163)","v":4478204.7747916682},{"$f":"+AV1163-'ROR-Model'!G1181","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1162:F1163)","v":4478204.7747916682},{"$f":"G1*SUM(G1162)","v":0},{"$f":"H1*SUM(H1162)","v":0},{"$f":"SUM(I1162)","v":0},{"$f":"SUM(J1162)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1162)","v":0},{"$f":"SUM(S1162)","v":0},{"$f":"SUM(T1162)","v":0},0,{"$f":"SUM(V1162)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1162)","v":0},0,0,0,{"$f":"SUM(AJ1162)","v":0},0,0,0,0,{"$f":"SUM(AO1162)","v":0},0,0,{"$f":"'LNG O&M'!G1153*$AR$1","v":0},{"$f":"SUM(AS1162)","v":0},{"$f":"SUM(AT1162:AT1163)","v":4478204.7747916682},null,{"$f":"SUM(AV1162:AV1163)","v":4478204.7747916682},{"$f":"+AV1164-'ROR-Model'!G1182","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1165-'ROR-Model'!G1183","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1166-'ROR-Model'!G1184","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$232*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1156*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1156*$T$1","v":0},{"$f":"Pension!G1156*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1149*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1149*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1149*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1149*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1149*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1149*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1149*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1149*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1149*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1149*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1149*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1149*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1149*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1149*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1149*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1149*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1149*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1149*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1149*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1149*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1149*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1149*$AQ$1","v":0},{"$f":"'LNG O&M'!G1156*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1149*$AS$1","v":0},{"$f":"SUM(F1167:AS1167)","v":0},null,{"$f":"SUM(AT1167:AT1167)","v":0},{"$f":"+AV1167-'ROR-Model'!G1185","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$233*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1157*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1157*$T$1","v":0},{"$f":"Pension!G1157*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1150*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1150*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1150*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1150*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1150*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1150*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1150*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1150*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1150*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1150*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1150*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1150*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1150*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1150*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1150*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1150*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1150*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1150*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1150*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1150*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1150*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1150*$AQ$1","v":0},{"$f":"'LNG O&M'!G1157*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1150*$AS$1","v":0},{"$f":"SUM(F1168:AS1168)","v":0},null,{"$f":"SUM(AT1168:AT1168)","v":0},{"$f":"+AV1168-'ROR-Model'!G1186","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$234*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1158*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1158*$T$1","v":0},{"$f":"Pension!G1158*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1151*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1151*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1151*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1151*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1151*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1151*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1151*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1151*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1151*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1151*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1151*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1151*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1151*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1151*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1151*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1151*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1151*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1151*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1151*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1151*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1151*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1151*$AQ$1","v":0},{"$f":"'LNG O&M'!G1158*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1151*$AS$1","v":0},{"$f":"SUM(F1169:AS1169)","v":0},null,{"$f":"SUM(AT1169:AT1169)","v":0},{"$f":"+AV1169-'ROR-Model'!G1187","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$235*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1159*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1159*$T$1","v":0},{"$f":"Pension!G1159*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1152*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1152*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1152*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1152*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1152*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1152*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1152*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1152*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1152*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1152*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1152*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1152*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1152*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1152*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1152*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1152*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1152*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1152*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1152*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1152*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1152*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1152*$AQ$1","v":0},{"$f":"'LNG O&M'!G1159*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1152*$AS$1","v":0},{"$f":"SUM(F1170:AS1170)","v":0},null,{"$f":"SUM(AT1170:AT1170)","v":0},{"$f":"+AV1170-'ROR-Model'!G1188","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1167:F1170)","v":0},{"$f":"G1*SUM(G1167:G1170)","v":0},{"$f":"H1*SUM(H1167:H1170)","v":0},{"$f":"SUM(I1167:I1170)","v":0},{"$f":"SUM(J1167:J1170)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1167:Q1170)","v":0},0,{"$f":"SUM(S1167:S1170)","v":0},0,0,{"$f":"SUM(V1167:V1170)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1167:AF1170)","v":0},0,0,0,{"$f":"SUM(AJ1167:AJ1170)","v":0},0,0,0,0,{"$f":"SUM(AO1167:AO1170)","v":0},0,0,{"$f":"'LNG O&M'!G1160*$AR$1","v":0},{"$f":"SUM(AS1167:AS1170)","v":0},{"$f":"SUM(AT1167:AT1170)","v":0},null,{"$f":"SUM(AV1167:AV1170)","v":0},{"$f":"+AV1171-'ROR-Model'!G1189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1172-'ROR-Model'!G1190","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1173-'ROR-Model'!G1191","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$239*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1163*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1163*$T$1","v":0},{"$f":"Pension!G1163*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1156*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1156*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1156*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1156*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1156*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1156*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1156*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1156*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1156*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1156*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1156*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1156*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1156*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1156*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1156*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1156*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1156*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1156*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1156*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1156*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1156*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1156*$AQ$1","v":0},{"$f":"'LNG O&M'!G1163*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1156*$AS$1","v":0},{"$f":"SUM(F1174:AS1174)","v":0},null,{"$f":"SUM(AT1174:AT1174)","v":0},{"$f":"+AV1174-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$240*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1164*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1164*$T$1","v":0},{"$f":"Pension!G1164*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1157*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1157*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1157*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1157*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1157*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1157*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1157*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1157*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1157*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1157*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1157*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1157*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1157*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1157*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1157*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1157*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1157*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1157*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1157*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1157*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1157*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1157*$AQ$1","v":0},{"$f":"'LNG O&M'!G1164*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1157*$AS$1","v":0},{"$f":"SUM(F1175:AS1175)","v":0},null,{"$f":"SUM(AT1175:AT1175)","v":0},{"$f":"+AV1175-'ROR-Model'!G1193","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$241*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1165*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1165*$T$1","v":0},{"$f":"Pension!G1165*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1158*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1158*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1158*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1158*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1158*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1158*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1158*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1158*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1158*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1158*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1158*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1158*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1158*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1158*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1158*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1158*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1158*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1158*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1158*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1158*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1158*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1158*$AQ$1","v":0},{"$f":"'LNG O&M'!G1165*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1158*$AS$1","v":0},{"$f":"SUM(F1176:AS1176)","v":0},null,{"$f":"SUM(AT1176:AT1176)","v":0},{"$f":"+AV1176-'ROR-Model'!G1194","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$242*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1166*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1166*$T$1","v":0},{"$f":"Pension!G1166*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1159*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1159*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1159*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1159*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1159*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1159*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1159*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1159*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1159*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1159*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1159*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1159*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1159*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1159*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1159*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1159*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1159*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1159*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1159*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1159*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1159*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1159*$AQ$1","v":0},{"$f":"'LNG O&M'!G1166*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1159*$AS$1","v":0},{"$f":"SUM(F1177:AS1177)","v":0},null,{"$f":"SUM(AT1177:AT1177)","v":0},{"$f":"+AV1177-'ROR-Model'!G1195","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1174:F1177)","v":0},{"$f":"G1*SUM(G1174:G1177)","v":0},{"$f":"H1*SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":0},{"$f":"SUM(J1174:J1177)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1174:Q1177)","v":0},0,{"$f":"SUM(S1174:S1177)","v":0},0,0,{"$f":"SUM(V1174:V1177)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1174:AF1177)","v":0},0,0,0,{"$f":"SUM(AJ1174:AJ1177)","v":0},0,0,0,0,{"$f":"SUM(AO1174:AO1177)","v":0},0,0,{"$f":"'LNG O&M'!G1167*$AR$1","v":0},{"$f":"SUM(AS1174:AS1177)","v":0},{"$f":"SUM(AT1174:AT1177)","v":0},null,{"$f":"SUM(AV1174:AV1177)","v":0},{"$f":"+AV1178-'ROR-Model'!G1196","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1179-'ROR-Model'!G1197","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1180-'ROR-Model'!G1198","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$246*F1","v":6937.9124999999913},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1170*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1170*$T$1","v":0},{"$f":"Pension!G1170*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1163*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1163*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1163*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1163*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1163*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1163*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1163*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1163*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1163*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1163*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1163*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1163*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1163*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1163*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1163*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1163*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1163*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1163*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1163*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1163*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1163*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1163*$AQ$1","v":0},{"$f":"'LNG O&M'!G1170*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1163*$AS$1","v":0},{"$f":"SUM(F1181:AS1181)","v":6937.9124999999913},null,{"$f":"SUM(AT1181:AT1181)","v":6937.9124999999913},{"$f":"+AV1181-'ROR-Model'!G1199","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$247*F1","v":-188503.93083333317},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1171*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1171*$T$1","v":0},{"$f":"Pension!G1171*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1164*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1164*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1164*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1164*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1164*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1164*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1164*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1164*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1164*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1164*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1164*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1164*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1164*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1164*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1164*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1164*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1164*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1164*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1164*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1164*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1164*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1164*$AQ$1","v":0},{"$f":"'LNG O&M'!G1171*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1164*$AS$1","v":0},{"$f":"SUM(F1182:AS1182)","v":-188503.93083333317},null,{"$f":"SUM(AT1182:AT1182)","v":-188503.93083333317},{"$f":"+AV1182-'ROR-Model'!G1200","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1181:F1182)","v":-181566.0183333332},{"$f":"G1*SUM(G1181:G1182)","v":0},{"$f":"H1*SUM(H1181:H1182)","v":0},{"$f":"SUM(I1181:I1182)","v":0},{"$f":"SUM(J1181:J1182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1181:Q1182)","v":0},0,{"$f":"SUM(S1181:S1182)","v":0},0,0,{"$f":"SUM(V1181:V1182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1181:AF1182)","v":0},0,0,0,{"$f":"SUM(AJ1181:AJ1182)","v":0},0,0,0,0,{"$f":"SUM(AO1181:AO1182)","v":0},0,0,{"$f":"'LNG O&M'!G1172*$AR$1","v":0},{"$f":"SUM(AS1181:AS1182)","v":0},{"$f":"SUM(AT1181:AT1182)","v":-181566.0183333332},null,{"$f":"SUM(AV1181:AV1182)","v":-181566.0183333332},{"$f":"+AV1183-'ROR-Model'!G1201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1184-'ROR-Model'!G1202","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ251*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1175*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1175*$T$1","v":0},{"$f":"Pension!G1175*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1168*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1168*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1168*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1168*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1168*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1168*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1168*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1168*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1168*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1168*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1168*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1168*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1168*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1168*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1168*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1168*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1168*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1168*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1168*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1168*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1168*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1168*$AQ$1","v":0},{"$f":"'LNG O&M'!G1175*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1168*$AS$1","v":0},{"$f":"SUM(F1186:AS1186)","v":0},null,{"$f":"SUM(AT1186:AT1186)","v":0},{"$f":"+AV1186-'ROR-Model'!G1204","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ252*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1176*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1176*$T$1","v":0},{"$f":"Pension!G1176*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1169*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1169*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1169*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1169*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1169*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1169*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1169*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1169*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1169*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1169*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1169*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1169*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1169*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1169*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1169*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1169*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1169*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1169*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1169*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1169*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1169*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1169*$AQ$1","v":0},{"$f":"'LNG O&M'!G1176*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1169*$AS$1","v":0},{"$f":"SUM(F1187:AS1187)","v":0},null,{"$f":"SUM(AT1187:AT1187)","v":0},{"$f":"+AV1187-'ROR-Model'!G1205","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1186:F1187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1186:S1187)","v":0},{"$f":"SUM(T1186:T1187)","v":0},{"$f":"Pension!G1177*$U$1","v":0},{"$f":"SUM(V1186:V1187)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1186:AF1187)","v":0},0,0,0,{"$f":"SUM(AJ1186:AJ1187)","v":0},0,0,0,0,{"$f":"SUM(AO1186:AO1187)","v":0},0,0,{"$f":"'LNG O&M'!G1177*$AR$1","v":0},{"$f":"SUM(AS1186:AS1187)","v":0},{"$f":"SUM(AT1186:AT1187)","v":0},null,{"$f":"SUM(AV1186:AV1187)","v":0},{"$f":"+AV1188-'ROR-Model'!G1206","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1189-'ROR-Model'!G1207","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1190-'ROR-Model'!G1208","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$256*F1","v":-4203.2691666667088},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1180*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1180*$T$1","v":0},{"$f":"Pension!G1180*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1173*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1173*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1173*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1173*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1173*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1173*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1173*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1173*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1173*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1173*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1173*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1173*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1173*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1173*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1173*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1173*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1173*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1173*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1173*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1173*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1173*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1173*$AQ$1","v":0},{"$f":"'LNG O&M'!G1180*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1173*$AS$1","v":0},{"$f":"SUM(F1191:AS1191)","v":-4203.2691666667088},null,{"$f":"SUM(AT1191:AT1191)","v":-4203.2691666667088},{"$f":"+AV1191-'ROR-Model'!G1209","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1191)","v":-4203.2691666667088},{"$f":"G1*SUM(G1191)","v":0},{"$f":"H1*SUM(H1191)","v":0},{"$f":"SUM(I1191)","v":0},{"$f":"SUM(J1191)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1191)","v":0},{"$f":"SUM(S1191)","v":0},{"$f":"SUM(T1191)","v":0},0,{"$f":"SUM(V1191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1191)","v":0},0,0,0,{"$f":"SUM(AJ1191)","v":0},0,0,0,0,{"$f":"SUM(AO1191)","v":0},0,0,{"$f":"'LNG O&M'!G1181*$AR$1","v":0},{"$f":"SUM(AS1191)","v":0},{"$f":"SUM(AT1191)","v":-4203.2691666667088},null,{"$f":"SUM(AV1191)","v":-4203.2691666667088},{"$f":"+AV1192-'ROR-Model'!G1210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1193-'ROR-Model'!G1211","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1194-'ROR-Model'!G1212","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$260*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1184*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1184*$T$1","v":0},{"$f":"Pension!G1177*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1177*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1177*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1177*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1177*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1177*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1177*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1177*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1177*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1177*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1177*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1177*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1177*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1177*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1177*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1177*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1177*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1177*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1177*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1177*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1177*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1177*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1177*$AQ$1","v":0},{"$f":"'LNG O&M'!G1184*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1177*$AS$1","v":0},{"$f":"SUM(F1195:AS1195)","v":0},null,{"$f":"SUM(AT1195:AT1195)","v":0},{"$f":"+AV1195-'ROR-Model'!G1213","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$261*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1185*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1185*$T$1","v":0},{"$f":"Pension!G1178*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1178*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1178*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1178*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1178*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1178*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1178*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1178*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1178*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1178*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1178*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1178*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1178*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1178*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1178*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1178*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1178*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1178*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1178*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1178*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1178*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1178*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1178*$AQ$1","v":0},{"$f":"'LNG O&M'!G1185*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1178*$AS$1","v":0},{"$f":"SUM(F1196:AS1196)","v":0},null,{"$f":"SUM(AT1196:AT1196)","v":0},{"$f":"+AV1196-'ROR-Model'!G1214","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$262*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1186*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1186*$T$1","v":0},{"$f":"Pension!G1179*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1179*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1179*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1179*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1179*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1179*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1179*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1179*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1179*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1179*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1179*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1179*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1179*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1179*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1179*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1179*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1179*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1179*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1179*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1179*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1179*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1179*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1179*$AQ$1","v":0},{"$f":"'LNG O&M'!G1186*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1179*$AS$1","v":0},{"$f":"SUM(F1197:AS1197)","v":0},null,{"$f":"SUM(AT1197:AT1197)","v":0},{"$f":"+AV1197-'ROR-Model'!G1215","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$263*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1187*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1187*$T$1","v":0},{"$f":"Pension!G1180*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1180*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1180*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1180*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1180*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1180*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1180*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1180*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1180*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1180*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1180*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1180*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1180*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1180*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1180*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1180*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1180*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1180*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1180*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1180*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1180*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1180*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1180*$AQ$1","v":0},{"$f":"'LNG O&M'!G1187*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1180*$AS$1","v":0},{"$f":"SUM(F1198:AS1198)","v":0},null,{"$f":"SUM(AT1198:AT1198)","v":0},{"$f":"+AV1198-'ROR-Model'!G1216","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1195:F1198)","v":0},{"$f":"G1*SUM(G1195:G1198)","v":0},{"$f":"H1*SUM(H1195:H1198)","v":0},{"$f":"SUM(I1195:I1198)","v":0},{"$f":"SUM(J1195:J1198)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1195:Q1198)","v":0},0,{"$f":"SUM(S1195:S1198)","v":0},0,0,{"$f":"SUM(V1195:V1198)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1195:AF1198)","v":0},0,0,0,{"$f":"SUM(AJ1195:AJ1198)","v":0},0,0,0,0,{"$f":"SUM(AO1195:AO1198)","v":0},0,0,{"$f":"'LNG O&M'!G1188*$AR$1","v":0},{"$f":"SUM(AS1195:AS1198)","v":0},{"$f":"SUM(AT1195:AT1198)","v":0},null,{"$f":"SUM(AV1195:AV1198)","v":0},{"$f":"+AV1199-'ROR-Model'!G1217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1200-'ROR-Model'!G1218","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1201-'ROR-Model'!G1219","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$267*F1","v":-1737438.2304276228},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1191*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1191*$T$1","v":0},{"$f":"Pension!G1184*$U$1","v":4164014.3251535925},{"$f":"'Optional Adjustment 1'!G1184*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1184*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1184*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1184*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1184*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1184*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1184*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1184*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1184*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1184*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1184*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1184*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1184*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1184*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1184*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1184*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1184*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1184*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1184*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1184*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1184*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1184*$AQ$1","v":0},{"$f":"'LNG O&M'!G1191*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1184*$AS$1","v":0},{"$f":"SUM(F1202:AS1202)","v":2426576.0947259697},null,{"$f":"SUM(AT1202:AT1202)","v":2426576.0947259697},{"$f":"+AV1202-'ROR-Model'!G1220","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$268*F1","v":-434579.51417165622},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1192*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1192*$T$1","v":0},{"$f":"Pension!G1185*$U$1","v":1041530.7380358962},{"$f":"'Optional Adjustment 1'!G1185*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1185*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1185*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1185*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1185*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1185*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1185*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1185*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1185*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1185*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1185*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1185*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1185*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1185*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1185*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1185*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1185*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1185*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1185*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1185*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1185*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1185*$AQ$1","v":0},{"$f":"'LNG O&M'!G1192*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1185*$AS$1","v":0},{"$f":"SUM(F1203:AS1203)","v":606951.22386423999},null,{"$f":"SUM(AT1203:AT1203)","v":606951.22386423999},{"$f":"+AV1203-'ROR-Model'!G1221","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$269*F1","v":-13188602.74926275},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1193*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1193*$T$1","v":0},{"$f":"Pension!G1186*$U$1","v":31608335.660470445},{"$f":"'Optional Adjustment 1'!G1186*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1186*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1186*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1186*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1186*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1186*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1186*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1186*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1186*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1186*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1186*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1186*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1186*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1186*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1186*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1186*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1186*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1186*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1186*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1186*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1186*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1186*$AQ$1","v":0},{"$f":"'LNG O&M'!G1193*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1186*$AS$1","v":0},{"$f":"SUM(F1204:AS1204)","v":18419732.911207695},null,{"$f":"SUM(AT1204:AT1204)","v":18419732.911207695},{"$f":"+AV1204-'ROR-Model'!G1222","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$270*F1","v":985119.36375015229},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1194*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1194*$T$1","v":0},{"$f":"Pension!G1187*$U$1","v":-2360976.6786542088},{"$f":"'Optional Adjustment 1'!G1187*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1187*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1187*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1187*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1187*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1187*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1187*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1187*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1187*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1187*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1187*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1187*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1187*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1187*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1187*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1187*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1187*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1187*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1187*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1187*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1187*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1187*$AQ$1","v":0},{"$f":"'LNG O&M'!G1194*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1187*$AS$1","v":0},{"$f":"SUM(F1205:AS1205)","v":-1375857.3149040565},null,{"$f":"SUM(AT1205:AT1205)","v":-1375857.3149040565},{"$f":"+AV1205-'ROR-Model'!G1223","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1202:F1205)","v":-14375501.130111877},{"$f":"G1*SUM(G1202:G1205)","v":0},{"$f":"H1*SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":0},{"$f":"SUM(J1202:J1205)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1202:Q1205)","v":0},0,{"$f":"SUM(S1202:S1205)","v":0},0,34452904.045005724,{"$f":"SUM(V1202:V1205)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1202:AF1205)","v":0},0,0,0,{"$f":"SUM(AJ1202:AJ1205)","v":0},0,0,0,0,{"$f":"SUM(AO1202:AO1205)","v":0},0,0,{"$f":"'LNG O&M'!G1195*$AR$1","v":0},{"$f":"SUM(AS1202:AS1205)","v":0},{"$f":"SUM(AT1202:AT1205)","v":20077402.914893847},null,{"$f":"SUM(AV1202:AV1205)","v":20077402.914893847},{"$f":"+AV1206-'ROR-Model'!G1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1207-'ROR-Model'!G1225","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1208-'ROR-Model'!G1226","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$274*F1","v":-31583.830710784416},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1198*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1198*$T$1","v":0},{"$f":"Pension!G1191*$U$1","v":85998.309871679303},{"$f":"'Optional Adjustment 1'!G1191*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1191*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1191*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1191*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1191*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1191*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1191*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1191*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1191*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1191*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1191*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1191*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1191*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1191*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1191*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1191*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1191*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1191*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1191*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1191*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1191*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1191*$AQ$1","v":0},{"$f":"'LNG O&M'!G1198*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1191*$AS$1","v":0},{"$f":"SUM(F1209:AS1209)","v":54414.479160894887},null,{"$f":"SUM(AT1209:AT1209)","v":54414.479160894887},{"$f":"+AV1209-'ROR-Model'!G1227","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$275*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1199*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1199*$T$1","v":0},{"$f":"Pension!G1192*$U$1","v":0},{"$f":"'Optional Adjustment 1'!G1192*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1192*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1192*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1192*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1192*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1192*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1192*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1192*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1192*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1192*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1192*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1192*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1192*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1192*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1192*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1192*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1192*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1192*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1192*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1192*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1192*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1192*$AQ$1","v":0},{"$f":"'LNG O&M'!G1199*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1192*$AS$1","v":0},{"$f":"SUM(F1210:AS1210)","v":0},null,{"$f":"SUM(AT1210:AT1210)","v":0},{"$f":"+AV1210-'ROR-Model'!G1228","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$276*F1","v":-2887760.7681697831},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1200*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1200*$T$1","v":0},{"$f":"Pension!G1193*$U$1","v":7862964.6812141677},{"$f":"'Optional Adjustment 1'!G1193*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1193*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1193*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1193*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1193*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1193*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1193*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1193*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1193*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1193*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1193*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1193*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1193*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1193*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1193*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1193*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1193*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1193*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1193*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1193*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1193*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1193*$AQ$1","v":0},{"$f":"'LNG O&M'!G1200*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1193*$AS$1","v":0},{"$f":"SUM(F1211:AS1211)","v":4975203.9130443847},null,{"$f":"SUM(AT1211:AT1211)","v":4975203.9130443847},{"$f":"+AV1211-'ROR-Model'!G1229","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$277*F1","v":-64248.375973851187},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1201*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1201*$T$1","v":0},{"$f":"Pension!G1194*$U$1","v":174939.25282042645},{"$f":"'Optional Adjustment 1'!G1194*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1194*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1194*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1194*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1194*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1194*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1194*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1194*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1194*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1194*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1194*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1194*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1194*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1194*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1194*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1194*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1194*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1194*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1194*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1194*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1194*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1194*$AQ$1","v":0},{"$f":"'LNG O&M'!G1201*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1194*$AS$1","v":0},{"$f":"SUM(F1212:AS1212)","v":110690.87684657527},null,{"$f":"SUM(AT1212:AT1212)","v":110690.87684657527},{"$f":"+AV1212-'ROR-Model'!G1230","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1209:F1212)","v":-2983592.974854419},{"$f":"G1*SUM(G1209:G1212)","v":0},{"$f":"H1*SUM(H1209:H1212)","v":0},{"$f":"SUM(I1209:I1212)","v":0},{"$f":"SUM(J1209:J1212)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1209:Q1212)","v":0},0,{"$f":"SUM(S1209:S1212)","v":0},0,8123902.2439062735,{"$f":"SUM(V1209:V1212)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1209:AF1212)","v":0},0,0,0,{"$f":"SUM(AJ1209:AJ1212)","v":0},0,0,0,0,{"$f":"SUM(AO1209:AO1212)","v":0},0,0,{"$f":"'LNG O&M'!G1202*$AR$1","v":0},{"$f":"SUM(AS1209:AS1212)","v":0},{"$f":"SUM(AT1209:AT1212)","v":5140309.2690518545},null,{"$f":"SUM(AV1209:AV1212)","v":5140309.2690518545},{"$f":"+AV1213-'ROR-Model'!G1231","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1214-'ROR-Model'!G1232","v":0}]
["186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1215-'ROR-Model'!G1233","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$281*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1205*$S$1","v":0},{"$f":"'Envision Tomorrow Savings'!G1205*$T$1","v":0},{"$f":"Pension!G1198*$U$1","v":-135902646.68000004},{"$f":"'Optional Adjustment 1'!G1198*$V$1","v":0},{"$f":"'Optional Adjustment 2'!G1198*$W$1","v":0},{"$f":"'Optional Adjustment 3'!G1198*$X$1","v":0},{"$f":"'Optional Adjustment 4'!G1198*$Y$1","v":0},{"$f":"'Optional Adjustment 5'!G1198*$Z$1","v":0},{"$f":"'Optional Adjustment 6'!G1198*$AA$1","v":0},{"$f":"'Optional Adjustment 7'!G1198*$AB$1","v":0},{"$f":"'Optional Adjustment 8'!G1198*$AC$1","v":0},{"$f":"'Optional Adjustment 9'!G1198*$AD$1","v":0},{"$f":"'Optional Adjustment 10'!G1198*$AE$1","v":0},{"$f":"'Optional Adjustment 11'!G1198*$AF$1","v":0},{"$f":"'Optional Adjustment 12'!G1198*$AG$1","v":0},{"$f":"'Optional Adjustment 13'!G1198*$AH$1","v":0},{"$f":"'Optional Adjustment 14'!G1198*$AI$1","v":0},{"$f":"'Optional Adjustment 15'!G1198*$AJ$1","v":0},{"$f":"'Optional Adjustment 16'!G1198*$AK$1","v":0},{"$f":"'Optional Adjustment 17'!G1198*$AL$1","v":0},{"$f":"'Optional Adjustment 18'!G1198*$AM$1","v":0},{"$f":"'Optional Adjustment 19'!G1198*$AN$1","v":0},{"$f":"'Optional Adjustment 20'!G1198*$AO$1","v":0},{"$f":"'Optional Adjustment 21'!G1198*$AP$1","v":0},{"$f":"'Optional Adjustment 22'!G1198*$AQ$1","v":0},{"$f":"'LNG O&M'!G1205*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1198*$AS$1","v":0},{"$f":"SUM(F1216:AS1216)","v":-135902646.68000004},null,{"$f":"SUM(AT1216:AT1216)","v":-135902646.68000004},{"$f":"+AV1216-'ROR-Model'!G1234","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1216)","v":0},{"$f":"G1*SUM(G1216)","v":0},{"$f":"H1*SUM(H1216)","v":0},{"$f":"SUM(I1216)","v":0},{"$f":"SUM(J1216)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1216)","v":0},{"$f":"SUM(S1216)","v":0},{"$f":"SUM(T1216)","v":0},-135902646.68000004,{"$f":"SUM(V1216)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1216)","v":0},0,0,0,{"$f":"SUM(AJ1216)","v":0},0,0,0,0,{"$f":"SUM(AO1216)","v":0},0,0,{"$f":"'LNG O&M'!G1206*$AR$1","v":0},{"$f":"SUM(AS1216)","v":0},{"$f":"SUM(AT1216)","v":-135902646.68000004},null,{"$f":"SUM(AV1216)","v":-135902646.68000004},{"$f":"+AV1217-'ROR-Model'!G1235","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1218-'ROR-Model'!G1236","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1219-'ROR-Model'!G1237","v":0}]
[null,"Production",null,null,null,{"$f":"F1158+F1167+F1174+F1195+F1202+F1209","v":-1769022.0611384073},{"$f":"G1158+G1167+G1174+G1195+G1202+G1209","v":0},{"$f":"H1158+H1167+H1174+H1195+H1202+H1209","v":0},{"$f":"I1158+I1167+I1174+I1195+I1202+I1209","v":-44932895.700000003},0,0,0,0,0,0,0,0,{"$f":"R1158+R1167+R1174+R1195+R1202+R1209","v":0},{"$f":"S1158+S1167+S1174+S1195+S1202+S1209","v":0},{"$f":"T1158+T1167+T1174+T1195+T1202+T1209","v":0},4250012.6350252721,{"$f":"V1158+V1167+V1174+V1195+V1202+V1209","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1158+AF1167+AF1174+AF1195+AF1202+AF1209","v":0},0,0,0,{"$f":"AJ1158+AJ1167+AJ1174+AJ1195+AJ1202+AJ1209","v":0},0,0,0,0,{"$f":"AO1158+AO1167+AO1174+AO1195+AO1202+AO1209","v":0},0,0,{"$f":"AR1158+AR1167+AR1174+AR1195+AR1202+AR1209","v":0},{"$f":"AS1158+AS1167+AS1174+AS1195+AS1202+AS1209","v":0},{"$f":"AT1158+AT1167+AT1174+AT1195+AT1202+AT1209","v":-42451905.126113139},null,{"$f":"AV1158+AV1167+AV1174+AV1195+AV1202+AV1209","v":-42451905.126113139},{"$f":"+AV1220-'ROR-Model'!G1238","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1153+F1168+F1175+F1181+F1196+F1203+F1210+F1186","v":-427641.60167165624},{"$f":"G1153+G1168+G1175+G1181+G1196+G1203+G1210+G1186","v":0},{"$f":"H1153+H1168+H1175+H1181+H1196+H1203+H1210+H1186","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R1153+R1168+R1175+R1181+R1196+R1203+R1210+R1186","v":0},{"$f":"S1153+S1168+S1175+S1181+S1196+S1203+S1210+S1186","v":0},{"$f":"T1153+T1168+T1175+T1181+T1196+T1203+T1210+T1186","v":0},{"$f":"U1153+U1168+U1175+U1181+U1196+U1203+U1210+U1186","v":1041530.7380358962},{"$f":"V1153+V1168+V1175+V1181+V1196+V1203+V1210+V1186","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1153+AF1168+AF1175+AF1181+AF1196+AF1203+AF1210+AF1186","v":0},0,0,0,{"$f":"AJ1153+AJ1168+AJ1175+AJ1181+AJ1196+AJ1203+AJ1210+AJ1186","v":0},0,0,0,0,{"$f":"AO1153+AO1168+AO1175+AO1181+AO1196+AO1203+AO1210+AO1186","v":0},0,0,{"$f":"AR1153+AR1168+AR1175+AR1181+AR1196+AR1203+AR1210+AR1186","v":0},{"$f":"AS1153+AS1168+AS1175+AS1181+AS1196+AS1203+AS1210+AS1186","v":0},{"$f":"AT1153+AT1168+AT1175+AT1181+AT1196+AT1203+AT1210+AT1186","v":613889.13636423997},null,{"$f":"AV1153+AV1168+AV1175+AV1181+AV1196+AV1203+AV1210+AV1186","v":613889.13636423997},{"$f":"+AV1221-'ROR-Model'!G1239","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1154+F1169+F1176+F1182+F1197+F1204+F1211+F1187+F1163","v":-10547549.360974204},{"$f":"G1154+G1169+G1176+G1182+G1197+G1204+G1211+G1187","v":0},{"$f":"H1154+H1169+H1176+H1182+H1197+H1204+H1211+H1187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"R1154+R1169+R1176+R1182+R1197+R1204+R1211+R1187","v":0},{"$f":"S1154+S1169+S1176+S1182+S1197+S1204+S1211+S1187","v":0},{"$f":"T1154+T1169+T1176+T1182+T1197+T1204+T1211+T1187","v":0},{"$f":"U1154+U1169+U1176+U1182+U1197+U1204+U1211+U1187","v":39471300.34168461},{"$f":"V1154+V1169+V1176+V1182+V1197+V1204+V1211+V1187","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1154+AF1169+AF1176+AF1182+AF1197+AF1204+AF1211+AF1187","v":0},0,0,0,{"$f":"AJ1154+AJ1169+AJ1176+AJ1182+AJ1197+AJ1204+AJ1211+AJ1187","v":0},0,0,0,0,{"$f":"AO1154+AO1169+AO1176+AO1182+AO1197+AO1204+AO1211+AO1187","v":0},0,0,{"$f":"AR1154+AR1169+AR1176+AR1182+AR1197+AR1204+AR1211+AR1187","v":0},{"$f":"AS1154+AS1169+AS1176+AS1182+AS1197+AS1204+AS1211+AS1187","v":0},{"$f":"AT1154+AT1169+AT1176+AT1182+AT1197+AT1204+AT1211+AT1187+AT1163","v":28923750.98071041},null,{"$f":"AV1154+AV1169+AV1176+AV1182+AV1197+AV1204+AV1211+AV1187+AV1163","v":28923750.98071041},{"$f":"+AV1222-'ROR-Model'!G1240","v":0}]
[null,"General",null,null,null,{"$f":"F1162+F1170+F1177+F1191+F1198+F1205+F1212+F1216","v":916667.71860963444},{"$f":"G1162+G1170+G1177+G1191+G1198+G1205+G1212+G1216","v":0},{"$f":"H1162+H1170+H1177+H1191+H1198+H1205+H1212+H1216","v":0},{"$f":"I1162+I1170+I1177+I1191+I1198+I1205+I1212+I1216","v":0},0,0,0,0,0,0,0,0,{"$f":"R1162+R1170+R1177+R1191+R1198+R1205+R1212+R1216","v":0},{"$f":"S1162+S1170+S1177+S1191+S1198+S1205+S1212+S1216","v":0},{"$f":"T1162+T1170+T1177+T1191+T1198+T1205+T1212+T1216","v":0},-138088684.10583383,{"$f":"V1162+V1170+V1177+V1191+V1198+V1205+V1212+V1216","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1162+AF1170+AF1177+AF1191+AF1198+AF1205+AF1212+AF1216","v":0},0,0,0,{"$f":"AJ1162+AJ1170+AJ1177+AJ1191+AJ1198+AJ1205+AJ1212+AJ1216","v":0},0,0,0,0,{"$f":"AO1162+AO1170+AO1177+AO1191+AO1198+AO1205+AO1212+AO1216","v":0},0,0,{"$f":"AR1162+AR1170+AR1177+AR1191+AR1198+AR1205+AR1212+AR1216","v":0},{"$f":"AS1162+AS1170+AS1177+AS1191+AS1198+AS1205+AS1212+AS1216","v":0},{"$f":"AT1162+AT1170+AT1177+AT1191+AT1198+AT1205+AT1212+AT1216","v":-137172016.3872242},null,{"$f":"AV1162+AV1170+AV1177+AV1191+AV1198+AV1205+AV1212+AV1216","v":-137172016.3872242},{"$f":"+AV1223-'ROR-Model'!G1241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1224-'ROR-Model'!G1242","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1225-'ROR-Model'!G1243","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1155+F1159+F1164+F1171+F1178+F1183+F1188+F1192+F1199+F1206+F1213+F1217","v":-11827545.305174636},{"$f":"+G1155+G1159+G1164+G1171+G1178+G1183+G1188+G1192+G1199+G1206+G1213+G1217","v":0},0,{"$f":"+I1155+I1159+I1164+I1171+I1178+I1183+I1188+I1192+I1199+I1206+I1213+I1217","v":-44932895.700000003},0,0,0,0,0,0,0,0,{"$f":"+R1155+R1159+R1164+R1171+R1178+R1183+R1188+R1192+R1199+R1206+R1213+R1217","v":0},{"$f":"+S1155+S1159+S1164+S1171+S1178+S1183+S1188+S1192+S1199+S1206+S1213+S1217","v":0},{"$f":"+T1155+T1159+T1164+T1171+T1178+T1183+T1188+T1192+T1199+T1206+T1213+T1217","v":0},{"$f":"+U1155+U1159+U1164+U1171+U1178+U1183+U1188+U1192+U1199+U1206+U1213+U1217","v":-93325840.391088039},{"$f":"+V1155+V1159+V1164+V1171+V1178+V1183+V1188+V1192+V1199+V1206+V1213+V1217","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF1155+AF1159+AF1164+AF1171+AF1178+AF1183+AF1188+AF1192+AF1199+AF1206+AF1213+AF1217","v":0},0,0,0,{"$f":"+AJ1155+AJ1159+AJ1164+AJ1171+AJ1178+AJ1183+AJ1188+AJ1192+AJ1199+AJ1206+AJ1213+AJ1217","v":0},0,0,0,0,{"$f":"+AO1155+AO1159+AO1164+AO1171+AO1178+AO1183+AO1188+AO1192+AO1199+AO1206+AO1213+AO1217","v":0},0,0,{"$f":"+AR1155+AR1159+AR1164+AR1171+AR1178+AR1183+AR1188+AR1192+AR1199+AR1206+AR1213+AR1217","v":0},{"$f":"+AS1155+AS1159+AS1164+AS1171+AS1178+AS1183+AS1188+AS1192+AS1199+AS1206+AS1213+AS1217","v":0},{"$f":"+AT1155+AT1159+AT1164+AT1171+AT1178+AT1183+AT1188+AT1192+AT1199+AT1206+AT1213+AT1217","v":-150086281.39626268},null,{"$f":"+AV1155+AV1159+AV1164+AV1171+AV1178+AV1183+AV1188+AV1192+AV1199+AV1206+AV1213+AV1217","v":-150086281.39626268},{"$f":"+AV1226-'ROR-Model'!G1244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1227-'ROR-Model'!G1245","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1228-'ROR-Model'!G1246","v":0}]
[null,"Production",null,null,null,{"$f":"F1141+F1220","v":-3018495.0618358785},{"$f":"G1*G1141+G1220","v":0},{"$f":"H1*H1141+H1220","v":0},{"$f":"I1141+I1220","v":-44932895.700000003},-36478.583190007426,0,0,0,0,0,0,0,{"$f":"R1141+R1220","v":0},{"$f":"S1141+S1220","v":0},{"$f":"T1141+T1220","v":0},{"$f":"U1141+U1220","v":4250012.6350252721},{"$f":"V1141+V1220","v":0},{"$f":"W1141+W1220","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1141+AF1220","v":0},0,0,0,{"$f":"AJ1141+AJ1220","v":0},0,0,0,0,{"$f":"AO1141+AO1220","v":0},0,0,{"$f":"AR1141+AR1220","v":0},{"$f":"AS1141+AS1220","v":0},-43737856.710000619,null,{"$f":"AV1141+AV1220","v":-43737856.710000619},{"$f":"+AV1229-'ROR-Model'!G1247","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1142+F1221","v":11643193.625051921},{"$f":"G1*G1142+G1221","v":0},{"$f":"H1*H1142+H1221","v":0},{"$f":"I1142+I1221","v":0},0,0,0,0,0,0,0,0,{"$f":"R1142+R1221","v":0},{"$f":"S1142+S1221","v":0},{"$f":"T1142+T1221","v":0},{"$f":"U1142+U1221","v":1041530.7380358962},{"$f":"V1142+V1221","v":0},{"$f":"W1142+W1221","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1142+AF1221","v":0},0,0,0,{"$f":"AJ1142+AJ1221","v":0},0,0,0,0,{"$f":"AO1142+AO1221","v":0},0,0,{"$f":"AR1142+AR1221","v":0},0,12684724.363087818,null,{"$f":"AV1142+AV1221","v":12684724.363087818},{"$f":"+AV1230-'ROR-Model'!G1248","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1143+F1222","v":479574895.02172172},{"$f":"G1*G1143+G1222","v":0},{"$f":"H1*H1143+H1222","v":0},{"$f":"I1143+I1222","v":0},0,0,0,0,0,0,0,0,{"$f":"R1143+R1222","v":0},{"$f":"S1143+S1222","v":5056624.0270897839},{"$f":"T1143+T1222","v":0},{"$f":"U1143+U1222","v":39471300.34168461},{"$f":"V1143+V1222","v":0},{"$f":"W1143+W1222","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1143+AF1222","v":0},0,0,0,{"$f":"AJ1143+AJ1222","v":0},0,0,0,0,{"$f":"AO1143+AO1222","v":0},0,0,{"$f":"AR1143+AR1222","v":0},0,524102819.39049608,null,{"$f":"AV1143+AV1222","v":524102819.39049608},{"$f":"+AV1231-'ROR-Model'!G1249","v":-5036.8300000429153}]
[null,"General",null,null,null,{"$f":"F1144+F1223","v":-311674.44227469747},{"$f":"G1*G1144+G1223","v":0},{"$f":"H1*H1144+H1223","v":0},{"$f":"I1144+I1223","v":0},0,0,0,0,0,0,0,0,{"$f":"R1144+R1223","v":0},{"$f":"S1144+S1223","v":0},{"$f":"T1144+T1223","v":0},{"$f":"U1144+U1223","v":-138088684.10583383},{"$f":"V1144+V1223","v":0},{"$f":"W1144+W1223","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1144+AF1223","v":0},0,0,0,{"$f":"AJ1144+AJ1223","v":0},0,0,0,0,{"$f":"AO1144+AO1223","v":0},0,0,{"$f":"AR1144+AR1223","v":0},0,-138400358.54810852,null,{"$f":"AV1144+AV1223","v":-138400358.54810852},{"$f":"+AV1232-'ROR-Model'!G1250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1233-'ROR-Model'!G1251","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1234-'ROR-Model'!G1252","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1147+F1226","v":487892955.97266299},{"$f":"G1*G1147+G1226","v":0},{"$f":"H1*H1147+H1226","v":0},{"$f":"I1147+I1226","v":-44932895.700000003},{"$f":"J1147+J1226","v":-36478.583190007426},{"$f":"K1147+K1226","v":0},{"$f":"L1147+L1226","v":0},0,0,0,0,0,{"$f":"R1147+R1226","v":0},{"$f":"S1147+S1226","v":5056624.0270897839},{"$f":"T1147+T1226","v":0},-93325840.391088039,{"$f":"V1147+V1226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1147+AF1226","v":0},0,0,0,{"$f":"AJ1147+AJ1226","v":0},0,0,0,0,{"$f":"AO1147+AO1226","v":0},0,0,{"$f":"AR1147+AR1226","v":0},{"$f":"AS1147+AS1226","v":0},{"$f":"AT1147+AT1226","v":354654365.32547486},null,{"$f":"AV1147+AV1226","v":354654365.32547486},{"$f":"+AV1235-'ROR-Model'!G1253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1236-'ROR-Model'!G1254","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1237-'ROR-Model'!G1255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1238-'ROR-Model'!G1256","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1239-'ROR-Model'!G1257","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":171991044.05896673},{"$f":"I639","v":0},{"$f":"J639","v":0},0,0,0,0,0,0,0,{"$f":"R639","v":0},0,0,{"$f":"U639","v":0},{"$f":"V639","v":0},{"$f":"W639","v":0},{"$f":"X639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS639","v":0},{"$f":"SUM(F1240:AS1240)","v":171991044.05896673},null,{"$f":"SUM(AT1240:AT1240)","v":171991044.05896673},{"$f":"+AV1240-'ROR-Model'!G1258","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":8855874.1371921375},{"$f":"H1*H892","v":0},{"$f":"I892","v":0},{"$f":"J892","v":0},-26696995.138322964,1116492.0531057059,-3035235.5468453486,0,0,-185711.38553778289,338560.04878493998,{"$f":"R892","v":4014376.9533333331},{"$f":"S892","v":0},{"$f":"T892","v":-250000},{"$f":"U892","v":10044610.73},{"$f":"V892","v":0},{"$f":"W892","v":0},{"$f":"X892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3834363.5,{"$f":"AS892","v":0},-1963664.6482899785,null,-1963664.6482899785,{"$f":"+AV1241-'ROR-Model'!G1259","v":1.862645149230957E-9}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AV1242-'ROR-Model'!G1260","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":8002877.2523862841},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},{"$f":"J921","v":0},0,0,0,0,0,0,0,{"$f":"R921","v":0},0,{"$f":"T921","v":0},{"$f":"U921","v":0},{"$f":"V921","v":0},{"$f":"W921","v":0},{"$f":"X921","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS921","v":0},8002877.2523862841,null,8002877.2523862841,{"$f":"+AV1243-'ROR-Model'!G1261","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":-11018891.991007233},{"$f":"H1*H923+H925+H927","v":3096434.3839982003},{"$f":"I923+I925+I927","v":0},{"$f":"J923+J925+J927","v":0},6581773.3865859024,-275255.60998125881,748295.17107598868,0,0,45784.562966188401,-83467.278145293181,{"$f":"R923+R925+R927","v":-989688.88664347527},1214739.0478068553,{"$f":"T923+T925+T927","v":61634.028029037501},{"$f":"U923+U925+U927","v":-2476359.2770943637},{"$f":"V923+V925+V927","v":0},{"$f":"W923+W925+W927","v":0},{"$f":"X923+X925+X927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-945309.06973007333,{"$f":"AS923+AS925+AS927","v":0},-4040311.5321395244,null,-4040311.5321395244,{"$f":"+AV1244-'ROR-Model'!G1262","v":-8.3819031715393066E-9}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AV1245-'ROR-Model'!G1263","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+AV1246-'ROR-Model'!G1264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+AV1247-'ROR-Model'!G1265","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1240:F1246)","v":0},{"$f":"G1*SUM(G1240:G1246)","v":5839859.3985711876},{"$f":"H1*SUM(H1240:H1246)","v":175087478.44296491},{"$f":"SUM(I1240:I1246)","v":0},{"$f":"SUM(J1240:J1246)","v":0},-20115221.751737062,841236.44312444702,-2286940.37576936,0,0,-139926.8225715945,255092.7706396468,{"$f":"SUM(R1240:R1246)","v":3024688.0666898577},{"$f":"SUM(S1240:S1246)","v":1214739.0478068553},{"$f":"SUM(T1240:T1246)","v":-188365.97197096251},7568251.4529056363,{"$f":"SUM(V1240:V1246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF1240:AF1246)","v":0},0,0,0,{"$f":"SUM(AJ1240:AJ1246)","v":0},0,0,0,0,{"$f":"SUM(AO1240:AO1246)","v":0},{"$f":"SUM(AP1240:AP1246)","v":0},{"$f":"SUM(AQ1240:AQ1246)","v":0},{"$f":"SUM(AR1240:AR1246)","v":2889054.4302699268},{"$f":"SUM(AS1240:AS1246)","v":0},173989945.13092348,null,173989945.13092348,{"$f":"+AV1248-'ROR-Model'!G1268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1249-'ROR-Model'!G1269","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1248/365","v":0},{"$f":"+G1248/365","v":15999.614790605994},{"$f":"+H1248/365","v":479691.72176154773},{"$f":"+I1248/365","v":0},0,-55110.196580101539,2304.7573784231427,-6265.5900706009861,0,0,-383.36115773039592,698.88430312232003,{"$f":"+R1248/365","v":8286.8166210681029},{"$f":"+S1248/365","v":3328.0521857722065},{"$f":"+T1248/365","v":-516.07115608482877},20734.935487412702,{"$f":"+V1248/365","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AF1248/365","v":0},0,0,0,{"$f":"+AJ1248/365","v":0},0,0,0,0,{"$f":"+AO1248/365","v":0},{"$f":"+AP1248/365","v":0},{"$f":"+AQ1248/365","v":0},{"$f":"+AR1248/365","v":7915.2176171778819},{"$f":"+AS1248/365","v":0},{"$f":"SUM(F1250:AS1250)","v":476684.78118061228},null,{"$f":"SUM(AT1250:AT1250)","v":476684.78118061228},{"$f":"+AV1250-'ROR-Model'!G1270","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1251-'ROR-Model'!G1271","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"+AV1252-'ROR-Model'!G1272","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1254-'ROR-Model'!G1274","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1250*F1252","v":0},{"$f":"G1*G1250*G1252","v":133596.78350156004},{"$f":"H1*H1250*H1252","v":4005425.8767089234},{"$f":"I1250*I1252","v":0},{"$f":"J1250*J1252","v":0},{"$f":"K1250*K1252","v":-460170.14144384785},{"$f":"L1250*L1252","v":19244.724109833242},-52317.677089518234,0,0,-3201.0656670488056,5835.6839310713722,{"$f":"R1250*R1252","v":69194.91878591865},{"$f":"S1250*S1252","v":27789.235751197924},{"$f":"T1250*T1252","v":-4309.19415330832},173136.71131989604,{"$f":"V1250*V1252","v":0},0,0,0,0,{"$f":"AA1250*AA1252","v":0},0,0,0,0,{"$f":"AF1250*AF1252","v":0},0,0,0,{"$f":"AJ1250*AJ1252","v":0},0,0,0,0,{"$f":"AO1250*AO1252","v":0},{"$f":"AP1250*AP1252","v":0},{"$f":"AQ1250*AQ1252","v":0},{"$f":"AR1250*AR1252","v":66092.067103435314},{"$f":"AS1250*AS1252","v":0},{"$f":"SUM(F1255:AS1255)","v":3980317.922858112},null,{"$f":"SUM(AT1255:AT1255)","v":3980317.922858112},{"$f":"+AV1255-'ROR-Model'!G1275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT1252*AT1250","v":3980317.9228581125},null,{"$f":"AV1252*AV1250","v":3980317.9228581125},{"$f":"+AV1256-'ROR-Model'!G1276","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1257-'ROR-Model'!G1277","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AV1258-'ROR-Model'!G1278","v":0}]
[null,"Production",null,null,null,{"$f":"F1229","v":-3018495.0618358785},{"$f":"G1*G1229","v":0},{"$f":"H1*H1229","v":0},{"$f":"I1229","v":-44932895.700000003},{"$f":"J1229","v":-36478.583190007426},0,0,0,0,0,0,0,{"$f":"R1229","v":0},{"$f":"S1229","v":0},{"$f":"T1229","v":0},{"$f":"U1229","v":4250012.6350252721},{"$f":"V1229","v":0},{"$f":"W1229","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1229","v":0},0,0,0,{"$f":"AJ1229","v":0},0,0,0,0,{"$f":"AO1229","v":0},0,0,{"$f":"AR1229","v":0},{"$f":"AS1229","v":0},{"$f":"SUM(F1259:AE1259)","v":-43737856.710000619},null,{"$f":"SUM(AT1259:AT1259)","v":-43737856.710000619},{"$f":"+AV1259-'ROR-Model'!G1279","v":0}]
[null,"Distribution - Wyoming",null,null,null,11643193.625051921,{"$f":"G1*G1230","v":0},{"$f":"H1*H1230","v":0},{"$f":"I1230","v":0},0,0,0,0,0,0,0,0,{"$f":"R1230","v":0},{"$f":"S1230","v":0},0,{"$f":"U1230","v":1041530.7380358962},{"$f":"V1230","v":0},{"$f":"W1230","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1230","v":0},0,0,0,{"$f":"AJ1230","v":0},0,0,0,0,{"$f":"AO1230","v":0},0,0,{"$f":"AR1230","v":0},{"$f":"AS1230","v":0},{"$f":"SUM(F1260:AE1260)","v":12684724.363087818},null,{"$f":"SUM(AT1260:AT1260)","v":12684724.363087818},{"$f":"+AV1260-'ROR-Model'!G1280","v":0}]
[null,"Distribution - Utah",null,null,null,479574895.02172172,{"$f":"G1*G1231","v":0},{"$f":"H1*H1231","v":0},{"$f":"I1231","v":0},0,0,0,0,0,0,0,0,{"$f":"R1231","v":0},{"$f":"S1231","v":5056624.0270897839},0,{"$f":"U1231","v":39471300.34168461},{"$f":"V1231","v":0},{"$f":"W1231","v":0},0,0,0,0,0,0,0,0,{"$f":"AF1231","v":0},0,0,0,{"$f":"AJ1231","v":0},0,0,0,0,0,0,0,{"$f":"AR1231","v":0},{"$f":"AS1231","v":0},{"$f":"SUM(F1261:AE1261)","v":524102819.39049613},null,{"$f":"SUM(AT1261:AT1261)","v":524102819.39049613},{"$f":"+AV1261-'ROR-Model'!G1281","v":-5036.8299999833107}]
[null,"General",null,null,null,{"$f":"F1232+F1255","v":-311674.44227469747},{"$f":"G1*G1232+G1255","v":133596.78350156004},{"$f":"H1*H1232+H1255","v":4005425.8767089234},{"$f":"I1232+I1255","v":0},{"$f":"J1232+J1255","v":0},-460170.14144384785,19244.724109833242,-52317.677089518234,0,0,-3201.0656670488056,5835.6839310713722,{"$f":"R1232+R1255","v":69194.91878591865},{"$f":"S1232+S1255","v":27789.235751197924},{"$f":"T1232+T1255","v":-4309.19415330832},-137915547.39451393,{"$f":"V1232+V1255","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1232+AF1255","v":0},0,0,0,{"$f":"AJ1232+AJ1255","v":0},0,0,0,0,{"$f":"AO1232+AO1255","v":0},0,0,66092.067103435314,0,-134420040.6252504,null,{"$f":"AV1232+AV1255","v":-134420040.6252504},{"$f":"+AV1262-'ROR-Model'!G1282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1263:AE1263)","v":0},null,{"$f":"SUM(AT1263:AT1263)","v":0},{"$f":"+AV1263-'ROR-Model'!G1283","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1264:AE1264)","v":0},null,{"$f":"SUM(AT1264:AT1264)","v":0},{"$f":"+AV1264-'ROR-Model'!G1284","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1235+F1255","v":487892955.97266299},{"$f":"G1*G1235+G1255","v":133596.78350156004},{"$f":"H1*H1235+H1255","v":4005425.8767089234},{"$f":"I1235+I1255","v":-44932895.700000003},{"$f":"J1235+J1255","v":-36478.583190007426},-460170.14144384785,19244.724109833242,-52317.677089518234,0,0,-3201.0656670488056,5835.6839310713722,{"$f":"R1235+R1255","v":69194.91878591865},{"$f":"S1235+S1255","v":5084413.2628409816},{"$f":"T1235+T1255","v":-4309.19415330832},-93152703.679768145,{"$f":"V1235+V1255","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF1235+AF1255","v":0},0,0,0,{"$f":"AJ1235+AJ1255","v":0},0,0,0,0,{"$f":"AO1235+AO1255","v":0},{"$f":"AP1235+AP1255","v":0},{"$f":"AQ1235+AQ1255","v":0},{"$f":"AR1235+AR1255","v":66092.067103435314},{"$f":"AS1235+AS1255","v":0},{"$f":"SUM(F1265:AS1265)","v":358634683.24833286},null,{"$f":"SUM(AT1265:AT1265)","v":358634683.24833286},{"$f":"+AV1265-'ROR-Model'!G1285","v":0}]

{"sheet":"ROR-Model","index":3,"n_rows":1285,"n_cols":25,"rows_kept":1285,"cut":false,"hidden":false,"merged":[[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17],[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.96766956490275291},{"$f":"'Utah Allocation'!E18","v":3.2330435097247034E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.96825721301634848},{"$f":"'Utah Allocation'!E35","v":3.17427869836516E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.96600115449351132},{"$f":"'Utah Allocation'!E46","v":3.3998845506488587E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2021-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$15","v":343574747},{"$f":"+Adjustments!AV16","v":38227886.606950462},null,{"$f":"SUM($F$16:$H$16)","v":381802633.60695046},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":381802633.60695046},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},null,"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":381802633.60695046},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y16)","v":381802633.60695046},null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$17","v":77523468.910000011},{"$f":"+Adjustments!AV18","v":11442132.547719985},null,{"$f":"SUM($F$18:$H$18)","v":88965601.457719997},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":88965601.457719997},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":88965601.457719997},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y18)","v":0},null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$19","v":427130650.0200001},{"$f":"+Adjustments!AV20","v":154327042.71899998},null,{"$f":"SUM($F$20:$H$20)","v":581457692.73900008},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":581457692.73900008},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":581457692.73900008},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":848228865.93000007},{"$f":"SUM(G16:G20)","v":203997061.87367043},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":1052225927.8036705},null,null,null,{"$f":"SUM(M16:M20)","v":1052225927.8036705},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":381802633.60695046},{"$f":"SUM(R16:R20)","v":670423294.19672012},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y21)","v":381802633.60695046},null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$22","v":101517350.69399999},{"$f":"+Adjustments!AV23","v":10521204.306000009},null,{"$f":"SUM($F$23:$H$23)","v":112038555},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":112038555},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":112038555},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y23)","v":112038555},null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!AV25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y25)","v":0},null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!AV27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y27)","v":0},null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!AV29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},null,null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y30)","v":0},null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!AV32","v":0},null,{"$f":"SUM(F32:H32)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y32)","v":0},null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!AV34","v":0},null,{"$f":"SUM(F34:H34)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y34)","v":0},null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!AV36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y36)","v":0},null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!AV38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},null,null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y39)","v":0},null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!AV41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y41)","v":0},null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$42","v":2840759.9200000004},{"$f":"+Adjustments!AV43","v":-45020.742094365414},null,{"$f":"SUM($F$43:$H$43)","v":2795739.177905635},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":2795739.177905635},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":2795739.177905635},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y43)","v":2795739.177905635},null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$44","v":2074548.91},{"$f":"+Adjustments!AV45","v":98994.605550000211},null,{"$f":"SUM($F$45:$H$45)","v":2173543.5155500001},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":2173543.5155500001},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":2173543.5155500001},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y45)","v":0},null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$46","v":10902657.499999998},{"$f":"+Adjustments!AV47","v":2534725.9518000036},null,{"$f":"SUM($F$47:$H$47)","v":13437383.451800002},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":13437383.451800002},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":13437383.451800002},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":15817966.329999998},{"$f":"SUM(G43:G47)","v":2588699.8152556382},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":18406666.145255636},null,null,null,{"$f":"SUM(M43:M47)","v":18406666.145255636},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":2795739.177905635},{"$f":"SUM(R43:R47)","v":15610926.967350002},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y48)","v":2795739.177905635},null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$49","v":2595058.1150000002},{"$f":"+Adjustments!AV50","v":-5866.1150000002235},null,{"$f":"SUM($F$50:$H$50)","v":2589192},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":2589192},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":2589192},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y50)","v":2589192},null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!AV52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!AV54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!AV56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},null,null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y57)","v":0},null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,null,{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!AV59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y59)","v":0},null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$60","v":2275823.6816901597},{"$f":"+Adjustments!AV61","v":327515.11197887501},null,{"$f":"SUM($F$61:$H$61)","v":2603338.7936690347},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":2603338.7936690347},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":2603338.7936690347},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y61)","v":2603338.7936690347},null,52]
[null,null,null,null,null,{"$f":"Revenue!$F$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$62","v":212373.90269131004},{"$f":"+Adjustments!AV63","v":87986.36618868995},null,{"$f":"SUM($F$63:$H$63)","v":300360.26887999999},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":300360.26887999999},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":300360.26887999999},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y63)","v":0},null,54]
[null,null,null,null,null,{"$f":"Revenue!$F$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$64","v":846413.09561852994},{"$f":"+Adjustments!AV65","v":547798.8029014701},null,{"$f":"SUM($F$65:$H$65)","v":1394211.89852},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":1394211.89852},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":1394211.89852},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":3334610.6799999997},{"$f":"SUM(G61:G65)","v":963300.28106903506},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":4297910.9610690344},null,null,null,{"$f":"SUM(M61:M65)","v":4297910.9610690344},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":2603338.7936690347},{"$f":"SUM(R61:R65)","v":1694572.1674000002},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y66)","v":2603338.7936690347},null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$67","v":291657.90899999999},{"$f":"+Adjustments!AV68","v":-1885.9089999999851},null,{"$f":"SUM($F$68:$H$68)","v":289772},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":289772},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":289772},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y68)","v":289772},null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!AV70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y70)","v":0},null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!AV72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y72)","v":0},null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!AV74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},null,null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y75)","v":0},null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!AV77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y77)","v":0},null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!AV79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y79)","v":0},null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!AV81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y81)","v":0},null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!AV83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},null,null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y84)","v":0},null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!AV86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y86)","v":0},null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!AV88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y88)","v":0},null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!AV90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y90)","v":0},null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!AV92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},null,null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y93)","v":0},null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!AV95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y95)","v":0},null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"IS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$96","v":268124.57},{"$f":"+Adjustments!AV97","v":-4697.8244800547254},null,{"$f":"SUM($F$97:$H$97)","v":263426.74551994528},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":263426.74551994528},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":263426.74551994528},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y97)","v":263426.74551994528},null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$98","v":53090.66},{"$f":"+Adjustments!AV99","v":-4567.3938000000053},null,{"$f":"SUM($F$99:$H$99)","v":48523.266199999998},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":48523.266199999998},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":48523.266199999998},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y99)","v":0},null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$100","v":1239223.6299999999},{"$f":"+Adjustments!AV101","v":167232.92920000036},null,{"$f":"SUM($F$101:$H$101)","v":1406456.5592000003},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":1406456.5592000003},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":1406456.5592000003},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":1560438.8599999999},{"$f":"SUM(G97:G101)","v":157967.71091994562},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":1718406.5709199456},null,null,null,{"$f":"SUM(M97:M101)","v":1718406.5709199456},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":263426.74551994528},{"$f":"SUM(R97:R101)","v":1454979.8254000002},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y102)","v":263426.74551994528},null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$103","v":295636.033},{"$f":"+Adjustments!AV104","v":-24632.032999999996},null,{"$f":"SUM($F$104:$H$104)","v":271004},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":271004},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":271004},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y104)","v":271004},null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!AV106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y106)","v":0},null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!AV108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y108)","v":0},null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!AV110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},null,null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y111)","v":0},null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!AV113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y113)","v":0},null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!AV115","v":2240124},null,{"$f":"SUM($F$115:$H$115)","v":2240124},null,null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":2240124},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":2240124},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y115)","v":2240124},null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!AV117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y117)","v":0},null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!AV119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":2240124},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":2240124},null,null,null,{"$f":"SUM(M115:M119)","v":2240124},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":2240124},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y120)","v":2240124},null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!AV122","v":43403526},null,{"$f":"SUM($F$122:$H$122)","v":43403526},null,null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":43403526},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":43403526},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y122)","v":43403526},null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"TBF","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$123","v":7346212.21},{"$f":"+Adjustments!AV124","v":-4609324.0306839552},null,{"$f":"SUM($F$124:$H$124)","v":2736888.1793160448},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":2736888.1793160448},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":2736888.1793160448},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y124)","v":2736888.1793160448},null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$125","v":233950.15999999997},{"$f":"+Adjustments!AV126","v":-233950.15999999997},null,{"$f":"SUM($F$126:$H$126)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":0},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y126)","v":0},null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!AV128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":7580162.3700000001},{"$f":"SUM(G124:G128)","v":-4843274.1906839553},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":2736888.1793160448},null,null,null,{"$f":"SUM(M124:M128)","v":2736888.1793160448},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":2736888.1793160448},{"$f":"SUM(R124:R128)","v":0},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y129)","v":2736888.1793160448},null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$130","v":48859100},{"$f":"+Adjustments!AV131","v":-45752495},null,{"$f":"SUM($F$131:$H$131)","v":3106605},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":3106605},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":3106605},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y131)","v":3106605},null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!AV133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y133)","v":0},null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!AV135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y135)","v":0},null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!AV137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},null,null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y138)","v":0},null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!AV140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$141","v":25111.869999999963},{"$f":"+Adjustments!AV142","v":3713.2726800000382},null,{"$f":"SUM($F$142:$H$142)","v":28825.142680000001},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":28825.142680000001},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":28825.142680000001},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y142)","v":28825.142680000001},null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$143","v":-5776.61},{"$f":"+Adjustments!AV144","v":5776.61},null,{"$f":"SUM($F$144:$H$144)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":0},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y144)","v":0},null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$145","v":929051.52},{"$f":"+Adjustments!AV146","v":-929051.52},null,{"$f":"SUM($F$146:$H$146)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":948386.78},{"$f":"SUM(G142:G146)","v":-919561.63731999998},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":28825.142680000001},null,null,null,{"$f":"SUM(M142:M146)","v":28825.142680000001},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":28825.142680000001},{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y147)","v":28825.142680000001},null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$148","v":25935},{"$f":"+Adjustments!AV149","v":-467},null,{"$f":"SUM($F$149:$H$149)","v":25468},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":25468},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":25468},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y149)","v":25468},null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!AV151","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y151)","v":0},null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!AV153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y153)","v":0},null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!AV155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},null,null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y156)","v":0},null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!AV158","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y158)","v":0},null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$159","v":35614247.899999991},{"$f":"+Adjustments!AV160","v":5317280.2646788359},null,{"$f":"SUM($F$160:$H$160)","v":40931528.164678827},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":40931528.164678827},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":40931528.164678827},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y160)","v":40931528.164678827},null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$161","v":902569.10000000009},{"$f":"+Adjustments!AV162","v":-902569.10000000009},null,{"$f":"SUM($F$162:$H$162)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":0},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y162)","v":0},null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!AV164","v":0},null,{"$f":"SUM($F$164:$H$164)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":36516816.999999993},{"$f":"SUM(G160:G164)","v":4414711.1646788362},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":40931528.164678827},null,null,null,{"$f":"SUM(M160:M164)","v":40931528.164678827},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":40931528.164678827},{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y165)","v":40931528.164678827},null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$166","v":53811941.600000009},{"$f":"+Adjustments!AV167","v":773084.39999999106},null,{"$f":"SUM($F$167:$H$167)","v":54585026},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":54585026},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":54585026},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y167)","v":54585026},null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!AV169","v":0},null,{"$f":"SUM($F$169:$H$169)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":0},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":0},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y169)","v":0},null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!AV171","v":0},null,{"$f":"SUM($F$171:$H$171)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":0},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y171)","v":0},null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!AV173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},null,null,null,{"$f":"SUM(M169:M173)","v":0},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":0},{"$f":"SUM(R169:R173)","v":0},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y174)","v":0},null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!AV176","v":0},null,{"$f":"SUM($F$176:$H$176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":0},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":0},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y176)","v":0},null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!AV178","v":0},null,{"$f":"SUM($F$178:$H$178)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":0},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":0},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y178)","v":0},null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!AV180","v":0},null,{"$f":"SUM($F$180:$H$180)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":0},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y180)","v":0},null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!AV182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},null,null,null,{"$f":"SUM(M178:M182)","v":0},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":0},{"$f":"SUM(R178:R182)","v":0},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y183)","v":0},null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!AV185","v":0},null,{"$f":"SUM($F$185:$H$185)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":0},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":0},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y185)","v":0},null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!AV187","v":0},null,{"$f":"SUM($F$187:$H$187)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":0},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":0},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y187)","v":0},null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!AV189","v":0},null,{"$f":"SUM($F$189:$H$189)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":0},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y189)","v":0},null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!AV191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},null,null,null,{"$f":"SUM(M187:M191)","v":0},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":0},{"$f":"SUM(R187:R191)","v":0},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y192)","v":0},null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!AV194","v":0},null,{"$f":"SUM($F$194:$H$194)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":0},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":0},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y194)","v":0},null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$195","v":4176075.6100000013},{"$f":"+Adjustments!AV196","v":-4176075.6100000013},null,{"$f":"SUM($F$196:$H$196)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":0},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":0},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y196)","v":0},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$196","v":24500334.770000003},{"$f":"+Adjustments!AV197","v":-24500334.770000003},null,{"$f":"SUM($F$197:$H$197)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":420621437.53169012},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":12781066.279029787},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":433402503.81071991},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":433402503.81071991},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":433402503.81071991},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y200)","v":433402503.81071991},null,191]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":80994225.0326913},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":10493803.475658676},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":91488028.50835},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":91488028.50835},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":91488028.50835},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,null,{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":441047995.76561862},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":156647748.88290143},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":597695744.64852011},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":597695744.64852011},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":597695744.64852011},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":942663658.33000004},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":179922618.6375899},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":1122586276.9675901},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":1122586276.9675901},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":433402503.81071991},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":689183773.15687013},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y203)","v":433402503.81071991},null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,null,{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":104699702.75099999},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":10488820.249000009},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":115188523},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":115188523},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":115188523},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":115188523},null,196]
[null,null,"Transportation Dth",null,null,{"$f":"F131+F149+F167+F176+F185+F122","v":102696976.60000001},{"$f":"G131+G149+G167+G176+G185+G122","v":-1576351.6000000089},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":101120625},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":101120625},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":101120625},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":101120625},null,197]
[null,null,"Total Utah Dth",null,null,{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":207396679.35100001},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":8912468.6490000039},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":216309148},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":216309148},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":216309148},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":216309148},null,198]
[null,null,null,null,null,null,null,null,186221043.00000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,{"$f":"I207-I208","v":30088104.999999881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!AV210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y210)","v":0},null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!AV212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y212)","v":0},null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!AV214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},null,null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y215)","v":0},null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!AV217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y217)","v":0},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!AV219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y219)","v":0},null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!AV221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y221)","v":0},null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!AV223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},null,null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y224)","v":0},null,215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!AV226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y226)","v":0},null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},null,null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},null,null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,null,null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},0,0,0,null,null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y232)","v":0},null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},null,null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,null,0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},null,null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y236)","v":0},null,227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$238","v":13116985.15},{"$f":"+Adjustments!AV239","v":-153763.18611000106},null,{"$f":"SUM($F$239:$H$239)","v":12963221.963889999},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":12963221.963889999},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":12963221.963889999},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y239)","v":0},null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$242","v":16100951.300000001},{"$f":"+Adjustments!AV243","v":4374098.5165299997},null,{"$f":"SUM($F$243:$H$243)","v":20475049.81653},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":20475049.81653},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":20475049.81653},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":29217936.450000003},{"$f":"SUM(G239:G243)","v":4220335.3304199986},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":33438271.780419998},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":33438271.780419998},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":12963221.963889999},{"$f":"SUM(U239:U243)","v":20475049.81653},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y244)","v":0},null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$245","v":3360889.0589999999},{"$f":"+Adjustments!AV246","v":27151.941000000108},null,{"$f":"SUM($F$246:$H$246)","v":3388041},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3388041},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":3388041},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y246)","v":0},null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$247","v":238785.09},{"$f":"+Adjustments!AV248","v":-6861.0696800000151},null,{"$f":"SUM($F$248:$H$248)","v":231924.02031999998},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":231924.02031999998},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":231924.02031999998},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y248)","v":0},null,239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$251","v":886461.91999999993},{"$f":"+Adjustments!AV252","v":237428.24676000001},null,{"$f":"SUM($F$252:$H$252)","v":1123890.1667599999},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":1123890.1667599999},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":1123890.1667599999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":1125247.01},{"$f":"SUM(G248:G252)","v":230567.17707999999},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1355814.1870799998},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1355814.1870799998},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":231924.02031999998},{"$f":"SUM(U248:U252)","v":1123890.1667599999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y253)","v":0},null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$254","v":183658.25899999999},{"$f":"+Adjustments!AV255","v":2314.7410000000091},null,{"$f":"SUM($F$255:$H$255)","v":185973},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":185973},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":185973},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y255)","v":0},null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$256","v":29331.482196623998},{"$f":"+Adjustments!AV257","v":1374.6803633760028},null,{"$f":"SUM($F$257:$H$257)","v":30706.162560000001},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":30706.162560000001},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":30706.162560000001},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y257)","v":0},null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$260","v":14145.947803375999},{"$f":"+Adjustments!AV261","v":7150.7471166239957},null,{"$f":"SUM($F$261:$H$261)","v":21296.694919999994},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":21296.694919999994},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":21296.694919999994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":43477.429999999993},{"$f":"SUM(G257:G261)","v":8525.4274799999985},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":52002.857479999991},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":52002.857479999991},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":30706.162560000001},{"$f":"SUM(U257:U261)","v":21296.694919999994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y262)","v":0},null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$263","v":3325.2150000000001},{"$f":"+Adjustments!AV264","v":198.78499999999985},null,{"$f":"SUM($F$264:$H$264)","v":3524},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":3524},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":3524},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y264)","v":0},null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!AV266","v":0},null,{"$f":"SUM($F$266:$H$266)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":0},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":0},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y266)","v":0},null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!AV270","v":0},null,{"$f":"SUM($F$270:$H$270)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":0},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},null,null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":0},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":0},{"$f":"SUM(U266:U270)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y271)","v":0},null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!AV273","v":0},null,{"$f":"SUM($F$273:$H$273)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":0},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":0},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y273)","v":0},null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$274","v":51879.17},{"$f":"+Adjustments!AV275","v":6830.802499999998},null,{"$f":"SUM($F$275:$H$275)","v":58709.972499999996},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":58709.972499999996},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":58709.972499999996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$276","v":-400.42000000000007},{"$f":"+Adjustments!AV277","v":26427.447500000002},null,{"$f":"SUM($F$277:$H$277)","v":26027.027500000004},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":26027.027500000004},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":26027.027500000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y277)","v":0},null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$278","v":667363.60999999987},{"$f":"+Adjustments!AV279","v":204386.74249999993},null,{"$f":"SUM($F$279:$H$279)","v":871750.3524999998},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":871750.3524999998},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":871750.3524999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":718842.35999999987},{"$f":"SUM(G275:G279)","v":237644.99249999993},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":956487.3524999998},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":956487.3524999998},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":956487.3524999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y280)","v":0},null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$281","v":137080.639},{"$f":"+Adjustments!AV282","v":7169.3610000000044},null,{"$f":"SUM($F$282:$H$282)","v":144250},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":144250},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":144250},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y282)","v":0},null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!AV284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!AV286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y286)","v":0},null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!AV288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},null,null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y289)","v":0},null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!AV291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y291)","v":0},null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!AV293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!AV297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},null,null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y298)","v":0},null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!AV300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y300)","v":0},null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$301","v":73752.42},{"$f":"+Adjustments!AV302","v":-489.59644000000844},null,{"$f":"SUM($F$302:$H$302)","v":73262.82355999999},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":73262.82355999999},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":73262.82355999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!AV306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":73752.42},{"$f":"SUM(G302:G306)","v":-489.59644000000844},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":73262.82355999999},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":73262.82355999999},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":73262.82355999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y307)","v":0},null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$308","v":172864},{"$f":"+Adjustments!AV309","v":-2132},null,{"$f":"SUM($F$309:$H$309)","v":170732},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":170732},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":170732},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y309)","v":0},null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$310","v":27337.99},{"$f":"+Adjustments!AV311","v":-3459.3986999999979},null,{"$f":"SUM($F$311:$H$311)","v":23878.591300000004},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":23878.591300000004},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":23878.591300000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!AV315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":27337.99},{"$f":"SUM(G311:G315)","v":-3459.3986999999979},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":23878.591300000004},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":23878.591300000004},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":23878.591300000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y316)","v":0},null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$317","v":271845},{"$f":"+Adjustments!AV318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":271845},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":271845},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":271845},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":113748.05999999997},{"$f":"+Adjustments!AV320","v":29340.516109999997},null,{"$f":"SUM($F$320:$H$320)","v":143088.57610999997},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":143088.57610999997},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":143088.57610999997},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$320","v":94279.09},{"$f":"+Adjustments!AV321","v":-94279.09},null,{"$f":"SUM($F$321:$H$321)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F239+F248+F257+F266+F320+F321","v":13593128.872196624},{"$f":"+G239+G248+G257+G266+G320+G321","v":-224188.14931662506},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":13368940.722879998},null,null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":13427650.695379999},null,null,{"$f":"+Q239+Q248+Q257+Q266+Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+T275+T320+T321","v":13368940.722879998},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":58709.972499999996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F277+F286","v":-400.42000000000007},{"$f":"+G277+G286","v":26427.447500000002},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":26027.027500000004},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":26027.027500000004},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":26027.027500000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+F284+F293+F302+F311+F275","v":152969.58000000002},{"$f":"+G284+G293+G302+G311+G275","v":2881.8073599999916},{"$f":"+H284+H293+H302+H311+H275","v":0},155851.38735999999,null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":155851.38735999999},null,null,{"$f":"+Q284+Q293+Q302+Q311","v":0},{"$f":"+R284+R293+R302+R311","v":0},null,{"$f":"+T284+T293+T302+T311","v":0},{"$f":"+U275+U284+U293+U302+U311","v":155851.38735999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,null,{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":17668922.777803373},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":4823064.2529066233},0,22491987.030710001,null,null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":22491987.030710001},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":22491987.030710001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":31414620.810000002},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":4628185.3584499983},0,36042806.168449998,null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},36042806.168449998,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,13368940.722879998,22673865.44557,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y327)","v":0},null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,null,{"$f":"F246+F255+F264+F273+F282+F291","v":3684953.1719999998},{"$f":"G246+G255+G264+G273+G282+G291","v":36834.828000000125},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":3721788},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":3721788},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":3577538},{"$f":"U246+U255+U264+U273+U282+U291","v":144250},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,null,{"$f":"F309+F318+F300","v":444709},{"$f":"G309+G318+G300","v":-2132},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":442577},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":442577},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":442577},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,null,{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4129662.1719999998},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":34702.828000000125},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4164365},null,null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4164365},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":3577538},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":586827},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y331)","v":0},null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!AV334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!AV338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},null,null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y339)","v":0},null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!AV341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y341)","v":0},null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!AV343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y343)","v":0},null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,null,null,{"$f":"+Adjustments!AV345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!AV347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},null,null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y348)","v":0},null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!AV350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y350)","v":0},null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},null,null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},null,null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},null,null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y355)","v":0},null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},null,null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},null,null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},null,null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":434367535.98388672},{"$f":"+G363+G365","v":12559759.937073162},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":446927295.92095989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F200+F229+F323+F353","v":434214566.40388674},{"$f":"G200+G229+G323+G353","v":12556878.129713161},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":446771444.53359991},null,null,null,{"$f":"M200+M229+M323+M353","v":433402503.81071991},{"$f":"N200+N229+N323+N353","v":13427650.695379999},null,null,{"$f":"Q200+Q229+Q323+Q353","v":433402503.81071991},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":13368940.722879998},{"$f":"U200+U229+U323+U353","v":58709.972499999996},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y363)","v":433402503.81071991},null,354]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F201+F230+F324","v":80993824.612691298},{"$f":"G201+G230+G324","v":10520230.923158675},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":91514055.535850003},null,null,null,{"$f":"M201+M230+M324","v":91488028.50835},{"$f":"N201+N230+N324","v":26027.027500000004},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":91488028.50835},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":26027.027500000004},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F325","v":152969.58000000002},{"$f":"G325","v":2881.8073599999916},{"$f":"H325","v":0},{"$f":"I325","v":155851.38735999999},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":155851.38735999999},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":155851.38735999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,null,{"$f":"F202+F231+F326+F354","v":458716918.54342198},{"$f":"G202+G231+G326+G354","v":161470813.13580805},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":620187731.67923009},null,null,null,{"$f":"M202+M231+M326+M354","v":597695744.64852011},{"$f":"N202+N231+N326+N354","v":22491987.030710001},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":597695744.64852011},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":22491987.030710001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y366)","v":0},null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F203+F232+F327+F355","v":974078279.1400001},{"$f":"G203+G232+G327+G355","v":184550803.9960399},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":1158629083.1360402},null,null,null,{"$f":"M203+M232+M327+M355","v":1122586276.9675901},{"$f":"N203+N232+N327+N355","v":36042806.168449998},null,null,{"$f":"Q203+Q232+Q327+Q355","v":433402503.81071991},{"$f":"R203+R232+R327+R355","v":689183773.15687013},null,{"$f":"T203+T232+T327+T355","v":13368940.722879998},{"$f":"U203+U232+U327+U355","v":22673865.44557},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y368)","v":433402503.81071991},null,359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,null,{"$f":"F205+F234+F329+F357","v":108384655.92299999},10525655.077000009,0,118910311,null,null,null,{"$f":"M205+M234+M329+M357","v":115188523},3721788,null,null,{"$f":"Q205+Q234+Q329+Q357","v":115188523},0,null,{"$f":"T205+T234+T329+T357","v":3577538},144250,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y370)","v":115188523},null,361]
[null,null,"Transportation Dth",null,null,103141685.60000001,-1578483.6000000089,0,101563202,null,null,null,101120625,442577,null,null,101120625,0,null,0,442577,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y371)","v":101120625},null,362]
[null,null,"SystemTotal Dth",null,null,211526341.523,8947171.4770000037,0,220473513,null,null,null,216309148,4164365,null,null,216309148,0,null,3577538,586827,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y372)","v":216309148},null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$15","v":1067917.1292290001},{"$f":"+Adjustments!AV380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":1067917.1292290001},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":1067917.1292290001},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":1067917.1292290001},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$I$16","v":32174.320770999962},{"$f":"+Adjustments!AV381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":32174.320770999962},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":32174.320770999962},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":32174.320770999962},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":1100091.45},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":1100091.45},null,null,null,{"$f":"SUM(M380:M381)","v":1067917.1292290001},{"$f":"SUM(N380:N381)","v":32174.320770999962},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":1067917.1292290001},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":32174.320770999962},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$20","v":1128521.19044},{"$f":"+Adjustments!AV385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":1128521.19044},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":1128521.19044},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":1128521.19044},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y385)","v":1128521.19044},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$21","v":37532.199559999994},{"$f":"+Adjustments!AV386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":37532.199559999994},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":37532.199559999994},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":37532.199559999994},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":1166053.3900000001},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":1166053.3900000001},null,null,null,{"$f":"SUM(M385:M386)","v":1128521.19044},{"$f":"SUM(N385:N386)","v":37532.199559999994},null,null,{"$f":"SUM(Q385:Q386)","v":1128521.19044},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":37532.199559999994},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y387)","v":1128521.19044},null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$25","v":2755442.5527999997},{"$f":"+Adjustments!AV390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":2755442.5527999997},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":2755442.5527999997},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":2755442.5527999997},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y390)","v":2755442.5527999997},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$26","v":94882.447199999966},{"$f":"+Adjustments!AV391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":94882.447199999966},null,null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":94882.447199999966},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":94882.447199999966},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":2850324.9999999995},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":2850324.9999999995},null,null,null,{"$f":"SUM(M390:M391)","v":2755442.5527999997},{"$f":"SUM(N390:N391)","v":94882.447199999966},null,null,{"$f":"SUM(Q390:Q391)","v":2755442.5527999997},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":94882.447199999966},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y392)","v":2755442.5527999997},null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$30","v":0},{"$f":"+Adjustments!AV395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":0},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":0},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y395)","v":0},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$31","v":0},{"$f":"+Adjustments!AV396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},null,null,null,{"$f":"SUM(M395:M396)","v":0},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y397)","v":0},null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$35","v":0},{"$f":"+Adjustments!AV400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":0},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":0},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y400)","v":0},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$36","v":0},{"$f":"+Adjustments!AV401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},null,null,null,{"$f":"SUM(M400:M401)","v":0},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y402)","v":0},null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$40","v":0},{"$f":"+Adjustments!AV405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":0},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":0},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y405)","v":0},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$41","v":0},{"$f":"+Adjustments!AV406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":0},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":0},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},null,null,null,{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},null,null,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y407)","v":0},null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$45","v":0},{"$f":"+Adjustments!AV410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$46","v":0},{"$f":"+Adjustments!AV411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$50","v":0},{"$f":"+Adjustments!AV415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":0},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":0},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y415)","v":0},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$51","v":0},{"$f":"+Adjustments!AV416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":0},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":0},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},null,null,null,{"$f":"SUM(M415:M416)","v":0},{"$f":"SUM(N415:N416)","v":0},null,null,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y417)","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$55","v":0},{"$f":"+Adjustments!AV420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$56","v":0},{"$f":"+Adjustments!AV421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$60","v":0},{"$f":"+Adjustments!AV425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$61","v":0},{"$f":"+Adjustments!AV426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$65","v":0},{"$f":"+Adjustments!AV430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$66","v":0},{"$f":"+Adjustments!AV431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$70","v":0},{"$f":"+Adjustments!AV435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$71","v":0},{"$f":"+Adjustments!AV436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$75","v":0},{"$f":"+Adjustments!AV440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$76","v":0},{"$f":"+Adjustments!AV441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$80","v":0},{"$f":"+Adjustments!AV445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$81","v":0},{"$f":"+Adjustments!AV446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$85","v":0},{"$f":"+Adjustments!AV450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$86","v":0},{"$f":"+Adjustments!AV451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$90","v":341404.42},{"$f":"+Adjustments!AV455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":341404.42},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":341404.42},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":341404.42},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y455)","v":341404.42},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$91","v":0},{"$f":"+Adjustments!AV456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":0},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":0},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":341404.42},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":341404.42},null,null,null,{"$f":"SUM(M455:M456)","v":341404.42},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":341404.42},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y457)","v":341404.42},null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$95","v":8810480.4460129999},{"$f":"+Adjustments!AV460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":8810480.4460129999},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":8810480.4460129999},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":8810480.4460129999},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$I$96","v":302077.8939870001},{"$f":"+Adjustments!AV461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":302077.8939870001},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":302077.8939870001},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":302077.8939870001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":9112558.3399999999},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":9112558.3399999999},null,null,null,{"$f":"SUM(M460:M461)","v":8810480.4460129999},{"$f":"SUM(N460:N461)","v":302077.8939870001},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":8810480.4460129999},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":302077.8939870001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$100","v":0},{"$f":"+Adjustments!AV465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$101","v":0},{"$f":"+Adjustments!AV466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$105","v":2057276.6046349998},{"$f":"+Adjustments!AV470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":2057276.6046349998},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":2057276.6046349998},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":2057276.6046349998},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$I$106","v":71133.505365000005},{"$f":"+Adjustments!AV471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":71133.505365000005},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":71133.505365000005},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":71133.505365000005},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":2128410.11},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":2128410.11},null,null,null,{"$f":"SUM(M470:M471)","v":2057276.6046349998},{"$f":"SUM(N470:N471)","v":71133.505365000005},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":2057276.6046349998},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":71133.505365000005},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$110","v":0},{"$f":"+Adjustments!AV475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$111","v":0},{"$f":"+Adjustments!AV476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$115","v":330333.30442100001},{"$f":"+Adjustments!AV480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":330333.30442100001},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":330333.30442100001},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":330333.30442100001},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$116","v":11161.85557900001},{"$f":"+Adjustments!AV481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":11161.85557900001},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":11161.85557900001},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":11161.85557900001},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":341495.16000000003},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":341495.16000000003},null,null,null,{"$f":"SUM(M480:M481)","v":330333.30442100001},{"$f":"SUM(N480:N481)","v":11161.85557900001},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":330333.30442100001},null,{"$f":"SUM(T480:T481)","v":11161.85557900001},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$120","v":7159589.8414229993},{"$f":"+Adjustments!AV485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":7159589.8414229993},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":7159589.8414229993},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":7159589.8414229993},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$I$121","v":252283.31857699994},{"$f":"+Adjustments!AV486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":252283.31857699994},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":252283.31857699994},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":252283.31857699994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":7411873.1599999992},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":7411873.1599999992},null,null,null,{"$f":"SUM(M485:M486)","v":7159589.8414229993},{"$f":"SUM(N485:N486)","v":252283.31857699994},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":7159589.8414229993},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":252283.31857699994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$I$125","v":431839.81239999994},{"$f":"+Adjustments!AV490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":431839.81239999994},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":431839.81239999994},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":431839.81239999994},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$I$126","v":15207.187599999999},{"$f":"+Adjustments!AV491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":15207.187599999999},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":15207.187599999999},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":15207.187599999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":447046.99999999994},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":447046.99999999994},null,null,null,{"$f":"SUM(M490:M491)","v":431839.81239999994},{"$f":"SUM(N490:N491)","v":15207.187599999999},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":431839.81239999994},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":15207.187599999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$130","v":0},{"$f":"+Adjustments!AV495","v":4927225.619728107},null,{"$f":"SUM($F$495:$H$495)","v":4927225.619728107},null,null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":4927225.619728107},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":4927225.619728107},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y495)","v":4927225.619728107},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$131","v":0},{"$f":"+Adjustments!AV496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":4927225.619728107},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":4927225.619728107},null,null,null,{"$f":"SUM(M495:M496)","v":4927225.619728107},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":4927225.619728107},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y497)","v":4927225.619728107},null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":19857437.138120998},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":19857437.138120998},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":19857437.138120998},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":19857437.138120998},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":4225368.1632399997},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":4927225.619728107},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":9152593.7829681076},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":9152593.7829681076},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":9152593.7829681076},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y502)","v":9152593.7829681076},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":24082805.301360995},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":4927225.619728107},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":29010030.921089102},null,null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":29010030.921089102},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":9152593.7829681076},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":19857437.138120998},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y503)","v":9152593.7829681076},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":672876.2263000001},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":672876.2263000001},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":672876.2263000001},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":672876.2263000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":143576.50233899997},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":143576.50233899997},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":143576.50233899997},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":143576.50233899997},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":816452.72863899986},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":816452.72863899986},null,null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":816452.72863899986},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":143576.502339},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":672876.22629999986},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":24899258.029999997},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":4927225.619728107},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":29826483.649728104},null,null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":29010030.921089102},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":816452.72863899986},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":9152593.7829681076},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":19857437.138120998},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":143576.502339},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":672876.22629999986},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y509)","v":9152593.7829681076},null,500]
[null,null,null,{"$f":"+F502+F506","v":4368944.6655789996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":998977537.17000008},{"$f":"G368+G509","v":189478029.61576802},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":1188455566.7857683},null,null,null,{"$f":"M368+M509","v":1151596307.8886793},{"$f":"N368+N509","v":36859258.897088997},null,null,{"$f":"Q368+Q509","v":442555097.59368801},{"$f":"R368+R509","v":709041210.29499114},null,{"$f":"T368+T509","v":13512517.225218998},{"$f":"U368+U509","v":23346741.671870001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y512)","v":442555097.59368801},null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":32600916.838951997},{"$f":"+Adjustments!AV521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":32600916.838951997},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":32600916.838951997},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":32600916.838951997},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":1133159.691048},{"$f":"+Adjustments!AV522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":1133159.691048},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":1133159.691048},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":1133159.691048},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":33734076.530000001},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":33734076.530000001},null,null,null,{"$f":"SUM(M522:M523)","v":32600916.838951997},{"$f":"SUM(N522:N523)","v":1133159.691048},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":32600916.838951997},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":1133159.691048},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":0},{"$f":"+Adjustments!AV526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":0},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!AV527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":0},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},null,null,null,{"$f":"SUM(M527:M528)","v":0},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":16610191.004796999},{"$f":"+Adjustments!AV531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":16610191.004796999},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":16610191.004796999},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":16610191.004796999},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":572460.9352030002},{"$f":"+Adjustments!AV532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":572460.9352030002},null,null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":572460.9352030002},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":572460.9352030002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":17182651.939999998},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":17182651.939999998},null,null,null,{"$f":"SUM(M532:M533)","v":16610191.004796999},{"$f":"SUM(N532:N533)","v":572460.9352030002},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":16610191.004796999},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":572460.9352030002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!AV536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!AV537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":0},{"$f":"+Adjustments!AV541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":0},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":0},{"$f":"+Adjustments!AV542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":0},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":0},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},null,null,null,{"$f":"SUM(M542:M543)","v":0},{"$f":"SUM(N542:N543)","v":0},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":0},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!AV546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!AV547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!AV551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!AV552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":268146960.39922601},{"$f":"+Adjustments!AV556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":268146960.39922601},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":268146960.39922601},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":268146960.39922601},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":9353121.7107739896},{"$f":"+Adjustments!AV557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":9353121.7107739896},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":9353121.7107739896},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":9353121.7107739896},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":277500082.11000001},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":277500082.11000001},null,null,null,{"$f":"SUM(M557:M558)","v":268146960.39922601},{"$f":"SUM(N557:N558)","v":9353121.7107739896},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":268146960.39922601},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":9353121.7107739896},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":3786908.9816839998},{"$f":"+Adjustments!AV561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":3786908.9816839998},null,null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":3786908.9816839998},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":3786908.9816839998},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":133498.08831600018},{"$f":"+Adjustments!AV562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":133498.08831600018},null,null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":133498.08831600018},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":133498.08831600018},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":3920407.07},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":3920407.07},null,null,null,{"$f":"SUM(M562:M563)","v":3786908.9816839998},{"$f":"SUM(N562:N563)","v":133498.08831600018},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":3786908.9816839998},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":133498.08831600018},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":0},{"$f":"+Adjustments!AV566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":0},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":0},{"$f":"+Adjustments!AV567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":0},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":0},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},null,null,null,{"$f":"SUM(M567:M568)","v":0},{"$f":"SUM(N567:N568)","v":0},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":0},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!AV571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!AV572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":-65114120.237848006},{"$f":"+Adjustments!AV576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":-65114120.237848006},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":-65114120.237848006},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":-65114120.237848006},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":-2028163.7621520015},{"$f":"+Adjustments!AV577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":-2028163.7621520015},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":-2028163.7621520015},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":-2028163.7621520015},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":-67142284.000000015},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":-67142284.000000015},null,null,null,{"$f":"SUM(M577:M578)","v":-65114120.237848006},{"$f":"SUM(N577:N578)","v":-2028163.7621520015},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":-65114120.237848006},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":-2028163.7621520015},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":1486409.8366780002},{"$f":"+Adjustments!AV581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":1486409.8366780002},null,null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":1486409.8366780002},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":1486409.8366780002},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":41758.723321999991},{"$f":"+Adjustments!AV582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":41758.723321999991},null,null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":41758.723321999991},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":41758.723321999991},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":1528168.56},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":1528168.56},null,null,null,{"$f":"SUM(M582:M583)","v":1486409.8366780002},{"$f":"SUM(N582:N583)","v":41758.723321999991},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":1486409.8366780002},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":41758.723321999991},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":52058607.269253992},{"$f":"+Adjustments!AV586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":52058607.269253992},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":52058607.269253992},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":52058607.269253992},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":1860822.6707460003},{"$f":"+Adjustments!AV587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":1860822.6707460003},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":1860822.6707460003},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":1860822.6707460003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":53919429.93999999},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":53919429.93999999},null,null,null,{"$f":"SUM(M587:M588)","v":52058607.269253992},{"$f":"SUM(N587:N588)","v":1860822.6707460003},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":52058607.269253992},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":1860822.6707460003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-51307867.258450001},{"$f":"+Adjustments!AV591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-51307867.258450001},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-51307867.258450001},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-51307867.258450001},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-1717547.1315499987},{"$f":"+Adjustments!AV592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-1717547.1315499987},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-1717547.1315499987},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-1717547.1315499987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-53025414.390000001},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-53025414.390000001},null,null,null,{"$f":"SUM(M592:M593)","v":-51307867.258450001},{"$f":"SUM(N592:N593)","v":-1717547.1315499987},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-51307867.258450001},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-1717547.1315499987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":2725778.0775830001},{"$f":"+Adjustments!AV596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":2725778.0775830001},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":2725778.0775830001},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":2725778.0775830001},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":94236.582417000027},{"$f":"+Adjustments!AV597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":94236.582417000027},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":94236.582417000027},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":94236.582417000027},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":2820014.66},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":2820014.66},null,null,null,{"$f":"SUM(M597:M598)","v":2725778.0775830001},{"$f":"SUM(N597:N598)","v":94236.582417000027},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":2725778.0775830001},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":94236.582417000027},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":211175292.14531398},{"$f":"+Adjustments!AV601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":211175292.14531398},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":211175292.14531398},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":211175292.14531398},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":7317193.3646859974},{"$f":"+Adjustments!AV602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":7317193.3646859974},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":7317193.3646859974},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":7317193.3646859974},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":218492485.50999999},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":218492485.50999999},null,null,null,{"$f":"SUM(M602:M603)","v":211175292.14531398},{"$f":"SUM(N602:N603)","v":7317193.3646859974},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":211175292.14531398},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":7317193.3646859974},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!AV606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!AV607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!AV611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!AV612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":69262983.882890999},{"$f":"+Adjustments!AV616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":69262983.882890999},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":69262983.882890999},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":69262983.882890999},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2404759.0671089999},{"$f":"+Adjustments!AV617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2404759.0671089999},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2404759.0671089999},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2404759.0671089999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":71667742.950000003},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":71667742.950000003},null,null,null,{"$f":"SUM(M617:M618)","v":69262983.882890999},{"$f":"SUM(N617:N618)","v":2404759.0671089999},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":69262983.882890999},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2404759.0671089999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!AV621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!AV622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!AV626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!AV627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},null,null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":541432060.94008088},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":541432060.94008088},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":541432060.94008088},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":541432060.94008088},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":19165299.939918987},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":19165299.939918987},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":19165299.939918987},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":19165299.939918987},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":467596.99635004997},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":167141552.35856012},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":167609149.35491025},null,null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":167609149.35491025},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":167609149.35491025},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":-823901.3558156155},{"$f":"+(G324+G326+G354+G505)-G635","v":4849491.7004066231},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":4025590.3445910141},null,null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":4025590.3445910141},null,null,{"$f":"+(Q324+Q326+Q354+Q505)-Q635","v":0},{"$f":"+(R324+R326+R354+R505)-R635","v":0},null,{"$f":"+(T324+T326+T354+T505)-T635","v":0},{"$f":"+(U324+U326+U354+U505)-U635","v":4025590.3445910141},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":560241056.52053428},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":171991044.05896673},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":732232100.57950139},null,null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":709041210.29499114},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":23190890.284510002},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":709041210.29499114},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":23190890.284510002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":560597360.88000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":-102.26917999999932},{"$f":"EXPENSES!G138","v":-10879.7},{"$f":"+Adjustments!AV646","v":-102.26917999999932},null,{"$f":"SUM($F$647:$H$647)","v":-10981.96918},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-10608.594906492161},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-373.37427350783918},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-10608.594906492161},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-373.37427350783918},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y647)","v":-10608.594906492161},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":-272464.70680799999},{"$f":"EXPENSES!G139","v":-265777.32},{"$f":"+Adjustments!AV647","v":-272464.70680799999},null,{"$f":"SUM($F$648:$H$648)","v":-538242.02680799994},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-519942.41929345543},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-18299.607514544477},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-519942.41929345543},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-18299.607514544477},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y648)","v":-519942.41929345543},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":-272566.97598799999},{"$f":"SUM(F647:F648)","v":-276657.02},{"$f":"SUM(G647:G648)","v":-272566.97598799999},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-549223.99598799995},null,null,null,{"$f":"SUM(M647:M648)","v":-530551.01419994759},{"$f":"SUM(N647:N648)","v":-18672.981788052315},null,null,{"$f":"SUM(Q647:Q648)","v":-530551.01419994759},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-18672.981788052315},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y650)","v":-530551.01419994759},null,641]
[null,null,null,null,{"$f":"+G651-Adjustments!H651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$f":"+G653-Adjustments!H653","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G654-Adjustments!H654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y653+1","v":645}]
[null,null,"Utah",null,{"$f":"+G655-Adjustments!H655","v":560194.73406742141},{"$f":"EXPENSES!G146","v":6965699.9000000004},{"$f":"+Adjustments!AV654","v":560194.73406742141},null,{"$f":"SUM($F$655:$H$655)","v":7525894.6340674218},null,null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":7525894.6340674218},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":7525894.6340674218},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y655)","v":7525894.6340674218},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":40045.82557676069},{"$f":"EXPENSES!G147","v":497946.85},{"$f":"+Adjustments!AV655","v":40045.82557676069},null,{"$f":"SUM($F$656:$H$656)","v":537992.67557676067},null,null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":537992.67557676067},null,"G",{"$f":"IF(P656=\"G\",M656,IF(P656=\"PT\",0,ERR))","v":0},{"$f":"IF(P656=\"PT\",M656,IF(P656=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S656=\"G\",N656,IF(S656=\"PT\",0,ERR))","v":537992.67557676067},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":600240.5596441821},{"$f":"SUM(F655:F656)","v":7463646.75},{"$f":"SUM(G655:G656)","v":600240.5596441821},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":8063887.3096441822},null,null,null,{"$f":"SUM(M655:M656)","v":7525894.6340674218},{"$f":"SUM(N655:N656)","v":537992.67557676067},null,null,{"$f":"SUM(Q655:Q656)","v":7525894.6340674218},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":537992.67557676067},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y657)","v":7525894.6340674218},null,648]
[null,null,null,null,{"$f":"+G658-Adjustments!H658","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":98164.913961163722},{"$f":"EXPENSES!G151","v":1501650.5499999998},{"$f":"+Adjustments!AV659","v":98164.913961163722},null,{"$f":"SUM($F$660:$H$660)","v":1599815.4639611635},null,null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1599815.4639611635},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":1599815.4639611635},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y660)","v":1599815.4639611635},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":2892.3341755105575},{"$f":"EXPENSES!G152","v":44244.68},{"$f":"+Adjustments!AV660","v":2892.3341755105575},null,{"$f":"SUM($F$661:$H$661)","v":47137.014175510558},null,null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":47137.014175510558},null,"G",{"$f":"IF(P661=\"G\",M661,IF(P661=\"PT\",0,ERR))","v":0},{"$f":"IF(P661=\"PT\",M661,IF(P661=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S661=\"G\",N661,IF(S661=\"PT\",0,ERR))","v":47137.014175510558},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":101057.24813667429},{"$f":"SUM(F660:F661)","v":1545895.2299999997},{"$f":"SUM(G660:G661)","v":101057.24813667429},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":1646952.478136674},null,null,null,{"$f":"SUM(M660:M661)","v":1599815.4639611635},{"$f":"SUM(N660:N661)","v":47137.014175510558},null,null,{"$f":"SUM(Q660:Q661)","v":1599815.4639611635},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":47137.014175510558},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y662)","v":1599815.4639611635},null,653]
[null,null,null,null,{"$f":"+G663-Adjustments!H663","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!G156","v":0},{"$f":"+Adjustments!AV664","v":0},null,{"$f":"SUM($F$665:$H$665)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":0},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":0},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y665)","v":0},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":-6},{"$f":"EXPENSES!G157","v":0},{"$f":"+Adjustments!AV665","v":-6},null,{"$f":"SUM($F$666:$H$666)","v":-6},null,null,"Wyoming",{"$f":"VLOOKUP($L666,$L$2:$N$7,2,FALSE)*I666","v":0},{"$f":"VLOOKUP($L666,$L$2:$N$7,3,FALSE)*I666","v":-6},null,"G",{"$f":"IF(P666=\"G\",M666,IF(P666=\"PT\",0,ERR))","v":0},{"$f":"IF(P666=\"PT\",M666,IF(P666=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S666=\"G\",N666,IF(S666=\"PT\",0,ERR))","v":-6},{"$f":"IF(S666=\"PT\",N666,IF(S666=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y666)","v":0},null,657]
[null,null,"Total",null,{"$f":"+G667-Adjustments!H667","v":-6},{"$f":"SUM(F665:F666)","v":0},{"$f":"SUM(G665:G666)","v":-6},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":-6},null,null,null,{"$f":"SUM(M665:M666)","v":0},{"$f":"SUM(N665:N666)","v":-6},null,null,{"$f":"SUM(Q665:Q666)","v":0},{"$f":"SUM(R665:R666)","v":0},null,{"$f":"SUM(T665:T666)","v":-6},{"$f":"SUM(U665:U666)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y667)","v":0},null,658]
[null,null,null,null,{"$f":"+G668-Adjustments!H668","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":0},{"$f":"EXPENSES!G161","v":0},{"$f":"+Adjustments!AV669","v":0},null,{"$f":"SUM($F$670:$H$670)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":0},{"$f":"VLOOKUP($L670,$L$2:$N$7,3,FALSE)*I670","v":0},null,"G",{"$f":"IF(P670=\"G\",M670,IF(P670=\"PT\",0,ERR))","v":0},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y670)","v":0},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":0},{"$f":"EXPENSES!G162","v":0},{"$f":"+Adjustments!AV670","v":0},null,{"$f":"SUM($F$671:$H$671)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L671,$L$2:$N$7,2,FALSE)*I671","v":0},{"$f":"VLOOKUP($L671,$L$2:$N$7,3,FALSE)*I671","v":0},null,"G",{"$f":"IF(P671=\"G\",M671,IF(P671=\"PT\",0,ERR))","v":0},{"$f":"IF(P671=\"PT\",M671,IF(P671=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S671=\"G\",N671,IF(S671=\"PT\",0,ERR))","v":0},{"$f":"IF(S671=\"PT\",N671,IF(S671=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":0},{"$f":"SUM(F670:F671)","v":0},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},null,null,null,{"$f":"SUM(M670:M671)","v":0},{"$f":"SUM(N670:N671)","v":0},null,null,{"$f":"SUM(Q670:Q671)","v":0},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y672)","v":0},null,663]
[null,null,null,null,{"$f":"+G673-Adjustments!H673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":511288.29638594761},{"$f":"EXPENSES!G166","v":17813365.32},{"$f":"+Adjustments!AV674","v":511288.29638594761},null,{"$f":"SUM($F$675:$H$675)","v":18324653.616385948},null,null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":18324653.616385948},{"$f":"VLOOKUP($L675,$L$2:$N$7,3,FALSE)*I675","v":0},null,"G",{"$f":"IF(P675=\"G\",M675,IF(P675=\"PT\",0,ERR))","v":18324653.616385948},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y675)","v":18324653.616385948},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":15310.026186028612},{"$f":"EXPENSES!G167","v":533403.74},{"$f":"+Adjustments!AV675","v":15310.026186028612},null,{"$f":"SUM($F$676:$H$676)","v":548713.7661860286},null,null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":548713.7661860286},null,"G",{"$f":"IF(P676=\"G\",M676,IF(P676=\"PT\",0,ERR))","v":0},{"$f":"IF(P676=\"PT\",M676,IF(P676=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S676=\"G\",N676,IF(S676=\"PT\",0,ERR))","v":548713.7661860286},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":526598.32257197623},{"$f":"SUM(F675:F676)","v":18346769.059999999},{"$f":"SUM(G675:G676)","v":526598.32257197623},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":18873367.382571977},null,null,null,{"$f":"SUM(M675:M676)","v":18324653.616385948},{"$f":"SUM(N675:N676)","v":548713.7661860286},null,null,{"$f":"SUM(Q675:Q676)","v":18324653.616385948},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":548713.7661860286},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y677)","v":18324653.616385948},null,668]
[null,null,null,null,{"$f":"+G678-Adjustments!H678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,669]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":229774.35488766246},{"$f":"EXPENSES!G171","v":3477109.57},{"$f":"+Adjustments!AV679","v":229774.35488766246},null,{"$f":"SUM($F$680:$H$680)","v":3706883.9248876623},null,null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":3706883.9248876623},{"$f":"VLOOKUP($L680,$L$2:$N$7,3,FALSE)*I680","v":0},null,"G",{"$f":"IF(P680=\"G\",M680,IF(P680=\"PT\",0,ERR))","v":3706883.9248876623},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y680)","v":3706883.9248876623},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":6904.0028651009343},{"$f":"EXPENSES!G172","v":104476.29999999999},{"$f":"+Adjustments!AV680","v":6904.0028651009343},null,{"$f":"SUM($F$681:$H$681)","v":111380.30286510092},null,null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":111380.30286510092},null,"G",{"$f":"IF(P681=\"G\",M681,IF(P681=\"PT\",0,ERR))","v":0},{"$f":"IF(P681=\"PT\",M681,IF(P681=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S681=\"G\",N681,IF(S681=\"PT\",0,ERR))","v":111380.30286510092},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":236678.35775276338},{"$f":"SUM(F680:F681)","v":3581585.8699999996},{"$f":"SUM(G680:G681)","v":236678.35775276338},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":3818264.2277527633},null,null,null,{"$f":"SUM(M680:M681)","v":3706883.9248876623},{"$f":"SUM(N680:N681)","v":111380.30286510092},null,null,{"$f":"SUM(Q680:Q681)","v":3706883.9248876623},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":111380.30286510092},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y682)","v":3706883.9248876623},null,673]
[null,null,null,null,{"$f":"+G683-Adjustments!H683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":170472.25447870791},{"$f":"EXPENSES!G176","v":2575637.91},{"$f":"+Adjustments!AV684","v":170472.25447870791},null,{"$f":"SUM($F$685:$H$685)","v":2746110.1644787081},null,null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":2746110.1644787081},{"$f":"VLOOKUP($L685,$L$2:$N$7,3,FALSE)*I685","v":0},null,"G",{"$f":"IF(P685=\"G\",M685,IF(P685=\"PT\",0,ERR))","v":2746110.1644787081},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y685)","v":2746110.1644787081},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":13373.759231176897},{"$f":"EXPENSES!G177","v":202061.97999999998},{"$f":"+Adjustments!AV685","v":13373.759231176897},null,{"$f":"SUM($F$686:$H$686)","v":215435.73923117688},null,null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":215435.73923117688},null,"G",{"$f":"IF(P686=\"G\",M686,IF(P686=\"PT\",0,ERR))","v":0},{"$f":"IF(P686=\"PT\",M686,IF(P686=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S686=\"G\",N686,IF(S686=\"PT\",0,ERR))","v":215435.73923117688},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":183846.01370988481},{"$f":"SUM(F685:F686)","v":2777699.89},{"$f":"SUM(G685:G686)","v":183846.01370988481},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":2961545.9037098847},null,null,null,{"$f":"SUM(M685:M686)","v":2746110.1644787081},{"$f":"SUM(N685:N686)","v":215435.73923117688},null,null,{"$f":"SUM(Q685:Q686)","v":2746110.1644787081},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":215435.73923117688},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y687)","v":2746110.1644787081},null,678]
[null,null,null,null,{"$f":"+G688-Adjustments!H688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,679]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":121478.71618393576},{"$f":"EXPENSES!G181","v":1733202.44},{"$f":"+Adjustments!AV689","v":121478.71618393576},null,{"$f":"SUM($F$690:$H$690)","v":1854681.1561839357},null,null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":1854681.1561839357},{"$f":"VLOOKUP($L690,$L$2:$N$7,3,FALSE)*I690","v":0},null,"G",{"$f":"IF(P690=\"G\",M690,IF(P690=\"PT\",0,ERR))","v":1854681.1561839357},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y690)","v":1854681.1561839357},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":4366.8242796434861},{"$f":"EXPENSES!G182","v":62303.840000000004},{"$f":"+Adjustments!AV690","v":4366.8242796434861},null,{"$f":"SUM($F$691:$H$691)","v":66670.66427964349},null,null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":66670.66427964349},null,"G",{"$f":"IF(P691=\"G\",M691,IF(P691=\"PT\",0,ERR))","v":0},{"$f":"IF(P691=\"PT\",M691,IF(P691=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S691=\"G\",N691,IF(S691=\"PT\",0,ERR))","v":66670.66427964349},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":125845.54046357924},{"$f":"SUM(F690:F691)","v":1795506.28},{"$f":"SUM(G690:G691)","v":125845.54046357924},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":1921351.8204635791},null,null,null,{"$f":"SUM(M690:M691)","v":1854681.1561839357},{"$f":"SUM(N690:N691)","v":66670.66427964349},null,null,{"$f":"SUM(Q690:Q691)","v":1854681.1561839357},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":66670.66427964349},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y692)","v":1854681.1561839357},null,683]
[null,null,null,null,{"$f":"+G693-Adjustments!H693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":4989395.4398667682},{"$f":"EXPENSES!G186","v":16922458.899999999},{"$f":"+Adjustments!AV694","v":4989395.4398667682},null,{"$f":"SUM($F$695:$H$695)","v":21911854.339866765},null,null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":21911854.339866765},{"$f":"VLOOKUP($L695,$L$2:$N$7,3,FALSE)*I695","v":0},null,"G",{"$f":"IF(P695=\"G\",M695,IF(P695=\"PT\",0,ERR))","v":21911854.339866765},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y695)","v":21911854.339866765},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":56620.502634875942},{"$f":"EXPENSES!G187","v":1082584.3800000001},{"$f":"+Adjustments!AV695","v":56620.502634875942},null,{"$f":"SUM($F$696:$H$696)","v":1139204.8826348761},null,null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":1139204.8826348761},null,"G",{"$f":"IF(P696=\"G\",M696,IF(P696=\"PT\",0,ERR))","v":0},{"$f":"IF(P696=\"PT\",M696,IF(P696=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S696=\"G\",N696,IF(S696=\"PT\",0,ERR))","v":1139204.8826348761},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":5046015.9425016437},{"$f":"SUM(F695:F696)","v":18005043.279999997},{"$f":"SUM(G695:G696)","v":5046015.9425016437},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":23051059.222501639},null,null,null,{"$f":"SUM(M695:M696)","v":21911854.339866765},{"$f":"SUM(N695:N696)","v":1139204.8826348761},null,null,{"$f":"SUM(Q695:Q696)","v":21911854.339866765},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":1139204.8826348761},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y697)","v":21911854.339866765},null,688]
[null,null,null,null,{"$f":"+G698-Adjustments!H698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":634.59122097445106},{"$f":"EXPENSES!G191","v":9885.1},{"$f":"+Adjustments!AV699","v":634.59122097445106},null,{"$f":"SUM($F$700:$H$700)","v":10519.691220974451},null,null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":10519.691220974451},{"$f":"VLOOKUP($L700,$L$2:$N$7,3,FALSE)*I700","v":0},null,"G",{"$f":"IF(P700=\"G\",M700,IF(P700=\"PT\",0,ERR))","v":10519.691220974451},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y700)","v":10519.691220974451},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":20.97821156994172},{"$f":"EXPENSES!G192","v":326.77999999999997},{"$f":"+Adjustments!AV700","v":20.97821156994172},null,{"$f":"SUM($F$701:$H$701)","v":347.75821156994169},null,null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":347.75821156994169},null,"G",{"$f":"IF(P701=\"G\",M701,IF(P701=\"PT\",0,ERR))","v":0},{"$f":"IF(P701=\"PT\",M701,IF(P701=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S701=\"G\",N701,IF(S701=\"PT\",0,ERR))","v":347.75821156994169},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":655.56943254439284},{"$f":"SUM(F700:F701)","v":10211.880000000001},{"$f":"SUM(G700:G701)","v":655.56943254439284},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":10867.449432544394},null,null,null,{"$f":"SUM(M700:M701)","v":10519.691220974451},{"$f":"SUM(N700:N701)","v":347.75821156994169},null,null,{"$f":"SUM(Q700:Q701)","v":10519.691220974451},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":347.75821156994169},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y702)","v":10519.691220974451},null,693]
[null,null,null,null,{"$f":"+G703-Adjustments!H703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":-8.53640000000001E-4},{"$f":"EXPENSES!G196","v":-0.01},{"$f":"+Adjustments!AV704","v":-8.53640000000001E-4},null,{"$f":"SUM($F$705:$H$705)","v":-1.0853640000000001E-2},null,null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":-1.0853640000000001E-2},{"$f":"VLOOKUP($L705,$L$2:$N$7,3,FALSE)*I705","v":0},null,"G",{"$f":"IF(P705=\"G\",M705,IF(P705=\"PT\",0,ERR))","v":-1.0853640000000001E-2},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y705)","v":-1.0853640000000001E-2},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":0},{"$f":"EXPENSES!G197","v":0},{"$f":"+Adjustments!AV705","v":0},null,{"$f":"SUM($F$706:$H$706)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":0},null,"G",{"$f":"IF(P706=\"G\",M706,IF(P706=\"PT\",0,ERR))","v":0},{"$f":"IF(P706=\"PT\",M706,IF(P706=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S706=\"G\",N706,IF(S706=\"PT\",0,ERR))","v":0},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":-8.53640000000001E-4},{"$f":"SUM(F705:F706)","v":-0.01},{"$f":"SUM(G705:G706)","v":-8.53640000000001E-4},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":-1.0853640000000001E-2},null,null,null,{"$f":"SUM(M705:M706)","v":-1.0853640000000001E-2},{"$f":"SUM(N705:N706)","v":0},null,null,{"$f":"SUM(Q705:Q706)","v":-1.0853640000000001E-2},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":0},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y707)","v":-1.0853640000000001E-2},null,698]
[null,null,null,null,{"$f":"+G708-Adjustments!H708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":0},{"$f":"EXPENSES!G201","v":0},{"$f":"+Adjustments!AV709","v":0},null,{"$f":"SUM($F$710:$H$710)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":0},{"$f":"VLOOKUP($L710,$L$2:$N$7,3,FALSE)*I710","v":0},null,"G",{"$f":"IF(P710=\"G\",M710,IF(P710=\"PT\",0,ERR))","v":0},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y710)","v":0},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":0},{"$f":"EXPENSES!G202","v":0},{"$f":"+Adjustments!AV710","v":0},null,{"$f":"SUM($F$711:$H$711)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":0},null,"G",{"$f":"IF(P711=\"G\",M711,IF(P711=\"PT\",0,ERR))","v":0},{"$f":"IF(P711=\"PT\",M711,IF(P711=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S711=\"G\",N711,IF(S711=\"PT\",0,ERR))","v":0},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":0},{"$f":"SUM(F710:F711)","v":0},{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":0},null,null,null,{"$f":"SUM(M710:M711)","v":0},{"$f":"SUM(N710:N711)","v":0},null,null,{"$f":"SUM(Q710:Q711)","v":0},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":0},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y712)","v":0},null,703]
[null,null,null,null,{"$f":"+G713-Adjustments!H713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,704]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":4026505.238853123},{"$f":"EXPENSES!G206","v":9267142.7800000012},{"$f":"+Adjustments!AV714","v":4026505.238853123},null,{"$f":"SUM($F$715:$H$715)","v":13293648.018853124},null,null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":13293648.018853124},{"$f":"VLOOKUP($L715,$L$2:$N$7,3,FALSE)*I715","v":0},null,"G",{"$f":"IF(P715=\"G\",M715,IF(P715=\"PT\",0,ERR))","v":13293648.018853124},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y715)","v":13293648.018853124},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":23.233050130056654},{"$f":"EXPENSES!G207","v":17752.22},{"$f":"+Adjustments!AV715","v":23.233050130056654},null,{"$f":"SUM($F$716:$H$716)","v":17775.453050130058},null,null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":17775.453050130058},null,"G",{"$f":"IF(P716=\"G\",M716,IF(P716=\"PT\",0,ERR))","v":0},{"$f":"IF(P716=\"PT\",M716,IF(P716=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S716=\"G\",N716,IF(S716=\"PT\",0,ERR))","v":17775.453050130058},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":4026528.4719032529},{"$f":"SUM(F715:F716)","v":9284895.0000000019},{"$f":"SUM(G715:G716)","v":4026528.4719032529},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":13311423.471903255},null,null,null,{"$f":"SUM(M715:M716)","v":13293648.018853124},{"$f":"SUM(N715:N716)","v":17775.453050130058},null,null,{"$f":"SUM(Q715:Q716)","v":13293648.018853124},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":17775.453050130058},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y717)","v":13293648.018853124},null,708]
[null,null,null,null,{"$f":"+G718-Adjustments!H718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G719-Adjustments!H719","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,710]
[null,null,"Utah",null,{"$f":"+G720-Adjustments!H720","v":213005.99835530389},{"$f":"EXPENSES!G211","v":3482508.06},{"$f":"+Adjustments!AV719","v":213005.99835530389},null,{"$f":"SUM($F$720:$H$720)","v":3695514.0583553039},null,null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":3695514.0583553039},{"$f":"VLOOKUP($L720,$L$2:$N$7,3,FALSE)*I720","v":0},null,"G",{"$f":"IF(P720=\"G\",M720,IF(P720=\"PT\",0,ERR))","v":3695514.0583553039},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y720)","v":3695514.0583553039},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":2422.1524238106358},{"$f":"EXPENSES!G212","v":39600.600000000006},{"$f":"+Adjustments!AV720","v":2422.1524238106358},null,{"$f":"SUM($F$721:$H$721)","v":42022.752423810642},null,null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":42022.752423810642},null,"G",{"$f":"IF(P721=\"G\",M721,IF(P721=\"PT\",0,ERR))","v":0},{"$f":"IF(P721=\"PT\",M721,IF(P721=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S721=\"G\",N721,IF(S721=\"PT\",0,ERR))","v":42022.752423810642},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":215428.15077911451},{"$f":"SUM(F720:F721)","v":3522108.66},{"$f":"SUM(G720:G721)","v":215428.15077911451},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":3737536.8107791147},null,null,null,{"$f":"SUM(M720:M721)","v":3695514.0583553039},{"$f":"SUM(N720:N721)","v":42022.752423810642},null,null,{"$f":"SUM(Q720:Q721)","v":3695514.0583553039},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":42022.752423810642},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y722)","v":3695514.0583553039},null,713]
[null,null,null,null,{"$f":"+G723-Adjustments!H723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":3459.3745609300531},{"$f":"EXPENSES!G216","v":68457.460000000006},{"$f":"+Adjustments!AV724","v":3459.3745609300531},null,{"$f":"SUM($F$725:$H$725)","v":71916.83456093006},null,null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":71916.83456093006},{"$f":"VLOOKUP($L725,$L$2:$N$7,3,FALSE)*I725","v":0},null,"G",{"$f":"IF(P725=\"G\",M725,IF(P725=\"PT\",0,ERR))","v":71916.83456093006},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y725)","v":71916.83456093006},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":110.03806570398137},{"$f":"EXPENSES!G217","v":2177.5399999999995},{"$f":"+Adjustments!AV725","v":110.03806570398137},null,{"$f":"SUM($F$726:$H$726)","v":2287.5780657039809},null,null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":2287.5780657039809},null,"G",{"$f":"IF(P726=\"G\",M726,IF(P726=\"PT\",0,ERR))","v":0},{"$f":"IF(P726=\"PT\",M726,IF(P726=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S726=\"G\",N726,IF(S726=\"PT\",0,ERR))","v":2287.5780657039809},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":3569.4126266340345},{"$f":"SUM(F725:F726)","v":70635},{"$f":"SUM(G725:G726)","v":3569.4126266340345},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":74204.412626634046},null,null,null,{"$f":"SUM(M725:M726)","v":71916.83456093006},{"$f":"SUM(N725:N726)","v":2287.5780657039809},null,null,{"$f":"SUM(Q725:Q726)","v":71916.83456093006},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":2287.5780657039809},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y727)","v":71916.83456093006},null,718]
[null,null,null,null,{"$f":"+G728-Adjustments!H728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":58555.020038628369},{"$f":"EXPENSES!G221","v":916775.53999999992},{"$f":"+Adjustments!AV729","v":58555.020038628369},null,{"$f":"SUM($F$730:$H$730)","v":975330.56003862829},null,null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":975330.56003862829},{"$f":"VLOOKUP($L730,$L$2:$N$7,3,FALSE)*I730","v":0},null,"G",{"$f":"IF(P730=\"G\",M730,IF(P730=\"PT\",0,ERR))","v":975330.56003862829},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y730)","v":975330.56003862829},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":2811.1081166617223},{"$f":"EXPENSES!G222","v":44012.54},{"$f":"+Adjustments!AV730","v":2811.1081166617223},null,{"$f":"SUM($F$731:$H$731)","v":46823.648116661723},null,null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":46823.648116661723},null,"G",{"$f":"IF(P731=\"G\",M731,IF(P731=\"PT\",0,ERR))","v":0},{"$f":"IF(P731=\"PT\",M731,IF(P731=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S731=\"G\",N731,IF(S731=\"PT\",0,ERR))","v":46823.648116661723},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":61366.128155290091},{"$f":"SUM(F730:F731)","v":960788.08},{"$f":"SUM(G730:G731)","v":61366.128155290091},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":1022154.20815529},null,null,null,{"$f":"SUM(M730:M731)","v":975330.56003862829},{"$f":"SUM(N730:N731)","v":46823.648116661723},null,null,{"$f":"SUM(Q730:Q731)","v":975330.56003862829},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":46823.648116661723},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y732)","v":975330.56003862829},null,723]
[null,null,null,null,{"$f":"+G733-Adjustments!H733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,724]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":36279.217553978553},{"$f":"EXPENSES!G226","v":596443.01},{"$f":"+Adjustments!AV734","v":36279.217553978553},null,{"$f":"SUM($F$735:$H$735)","v":632722.22755397856},null,null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":632722.22755397856},{"$f":"VLOOKUP($L735,$L$2:$N$7,3,FALSE)*I735","v":0},null,"G",{"$f":"IF(P735=\"G\",M735,IF(P735=\"PT\",0,ERR))","v":632722.22755397856},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y735)","v":632722.22755397856},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":8895.5056286257168},{"$f":"EXPENSES!G227","v":146245.21999999997},{"$f":"+Adjustments!AV735","v":8895.5056286257168},null,{"$f":"SUM($F$736:$H$736)","v":155140.72562862569},null,null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":155140.72562862569},null,"G",{"$f":"IF(P736=\"G\",M736,IF(P736=\"PT\",0,ERR))","v":0},{"$f":"IF(P736=\"PT\",M736,IF(P736=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S736=\"G\",N736,IF(S736=\"PT\",0,ERR))","v":155140.72562862569},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":45174.72318260427},{"$f":"SUM(F735:F736)","v":742688.23},{"$f":"SUM(G735:G736)","v":45174.72318260427},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":787862.95318260428},null,null,null,{"$f":"SUM(M735:M736)","v":632722.22755397856},{"$f":"SUM(N735:N736)","v":155140.72562862569},null,null,{"$f":"SUM(Q735:Q736)","v":632722.22755397856},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":155140.72562862569},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y737)","v":632722.22755397856},null,728]
[null,null,null,null,{"$f":"+G738-Adjustments!H738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,729]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!G231","v":0},{"$f":"+Adjustments!AV739","v":0},null,{"$f":"SUM($F$740:$H$740)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L740,$L$2:$N$7,2,FALSE)*I740","v":0},{"$f":"VLOOKUP($L740,$L$2:$N$7,3,FALSE)*I740","v":0},null,"G",{"$f":"IF(P740=\"G\",M740,IF(P740=\"PT\",0,ERR))","v":0},{"$f":"IF(P740=\"PT\",M740,IF(P740=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S740=\"G\",N740,IF(S740=\"PT\",0,ERR))","v":0},{"$f":"IF(S740=\"PT\",N740,IF(S740=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!G232","v":0},{"$f":"+Adjustments!AV740","v":0},null,{"$f":"SUM($F$741:$H$741)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L741,$L$2:$N$7,2,FALSE)*I741","v":0},{"$f":"VLOOKUP($L741,$L$2:$N$7,3,FALSE)*I741","v":0},null,"G",{"$f":"IF(P741=\"G\",M741,IF(P741=\"PT\",0,ERR))","v":0},{"$f":"IF(P741=\"PT\",M741,IF(P741=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S741=\"G\",N741,IF(S741=\"PT\",0,ERR))","v":0},{"$f":"IF(S741=\"PT\",N741,IF(S741=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!H742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},null,null,null,{"$f":"SUM(M740:M741)","v":0},{"$f":"SUM(N740:N741)","v":0},null,null,{"$f":"SUM(Q740:Q741)","v":0},{"$f":"SUM(R740:R741)","v":0},null,{"$f":"SUM(T740:T741)","v":0},{"$f":"SUM(U740:U741)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y742)","v":0},null,733]
[null,null,null,null,{"$f":"+G743-Adjustments!H743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!G236","v":0},{"$f":"+Adjustments!AV744","v":0},null,{"$f":"SUM($F$745:$H$745)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L745,$L$2:$N$7,2,FALSE)*I745","v":0},{"$f":"VLOOKUP($L745,$L$2:$N$7,3,FALSE)*I745","v":0},null,"G",{"$f":"IF(P745=\"G\",M745,IF(P745=\"PT\",0,ERR))","v":0},{"$f":"IF(P745=\"PT\",M745,IF(P745=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S745=\"G\",N745,IF(S745=\"PT\",0,ERR))","v":0},{"$f":"IF(S745=\"PT\",N745,IF(S745=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!G237","v":0},{"$f":"+Adjustments!AV745","v":0},null,{"$f":"SUM($F$746:$H$746)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L746,$L$2:$N$7,2,FALSE)*I746","v":0},{"$f":"VLOOKUP($L746,$L$2:$N$7,3,FALSE)*I746","v":0},null,"G",{"$f":"IF(P746=\"G\",M746,IF(P746=\"PT\",0,ERR))","v":0},{"$f":"IF(P746=\"PT\",M746,IF(P746=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S746=\"G\",N746,IF(S746=\"PT\",0,ERR))","v":0},{"$f":"IF(S746=\"PT\",N746,IF(S746=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!H747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},null,null,null,{"$f":"SUM(M745:M746)","v":0},{"$f":"SUM(N745:N746)","v":0},null,null,{"$f":"SUM(Q745:Q746)","v":0},{"$f":"SUM(R745:R746)","v":0},null,{"$f":"SUM(T745:T746)","v":0},{"$f":"SUM(U745:U746)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y747)","v":0},null,738]
[null,null,null,null,{"$f":"+G748-Adjustments!H748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":11019208.149560906},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":65330336.530000001},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":11019208.149560906},0,76349544.6795609,null,null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":76349544.6795609},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":76349544.6795609},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y750)","v":76349544.6795609},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":153790.29044559915},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":2777136.6700000009},153790.29044559915,0,2930926.9604455992,null,null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":2930926.9604455992},null,null,{"$f":"Q656+Q661+Q666+Q671+Q676+Q681+Q686+Q691+Q696+Q701+Q706+Q711+Q716+Q721+Q726+Q731+Q736+Q741+Q746","v":0},{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},null,{"$f":"T656+T661+T666+T671+T676+T681+T686+T691+T696+T701+T706+T711+T716+T721+T726+T731+T736+T741+T746","v":2930926.9604455992},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!H752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":11172998.440006502},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":68107473.200000003},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":11172998.440006502},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":79280471.640006498},null,null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":76349544.6795609},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":2930926.9604455992},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":76349544.6795609},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":2930926.9604455992},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y753)","v":76349544.6795609},null,744]
[null,null,null,null,{"$f":"+G754-Adjustments!H754","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!H756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":67053.995644392446},{"$f":"EXPENSES!G249","v":951849.53},{"$f":"+Adjustments!AV757","v":67053.995644392446},null,{"$f":"SUM($F$758:$H$758)","v":1018903.5256443925},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":1018903.5256443925},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":1018903.5256443925},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y758)","v":1018903.5256443925},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":1853.4350654603113},{"$f":"EXPENSES!G250","v":26310.010000000002},{"$f":"+Adjustments!AV758","v":1853.4350654603113},null,{"$f":"SUM($F$759:$H$759)","v":28163.445065460313},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":28163.445065460313},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":28163.445065460313},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":68907.43070985275},{"$f":"SUM(F758:F759)","v":978159.54},{"$f":"SUM(G758:G759)","v":68907.43070985275},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":1047066.9707098528},null,null,null,{"$f":"SUM(M758:M759)","v":1018903.5256443925},{"$f":"SUM(N758:N759)","v":28163.445065460313},null,null,{"$f":"SUM(Q758:Q759)","v":1018903.5256443925},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":28163.445065460313},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y760)","v":1018903.5256443925},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!H761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":78004.909557761857},{"$f":"EXPENSES!G254","v":1137125.79},{"$f":"+Adjustments!AV762","v":78004.909557761857},null,{"$f":"SUM($F$763:$H$763)","v":1215130.6995577619},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":1215130.6995577619},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":1215130.6995577619},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y763)","v":1215130.6995577619},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":2486.118066692834},{"$f":"EXPENSES!G255","v":36241.679999999993},{"$f":"+Adjustments!AV763","v":2486.118066692834},null,{"$f":"SUM($F$764:$H$764)","v":38727.798066692827},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":38727.798066692827},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":38727.798066692827},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":80491.027624454699},{"$f":"SUM(F763:F764)","v":1173367.47},{"$f":"SUM(G763:G764)","v":80491.027624454699},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":1253858.4976244548},null,null,null,{"$f":"SUM(M763:M764)","v":1215130.6995577619},{"$f":"SUM(N763:N764)","v":38727.798066692827},null,null,{"$f":"SUM(Q763:Q764)","v":1215130.6995577619},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":38727.798066692827},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y765)","v":1215130.6995577619},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!H766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":610018.28005427495},{"$f":"EXPENSES!G259","v":8665342.8599999994},{"$f":"+Adjustments!AV767","v":610018.28005427495},null,{"$f":"SUM($F$768:$H$768)","v":9275361.1400542744},null,null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":9275361.1400542744},{"$f":"VLOOKUP($L768,$L$2:$N$7,3,FALSE)*I768","v":0},null,"G",{"$f":"IF(P768=\"G\",M768,IF(P768=\"PT\",0,ERR))","v":9275361.1400542744},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y768)","v":9275361.1400542744},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":17166.952898657182},{"$f":"EXPENSES!G260","v":243857.5},{"$f":"+Adjustments!AV768","v":17166.952898657182},null,{"$f":"SUM($F$769:$H$769)","v":261024.45289865718},null,null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":261024.45289865718},null,"G",{"$f":"IF(P769=\"G\",M769,IF(P769=\"PT\",0,ERR))","v":0},{"$f":"IF(P769=\"PT\",M769,IF(P769=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S769=\"G\",N769,IF(S769=\"PT\",0,ERR))","v":261024.45289865718},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":627185.23295293213},{"$f":"SUM(F768:F769)","v":8909200.3599999994},{"$f":"SUM(G768:G769)","v":627185.23295293213},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":9536385.5929529313},null,null,null,{"$f":"SUM(M768:M769)","v":9275361.1400542744},{"$f":"SUM(N768:N769)","v":261024.45289865718},null,null,{"$f":"SUM(Q768:Q769)","v":9275361.1400542744},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":261024.45289865718},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y770)","v":9275361.1400542744},null,761]
[null,null,null,null,{"$f":"+G771-Adjustments!H771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":77244.235314080841},{"$f":"EXPENSES!G264","v":1021646.2900000002},{"$f":"+Adjustments!AV772","v":77244.235314080841},null,{"$f":"SUM($F$773:$H$773)","v":1098890.525314081},null,null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":1098890.525314081},{"$f":"VLOOKUP($L773,$L$2:$N$7,3,FALSE)*I773","v":0},null,"G",{"$f":"IF(P773=\"G\",M773,IF(P773=\"PT\",0,ERR))","v":1098890.525314081},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y773)","v":1098890.525314081},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":3148.0733447679013},{"$f":"EXPENSES!G265","v":41636.990000000005},{"$f":"+Adjustments!AV773","v":3148.0733447679013},null,{"$f":"SUM($F$774:$H$774)","v":44785.063344767907},null,null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":44785.063344767907},null,"G",{"$f":"IF(P774=\"G\",M774,IF(P774=\"PT\",0,ERR))","v":0},{"$f":"IF(P774=\"PT\",M774,IF(P774=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S774=\"G\",N774,IF(S774=\"PT\",0,ERR))","v":44785.063344767907},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":80392.308658848749},{"$f":"SUM(F773:F774)","v":1063283.2800000003},{"$f":"SUM(G773:G774)","v":80392.308658848749},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":1143675.588658849},null,null,null,{"$f":"SUM(M773:M774)","v":1098890.525314081},{"$f":"SUM(N773:N774)","v":44785.063344767907},null,null,{"$f":"SUM(Q773:Q774)","v":1098890.525314081},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":44785.063344767907},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y775)","v":1098890.525314081},null,766]
[null,null,null,null,{"$f":"+G776-Adjustments!H776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":0},{"$f":"EXPENSES!G269","v":0},{"$f":"+Adjustments!AV777","v":0},null,{"$f":"SUM($F$778:$H$778)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":0},{"$f":"VLOOKUP($L778,$L$2:$N$7,3,FALSE)*I778","v":0},null,"G",{"$f":"IF(P778=\"G\",M778,IF(P778=\"PT\",0,ERR))","v":0},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y778)","v":0},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":0},{"$f":"EXPENSES!G270","v":0},{"$f":"+Adjustments!AV778","v":0},null,{"$f":"SUM($F$779:$H$779)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":0},null,"G",{"$f":"IF(P779=\"G\",M779,IF(P779=\"PT\",0,ERR))","v":0},{"$f":"IF(P779=\"PT\",M779,IF(P779=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S779=\"G\",N779,IF(S779=\"PT\",0,ERR))","v":0},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":0},{"$f":"SUM(F778:F779)","v":0},{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":0},null,null,null,{"$f":"SUM(M778:M779)","v":0},{"$f":"SUM(N778:N779)","v":0},null,null,{"$f":"SUM(Q778:Q779)","v":0},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":0},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y780)","v":0},null,771]
[null,null,null,null,{"$f":"+G781-Adjustments!H781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G782-Adjustments!H782","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y781+1","v":773}]
[null,null,"Utah",null,{"$f":"+G783-Adjustments!H783","v":1095438.7310160135},{"$f":"EXPENSES!G274","v":-187115.51},{"$f":"+Adjustments!AV782","v":1095438.7310160135},null,{"$f":"SUM($F$783:$H$783)","v":908323.22101601353},null,null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":908323.22101601353},{"$f":"VLOOKUP($L783,$L$2:$N$7,3,FALSE)*I783","v":0},null,"G",{"$f":"IF(P783=\"G\",M783,IF(P783=\"PT\",0,ERR))","v":908323.22101601353},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y783)","v":908323.22101601353},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-255713.52791030749},{"$f":"EXPENSES!G275","v":282258.02},{"$f":"+Adjustments!AV783","v":-255713.52791030749},null,{"$f":"SUM($F$784:$H$784)","v":26544.492089692532},null,null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":26544.492089692532},null,"G",{"$f":"IF(P784=\"G\",M784,IF(P784=\"PT\",0,ERR))","v":0},{"$f":"IF(P784=\"PT\",M784,IF(P784=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S784=\"G\",N784,IF(S784=\"PT\",0,ERR))","v":26544.492089692532},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":839725.20310570602},{"$f":"SUM(F783:F784)","v":95142.510000000009},{"$f":"SUM(G783:G784)","v":839725.20310570602},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":934867.71310570603},null,null,null,{"$f":"SUM(M783:M784)","v":908323.22101601353},{"$f":"SUM(N783:N784)","v":26544.492089692532},null,null,{"$f":"SUM(Q783:Q784)","v":908323.22101601353},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":26544.492089692532},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y785)","v":908323.22101601353},null,776]
[null,null,null,null,{"$f":"+G786-Adjustments!H786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,777]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":42696.509999999995},{"$f":"EXPENSES!G279","v":-42696.509999999995},{"$f":"+Adjustments!AV787","v":42696.509999999995},null,{"$f":"SUM(F788:H788)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L788,$L$2:$N$7,2,FALSE)*I788","v":0},{"$f":"VLOOKUP($L788,$L$2:$N$7,3,FALSE)*I788","v":0},null,"PT",{"$f":"IF(P788=\"G\",M788,IF(P788=\"PT\",0,ERR))","v":0},{"$f":"IF(P788=\"PT\",M788,IF(P788=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S788=\"G\",N788,IF(S788=\"PT\",0,ERR))","v":0},{"$f":"IF(S788=\"PT\",N788,IF(S788=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!G280","v":0},{"$f":"+Adjustments!AV788","v":0},null,{"$f":"SUM(F789:H789)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L789,$L$2:$N$7,2,FALSE)*I789","v":0},{"$f":"VLOOKUP($L789,$L$2:$N$7,3,FALSE)*I789","v":0},null,"PT",{"$f":"IF(P789=\"G\",M789,IF(P789=\"PT\",0,ERR))","v":0},{"$f":"IF(P789=\"PT\",M789,IF(P789=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S789=\"G\",N789,IF(S789=\"PT\",0,ERR))","v":0},{"$f":"IF(S789=\"PT\",N789,IF(S789=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":42696.509999999995},{"$f":"SUM(F788:F789)","v":-42696.509999999995},{"$f":"SUM(G788:G789)","v":42696.509999999995},{"$f":"SUM(H788:H789)","v":0},{"$f":"SUM(I788:I789)","v":0},null,null,null,{"$f":"SUM(M788:M789)","v":0},{"$f":"SUM(N788:N789)","v":0},null,null,{"$f":"SUM(Q788:Q789)","v":0},{"$f":"SUM(R788:R789)","v":0},null,{"$f":"SUM(T788:T789)","v":0},{"$f":"SUM(U788:U789)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y790)","v":0},null,781]
[null,null,null,null,{"$f":"+G791-Adjustments!H791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,782]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":234070.33999999997},{"$f":"EXPENSES!G284","v":-234070.33999999997},{"$f":"+Adjustments!AV792","v":234070.33999999997},null,{"$f":"SUM(F793:H793)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L793,$L$2:$N$7,2,FALSE)*I793","v":0},{"$f":"VLOOKUP($L793,$L$2:$N$7,3,FALSE)*I793","v":0},null,"PT",{"$f":"IF(P793=\"G\",M793,IF(P793=\"PT\",0,ERR))","v":0},{"$f":"IF(P793=\"PT\",M793,IF(P793=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S793=\"G\",N793,IF(S793=\"PT\",0,ERR))","v":0},{"$f":"IF(S793=\"PT\",N793,IF(S793=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!G285","v":0},{"$f":"+Adjustments!AV793","v":0},null,{"$f":"SUM(F794:H794)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L794,$L$2:$N$7,2,FALSE)*I794","v":0},{"$f":"VLOOKUP($L794,$L$2:$N$7,3,FALSE)*I794","v":0},null,"PT",{"$f":"IF(P794=\"G\",M794,IF(P794=\"PT\",0,ERR))","v":0},{"$f":"IF(P794=\"PT\",M794,IF(P794=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S794=\"G\",N794,IF(S794=\"PT\",0,ERR))","v":0},{"$f":"IF(S794=\"PT\",N794,IF(S794=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":234070.33999999997},{"$f":"SUM(F793:F794)","v":-234070.33999999997},{"$f":"SUM(G793:G794)","v":234070.33999999997},{"$f":"SUM(H793:H794)","v":0},{"$f":"SUM(I793:I794)","v":0},null,null,null,{"$f":"SUM(M793:M794)","v":0},{"$f":"SUM(N793:N794)","v":0},null,null,{"$f":"SUM(Q793:Q794)","v":0},{"$f":"SUM(R793:R794)","v":0},null,{"$f":"SUM(T793:T794)","v":0},{"$f":"SUM(U793:U794)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y795)","v":0},null,786]
[null,null,null,null,{"$f":"+G796-Adjustments!H796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,787]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!G290","v":0},{"$f":"+Adjustments!AV797","v":0},null,{"$f":"SUM($F$798:$H$798)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L798,$L$2:$N$7,2,FALSE)*I798","v":0},{"$f":"VLOOKUP($L798,$L$2:$N$7,3,FALSE)*I798","v":0},null,"G",{"$f":"IF(P798=\"G\",M798,IF(P798=\"PT\",0,ERR))","v":0},{"$f":"IF(P798=\"PT\",M798,IF(P798=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S798=\"G\",N798,IF(S798=\"PT\",0,ERR))","v":0},{"$f":"IF(S798=\"PT\",N798,IF(S798=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!AV798","v":0},null,{"$f":"SUM($F$799:$H$799)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L799,$L$2:$N$7,2,FALSE)*I799","v":0},{"$f":"VLOOKUP($L799,$L$2:$N$7,3,FALSE)*I799","v":0},null,"G",{"$f":"IF(P799=\"G\",M799,IF(P799=\"PT\",0,ERR))","v":0},{"$f":"IF(P799=\"PT\",M799,IF(P799=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S799=\"G\",N799,IF(S799=\"PT\",0,ERR))","v":0},{"$f":"IF(S799=\"PT\",N799,IF(S799=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!H800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},null,null,null,{"$f":"SUM(M798:M799)","v":0},{"$f":"SUM(N798:N799)","v":0},null,null,{"$f":"SUM(Q798:Q799)","v":0},{"$f":"SUM(R798:R799)","v":0},null,{"$f":"SUM(T798:T799)","v":0},{"$f":"SUM(U798:U799)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y800)","v":0},null,791]
[null,null,null,null,{"$f":"+G801-Adjustments!H801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,792]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":2204527.0015865238},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":11312082.109999998},2204527.0015865238,0,13516609.111586522,null,null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":13516609.111586524},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":13516609.111586524},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$f":"T758+T763+T768+T773+T778+T783+T798+T788+T793","v":0},{"$f":"U758+U763+U768+U773+U778+U783+U798+U788+U793","v":0},null,{"$f":"W758+W763+W768+W773+W778+W783+W798+W788+W793","v":13516609.111586524},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-231058.94853472925},630304.19999999995,-231058.94853472925,0,399245.25146527076,null,null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":399245.25146527076},null,null,{"$f":"Q759+Q764+Q769+Q774+Q779+Q784+Q799","v":0},{"$f":"R759+R764+R769+R774+R779+R784+R799","v":0},null,{"$f":"T759+T764+T769+T774+T779+T784+T799","v":399245.25146527076},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":1973468.0530517944},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":11942386.309999999},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":1973468.0530517944},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":13915854.363051794},null,null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":13516609.111586522},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":399245.25146527076},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":13516609.111586522},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":399245.25146527076},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y806)","v":13516609.111586522},null,797]
[null,null,null,null,{"$f":"+G807-Adjustments!H807","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!H809","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":43175.761105452897},{"$f":"EXPENSES!G303","v":600203.71000000008},{"$f":"+Adjustments!AV810","v":43175.761105452897},null,{"$f":"SUM($F$811:$H$811)","v":643379.47110545298},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":643379.47110545298},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"G",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":643379.47110545298},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y811)","v":643379.47110545298},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":1216.386464684525},{"$f":"EXPENSES!G304","v":16909.48},{"$f":"+Adjustments!AV811","v":1216.386464684525},null,{"$f":"SUM($F$812:$H$812)","v":18125.866464684525},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":18125.866464684525},null,"G",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":18125.866464684525},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":44392.147570137422},{"$f":"SUM(F811:F812)","v":617113.19000000006},{"$f":"SUM(G811:G812)","v":44392.147570137422},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":661505.33757013746},null,null,null,{"$f":"SUM(M811:M812)","v":643379.47110545298},{"$f":"SUM(N811:N812)","v":18125.866464684525},null,null,{"$f":"SUM(Q811:Q812)","v":643379.47110545298},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":18125.866464684525},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y813)","v":643379.47110545298},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!H814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!K815","v":26596649.377439644},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!K816","v":-24777509.226412762},{"$f":"EXPENSES!G308","v":26578575.760000002},{"$f":"+Adjustments!AV815","v":-24877854.987296082},null,{"$f":"SUM($F$816:$H$816)","v":1700720.7727039196},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":1700720.7727039196},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":1700720.7727039196},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y816)","v":1700720.7727039196},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":-91289.938669261755},{"$f":"EXPENSES!G309","v":140034.69999999998},{"$f":"+Adjustments!AV816","v":-91289.938669261755},null,{"$f":"SUM($F$817:$H$817)","v":48744.761330738227},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":48744.761330738227},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":48744.761330738227},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-24969144.925965343},{"$f":"SUM(F816:F817)","v":26718610.460000001},{"$f":"SUM(G816:G817)","v":-24969144.925965343},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":1749465.5340346578},null,null,null,{"$f":"SUM(M816:M817)","v":1700720.7727039196},{"$f":"SUM(N816:N817)","v":48744.761330738227},null,null,{"$f":"SUM(Q816:Q817)","v":1700720.7727039196},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":48744.761330738227},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y818)","v":1700720.7727039196},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!H819","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":15879.602194559877},{"$f":"EXPENSES!G313","v":586569.23},{"$f":"+Adjustments!AV820","v":15879.602194559877},null,{"$f":"SUM($F$821:$H$821)","v":602448.83219455986},null,null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":602448.83219455986},{"$f":"VLOOKUP($L821,$L$2:$N$7,3,FALSE)*I821","v":0},null,"G",{"$f":"IF(P821=\"G\",M821,IF(P821=\"PT\",0,ERR))","v":602448.83219455986},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y821)","v":602448.83219455986},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":496.08302975999322},{"$f":"EXPENSES!G314","v":18324.580000000002},{"$f":"+Adjustments!AV821","v":496.08302975999322},null,{"$f":"SUM($F$822:$H$822)","v":18820.663029759995},null,null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":18820.663029759995},null,"G",{"$f":"IF(P822=\"G\",M822,IF(P822=\"PT\",0,ERR))","v":0},{"$f":"IF(P822=\"PT\",M822,IF(P822=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S822=\"G\",N822,IF(S822=\"PT\",0,ERR))","v":18820.663029759995},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":16375.68522431987},{"$f":"SUM(F821:F822)","v":604893.80999999994},{"$f":"SUM(G821:G822)","v":16375.68522431987},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":621269.49522431986},null,null,null,{"$f":"SUM(M821:M822)","v":602448.83219455986},{"$f":"SUM(N821:N822)","v":18820.663029759995},null,null,{"$f":"SUM(Q821:Q822)","v":602448.83219455986},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":18820.663029759995},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y823)","v":602448.83219455986},null,814]
[null,null,null,null,{"$f":"+G824-Adjustments!H824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,815]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!G318","v":0},{"$f":"+Adjustments!AV825","v":0},null,{"$f":"SUM($F$826:$H$826)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L826,$L$2:$N$7,2,FALSE)*I826","v":0},{"$f":"VLOOKUP($L826,$L$2:$N$7,3,FALSE)*I826","v":0},null,"G",{"$f":"IF(P826=\"G\",M826,IF(P826=\"PT\",0,ERR))","v":0},{"$f":"IF(P826=\"PT\",M826,IF(P826=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S826=\"G\",N826,IF(S826=\"PT\",0,ERR))","v":0},{"$f":"IF(S826=\"PT\",N826,IF(S826=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!G319","v":0},{"$f":"+Adjustments!AV826","v":0},null,{"$f":"SUM($F$827:$H$827)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L827,$L$2:$N$7,2,FALSE)*I827","v":0},{"$f":"VLOOKUP($L827,$L$2:$N$7,3,FALSE)*I827","v":0},null,"G",{"$f":"IF(P827=\"G\",M827,IF(P827=\"PT\",0,ERR))","v":0},{"$f":"IF(P827=\"PT\",M827,IF(P827=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S827=\"G\",N827,IF(S827=\"PT\",0,ERR))","v":0},{"$f":"IF(S827=\"PT\",N827,IF(S827=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!H828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},null,null,null,{"$f":"SUM(M826:M827)","v":0},{"$f":"SUM(N826:N827)","v":0},null,null,{"$f":"SUM(Q826:Q827)","v":0},{"$f":"SUM(R826:R827)","v":0},null,{"$f":"SUM(T826:T827)","v":0},{"$f":"SUM(U826:U827)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y828)","v":0},null,819]
[null,null,null,null,{"$f":"+G829-Adjustments!H829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-24818799.623996072},{"$f":"F811+F816+F821+F826","v":27765348.700000003},{"$f":"G811+G816+G821+G826","v":-24818799.623996072},{"$f":"H811+H816+H821+H826","v":0},2946549.0760039324,null,null,null,{"$f":"M811+M816+M821+M826","v":2946549.0760039324},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":2946549.0760039324},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y831)","v":2946549.0760039324},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-89577.469174817234},{"$f":"F812+F817+F822+F827","v":175268.76},-89577.469174817234,0,85691.290825182747,null,null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":85691.290825182747},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":85691.290825182747},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-24908377.093170885},{"$f":"F813+F818+F823+F828","v":27940617.460000001},{"$f":"G813+G818+G823+G828","v":-24908377.093170885},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":3032240.366829115},null,null,null,{"$f":"M813+M818+M823+M828","v":2946549.0760039324},{"$f":"N813+N818+N823+N828","v":85691.290825182747},null,null,{"$f":"Q813+Q818+Q823+Q828","v":2946549.0760039324},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":85691.290825182747},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y834)","v":2946549.0760039324},null,825]
[null,null,null,null,{"$f":"+G835-Adjustments!H835","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!H837","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":-2712613.8258539005},{"$f":"EXPENSES!G331","v":6792035.0300000003},{"$f":"Adjustments!AV838","v":-2712613.8258539005},null,{"$f":"SUM(F839:H839)","v":4079421.2041460997},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":4079421.2041460997},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":4079421.2041460997},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y839)","v":4079421.2041460997},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":-84177.639352363971},{"$f":"EXPENSES!G332","v":199725.97},{"$f":"Adjustments!AV839","v":-84177.639352363971},null,{"$f":"SUM(F840:H840)","v":115548.33064763603},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":115548.33064763603},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":115548.33064763603},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":-2796791.4652062645},{"$f":"SUM(F839:F840)","v":6991761},{"$f":"Adjustments!AV840","v":-2796791.4652062645},null,{"$f":"SUM(I839:I840)","v":4194969.5347937355},null,null,null,{"$f":"SUM(M839:M840)","v":4079421.2041460997},{"$f":"SUM(N839:N840)","v":115548.33064763603},null,null,{"$f":"SUM(Q839:Q840)","v":4079421.2041460997},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":115548.33064763603},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y841)","v":4079421.2041460997},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!H842","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":283178.70386589703},{"$f":"EXPENSES!G335","v":2470164.2600000002},{"$f":"Adjustments!AV842","v":283178.70386589703},null,{"$f":"SUM(F844:H844)","v":2753342.9638658972},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":2753342.9638658972},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":2753342.9638658972},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y844)","v":2753342.9638658972},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":10633.308848990011},{"$f":"EXPENSES!G336","v":103933.77000000002},{"$f":"Adjustments!AV843","v":10633.308848990011},null,{"$f":"SUM(F845:H845)","v":114567.07884899003},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":114567.07884899003},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":114567.07884899003},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":293812.0127148871},{"$f":"SUM(F844:F845)","v":2574098.0300000003},{"$f":"Adjustments!AV844","v":293812.0127148871},null,{"$f":"SUM(I844:I845)","v":2867910.0427148873},null,null,null,{"$f":"SUM(M844:M845)","v":2753342.9638658972},{"$f":"SUM(N844:N845)","v":114567.07884899003},null,null,{"$f":"SUM(Q844:Q845)","v":2753342.9638658972},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":114567.07884899003},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y846)","v":2753342.9638658972},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G848-Adjustments!H848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,null,"Utah",null,{"$f":"+G849-Adjustments!H849","v":0},{"$f":"EXPENSES!G339","v":-16480887.91},{"$f":"Adjustments!AV846","v":0},null,{"$f":"SUM(F849:H849)","v":-16480887.91},null,null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-16480887.91},{"$f":"VLOOKUP($L849,$L$2:$N$7,3,FALSE)*I849","v":0},null,"G",{"$f":"IF(P849=\"G\",M849,IF(P849=\"PT\",0,ERR))","v":-16480887.91},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y849)","v":-16480887.91},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":0},{"$f":"EXPENSES!G340","v":-435523.36},{"$f":"Adjustments!AV847","v":0},null,{"$f":"SUM(F850:H850)","v":-435523.36},null,null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-435523.36},null,"G",{"$f":"IF(P850=\"G\",M850,IF(P850=\"PT\",0,ERR))","v":0},{"$f":"IF(P850=\"PT\",M850,IF(P850=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S850=\"G\",N850,IF(S850=\"PT\",0,ERR))","v":-435523.36},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":0},{"$f":"SUM(F849:F850)","v":-16916411.27},{"$f":"Adjustments!AV848","v":0},null,{"$f":"SUM(I849:I850)","v":-16916411.27},null,null,null,{"$f":"SUM(M849:M850)","v":-16480887.91},{"$f":"SUM(N849:N850)","v":-435523.36},null,null,{"$f":"SUM(Q849:Q850)","v":-16480887.91},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-435523.36},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y851)","v":-16480887.91},null,842]
[null,null,null,null,{"$f":"+G852-Adjustments!H852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,843]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":2128276.2626797184},{"$f":"EXPENSES!G343","v":36589501.780000001},{"$f":"Adjustments!AV850","v":2128276.2626797184},null,{"$f":"SUM(F854:H854)","v":38717778.04267972},null,null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":38717778.04267972},{"$f":"VLOOKUP($L854,$L$2:$N$7,3,FALSE)*I854","v":0},null,"G",{"$f":"IF(P854=\"G\",M854,IF(P854=\"PT\",0,ERR))","v":38717778.04267972},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y854)","v":38717778.04267972},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":81558.855483738473},{"$f":"EXPENSES!G344","v":1431598.7099999997},{"$f":"Adjustments!AV851","v":81558.855483738473},null,{"$f":"SUM(F855:H855)","v":1513157.5654837382},null,null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":1513157.5654837382},null,"G",{"$f":"IF(P855=\"G\",M855,IF(P855=\"PT\",0,ERR))","v":0},{"$f":"IF(P855=\"PT\",M855,IF(P855=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S855=\"G\",N855,IF(S855=\"PT\",0,ERR))","v":1513157.5654837382},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":2209835.1181634571},{"$f":"SUM(F854:F855)","v":38021100.490000002},{"$f":"Adjustments!AV852","v":2209835.1181634571},null,{"$f":"SUM(I854:I855)","v":40230935.608163461},null,null,null,{"$f":"SUM(M854:M855)","v":38717778.04267972},{"$f":"SUM(N854:N855)","v":1513157.5654837382},null,null,{"$f":"SUM(Q854:Q855)","v":38717778.04267972},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":1513157.5654837382},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y856)","v":38717778.04267972},null,847]
[null,null,null,null,{"$f":"+G857-Adjustments!H857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,848]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":20372.115112249856},{"$f":"EXPENSES!G347","v":372263.41000000003},{"$f":"Adjustments!AV854","v":20372.115112249856},null,{"$f":"SUM(F859:H859)","v":392635.52511224989},null,null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":392635.52511224989},{"$f":"VLOOKUP($L859,$L$2:$N$7,3,FALSE)*I859","v":0},null,"G",{"$f":"IF(P859=\"G\",M859,IF(P859=\"PT\",0,ERR))","v":392635.52511224989},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y859)","v":392635.52511224989},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":660.03603599999587},{"$f":"EXPENSES!G348","v":12060.960000000001},{"$f":"Adjustments!AV855","v":660.03603599999587},null,{"$f":"SUM(F860:H860)","v":12720.996035999997},null,null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":12720.996035999997},null,"G",{"$f":"IF(P860=\"G\",M860,IF(P860=\"PT\",0,ERR))","v":0},{"$f":"IF(P860=\"PT\",M860,IF(P860=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S860=\"G\",N860,IF(S860=\"PT\",0,ERR))","v":12720.996035999997},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":21032.151148249854},{"$f":"SUM(F859:F860)","v":384324.37000000005},{"$f":"Adjustments!AV856","v":21032.151148249854},null,{"$f":"SUM(I859:I860)","v":405356.52114824986},null,null,null,{"$f":"SUM(M859:M860)","v":392635.52511224989},{"$f":"SUM(N859:N860)","v":12720.996035999997},null,null,{"$f":"SUM(Q859:Q860)","v":392635.52511224989},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":12720.996035999997},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y861)","v":392635.52511224989},null,852]
[null,null,null,null,{"$f":"+G862-Adjustments!H862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,853]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":21859.731649279885},{"$f":"EXPENSES!G351","v":503031.38000000006},{"$f":"Adjustments!AV858","v":21859.731649279885},null,{"$f":"SUM(F864:H864)","v":524891.11164927995},null,null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":524891.11164927995},{"$f":"VLOOKUP($L864,$L$2:$N$7,3,FALSE)*I864","v":0},null,"G",{"$f":"IF(P864=\"G\",M864,IF(P864=\"PT\",0,ERR))","v":524891.11164927995},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y864)","v":524891.11164927995},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":752.6653075199938},{"$f":"EXPENSES!G352","v":17320.170000000002},{"$f":"Adjustments!AV859","v":752.6653075199938},null,{"$f":"SUM(F865:H865)","v":18072.835307519996},null,null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":18072.835307519996},null,"G",{"$f":"IF(P865=\"G\",M865,IF(P865=\"PT\",0,ERR))","v":0},{"$f":"IF(P865=\"PT\",M865,IF(P865=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S865=\"G\",N865,IF(S865=\"PT\",0,ERR))","v":18072.835307519996},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":22612.396956799879},{"$f":"SUM(F864:F865)","v":520351.55000000005},{"$f":"Adjustments!AV860","v":22612.396956799879},null,{"$f":"SUM(I864:I865)","v":542963.94695679995},null,null,null,{"$f":"SUM(M864:M865)","v":524891.11164927995},{"$f":"SUM(N864:N865)","v":18072.835307519996},null,null,{"$f":"SUM(Q864:Q865)","v":524891.11164927995},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":18072.835307519996},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y866)","v":524891.11164927995},null,857]
[null,null,null,null,{"$f":"+G867-Adjustments!H867","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,858]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":9832850.215060968},{"$f":"EXPENSES!G355","v":1619711.28},{"$f":"Adjustments!AV862","v":9832850.215060968},null,{"$f":"SUM(F869:H869)","v":11452561.495060967},null,null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":11452561.495060967},{"$f":"VLOOKUP($L869,$L$2:$N$7,3,FALSE)*I869","v":0},null,"G",{"$f":"IF(P869=\"G\",M869,IF(P869=\"PT\",0,ERR))","v":11452561.495060967},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y869)","v":11452561.495060967},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":327314.63210033684},{"$f":"EXPENSES!G356","v":36813.49},{"$f":"Adjustments!AV863","v":327314.63210033684},null,{"$f":"SUM(F870:H870)","v":364128.12210033683},null,null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":364128.12210033683},null,"G",{"$f":"IF(P870=\"G\",M870,IF(P870=\"PT\",0,ERR))","v":0},{"$f":"IF(P870=\"PT\",M870,IF(P870=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S870=\"G\",N870,IF(S870=\"PT\",0,ERR))","v":364128.12210033683},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":10160164.847161306},{"$f":"SUM(F869:F870)","v":1656524.77},{"$f":"Adjustments!AV864","v":10160164.847161306},null,{"$f":"SUM(I869:I870)","v":11816689.617161304},null,null,null,{"$f":"SUM(M869:M870)","v":11452561.495060967},{"$f":"SUM(N869:N870)","v":364128.12210033683},null,null,{"$f":"SUM(Q869:Q870)","v":11452561.495060967},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":364128.12210033683},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y871)","v":11452561.495060967},null,862]
[null,null,null,null,{"$f":"+G872-Adjustments!H872","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":343.97599999999966},{"$f":"EXPENSES!G359","v":7750},{"$f":"Adjustments!AV866","v":343.97599999999966},null,{"$f":"SUM(F874:H874)","v":8093.9759999999997},null,null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":8093.9759999999997},{"$f":"VLOOKUP($L874,$L$2:$N$7,3,FALSE)*I874","v":0},null,"G",{"$f":"IF(P874=\"G\",M874,IF(P874=\"PT\",0,ERR))","v":8093.9759999999997},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y874)","v":8093.9759999999997},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!G360","v":0},{"$f":"Adjustments!AV867","v":0},null,{"$f":"SUM(F875:H875)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L875,$L$2:$N$7,2,FALSE)*I875","v":0},{"$f":"VLOOKUP($L875,$L$2:$N$7,3,FALSE)*I875","v":0},null,"G",{"$f":"IF(P875=\"G\",M875,IF(P875=\"PT\",0,ERR))","v":0},{"$f":"IF(P875=\"PT\",M875,IF(P875=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S875=\"G\",N875,IF(S875=\"PT\",0,ERR))","v":0},{"$f":"IF(S875=\"PT\",N875,IF(S875=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":343.97599999999966},{"$f":"SUM(F874:F875)","v":7750},{"$f":"Adjustments!AV868","v":343.97599999999966},null,{"$f":"SUM(I874:I875)","v":8093.9759999999997},null,null,null,{"$f":"SUM(M874:M875)","v":8093.9759999999997},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":8093.9759999999997},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y876)","v":8093.9759999999997},null,867]
[null,null,null,null,{"$f":"+G877-Adjustments!H877","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,868]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!G363","v":0},{"$f":"Adjustments!AV870","v":0},null,{"$f":"SUM(F879:H879)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L879,$L$2:$N$7,2,FALSE)*I879","v":0},{"$f":"VLOOKUP($L879,$L$2:$N$7,3,FALSE)*I879","v":0},null,"G",{"$f":"IF(P879=\"G\",M879,IF(P879=\"PT\",0,ERR))","v":0},{"$f":"IF(P879=\"PT\",M879,IF(P879=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S879=\"G\",N879,IF(S879=\"PT\",0,ERR))","v":0},{"$f":"IF(S879=\"PT\",N879,IF(S879=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y879)","v":0},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!G364","v":0},{"$f":"Adjustments!AV871","v":0},null,{"$f":"SUM(F880:H880)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L880,$L$2:$N$7,2,FALSE)*I880","v":0},{"$f":"VLOOKUP($L880,$L$2:$N$7,3,FALSE)*I880","v":0},null,"G",{"$f":"IF(P880=\"G\",M880,IF(P880=\"PT\",0,ERR))","v":0},{"$f":"IF(P880=\"PT\",M880,IF(P880=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S880=\"G\",N880,IF(S880=\"PT\",0,ERR))","v":0},{"$f":"IF(S880=\"PT\",N880,IF(S880=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!AV872","v":0},null,{"$f":"SUM(I879:I880)","v":0},null,null,null,{"$f":"SUM(M879:M880)","v":0},{"$f":"SUM(N879:N880)","v":0},null,null,{"$f":"SUM(Q879:Q880)","v":0},{"$f":"SUM(R879:R880)","v":0},null,{"$f":"SUM(T879:T880)","v":0},{"$f":"SUM(U879:U880)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y881)","v":0},null,872]
[null,null,null,null,{"$f":"+G882-Adjustments!H882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,873]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":101833.70888008876},{"$f":"EXPENSES!G367","v":2567687.6999999997},{"$f":"Adjustments!AV874","v":101833.70888008876},null,{"$f":"SUM(F884:H884)","v":2669521.4088800885},null,null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":2669521.4088800885},{"$f":"VLOOKUP($L884,$L$2:$N$7,3,FALSE)*I884","v":0},null,"G",{"$f":"IF(P884=\"G\",M884,IF(P884=\"PT\",0,ERR))","v":2669521.4088800885},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y884)","v":2669521.4088800885},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":1295.5533141972919},{"$f":"EXPENSES!G368","v":32666.75},{"$f":"Adjustments!AV875","v":1295.5533141972919},null,{"$f":"SUM(F885:H885)","v":33962.303314197292},null,null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":33962.303314197292},null,"G",{"$f":"IF(P885=\"G\",M885,IF(P885=\"PT\",0,ERR))","v":0},{"$f":"IF(P885=\"PT\",M885,IF(P885=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S885=\"G\",N885,IF(S885=\"PT\",0,ERR))","v":33962.303314197292},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":103129.26219428604},{"$f":"SUM(F884:F885)","v":2600354.4499999997},{"$f":"Adjustments!AV876","v":103129.26219428604},null,{"$f":"SUM(I884:I885)","v":2703483.7121942858},null,null,null,{"$f":"SUM(M884:M885)","v":2669521.4088800885},{"$f":"SUM(N884:N885)","v":33962.303314197292},null,null,{"$f":"SUM(Q884:Q885)","v":2669521.4088800885},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":33962.303314197292},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y886)","v":2669521.4088800885},null,877]
[null,null,null,null,{"$f":"+G887-Adjustments!H887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":6325.31375999999},{"$f":"EXPENSES!G371","v":92880},{"$f":"Adjustments!AV878","v":6325.31375999999},null,{"$f":"SUM(F889:H889)","v":99205.31375999999},null,null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":99205.31375999999},{"$f":"VLOOKUP($L889,$L$2:$N$7,3,FALSE)*I889","v":0},null,"G",{"$f":"IF(P889=\"G\",M889,IF(P889=\"PT\",0,ERR))","v":99205.31375999999},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y889)","v":99205.31375999999},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":6733.4517700800061},{"$f":"EXPENSES!G372","v":98873.04},{"$f":"Adjustments!AV879","v":6733.4517700800061},null,{"$f":"SUM(F890:H890)","v":105606.49177008},null,null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":105606.49177008},null,"G",{"$f":"IF(P890=\"G\",M890,IF(P890=\"PT\",0,ERR))","v":0},{"$f":"IF(P890=\"PT\",M890,IF(P890=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S890=\"G\",N890,IF(S890=\"PT\",0,ERR))","v":105606.49177008},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":13058.765530079996},{"$f":"SUM(F889:F890)","v":191753.03999999998},{"$f":"Adjustments!AV880","v":13058.765530079996},null,{"$f":"SUM(I889:I890)","v":204811.80553007999},null,null,null,{"$f":"SUM(M889:M890)","v":99205.31375999999},{"$f":"SUM(N889:N890)","v":105606.49177008},null,null,{"$f":"SUM(Q889:Q890)","v":99205.31375999999},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":105606.49177008},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y891)","v":99205.31375999999},null,882]
[null,null,null,null,{"$f":"+G892-Adjustments!H892","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,883]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":41967.032009116258},{"$f":"EXPENSES!G375","v":808826.98000000021},{"$f":"Adjustments!AV882","v":41967.032009116258},null,{"$f":"SUM(F894:H894)","v":850794.01200911647},null,null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":850794.01200911647},{"$f":"VLOOKUP($L894,$L$2:$N$7,3,FALSE)*I894","v":0},null,"G",{"$f":"IF(P894=\"G\",M894,IF(P894=\"PT\",0,ERR))","v":850794.01200911647},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y894)","v":850794.01200911647},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":1648.8311386925598},{"$f":"EXPENSES!G376","v":31777.780000000002},{"$f":"Adjustments!AV883","v":1648.8311386925598},null,{"$f":"SUM(F895:H895)","v":33426.611138692562},null,null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":33426.611138692562},null,"G",{"$f":"IF(P895=\"G\",M895,IF(P895=\"PT\",0,ERR))","v":0},{"$f":"IF(P895=\"PT\",M895,IF(P895=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S895=\"G\",N895,IF(S895=\"PT\",0,ERR))","v":33426.611138692562},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":43615.863147808821},{"$f":"SUM(F894:F895)","v":840604.76000000024},{"$f":"Adjustments!AV884","v":43615.863147808821},null,{"$f":"SUM(I894:I895)","v":884220.62314780906},null,null,null,{"$f":"SUM(M894:M895)","v":850794.01200911647},{"$f":"SUM(N894:N895)","v":33426.611138692562},null,null,{"$f":"SUM(Q894:Q895)","v":850794.01200911647},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":33426.611138692562},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y896)","v":850794.01200911647},null,887]
[null,null,null,null,{"$f":"+G897-Adjustments!H897","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":9724393.2331634182},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":35342963.910000004},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":9724393.2331634182},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},45067357.14316342,null,null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":45067357.14316342},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":45067357.14316342},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$f":"T894+T889+T884+T879+T874+T869+T864+T859+T854+T849+T844+T839","v":0},{"$f":"U894+U889+U884+U879+U874+U869+U864+U859+U854+U849+U844+U839","v":0},null,{"$f":"W894+W889+W884+W879+W874+W869+W864+W859+W854+W849+W844+W839","v":45067357.14316342},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":346419.69464719121},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":1529247.2799999996},346419.69464719121,0,1875666.9746471911,null,null,null,{"$f":"M895+M890+M885+M880+M875+M870+M865+M860+M855+M850+M845+M840","v":0},{"$f":"N895+N890+N885+N880+N875+N870+N865+N860+N855+N850+N845+N840","v":1875666.9746471911},null,null,{"$f":"Q895+Q890+Q885+Q880+Q875+Q870+Q865+Q860+Q855+Q850+Q845+Q840","v":0},{"$f":"R895+R890+R885+R880+R875+R870+R865+R860+R855+R850+R845+R840","v":0},null,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":1875666.9746471911},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":10070812.927810609},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":36872211.190000005},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":10070812.927810609},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":46943024.117810614},null,null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":45067357.14316342},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":1875666.9746471911},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":45067357.14316342},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":1875666.9746471911},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y902)","v":45067357.14316342},null,893]
[null,null,null,null,{"$f":"+G903-Adjustments!H903","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894]
[null,null,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-1963664.6482899804},{"$f":"F650+F753+F806+F834+F902","v":144586031.14000002},{"$f":"G650+G753+G806+G834+G902","v":-1963664.6482899804},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":142622366.49171004},null,null,null,{"$f":"M650+M753+M806+M834+M902","v":137349508.99611485},{"$f":"N650+N753+N806+N834+N902","v":5272857.4955951916},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":137349508.99611485},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":5272857.4955951916},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y905)","v":137349508.99611485},null,896]
[null,null,null,null,{"$f":"+G906-Adjustments!H906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G908-Adjustments!H908","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899]
[null,null,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G910-Adjustments!H910","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$f":"+G911-Adjustments!H911","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":0},{"$f":"EXPENSES!G388","v":833622.6399999999},{"$f":"+Adjustments!AV900","v":0},null,{"$f":"SUM($F$913:$H$913)","v":833622.6399999999},null,null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":805280.43265192863},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":28342.207348071148},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":805280.43265192863},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":28342.207348071148},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y913)","v":805280.43265192863},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":822882.08633161802},{"$f":"EXPENSES!G389","v":2408685.5700000003},{"$f":"+Adjustments!AV901","v":822882.08633161802},null,{"$f":"SUM($F$914:$H$914)","v":3231567.6563316183},null,null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":3231567.6563316183},null,"G",{"$f":"IF(P914=\"G\",M914,IF(P914=\"PT\",0,ERR))","v":0},{"$f":"IF(P914=\"PT\",M914,IF(P914=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S914=\"G\",N914,IF(S914=\"PT\",0,ERR))","v":3231567.6563316183},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":16659873.811251774},{"$f":"EXPENSES!G390","v":73350145.979999989},{"$f":"+Adjustments!AV902","v":16659873.811251774},null,{"$f":"SUM($F$915:$H$915)","v":90010019.791251764},null,null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":90010019.791251764},{"$f":"VLOOKUP($L915,$L$2:$N$7,3,FALSE)*I915","v":0},null,"G",{"$f":"IF(P915=\"G\",M915,IF(P915=\"PT\",0,ERR))","v":90010019.791251764},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y915)","v":90010019.791251764},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":10237266.548056856},{"$f":"EXPENSES!G391","v":7178595.4300000006},{"$f":"+Adjustments!AV903","v":10237266.548056856},null,{"$f":"SUM($F$916:$H$916)","v":17415861.978056855},null,null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":16852799.582712676},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":563062.39534417947},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":16852799.582712676},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":563062.39534417947},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y916)","v":16852799.582712676},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":27720022.445640247},{"$f":"SUM(F913:F916)","v":83771049.61999999},{"$f":"SUM(G913:G916)","v":27720022.445640247},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":111491072.06564024},null,null,null,{"$f":"SUM(M913:M916)","v":107668099.80661637},{"$f":"SUM(N913:N916)","v":3822972.2590238689},null,null,{"$f":"SUM(Q913:Q916)","v":107668099.80661637},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":3794630.0516757979},{"$f":"SUM(U913:U916)","v":28342.207348071148},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y917)","v":107668099.80661637},null,908]
[null,null,null,null,{"$f":"+G918-Adjustments!H918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":0},{"$f":"EXPENSES!G395","v":0},{"$f":"+Adjustments!AV907","v":0},null,{"$f":"SUM($F$920:$H$920)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L920,$L$2:$N$7,2,FALSE)*I920","v":0},{"$f":"VLOOKUP($L920,$L$2:$N$7,3,FALSE)*I920","v":0},null,"G",{"$f":"IF(P920=\"G\",M920,IF(P920=\"PT\",0,ERR))","v":0},{"$f":"IF(P920=\"PT\",M920,IF(P920=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S920=\"G\",N920,IF(S920=\"PT\",0,ERR))","v":0},{"$f":"IF(S920=\"PT\",N920,IF(S920=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y920)","v":0},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!G396","v":0},{"$f":"+Adjustments!AV908","v":0},null,{"$f":"SUM($F$921:$H$921)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L921,$L$2:$N$7,2,FALSE)*I921","v":0},{"$f":"VLOOKUP($L921,$L$2:$N$7,3,FALSE)*I921","v":0},null,"G",{"$f":"IF(P921=\"G\",M921,IF(P921=\"PT\",0,ERR))","v":0},{"$f":"IF(P921=\"PT\",M921,IF(P921=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S921=\"G\",N921,IF(S921=\"PT\",0,ERR))","v":0},{"$f":"IF(S921=\"PT\",N921,IF(S921=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":116065.7825},{"$f":"EXPENSES!G397","v":0},{"$f":"+Adjustments!AV909","v":116065.7825},null,{"$f":"SUM($F$922:$H$922)","v":116065.7825},null,null,"Utah",{"$f":"VLOOKUP($L922,$L$2:$N$7,2,FALSE)*I922","v":116065.7825},{"$f":"VLOOKUP($L922,$L$2:$N$7,3,FALSE)*I922","v":0},null,"G",{"$f":"IF(P922=\"G\",M922,IF(P922=\"PT\",0,ERR))","v":116065.7825},{"$f":"IF(P922=\"PT\",M922,IF(P922=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S922=\"G\",N922,IF(S922=\"PT\",0,ERR))","v":0},{"$f":"IF(S922=\"PT\",N922,IF(S922=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y922)","v":116065.7825},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":-3096434.3839982003},{"$f":"EXPENSES!G398","v":0},{"$f":"+Adjustments!AV910","v":0},null,{"$f":"SUM($F$923:$H$923)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L923,$L$2:$N$7,2,FALSE)*I923","v":0},{"$f":"VLOOKUP($L923,$L$2:$N$7,3,FALSE)*I923","v":0},null,"G",{"$f":"IF(P923=\"G\",M923,IF(P923=\"PT\",0,ERR))","v":0},{"$f":"IF(P923=\"PT\",M923,IF(P923=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S923=\"G\",N923,IF(S923=\"PT\",0,ERR))","v":0},{"$f":"IF(S923=\"PT\",N923,IF(S923=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":116065.7825},{"$f":"SUM(F920:F923)","v":0},{"$f":"SUM(G920:G923)","v":116065.7825},{"$f":"SUM(H920:H923)","v":0},{"$f":"SUM(I920:I923)","v":116065.7825},null,null,null,{"$f":"SUM(M920:M923)","v":116065.7825},{"$f":"SUM(N920:N923)","v":0},null,null,{"$f":"SUM(Q920:Q923)","v":116065.7825},{"$f":"SUM(R920:R923)","v":0},null,{"$f":"SUM(T920:T923)","v":0},{"$f":"SUM(U920:U923)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y924)","v":116065.7825},null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!H925","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":27836088.228140246},{"$f":"F917+F924","v":83771049.61999999},{"$f":"G917+G924","v":27836088.228140246},0,111607137.84814024,null,null,null,{"$f":"M917+M924","v":107784165.58911636},{"$f":"N917+N924","v":3822972.2590238689},null,null,{"$f":"Q917+Q924","v":107784165.58911636},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":3794630.0516757979},{"$f":"U917+U924","v":28342.207348071148},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y926)","v":107784165.58911636},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$f":"+G928-Adjustments!H928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G929-Adjustments!H929","v":0},null,null,null,null,null,null,null,null,null,null,"G",{"$f":"IF(P929=\"G\",M929,IF(P929=\"PT\",0,ERR))","v":0},{"$f":"IF(P929=\"PT\",M929,IF(P929=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S929=\"G\",N929,IF(S929=\"PT\",0,ERR))","v":0},{"$f":"IF(S929=\"PT\",N929,IF(S929=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!G405","v":0},{"$f":"+Adjustments!AV917","v":0},null,{"$f":"SUM($F$930:$H$930)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L930,$L$2:$N$7,2,FALSE)*I930","v":0},{"$f":"VLOOKUP($L930,$L$2:$N$7,3,FALSE)*I930","v":0},null,"G",{"$f":"IF(P930=\"G\",M930,IF(P930=\"PT\",0,ERR))","v":0},{"$f":"IF(P930=\"PT\",M930,IF(P930=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S930=\"G\",N930,IF(S930=\"PT\",0,ERR))","v":0},{"$f":"IF(S930=\"PT\",N930,IF(S930=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":303935.12179202959},{"$f":"EXPENSES!G406","v":1053030.1499999999},{"$f":"+Adjustments!AV918","v":303935.12179202959},null,{"$f":"SUM($F$931:$H$931)","v":1356965.2717920295},null,null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":1356965.2717920295},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":0},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":1356965.2717920295},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":7313592.6195680611},{"$f":"EXPENSES!G407","v":25339070.68},{"$f":"+Adjustments!AV919","v":7313592.6195680611},null,{"$f":"SUM($F$932:$H$932)","v":32652663.299568061},null,null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":32652663.299568061},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":0},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":32652663.299568061},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y932)","v":32652663.299568061},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":-2711084.8729720069},{"$f":"EXPENSES!G408","v":1335102.8700000001},{"$f":"+Adjustments!AV920","v":385349.51102619315},null,{"$f":"SUM($F$933:$H$933)","v":1720452.3810261933},null,null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1664829.4069835218},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":55622.974042671463},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1664829.4069835218},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":55622.974042671463},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y933)","v":1664829.4069835218},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":8002877.2523862841},{"$f":"SUM(F930:F933)","v":27727203.699999999},{"$f":"SUM(G930:G933)","v":8002877.2523862841},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":35730080.952386282},null,null,null,{"$f":"SUM(M930:M933)","v":34317492.706551582},{"$f":"SUM(N930:N933)","v":1412588.245834701},null,null,{"$f":"SUM(Q930:Q933)","v":34317492.706551582},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":1412588.245834701},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y934)","v":34317492.706551582},null,925]
[null,null,null,null,{"$f":"+G935-Adjustments!H935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":-7136745.9161377158},{"$f":"EXPENSES!G411","v":12793169.710000001},{"$f":"+Adjustments!AV923","v":-4040311.532139516},{"$f":"Taxes!C39","v":34023.213169112802},{"$f":"SUM($F$936:$H$936)","v":8786881.3910295982},null,null,null,{"$f":"Taxes!D35","v":28378906.579115354},{"$f":"Taxes!E35","v":-44739843.235892057},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":28378906.579115354},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$41","v":0},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-44739843.235892057},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$41","v":31435.617499259057},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y936)","v":28378906.579115354},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!H937","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!G413","v":3219218.3},{"$f":"+Adjustments!AV925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":3219218.3},null,null,null,null,null,null,"G",{"$f":"IF(P938=\"G\",M938,IF(P938=\"PT\",0,ERR))","v":0},{"$f":"IF(P938=\"PT\",M938,IF(P938=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S938=\"G\",N938,IF(S938=\"PT\",0,ERR))","v":0},{"$f":"IF(S938=\"PT\",N938,IF(S938=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":-175087478.44296491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":0},{"$f":"EXPENSES!G415","v":11626579.249999998},{"$f":"+Adjustments!AV927","v":0},null,{"$f":"SUM($F$940:$H$940)","v":11626579.249999998},null,null,null,null,null,null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y940)","v":0},null,931]
[null,null,null,null,{"$f":"+G941-Adjustments!H941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,932]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":0},{"$f":"EXPENSES!G417","v":5142817.0599999996},{"$f":"+Adjustments!AV929","v":0},null,{"$f":"SUM($F$942:$H$942)","v":5142817.0599999996},null,null,null,null,null,null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y942)","v":0},null,933]
[null,null,null,null,{"$f":"+G943-Adjustments!H943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,934]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"+Adjustments!AV931","v":0},null,{"$f":"SUM($F$944:$H$944)","v":0},null,null,null,null,null,null,"G",{"$f":"IF(P944=\"G\",M944,IF(P944=\"PT\",0,ERR))","v":0},{"$f":"IF(P944=\"PT\",M944,IF(P944=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S944=\"G\",N944,IF(S944=\"PT\",0,ERR))","v":0},{"$f":"IF(S944=\"PT\",N944,IF(S944=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y944)","v":0},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!H945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,null,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!H947","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
[null,null,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$f":"+G949-Adjustments!H949","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,940]
[null,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":3962565.7202467681},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":60508988.019999996},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":3962565.7202467681},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":34023.213169112802},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":64505576.953415878},null,null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":62696399.285666935},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-43327254.990057357},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":62696399.285666935},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":0},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-43327254.990057357},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":31435.617499259057},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y950)","v":62696399.285666935},null,941]
[null,null,null,null,{"$f":"+G951-Adjustments!H951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942]
[null,null,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":31798653.948387016},{"$f":"F926+F950","v":144280037.63999999},{"$f":"G926+G950","v":31798653.948387016},{"$f":"H926+H950","v":34023.213169112802},{"$f":"I926+I950","v":176112714.80155611},null,null,null,{"$f":"M926+M950","v":170480564.87478331},{"$f":"N926+N950","v":-39504282.731033489},null,null,{"$f":"Q926+Q950","v":170480564.87478331},{"$f":"R926+R950","v":0},null,{"$f":"T926+T950","v":-39532624.93838156},{"$f":"U926+U950","v":59777.824847330208},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y953)","v":170480564.87478331},null,944]
[null,null,null,null,{"$f":"+G954-Adjustments!H954","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,945]
[null,null,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":201826033.35906377},{"$f":"F640+F905+F953","v":849107125.30053425},{"$f":"G640+G905+G953","v":201826033.35906377},{"$f":"H640+H905+H953","v":34023.213169112802},{"$f":"I640+I905+I953","v":1050967181.8727676},null,null,null,{"$f":"M640+M905+M953","v":1016871284.1658893},{"$f":"N640+N905+N953","v":-11040534.950928297},null,null,{"$f":"Q640+Q905+Q953","v":307830073.87089813},{"$f":"R640+R905+R953","v":709041210.29499114},null,{"$f":"T640+T905+T953","v":-34259767.442786366},{"$f":"U640+U905+U953","v":23250668.109357331},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y956)","v":307830073.87089813},null,947]
[null,null,null,null,{"$f":"+G957-Adjustments!H957","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$f":"+G959-Adjustments!H959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$f":"+G961-Adjustments!H961","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$f":"+G963-Adjustments!H963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$f":"+G965-Adjustments!H965","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956]
[null,null,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":0},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!AV950","v":0},null,{"$f":"SUM(F966:H966)","v":10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L966,$L$2:$N$7,2,FALSE)*I966","v":0},{"$f":"VLOOKUP($L966,$L$2:$N$7,3,FALSE)*I966","v":10883.08},null,"G",{"$f":"IF(P966=\"G\",M966,IF(P966=\"PT\",0,ERR))","v":0},{"$f":"IF(P966=\"PT\",M966,IF(P966=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S966=\"G\",N966,IF(S966=\"PT\",0,ERR))","v":10883.08},{"$f":"IF(S966=\"PT\",N966,IF(S966=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H977","v":0},{"$f":"'Rate Base'!$AE$16","v":2110492.0699999998},{"$f":"+Adjustments!AV951","v":0},null,{"$f":"SUM(F967:H967)","v":2110492.0699999998},null,null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":2110492.0699999998},{"$f":"VLOOKUP($L967,$L$2:$N$7,3,FALSE)*I967","v":0},null,"G",{"$f":"IF(P967=\"G\",M967,IF(P967=\"PT\",0,ERR))","v":2110492.0699999998},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y967)","v":2110492.0699999998},null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!H978","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!H979","v":0},{"$f":"SUM(F966:F967)","v":2121375.15},{"$f":"SUM(G966:G967)","v":0},null,{"$f":"SUM(I966:I967)","v":2121375.15},null,null,null,{"$f":"SUM(M966:M967)","v":2110492.0699999998},{"$f":"SUM(N966:N967)","v":10883.08},null,null,{"$f":"SUM(Q966:Q967)","v":2110492.0699999998},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":10883.08},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":2110492.0699999998},null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!H980","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H982","v":-394806.15342000005},{"$f":"'Rate Base'!$AE$21","v":6266764.3399999999},{"$f":"+Adjustments!AV956","v":-394806.15342000005},null,{"$f":"SUM(F972:H972)","v":5871958.1865799995},null,null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5672318.3873739047},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":199639.79920609429},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5672318.3873739047},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":199639.79920609429},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y972)","v":5672318.3873739047},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H983","v":-90575.373420000004},{"$f":"'Rate Base'!$AE$22","v":1437704.3400000003},{"$f":"+Adjustments!AV957","v":-90575.373420000004},null,1347128.9665800002,null,null,"Sales",1301328.1369679309,45800.829612069057,null,"G",1301328.1369679309,0,"PT",0,45800.829612069057,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y973)","v":1301328.1369679309},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H984","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!AV958","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47226106.23093877,1662144.0690312244,null,"G",47226106.23093877,0,"PT",0,1662144.0690312244,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y974)","v":47226106.23093877},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H985","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!AV959","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15583265.571781654,548460.04706834513,null,"G",15583265.571781654,0,"PT",0,548460.04706834513,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y975)","v":15583265.571781654},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H986","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!AV960","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2438289.0245526978,85816.679887302103,null,"G",2438289.0245526978,0,"PT",0,85816.679887302103,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y976)","v":2438289.0245526978},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H987","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!AV961","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",51606.470315076644,1816.3129549233531,null,"G",51606.470315076644,0,"PT",0,1816.3129549233531,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y977)","v":51606.470315076644},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H988","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!AV962","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",109691.23974635979,3860.6325636402094,null,"G",109691.23974635979,0,"PT",0,3860.6325636402094,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y978)","v":109691.23974635979},null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!H989","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G980-Adjustments!H990","v":-5037992.5680000009},{"$f":"SUM(F972:F978)","v":79968136},{"$f":"SUM(G972:G978)","v":-5037992.5680000009},null,{"$f":"SUM(I972:I978)","v":74930143.431999996},null,null,null,{"$f":"SUM(M972:M978)","v":72382605.061676413},{"$f":"SUM(N972:N978)","v":2547538.3703235984},null,null,{"$f":"SUM(Q972:Q978)","v":72382605.061676413},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2547538.3703235984},null,{"$f":"SUM(W972:W978)","v":72382605.061676413},null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!H991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"364","LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
[null,null,null,"Wyoming",null,{"$f":"'Rate Base'!AE33","v":0},{"$f":"+Adjustments!AV968","v":0},null,{"$f":"SUM(F984:H984)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":0},null,"G",{"$f":"IF(P984=\"G\",M984,IF(P984=\"PT\",0,ERR))","v":0},{"$f":"IF(P984=\"PT\",M984,IF(P984=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S984=\"G\",N984,IF(S984=\"PT\",0,ERR))","v":0},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y984)","v":0},null,975]
[null,null,null,"Utah",null,{"$f":"'Rate Base'!AE34","v":0},{"$f":"+Adjustments!AV969","v":189428181.20000005},null,189428181.20000005,null,null,"Utah",189428181.20000005,0,null,"G",189428181.20000005,0,"PT",0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y985)","v":189428181.20000005},null,976]
[null,null,null,"Total",null,{"$f":"SUM(F984:F985)","v":0},{"$f":"+Adjustments!AV970","v":189428181.20000005},null,189428181.20000005,null,null,null,{"$f":"SUM(M984:M985)","v":189428181.20000005},{"$f":"SUM(N984:N985)","v":0},null,null,{"$f":"SUM(Q984:Q985)","v":189428181.20000005},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":0},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y986)","v":189428181.20000005},null,977]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"364.1","LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979]
[null,null,null,"Wyoming",null,{"$f":"'Rate Base'!AE38","v":0},{"$f":"+Adjustments!AV973","v":0},null,{"$f":"SUM(F989:H989)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":0},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":0},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":0},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y989)","v":0},null,980]
[null,null,null,"Utah",null,{"$f":"'Rate Base'!AE39","v":0},{"$f":"+Adjustments!AV974","v":14458145.210000003},null,14458145.210000003,null,null,"Utah",14458145.210000003,0,null,"G",14458145.210000003,0,"PT",0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y990)","v":14458145.210000003},null,981]
[null,null,null,"Total",null,{"$f":"SUM(F989:F990)","v":0},{"$f":"+Adjustments!AV975","v":14458145.210000003},null,14458145.210000003,null,null,null,{"$f":"SUM(M989:M990)","v":14458145.210000003},{"$f":"SUM(N989:N990)","v":0},null,null,{"$f":"SUM(Q989:Q990)","v":14458145.210000003},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":0},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y991)","v":14458145.210000003},null,982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"374","Land & Land Rights",null,{"$f":"+G993-Adjustments!H993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,984]
[null,null,null,"Wyoming",{"$f":"+G994-Adjustments!H994","v":28185.389981192478},{"$f":"'Rate Base'!$AE$43","v":451318.04000000004},{"$f":"+Adjustments!AV978","v":28185.389981192478},null,{"$f":"SUM(F994:H994)","v":479503.42998119252},null,null,"Wyoming",{"$f":"VLOOKUP($L994,$L$2:$N$7,2,FALSE)*I994","v":0},{"$f":"VLOOKUP($L994,$L$2:$N$7,3,FALSE)*I994","v":479503.42998119252},null,"G",{"$f":"IF(P994=\"G\",M994,IF(P994=\"PT\",0,ERR))","v":0},{"$f":"IF(P994=\"PT\",M994,IF(P994=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S994=\"G\",N994,IF(S994=\"PT\",0,ERR))","v":479503.42998119252},{"$f":"IF(S994=\"PT\",N994,IF(S994=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y994)","v":0},null,985]
[null,null,null,"Utah",{"$f":"+G995-Adjustments!H995","v":1483460.7010000683},{"$f":"'Rate Base'!$AE$44","v":23753887.260000002},{"$f":"+Adjustments!AV979","v":1483460.7010000683},null,{"$f":"SUM(F995:H995)","v":25237347.96100007},null,null,"Utah",{"$f":"VLOOKUP($L995,$L$2:$N$7,2,FALSE)*I995","v":25237347.96100007},{"$f":"VLOOKUP($L995,$L$2:$N$7,3,FALSE)*I995","v":0},null,"G",{"$f":"IF(P995=\"G\",M995,IF(P995=\"PT\",0,ERR))","v":25237347.96100007},{"$f":"IF(P995=\"PT\",M995,IF(P995=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S995=\"G\",N995,IF(S995=\"PT\",0,ERR))","v":0},{"$f":"IF(S995=\"PT\",N995,IF(S995=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y995)","v":25237347.96100007},null,986]
[null,null,null,"Total",{"$f":"+G996-Adjustments!H996","v":1511646.0909812609},{"$f":"SUM(F994:F995)","v":24205205.300000001},{"$f":"SUM(G994:G995)","v":1511646.0909812609},null,{"$f":"SUM(I994:I995)","v":25716851.390981261},null,null,null,{"$f":"SUM(M994:M995)","v":25237347.96100007},{"$f":"SUM(N994:N995)","v":479503.42998119252},null,null,{"$f":"SUM(Q994:Q995)","v":25237347.96100007},{"$f":"SUM(R994:R995)","v":0},null,{"$f":"SUM(T994:T995)","v":479503.42998119252},{"$f":"SUM(U994:U995)","v":0},null,{"$f":"SUM(W994:W995)","v":25237347.96100007},null,987]
[null,null,null,null,{"$f":"+G997-Adjustments!H997","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,988]
[null,"375","Structures & Improvements",null,{"$f":"+G998-Adjustments!H998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,989]
[null,null,null,"Wyoming",{"$f":"+G999-Adjustments!H999","v":17010.418453617487},{"$f":"'Rate Base'!$AE$48","v":1745114.8900000001},{"$f":"+Adjustments!AV983","v":17010.418453617487},null,{"$f":"SUM(F999:H999)","v":1762125.3084536176},null,null,"Wyoming",{"$f":"VLOOKUP($L999,$L$2:$N$7,2,FALSE)*I999","v":0},{"$f":"VLOOKUP($L999,$L$2:$N$7,3,FALSE)*I999","v":1762125.3084536176},null,"G",{"$f":"IF(P999=\"G\",M999,IF(P999=\"PT\",0,ERR))","v":0},{"$f":"IF(P999=\"PT\",M999,IF(P999=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S999=\"G\",N999,IF(S999=\"PT\",0,ERR))","v":1762125.3084536176},{"$f":"IF(S999=\"PT\",N999,IF(S999=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y999)","v":0},null,990]
[null,null,null,"Utah",{"$f":"+G1000-Adjustments!H1000","v":181552.27880436555},{"$f":"'Rate Base'!$AE$49","v":18625619.699999988},{"$f":"+Adjustments!AV984","v":181552.27880436555},null,{"$f":"SUM(F1000:H1000)","v":18807171.978804354},null,null,"Utah",{"$f":"VLOOKUP($L1000,$L$2:$N$7,2,FALSE)*I1000","v":18807171.978804354},{"$f":"VLOOKUP($L1000,$L$2:$N$7,3,FALSE)*I1000","v":0},null,"G",{"$f":"IF(P1000=\"G\",M1000,IF(P1000=\"PT\",0,ERR))","v":18807171.978804354},{"$f":"IF(P1000=\"PT\",M1000,IF(P1000=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1000=\"G\",N1000,IF(S1000=\"PT\",0,ERR))","v":0},{"$f":"IF(S1000=\"PT\",N1000,IF(S1000=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1000)","v":18807171.978804354},null,991]
[null,null,null,"Total",{"$f":"+G1001-Adjustments!H1001","v":198562.69725798303},{"$f":"SUM(F999:F1000)","v":20370734.589999989},{"$f":"SUM(G999:G1000)","v":198562.69725798303},null,{"$f":"SUM(I999:I1000)","v":20569297.287257969},null,null,null,{"$f":"SUM(M999:M1000)","v":18807171.978804354},{"$f":"SUM(N999:N1000)","v":1762125.3084536176},null,null,{"$f":"SUM(Q999:Q1000)","v":18807171.978804354},{"$f":"SUM(R999:R1000)","v":0},null,{"$f":"SUM(T999:T1000)","v":1762125.3084536176},{"$f":"SUM(U999:U1000)","v":0},null,{"$f":"SUM(W999:W1000)","v":18807171.978804354},null,992]
[null,null,null,null,{"$f":"+G1002-Adjustments!H1002","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993]
[null,"376","Mains",null,{"$f":"+G1003-Adjustments!H1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G1005-Adjustments!H1005","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G1006-Adjustments!H1006","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997]
[null,null,null,"Total Wyoming",{"$f":"+G1007-Adjustments!H1007","v":13849830.803359993},{"$f":"'Rate Base'!$AE$56","v":60653809.600000001},{"$f":"+Adjustments!AV991","v":13849830.803359993},null,{"$f":"SUM(F1007:H1007)","v":74503640.403359994},null,null,"Wyoming",{"$f":"VLOOKUP($L1007,$L$2:$N$7,2,FALSE)*I1007","v":0},{"$f":"VLOOKUP($L1007,$L$2:$N$7,3,FALSE)*I1007","v":74503640.403359994},null,"G",{"$f":"IF(P1007=\"G\",M1007,IF(P1007=\"PT\",0,ERR))","v":0},{"$f":"IF(P1007=\"PT\",M1007,IF(P1007=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1007=\"G\",N1007,IF(S1007=\"PT\",0,ERR))","v":74503640.403359994},{"$f":"IF(S1007=\"PT\",N1007,IF(S1007=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1007)","v":0},null,998]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G1009-Adjustments!H1009","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"+G1010-Adjustments!H1010","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001]
[null,null,null,"Total Utah",{"$f":"+G1011-Adjustments!H1011","v":449598351.94580269},{"$f":"'Rate Base'!$AE$60","v":1968966496.5999994},{"$f":"+Adjustments!AV995","v":449598351.94580269},null,{"$f":"SUM(F1011:H1011)","v":2418564848.5458021},null,null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":2418564848.5458021},{"$f":"VLOOKUP($L1011,$L$2:$N$7,3,FALSE)*I1011","v":0},null,"G",{"$f":"IF(P1011=\"G\",M1011,IF(P1011=\"PT\",0,ERR))","v":2418564848.5458021},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1011)","v":2418564848.5458021},null,1002]
[null,null,null,"Total Mains",{"$f":"+G1012-Adjustments!H1012","v":463448182.74916267},{"$f":"F1011+F1007","v":2029620306.1999993},{"$f":"G1011+G1007","v":463448182.74916267},{"$f":"H1011+H1007","v":0},{"$f":"I1011+I1007","v":2493068488.949162},null,null,null,{"$f":"M1011+M1007","v":2418564848.5458021},{"$f":"N1011+N1007","v":74503640.403359994},null,"G",{"$f":"Q1011+Q1007","v":2418564848.5458021},{"$f":"R1011+R1007","v":0},"G",{"$f":"T1011+T1007","v":74503640.403359994},{"$f":"U1011+U1007","v":0},null,{"$f":"W1011+W1007","v":2418564848.5458021},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1014-Adjustments!H1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,null,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":0},{"$f":"'Rate Base'!$AE$64","v":0},{"$f":"+Adjustments!AV999","v":0},null,{"$f":"SUM(F1015:H1015)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":0},null,"G",{"$f":"IF(P1015=\"G\",M1015,IF(P1015=\"PT\",0,ERR))","v":0},{"$f":"IF(P1015=\"PT\",M1015,IF(P1015=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1015=\"G\",N1015,IF(S1015=\"PT\",0,ERR))","v":0},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":151133.00000854209},{"$f":"'Rate Base'!$AE$65","v":16267682.99},{"$f":"+Adjustments!AV1000","v":151133.00000854209},null,{"$f":"SUM(F1016:H1016)","v":16418815.990008542},null,null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":16418815.990008542},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":0},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":16418815.990008542},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1016)","v":16418815.990008542},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":151133.00000854209},{"$f":"SUM(F1015:F1016)","v":16267682.99},{"$f":"SUM(G1015:G1016)","v":151133.00000854209},null,{"$f":"SUM(I1015:I1016)","v":16418815.990008542},null,null,null,{"$f":"SUM(M1015:M1016)","v":16418815.990008542},{"$f":"SUM(N1015:N1016)","v":0},null,null,{"$f":"SUM(Q1015:Q1016)","v":16418815.990008542},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":0},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":16418815.990008542},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!H1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1019-Adjustments!H1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!H1020","v":2431722.3164119683},{"$f":"'Rate Base'!$AE$69","v":8558201.0299999993},{"$f":"+Adjustments!AV1004","v":2431722.3164119683},null,{"$f":"SUM(F1020:H1020)","v":10989923.346411968},null,null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":10989923.346411968},null,"G",{"$f":"IF(P1020=\"G\",M1020,IF(P1020=\"PT\",0,ERR))","v":0},{"$f":"IF(P1020=\"PT\",M1020,IF(P1020=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1020=\"G\",N1020,IF(S1020=\"PT\",0,ERR))","v":10989923.346411968},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!H1021","v":37430191.89438042},{"$f":"'Rate Base'!$AE$70","v":131731779.01999998},{"$f":"+Adjustments!AV1005","v":37430191.89438042},null,{"$f":"SUM(F1021:H1021)","v":169161970.9143804},null,null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":169161970.9143804},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":0},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":169161970.9143804},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1021)","v":169161970.9143804},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!H1022","v":39861914.210792392},{"$f":"SUM(F1020:F1021)","v":140289980.04999998},{"$f":"SUM(G1020:G1021)","v":39861914.210792392},null,{"$f":"SUM(I1020:I1021)","v":180151894.26079237},null,null,null,{"$f":"SUM(M1020:M1021)","v":169161970.9143804},{"$f":"SUM(N1020:N1021)","v":10989923.346411968},null,null,{"$f":"SUM(Q1020:Q1021)","v":169161970.9143804},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":10989923.346411968},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":169161970.9143804},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"380","Services",null,{"$f":"+G1024-Adjustments!H1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1025","v":1717507.0578491241},{"$f":"'Rate Base'!$AE$74","v":22506439.300000001},{"$f":"+Adjustments!AV1009","v":1717507.0578491241},null,{"$f":"SUM(F1025:H1025)","v":24223946.357849125},null,null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":24223946.357849125},null,"G",{"$f":"IF(P1025=\"G\",M1025,IF(P1025=\"PT\",0,ERR))","v":0},{"$f":"IF(P1025=\"PT\",M1025,IF(P1025=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1025=\"G\",N1025,IF(S1025=\"PT\",0,ERR))","v":24223946.357849125},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1026","v":32022631.483667195},{"$f":"'Rate Base'!$AE$75","v":419628791.87000006},{"$f":"+Adjustments!AV1010","v":32022631.483667195},null,{"$f":"SUM(F1026:H1026)","v":451651423.35366726},null,null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":451651423.35366726},{"$f":"VLOOKUP($L1026,$L$2:$N$7,3,FALSE)*I1026","v":0},null,"G",{"$f":"IF(P1026=\"G\",M1026,IF(P1026=\"PT\",0,ERR))","v":451651423.35366726},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1026)","v":451651423.35366726},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1027","v":33740138.541516319},{"$f":"SUM(F1025:F1026)","v":442135231.17000008},{"$f":"SUM(G1025:G1026)","v":33740138.541516319},null,{"$f":"SUM(I1025:I1026)","v":475875369.71151638},null,null,null,{"$f":"SUM(M1025:M1026)","v":451651423.35366726},{"$f":"SUM(N1025:N1026)","v":24223946.357849125},null,null,{"$f":"SUM(Q1025:Q1026)","v":451651423.35366726},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":24223946.357849125},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":451651423.35366726},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1029-Adjustments!H1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1030","v":1867076.4863688983},{"$f":"'Rate Base'!$AE$79","v":11137953.870000001},{"$f":"+Adjustments!AV1014","v":1867076.4863688983},null,{"$f":"SUM(F1030:H1030)","v":13005030.356368899},null,null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":13005030.356368899},null,"G",{"$f":"IF(P1030=\"G\",M1030,IF(P1030=\"PT\",0,ERR))","v":0},{"$f":"IF(P1030=\"PT\",M1030,IF(P1030=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1030=\"G\",N1030,IF(S1030=\"PT\",0,ERR))","v":13005030.356368899},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1031","v":66891552.103302896},{"$f":"'Rate Base'!$AE$80","v":399038297.06957299},{"$f":"+Adjustments!AV1015","v":66891552.103302896},null,{"$f":"SUM(F1031:H1031)","v":465929849.17287588},null,null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":465929849.17287588},{"$f":"VLOOKUP($L1031,$L$2:$N$7,3,FALSE)*I1031","v":0},null,"G",{"$f":"IF(P1031=\"G\",M1031,IF(P1031=\"PT\",0,ERR))","v":465929849.17287588},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1031)","v":465929849.17287588},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1032","v":68758628.589671791},{"$f":"SUM(F1030:F1031)","v":410176250.93957299},{"$f":"SUM(G1030:G1031)","v":68758628.589671791},null,{"$f":"SUM(I1030:I1031)","v":478934879.52924478},null,null,null,{"$f":"SUM(M1030:M1031)","v":465929849.17287588},{"$f":"SUM(N1030:N1031)","v":13005030.356368899},null,null,{"$f":"SUM(Q1030:Q1031)","v":465929849.17287588},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":13005030.356368899},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":465929849.17287588},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1034-Adjustments!H1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!H1035","v":1.6768293110071681},{"$f":"'Rate Base'!$AE$84","v":440052.27},{"$f":"+Adjustments!AV1019","v":1.6768293110071681},null,{"$f":"SUM(F1035:H1035)","v":440053.94682931103},null,null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":440053.94682931103},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":440053.94682931103},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!H1036","v":54.215811997652054},{"$f":"'Rate Base'!$AE$85","v":14227918.720000001},{"$f":"+Adjustments!AV1020","v":54.215811997652054},null,{"$f":"SUM(F1036:H1036)","v":14227972.935811998},null,null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":14227972.935811998},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":14227972.935811998},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1036)","v":14227972.935811998},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!H1037","v":55.892641308659222},{"$f":"SUM(F1035:F1036)","v":14667970.99},{"$f":"SUM(G1035:G1036)","v":55.892641308659222},null,{"$f":"SUM(I1035:I1036)","v":14668026.88264131},null,null,null,{"$f":"SUM(M1035:M1036)","v":14227972.935811998},{"$f":"SUM(N1035:N1036)","v":440053.94682931103},null,null,{"$f":"SUM(Q1035:Q1036)","v":14227972.935811998},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":440053.94682931103},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":14227972.935811998},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!H1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1029]
[null,"387","Other Equipment",null,{"$f":"+G1039-Adjustments!H1039","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1030]
[null,null,null,"Wyoming",{"$f":"+G1040-Adjustments!H1040","v":259004.52212473867},{"$f":"'Rate Base'!$AE$89","v":813274.52},{"$f":"+Adjustments!AV1024","v":259004.52212473867},null,{"$f":"SUM(F1040:H1040)","v":1072279.0421247387},null,null,"Wyoming",{"$f":"VLOOKUP($L1040,$L$2:$N$7,2,FALSE)*I1040","v":0},{"$f":"VLOOKUP($L1040,$L$2:$N$7,3,FALSE)*I1040","v":1072279.0421247387},null,"G",{"$f":"IF(P1040=\"G\",M1040,IF(P1040=\"PT\",0,ERR))","v":0},{"$f":"IF(P1040=\"PT\",M1040,IF(P1040=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1040=\"G\",N1040,IF(S1040=\"PT\",0,ERR))","v":1072279.0421247387},{"$f":"IF(S1040=\"PT\",N1040,IF(S1040=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1040)","v":0},null,1031]
[null,null,null,"Utah",{"$f":"+G1041-Adjustments!H1041","v":897303.0444433298},{"$f":"'Rate Base'!$AE$90","v":2817532.6700000004},{"$f":"+Adjustments!AV1025","v":897303.0444433298},null,{"$f":"SUM(F1041:H1041)","v":3714835.7144433302},null,null,"Utah",{"$f":"VLOOKUP($L1041,$L$2:$N$7,2,FALSE)*I1041","v":3714835.7144433302},{"$f":"VLOOKUP($L1041,$L$2:$N$7,3,FALSE)*I1041","v":0},null,"G",{"$f":"IF(P1041=\"G\",M1041,IF(P1041=\"PT\",0,ERR))","v":3714835.7144433302},{"$f":"IF(P1041=\"PT\",M1041,IF(P1041=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1041=\"G\",N1041,IF(S1041=\"PT\",0,ERR))","v":0},{"$f":"IF(S1041=\"PT\",N1041,IF(S1041=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1041)","v":3714835.7144433302},null,1032]
[null,null,null,"Total",{"$f":"+G1042-Adjustments!H1042","v":1156307.5665680685},{"$f":"SUM(F1040:F1041)","v":3630807.1900000004},{"$f":"SUM(G1040:G1041)","v":1156307.5665680685},null,{"$f":"SUM(I1040:I1041)","v":4787114.7565680686},null,null,null,{"$f":"SUM(M1040:M1041)","v":3714835.7144433302},{"$f":"SUM(N1040:N1041)","v":1072279.0421247387},null,null,{"$f":"SUM(Q1040:Q1041)","v":3714835.7144433302},{"$f":"SUM(R1040:R1041)","v":0},null,{"$f":"SUM(T1040:T1041)","v":1072279.0421247387},{"$f":"SUM(U1040:U1041)","v":0},null,{"$f":"SUM(W1040:W1041)","v":3714835.7144433302},null,1033]
[null,null,null,null,{"$f":"+G1043-Adjustments!H1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1034]
[null,388,"Other Equipment",null,{"$f":"+G1044-Adjustments!H1044","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1035]
[null,null,null,"Wyoming",{"$f":"+G1045-Adjustments!H1045","v":0},{"$f":"'Rate Base'!$AE$94","v":0},{"$f":"+Adjustments!AV1029","v":0},null,{"$f":"SUM(F1045:H1045)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1045,$L$2:$N$7,2,FALSE)*I1045","v":0},{"$f":"VLOOKUP($L1045,$L$2:$N$7,3,FALSE)*I1045","v":0},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":0},{"$f":"IF(P1045=\"PT\",M1045,IF(P1045=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":0},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1045)","v":0},null,1036]
[null,null,null,"Utah",{"$f":"+G1046-Adjustments!H1046","v":0},{"$f":"'Rate Base'!$AE$95","v":0},{"$f":"+Adjustments!AV1030","v":0},null,{"$f":"SUM(F1046:H1046)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1046,$L$2:$N$7,2,FALSE)*I1046","v":0},{"$f":"VLOOKUP($L1046,$L$2:$N$7,3,FALSE)*I1046","v":0},null,"G",{"$f":"IF(P1046=\"G\",M1046,IF(P1046=\"PT\",0,ERR))","v":0},{"$f":"IF(P1046=\"PT\",M1046,IF(P1046=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1046=\"G\",N1046,IF(S1046=\"PT\",0,ERR))","v":0},{"$f":"IF(S1046=\"PT\",N1046,IF(S1046=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1046)","v":0},null,1037]
[null,null,null,"Total",{"$f":"+G1047-Adjustments!H1047","v":0},{"$f":"SUM(F1045:F1046)","v":0},{"$f":"SUM(G1045:G1046)","v":0},null,{"$f":"SUM(I1045:I1046)","v":0},null,null,null,{"$f":"SUM(M1045:M1046)","v":0},{"$f":"SUM(N1045:N1046)","v":0},null,null,{"$f":"SUM(Q1045:Q1046)","v":0},{"$f":"SUM(R1045:R1046)","v":0},null,{"$f":"SUM(T1045:T1046)","v":0},{"$f":"SUM(U1045:U1046)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1047)","v":0},null,1038]
[null,null,null,null,{"$f":"+G1048-Adjustments!H1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1047+1","v":1039}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1049-Adjustments!H1049","v":812712895.74860048},{"$f":"F1042+F1037+F1032+F1027+F1022+F1017+F1012+F1001+F996+F1047+F991+F986","v":3101364169.4195728},{"$f":"G1042+G1037+G1032+G1027+G1022+G1017+G1012+G1001+G996+G1047+G991+G986","v":812712895.74860048},{"$f":"H1042+H1037+H1032+H1027+H1022+H1017+H1012+H1001+H996+H1047+H991+H986","v":0},{"$f":"I1042+I1037+I1032+I1027+I1022+I1017+I1012+I1001+I996+I1047+I991+I986","v":3914077065.1681728},null,null,null,{"$f":"M1042+M1037+M1032+M1027+M1022+M1017+M1012+M1001+M996+M1047+M991+M986","v":3787600562.9767942},{"$f":"N1042+N1037+N1032+N1027+N1022+N1017+N1012+N1001+N996+N1047+N991+N986","v":126476502.19137885},null,null,{"$f":"Q1042+Q1037+Q1032+Q1027+Q1022+Q1017+Q1012+Q1001+Q996+Q1047+Q991+Q986","v":3787600562.9767942},{"$f":"R1042+R1037+R1032+R1027+R1022+R1017+R1012+R1001+R996+R1047+R991+R986","v":0},null,{"$f":"T1042+T1037+T1032+T1027+T1022+T1017+T1012+T1001+T996+T1047+T991+T986","v":126476502.19137885},{"$f":"U1042+U1037+U1032+U1027+U1022+U1017+U1012+U1001+U996+U1047+U991+U986","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1049)","v":3787600562.9767942},null,1040]
[null,null,null,null,{"$f":"+G1050-Adjustments!H1050","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1041]
["General Plant",null,null,null,{"$f":"+G1051-Adjustments!H1051","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042]
[null,"389","Land & Land Rights",null,{"$f":"+G1052-Adjustments!H1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,null,null,"Wyoming",{"$f":"+G1053-Adjustments!H1053","v":1254.1705883821742},{"$f":"'Rate Base'!$AE$102","v":11584.02},{"$f":"+Adjustments!AV1037","v":1254.1705883821742},null,{"$f":"SUM(F1053:H1053)","v":12838.190588382175},null,null,"Wyoming",{"$f":"VLOOKUP($L1053,$L$2:$N$7,2,FALSE)*I1053","v":0},{"$f":"VLOOKUP($L1053,$L$2:$N$7,3,FALSE)*I1053","v":12838.190588382175},null,"G",{"$f":"IF(P1053=\"G\",M1053,IF(P1053=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1053=\"G\",N1053,IF(S1053=\"PT\",0,ERR))","v":12838.190588382175},{"$f":"IF(S1053=\"PT\",N1053,IF(S1053=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1053)","v":0},null,1044]
[null,null,null,"Utah",{"$f":"+G1054-Adjustments!H1054","v":844467.99003568105},{"$f":"'Rate Base'!$AE$103","v":7799843.3200000003},{"$f":"+Adjustments!AV1038","v":844467.99003568105},null,{"$f":"SUM(F1054:H1054)","v":8644311.3100356814},null,null,"Utah",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":8644311.3100356814},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":0},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":8644311.3100356814},null,"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":0},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1054)","v":8644311.3100356814},null,1045]
[null,null,null,"Total",{"$f":"+G1055-Adjustments!H1055","v":845722.16062406451},{"$f":"'Rate Base'!$AE$104","v":7811427.3399999999},{"$f":"+Adjustments!AV1039","v":845722.16062406451},null,{"$f":"SUM(F1055:H1055)","v":8657149.5006240644},null,null,"Total",{"$f":"SUM(M1053:M1054)","v":8644311.3100356814},{"$f":"SUM(N1053:N1054)","v":12838.190588382175},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":8644311.3100356814},null,"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":12838.190588382175},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1055)","v":8644311.3100356814},null,1046]
[null,null,null,null,{"$f":"+G1056-Adjustments!H1056","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047]
[null,"390","Structures & Improvements",null,{"$f":"+G1057-Adjustments!H1057","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1048]
[null,null,null,"Wyoming",{"$f":"+G1058-Adjustments!H1058","v":424547.16797553841},{"$f":"'Rate Base'!$AE$107","v":6303175.4400000004},{"$f":"+Adjustments!AV1042","v":424547.16797553841},null,{"$f":"SUM(F1058:H1058)","v":6727722.6079755388},null,null,"Wyoming",{"$f":"VLOOKUP($L1058,$L$2:$N$7,2,FALSE)*I1058","v":0},{"$f":"VLOOKUP($L1058,$L$2:$N$7,3,FALSE)*I1058","v":6727722.6079755388},null,"G",{"$f":"IF(P1058=\"G\",M1058,IF(P1058=\"PT\",0,ERR))","v":0},{"$f":"IF(P1058=\"PT\",M1058,IF(P1058=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1058=\"G\",N1058,IF(S1058=\"PT\",0,ERR))","v":6727722.6079755388},{"$f":"IF(S1058=\"PT\",N1058,IF(S1058=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1058)","v":0},null,1049]
[null,null,null,"Utah",{"$f":"+G1059-Adjustments!H1059","v":2878022.8589943126},{"$f":"'Rate Base'!$AE$108","v":42729487.719999932},{"$f":"+Adjustments!AV1043","v":2878022.8589943126},null,45607510.578994244,null,null,"Utah",{"$f":"VLOOKUP($L1059,$L$2:$N$7,2,FALSE)*I1059","v":45607510.578994244},{"$f":"VLOOKUP($L1059,$L$2:$N$7,3,FALSE)*I1059","v":0},null,"G",{"$f":"IF(P1059=\"G\",M1059,IF(P1059=\"PT\",0,ERR))","v":45607510.578994244},{"$f":"IF(P1059=\"PT\",M1059,IF(P1059=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1059=\"G\",N1059,IF(S1059=\"PT\",0,ERR))","v":0},{"$f":"IF(S1059=\"PT\",N1059,IF(S1059=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1059)","v":45607510.578994244},null,1050]
[null,null,null,"General",{"$f":"+G1060-Adjustments!H1060","v":3627029.1897764653},{"$f":"'Rate Base'!$AE$109","v":53849849.990000062},{"$f":"+Adjustments!AV1044","v":3627029.1897764653},null,57476879.179776527,null,null,"Gross Plant",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":55618626.667862453},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":1858252.5119140744},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":55618626.667862453},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":1858252.5119140744},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1060)","v":55618626.667862453},null,1051]
[null,null,null,"Total",{"$f":"+G1061-Adjustments!H1061","v":6929599.2167463154},{"$f":"'Rate Base'!$AE$110","v":102882513.14999999},{"$f":"+Adjustments!AV1045","v":6929599.2167463154},null,109812112.36674631,null,null,"Total",{"$f":"SUM(M1058:M1060)","v":101226137.24685669},{"$f":"SUM(N1058:N1060)","v":8585975.1198896132},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":101226137.24685669},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":8585975.1198896132},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1061)","v":101226137.24685669},null,1052]
[null,null,null,null,{"$f":"+G1062-Adjustments!H1062","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1053]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1063-Adjustments!H1063","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1054]
[null,null,null,"Wyoming",{"$f":"+G1064-Adjustments!H1064","v":-2042.1778826405061},{"$f":"'Rate Base'!$AE$113","v":131774.12},{"$f":"+Adjustments!AV1048","v":-2042.1778826405061},null,129731.94211735949,null,null,"Wyoming",{"$f":"VLOOKUP($L1064,$L$2:$N$7,2,FALSE)*I1064","v":0},{"$f":"VLOOKUP($L1064,$L$2:$N$7,3,FALSE)*I1064","v":129731.94211735949},null,"G",{"$f":"IF(P1064=\"G\",M1064,IF(P1064=\"PT\",0,ERR))","v":0},{"$f":"IF(P1064=\"PT\",M1064,IF(P1064=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1064=\"G\",N1064,IF(S1064=\"PT\",0,ERR))","v":129731.94211735949},{"$f":"IF(S1064=\"PT\",N1064,IF(S1064=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1064)","v":0},null,1055]
[null,null,null,"Utah",{"$f":"+G1065-Adjustments!H1065","v":-215376.27097017877},{"$f":"'Rate Base'!$AE$114","v":13897427.259999996},{"$f":"+Adjustments!AV1049","v":-215376.27097017877},null,13682050.989029817,null,null,"Utah",{"$f":"VLOOKUP($L1065,$L$2:$N$7,2,FALSE)*I1065","v":13682050.989029817},{"$f":"VLOOKUP($L1065,$L$2:$N$7,3,FALSE)*I1065","v":0},null,"G",{"$f":"IF(P1065=\"G\",M1065,IF(P1065=\"PT\",0,ERR))","v":13682050.989029817},{"$f":"IF(P1065=\"PT\",M1065,IF(P1065=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1065=\"G\",N1065,IF(S1065=\"PT\",0,ERR))","v":0},{"$f":"IF(S1065=\"PT\",N1065,IF(S1065=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1065)","v":13682050.989029817},null,1056]
[null,null,null,"General",{"$f":"+G1066-Adjustments!H1066","v":-495441.95240402222},{"$f":"'Rate Base'!$AE$115","v":31969020.839999989},{"$f":"+Adjustments!AV1050","v":-495441.95240402222},null,31473578.887595966,null,null,"Gross Plant",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":30456024.388092458},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":1017554.4995035059},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":30456024.388092458},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":1017554.4995035059},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1066)","v":30456024.388092458},null,1057]
[null,null,null,"Total",{"$f":"+G1067-Adjustments!H1067","v":-712860.4012568444},{"$f":"'Rate Base'!$AE$116","v":45998222.219999984},{"$f":"+Adjustments!AV1051","v":-712860.4012568444},null,45285361.81874314,null,null,"Total",{"$f":"SUM(M1064:M1066)","v":44138075.377122276},{"$f":"SUM(N1064:N1066)","v":1147286.4416208654},null,"G",{"$f":"IF(P1067=\"G\",M1067,IF(P1067=\"PT\",0,ERR))","v":44138075.377122276},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":1147286.4416208654},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1067)","v":44138075.377122276},null,1058]
[null,null,null,null,{"$f":"+G1068-Adjustments!H1068","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1059]
[null,"392","Transportation Equipment",null,{"$f":"+G1069-Adjustments!H1069","v":0},{"$f":"'Rate Base'!$AE$122","v":51752727.74000001},{"$f":"+Adjustments!AV1053","v":0},null,51752727.74000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,null,null,"Wyoming",{"$f":"+G1070-Adjustments!H1070","v":773709.4726013043},{"$f":"'Rate Base'!$AE$119","v":2563729.13},{"$f":"+Adjustments!AV1054","v":773709.4726013043},null,3337438.6026013042,null,null,"Wyoming",{"$f":"VLOOKUP($L1070,$L$2:$N$7,2,FALSE)*I1070","v":0},{"$f":"VLOOKUP($L1070,$L$2:$N$7,3,FALSE)*I1070","v":3337438.6026013042},null,"G",{"$f":"IF(P1070=\"G\",M1070,IF(P1070=\"PT\",0,ERR))","v":0},{"$f":"IF(P1070=\"PT\",M1070,IF(P1070=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1070=\"G\",N1070,IF(S1070=\"PT\",0,ERR))","v":3337438.6026013042},{"$f":"IF(S1070=\"PT\",N1070,IF(S1070=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1070)","v":0},null,1061]
[null,null,null,"Utah",{"$f":"+G1071-Adjustments!H1071","v":14844779.710534155},{"$f":"'Rate Base'!$AE$120","v":49188998.610000007},{"$f":"+Adjustments!AV1055","v":14844779.710534155},null,64033778.320534162,null,null,"Utah",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":64033778.320534162},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":0},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":64033778.320534162},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":0},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1071)","v":64033778.320534162},null,1062]
[null,null,null,"General",{"$f":"+G1072-Adjustments!H1072","v":0},{"$f":"'Rate Base'!$AE$121","v":0},{"$f":"+Adjustments!AV1056","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":0},{"$f":"VLOOKUP($L1072,$L$2:$N$7,3,FALSE)*I1072","v":0},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":0},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1072)","v":0},null,1063]
[null,null,null,"Total",{"$f":"+G1073-Adjustments!H1073","v":15618489.18313545},{"$f":"'Rate Base'!$AE$122","v":51752727.74000001},{"$f":"+Adjustments!AV1057","v":15618489.18313545},null,67371216.923135459,null,null,"Total",{"$f":"SUM(M1070:M1072)","v":64033778.320534162},{"$f":"SUM(N1070:N1072)","v":3337438.6026013042},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":64033778.320534162},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":3337438.6026013042},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1073)","v":64033778.320534162},null,1064]
[null,null,null,null,{"$f":"+G1074-Adjustments!H1074","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1065]
[null,"393","Stores Equipment",null,{"$f":"+G1075-Adjustments!H1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,null,null,"Wyoming",{"$f":"+G1076-Adjustments!H1076","v":0},{"$f":"'Rate Base'!$AE$125","v":12371.89},{"$f":"+Adjustments!AV1060","v":0},null,12371.89,null,null,"Wyoming",{"$f":"VLOOKUP($L1076,$L$2:$N$7,2,FALSE)*I1076","v":0},{"$f":"VLOOKUP($L1076,$L$2:$N$7,3,FALSE)*I1076","v":12371.89},null,"G",{"$f":"IF(P1076=\"G\",M1076,IF(P1076=\"PT\",0,ERR))","v":0},{"$f":"IF(P1076=\"PT\",M1076,IF(P1076=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1076=\"G\",N1076,IF(S1076=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1076=\"PT\",N1076,IF(S1076=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1076)","v":0},null,1067]
[null,null,null,"Utah",{"$f":"+G1077-Adjustments!H1077","v":0},{"$f":"'Rate Base'!$AE$126","v":52487.310000000005},{"$f":"+Adjustments!AV1061","v":0},null,52487.310000000005,null,null,"Utah",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":52487.310000000005},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":52487.310000000005},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1077)","v":52487.310000000005},null,1068]
[null,null,null,"Total",{"$f":"+G1078-Adjustments!H1078","v":0},{"$f":"'Rate Base'!$AE$127","v":64859.200000000004},{"$f":"+Adjustments!AV1062","v":0},null,64859.200000000004,null,null,"Total",{"$f":"SUM(M1076:M1077)","v":52487.310000000005},{"$f":"SUM(N1076:N1077)","v":12371.89},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":52487.310000000005},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1078)","v":52487.310000000005},null,1069]
[null,null,null,null,{"$f":"+G1079-Adjustments!H1079","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1070]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1080-Adjustments!H1080","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1071]
[null,null,null,"Wyoming",{"$f":"+G1081-Adjustments!H1081","v":1423226.5111356848},{"$f":"'Rate Base'!$AE$130","v":2513731.9},{"$f":"+Adjustments!AV1065","v":1423226.5111356848},null,3936958.4111356847,null,null,"Wyoming",{"$f":"VLOOKUP($L1081,$L$2:$N$7,2,FALSE)*I1081","v":0},{"$f":"VLOOKUP($L1081,$L$2:$N$7,3,FALSE)*I1081","v":3936958.4111356847},null,"G",{"$f":"IF(P1081=\"G\",M1081,IF(P1081=\"PT\",0,ERR))","v":0},{"$f":"IF(P1081=\"PT\",M1081,IF(P1081=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1081=\"G\",N1081,IF(S1081=\"PT\",0,ERR))","v":3936958.4111356847},{"$f":"IF(S1081=\"PT\",N1081,IF(S1081=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1081)","v":0},null,1072]
[null,null,null,"Utah",{"$f":"+G1082-Adjustments!H1082","v":15420515.485530976},{"$f":"'Rate Base'!$AE$131","v":27236031.220000003},{"$f":"+Adjustments!AV1066","v":15420515.485530976},null,42656546.705530979,null,null,"Utah",{"$f":"VLOOKUP($L1082,$L$2:$N$7,2,FALSE)*I1082","v":42656546.705530979},{"$f":"VLOOKUP($L1082,$L$2:$N$7,3,FALSE)*I1082","v":0},null,"G",{"$f":"IF(P1082=\"G\",M1082,IF(P1082=\"PT\",0,ERR))","v":42656546.705530979},{"$f":"IF(P1082=\"PT\",M1082,IF(P1082=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1082=\"G\",N1082,IF(S1082=\"PT\",0,ERR))","v":0},{"$f":"IF(S1082=\"PT\",N1082,IF(S1082=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1082)","v":42656546.705530979},null,1073]
[null,null,null,"General",{"$f":"+G1083-Adjustments!H1083","v":0},{"$f":"'Rate Base'!$AE$132","v":0},{"$f":"+Adjustments!AV1067","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":0},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":0},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1083)","v":0},null,1074]
[null,null,null,"Total",{"$f":"+G1084-Adjustments!H1084","v":16843741.996666659},{"$f":"'Rate Base'!$AE$133","v":29749763.120000001},{"$f":"+Adjustments!AV1068","v":16843741.996666659},null,46593505.11666666,null,null,null,{"$f":"SUM(M1081:M1083)","v":42656546.705530979},{"$f":"SUM(N1081:N1083)","v":3936958.4111356847},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":42656546.705530979},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":3936958.4111356847},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1084)","v":42656546.705530979},null,1075]
[null,null,null,null,{"$f":"+G1085-Adjustments!H1085","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1076]
[null,"395","Laboratory Equipment",null,{"$f":"+G1086-Adjustments!H1086","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1077]
[null,null,null,"Wyoming",{"$f":"+G1087-Adjustments!H1087","v":0},{"$f":"'Rate Base'!$AE$136","v":0},{"$f":"+Adjustments!AV1071","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1087,$L$2:$N$7,2,FALSE)*I1087","v":0},{"$f":"VLOOKUP($L1087,$L$2:$N$7,3,FALSE)*I1087","v":0},null,"G",{"$f":"IF(P1087=\"G\",M1087,IF(P1087=\"PT\",0,ERR))","v":0},{"$f":"IF(P1087=\"PT\",M1087,IF(P1087=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1087=\"G\",N1087,IF(S1087=\"PT\",0,ERR))","v":0},{"$f":"IF(S1087=\"PT\",N1087,IF(S1087=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1087)","v":0},null,1078]
[null,null,null,"Utah",{"$f":"+G1088-Adjustments!H1088","v":0},{"$f":"'Rate Base'!$AE$137","v":3.637978807091713E-12},{"$f":"+Adjustments!AV1072","v":0},null,3.637978807091713E-12,null,null,"Utah",{"$f":"VLOOKUP($L1088,$L$2:$N$7,2,FALSE)*I1088","v":3.637978807091713E-12},{"$f":"VLOOKUP($L1088,$L$2:$N$7,3,FALSE)*I1088","v":0},null,"G",{"$f":"IF(P1088=\"G\",M1088,IF(P1088=\"PT\",0,ERR))","v":3.637978807091713E-12},{"$f":"IF(P1088=\"PT\",M1088,IF(P1088=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1088=\"G\",N1088,IF(S1088=\"PT\",0,ERR))","v":0},{"$f":"IF(S1088=\"PT\",N1088,IF(S1088=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1088)","v":3.637978807091713E-12},null,1079]
[null,null,null,"General",{"$f":"+G1089-Adjustments!H1089","v":0},{"$f":"'Rate Base'!$AE$138","v":0},{"$f":"+Adjustments!AV1073","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":0},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":0},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1089)","v":0},null,1080]
[null,null,null,"Total",{"$f":"+G1090-Adjustments!H1090","v":0},{"$f":"'Rate Base'!$AE$139","v":3.637978807091713E-12},{"$f":"+Adjustments!AV1074","v":0},null,3.637978807091713E-12,null,null,"Total",{"$f":"SUM(M1087:M1089)","v":3.637978807091713E-12},{"$f":"SUM(N1087:N1089)","v":0},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":3.637978807091713E-12},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1090)","v":3.637978807091713E-12},null,1081]
[null,null,null,null,{"$f":"+G1091-Adjustments!H1091","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082]
[null,"396","Power Operated Equipment",null,{"$f":"+G1092-Adjustments!H1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,null,null,"Wyoming",{"$f":"+G1093-Adjustments!H1093","v":-5447.5846414756961},{"$f":"'Rate Base'!$AE$142","v":1291000.1099999999},{"$f":"+Adjustments!AV1077","v":-5447.5846414756961},null,1285552.5253585242,null,null,"Wyoming",{"$f":"VLOOKUP($L1093,$L$2:$N$7,2,FALSE)*I1093","v":0},{"$f":"VLOOKUP($L1093,$L$2:$N$7,3,FALSE)*I1093","v":1285552.5253585242},null,"G",{"$f":"IF(P1093=\"G\",M1093,IF(P1093=\"PT\",0,ERR))","v":0},{"$f":"IF(P1093=\"PT\",M1093,IF(P1093=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1093=\"G\",N1093,IF(S1093=\"PT\",0,ERR))","v":1285552.5253585242},{"$f":"IF(S1093=\"PT\",N1093,IF(S1093=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1093)","v":0},null,1084]
[null,null,null,"Utah",{"$f":"+G1094-Adjustments!H1094","v":-64943.571743676439},{"$f":"'Rate Base'!$AE$143","v":15390703.180000002},{"$f":"+Adjustments!AV1078","v":-64943.571743676439},null,15325759.608256325,null,null,"Utah",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":15325759.608256325},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":0},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":15325759.608256325},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":0},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1094)","v":15325759.608256325},null,1085]
[null,null,null,"General",{"$f":"+G1095-Adjustments!H1095","v":0},{"$f":"'Rate Base'!$AE$144","v":0},{"$f":"+Adjustments!AV1079","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":0},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":0},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1095)","v":0},null,1086]
[null,null,null,"Total",{"$f":"+G1096-Adjustments!H1096","v":-70391.156385151669},{"$f":"'Rate Base'!$AE$145","v":16681703.290000001},{"$f":"+Adjustments!AV1080","v":-70391.156385151669},null,16611312.133614849,null,null,null,{"$f":"SUM(M1093:M1095)","v":15325759.608256325},{"$f":"SUM(N1093:N1095)","v":1285552.5253585242},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":15325759.608256325},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":1285552.5253585242},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1096)","v":15325759.608256325},null,1087]
[null,null,null,null,{"$f":"+G1097-Adjustments!H1097","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1088]
[null,"397","Communication Equipment",null,{"$f":"+G1098-Adjustments!H1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,null,null,"Wyoming",{"$f":"+G1099-Adjustments!H1099","v":307435.6452363776},{"$f":"'Rate Base'!$AE$148","v":3108904.31},{"$f":"+Adjustments!AV1083","v":307435.6452363776},null,3416339.9552363777,null,null,"Wyoming",{"$f":"VLOOKUP($L1099,$L$2:$N$7,2,FALSE)*I1099","v":0},{"$f":"VLOOKUP($L1099,$L$2:$N$7,3,FALSE)*I1099","v":3416339.9552363777},null,"G",{"$f":"IF(P1099=\"G\",M1099,IF(P1099=\"PT\",0,ERR))","v":0},{"$f":"IF(P1099=\"PT\",M1099,IF(P1099=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1099=\"G\",N1099,IF(S1099=\"PT\",0,ERR))","v":3416339.9552363777},{"$f":"IF(S1099=\"PT\",N1099,IF(S1099=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1099)","v":0},null,1090]
[null,null,null,"Utah",{"$f":"+G1100-Adjustments!H1100","v":1328585.4474032167},{"$f":"'Rate Base'!$AE$149","v":13435153.300000003},{"$f":"+Adjustments!AV1084","v":1328585.4474032167},null,14763738.747403219,null,null,"Utah",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":14763738.747403219},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":14763738.747403219},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1100)","v":14763738.747403219},null,1091]
[null,null,null,"Total",{"$f":"+G1101-Adjustments!H1101","v":1636021.0926395953},{"$f":"'Rate Base'!$AE$150","v":16544057.610000003},{"$f":"+Adjustments!AV1085","v":1636021.0926395953},null,18180078.702639598,null,null,"Total",{"$f":"SUM(M1099:M1100)","v":14763738.747403219},{"$f":"SUM(N1099:N1100)","v":3416339.9552363777},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":14763738.747403219},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":3416339.9552363777},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1101)","v":14763738.747403219},null,1092]
[null,null,null,null,{"$f":"+G1102-Adjustments!H1102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1093]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1103-Adjustments!H1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,"Wyoming",{"$f":"+G1104-Adjustments!H1104","v":8635.5812025190789},{"$f":"'Rate Base'!$AE$153","v":18705.5},{"$f":"+Adjustments!AV1088","v":8635.5812025190789},null,27341.081202519079,null,null,"Wyoming",{"$f":"VLOOKUP($L1104,$L$2:$N$7,2,FALSE)*I1104","v":0},{"$f":"VLOOKUP($L1104,$L$2:$N$7,3,FALSE)*I1104","v":27341.081202519079},null,"G",{"$f":"IF(P1104=\"G\",M1104,IF(P1104=\"PT\",0,ERR))","v":0},{"$f":"IF(P1104=\"PT\",M1104,IF(P1104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1104=\"G\",N1104,IF(S1104=\"PT\",0,ERR))","v":27341.081202519079},{"$f":"IF(S1104=\"PT\",N1104,IF(S1104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1104)","v":0},null,1095]
[null,null,null,"Utah",{"$f":"+G1105-Adjustments!H1105","v":2722719.1814359967},{"$f":"'Rate Base'!$AE$154","v":5897671.7899999991},{"$f":"+Adjustments!AV1089","v":2722719.1814359967},null,8620390.9714359958,null,null,"Utah",{"$f":"VLOOKUP($L1105,$L$2:$N$7,2,FALSE)*I1105","v":8620390.9714359958},{"$f":"VLOOKUP($L1105,$L$2:$N$7,3,FALSE)*I1105","v":0},null,"G",{"$f":"IF(P1105=\"G\",M1105,IF(P1105=\"PT\",0,ERR))","v":8620390.9714359958},{"$f":"IF(P1105=\"PT\",M1105,IF(P1105=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1105=\"G\",N1105,IF(S1105=\"PT\",0,ERR))","v":0},{"$f":"IF(S1105=\"PT\",N1105,IF(S1105=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1105)","v":8620390.9714359958},null,1096]
[null,null,null,"General",{"$f":"+G1106-Adjustments!H1106","v":0},{"$f":"'Rate Base'!$AE$155","v":0},{"$f":"+Adjustments!AV1090","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1106,$L$2:$N$7,2,FALSE)*I1106","v":0},{"$f":"VLOOKUP($L1106,$L$2:$N$7,3,FALSE)*I1106","v":0},null,"G",{"$f":"IF(P1106=\"G\",M1106,IF(P1106=\"PT\",0,ERR))","v":0},{"$f":"IF(P1106=\"PT\",M1106,IF(P1106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1106=\"G\",N1106,IF(S1106=\"PT\",0,ERR))","v":0},{"$f":"IF(S1106=\"PT\",N1106,IF(S1106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1106)","v":0},null,1097]
[null,null,null,"Total",{"$f":"+G1107-Adjustments!H1107","v":2731354.7626385149},{"$f":"'Rate Base'!$AE$156","v":5916377.2899999991},{"$f":"+Adjustments!AV1091","v":2731354.7626385149},null,8647732.052638514,null,null,"Total",{"$f":"SUM(M1104:M1106)","v":8620390.9714359958},{"$f":"SUM(N1104:N1106)","v":27341.081202519079},null,"G",{"$f":"IF(P1107=\"G\",M1107,IF(P1107=\"PT\",0,ERR))","v":8620390.9714359958},{"$f":"IF(P1107=\"PT\",M1107,IF(P1107=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1107=\"G\",N1107,IF(S1107=\"PT\",0,ERR))","v":27341.081202519079},{"$f":"IF(S1107=\"PT\",N1107,IF(S1107=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1107)","v":8620390.9714359958},null,1098]
[null,null,null,null,{"$f":"+G1108-Adjustments!H1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1109-Adjustments!H1109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100]
[null,null,null,"Wyoming",{"$f":"+G1110-Adjustments!H1110","v":0},{"$f":"'Rate Base'!$AE$159","v":0},{"$f":"+Adjustments!AV1094","v":0},null,{"$f":"SUM(F1110:H1110)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1110,$L$2:$N$7,2,FALSE)*I1110","v":0},{"$f":"VLOOKUP($L1110,$L$2:$N$7,3,FALSE)*I1110","v":0},null,"G",{"$f":"IF(P1110=\"G\",M1110,IF(P1110=\"PT\",0,ERR))","v":0},{"$f":"IF(P1110=\"PT\",M1110,IF(P1110=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1110=\"G\",N1110,IF(S1110=\"PT\",0,ERR))","v":0},{"$f":"IF(S1110=\"PT\",N1110,IF(S1110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1110)","v":0},null,1101]
[null,null,null,"Utah",{"$f":"+G1111-Adjustments!H1111","v":0},{"$f":"'Rate Base'!$AE$160","v":0},{"$f":"+Adjustments!AV1095","v":0},null,{"$f":"SUM(F1111:H1111)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1111,$L$2:$N$7,2,FALSE)*I1111","v":0},{"$f":"VLOOKUP($L1111,$L$2:$N$7,3,FALSE)*I1111","v":0},null,"G",{"$f":"IF(P1111=\"G\",M1111,IF(P1111=\"PT\",0,ERR))","v":0},{"$f":"IF(P1111=\"PT\",M1111,IF(P1111=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1111=\"G\",N1111,IF(S1111=\"PT\",0,ERR))","v":0},{"$f":"IF(S1111=\"PT\",N1111,IF(S1111=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1111)","v":0},null,1102]
[null,null,null,"Total",{"$f":"+G1112-Adjustments!H1112","v":0},{"$f":"'Rate Base'!$AE$160","v":0},{"$f":"+Adjustments!AV1096","v":0},null,{"$f":"SUM(F1112:H1112)","v":0},null,null,"Total",{"$f":"SUM(M1110:M1111)","v":0},{"$f":"SUM(N1110:N1111)","v":0},null,"G",{"$f":"IF(P1112=\"G\",M1112,IF(P1112=\"PT\",0,ERR))","v":0},{"$f":"IF(P1112=\"PT\",M1112,IF(P1112=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1112=\"G\",N1112,IF(S1112=\"PT\",0,ERR))","v":0},{"$f":"IF(S1112=\"PT\",N1112,IF(S1112=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1112)","v":0},null,{"$f":"Y1111+1","v":1103}]
[null,null,null,null,{"$f":"+G1113-Adjustments!H1113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[null,"Total General Plant",null,null,{"$f":"+G1115-Adjustments!H1115","v":43821676.854808606},{"$f":"F1112+F1107+F1101+F1096+F1090+F1084+F1078+F1073+F1067+F1061+F1055","v":277401650.95999998},{"$f":"G1112+G1107+G1101+G1096+G1090+G1084+G1078+G1073+G1067+G1061+G1055","v":43821676.854808606},{"$f":"SUM(H1052:H1109)","v":0},{"$f":"I1112+I1107+I1101+I1096+I1090+I1084+I1078+I1073+I1067+I1061+I1055","v":321223327.81480861},null,null,null,{"$f":"M1112+M1107+M1101+M1096+M1090+M1084+M1078+M1073+M1067+M1061+M1055","v":299461225.59717536},{"$f":"N1112+N1107+N1101+N1096+N1090+N1084+N1078+N1073+N1067+N1061+N1055","v":21762102.217633273},null,null,{"$f":"Q1112+Q1107+Q1101+Q1096+Q1090+Q1084+Q1078+Q1073+Q1067+Q1061+Q1055","v":299461225.59717536},{"$f":"R1112+R1107+R1101+R1096+R1090+R1084+R1078+R1073+R1067+R1061+R1055","v":0},null,{"$f":"T1112+T1107+T1101+T1096+T1090+T1084+T1078+T1073+T1067+T1061+T1055","v":21762102.217633273},{"$f":"U1112+U1107+U1101+U1096+U1090+U1084+U1078+U1073+U1067+U1061+U1055","v":0},null,{"$f":"W1112+W1107+W1101+W1096+W1090+W1084+W1078+W1073+W1067+W1061+W1055","v":299461225.59717536},null,1106]
[null,null,null,null,{"$f":"+G1116-Adjustments!H1116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1107]
[null,null,null,null,{"$f":"+G1117-Adjustments!H1117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1108]
["101","Gas Plant in Service",null,null,{"$f":"+G1118-Adjustments!H1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[null,null,"Production",null,{"$f":"+G1119-Adjustments!H1119","v":-5037992.5680000009},{"$f":"F980","v":79968136},{"$f":"G980","v":-5037992.5680000009},{"$f":"H980","v":0},{"$f":"I980","v":74930143.431999996},null,null,"Sales",{"$f":"M980","v":72382605.061676413},{"$f":"N980","v":2547538.3703235984},null,"G",{"$f":"Q980","v":72382605.061676413},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2547538.3703235984},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1119)","v":72382605.061676413},null,1110]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1120-Adjustments!H1120","v":20170338.671378843},{"$f":"F1040+F1035+F1030+F1025+F1020+F1015+F1007+F999+F994+F966+F1045+F989+F984","v":106317046.60000001},{"$f":"G1040+G1035+G1030+G1025+G1020+G1015+G1007+G999+G994+G966+G1045+G989+G984","v":20170338.671378843},{"$f":"H1040+H1035+H1030+H1025+H1020+H1015+H1007+H999+H994+H966+H1045+H989+H984","v":0},{"$f":"I1040+I1035+I1030+I1025+I1020+I1015+I1007+I999+I994+I966+I1045+I989+I984","v":126487385.27137884},null,null,"Wyoming",{"$f":"M1040+M1035+M1030+M1025+M1020+M1015+M1007+M999+M994+M966+M1045+M989+M984","v":0},{"$f":"N1040+N1035+N1030+N1025+N1020+N1015+N1007+N999+N994+N966+N1045+N989+N984","v":126487385.27137884},null,"G",{"$f":"Q1040+Q1035+Q1030+Q1025+Q1020+Q1015+Q1007+Q999+Q994+Q966+Q1045+Q989+Q984","v":0},{"$f":"R1040+R1035+R1030+R1025+R1020+R1015+R1007+R999+R994+R966+R1045+R989+R984","v":0},"G",{"$f":"T1040+T1035+T1030+T1025+T1020+T1015+T1007+T999+T994+T966+T1045+T989+T984","v":126487385.27137884},{"$f":"U1040+U1035+U1030+U1025+U1020+U1015+U1007+U999+U994+U966+U1045+U989+U984","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1120)","v":0},null,1111]
[null,null,"Distribution - Utah",null,{"$f":"+G1121-Adjustments!H1121","v":792542557.07722163},{"$f":"+F1041+F1036+F1031+F1026+F1021+F1016+F1011+F1000+F995+F967+F1046+F990+F985","v":2997168497.9695725},{"$f":"+G1041+G1036+G1031+G1026+G1021+G1016+G1011+G1000+G995+G967+G1046+G990+G985","v":792542557.07722163},{"$f":"+H1041+H1036+H1031+H1026+H1021+H1016+H1011+H1000+H995+H967+H1046+H990+H985","v":0},{"$f":"+I1041+I1036+I1031+I1026+I1021+I1016+I1011+I1000+I995+I967+I1046+I990+I985","v":3789711055.0467939},null,null,"Utah",{"$f":"+M1041+M1036+M1031+M1026+M1021+M1016+M1011+M1000+M995+M967+M1046+M990+M985","v":3789711055.0467939},{"$f":"+N1041+N1036+N1031+N1026+N1021+N1016+N1011+N1000+N995+N967+N1046+N990+N985","v":0},null,"G",{"$f":"+Q1041+Q1036+Q1031+Q1026+Q1021+Q1016+Q1011+Q1000+Q995+Q967+Q1046+Q990+Q985","v":3789711055.0467939},{"$f":"+R1041+R1036+R1031+R1026+R1021+R1016+R1011+R1000+R995+R967+R1046+R990+R985","v":0},"G",{"$f":"+T1041+T1036+T1031+T1026+T1021+T1016+T1011+T1000+T995+T967+T1046+T990+T985","v":0},{"$f":"+U1041+U1036+U1031+U1026+U1021+U1016+U1011+U1000+U995+U967+U1046+U990+U985","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1121)","v":3789711055.0467939},null,1112]
[null,null,"General",null,{"$f":"+G1122-Adjustments!H1122","v":43821676.854808606},{"$f":"F1115","v":277401650.95999998},{"$f":"G1115","v":43821676.854808606},{"$f":"H1115","v":0},{"$f":"I1115","v":321223327.81480861},null,null,"Gross Plant",{"$f":"M1115","v":299461225.59717536},{"$f":"N1115","v":21762102.217633273},null,"G",{"$f":"Q1115","v":299461225.59717536},{"$f":"R1115","v":0},"G",{"$f":"T1115","v":21762102.217633273},{"$f":"U1115","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1122)","v":299461225.59717536},null,1113]
[null,null,"Gas Plant in Service",null,{"$f":"+G1123-Adjustments!H1123","v":851496580.03540909},{"$f":"SUM(F1119:F1122)","v":3460855331.5295725},{"$f":"SUM(G1119:G1122)","v":851496580.03540909},{"$f":"SUM(H1119:H1122)","v":0},{"$f":"SUM(I1119:I1122)","v":4312351911.5649815},null,null,null,{"$f":"SUM(M1119:M1122)","v":4161554885.7056456},{"$f":"SUM(N1119:N1122)","v":150797025.85933572},null,null,{"$f":"SUM(Q1119:Q1122)","v":4161554885.7056456},{"$f":"SUM(R1119:R1122)","v":0},null,{"$f":"SUM(T1119:T1122)","v":148249487.48901212},{"$f":"SUM(U1119:U1122)","v":2547538.3703235984},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1123)","v":4161554885.7056456},null,1114]
[null,null,null,null,{"$f":"+G1124-Adjustments!H1124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1115]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1125-Adjustments!H1125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[null,null,"Distribution - Utah",null,{"$f":"+G1126-Adjustments!H1126","v":5036.8300000000008},{"$f":"+'Rate Base'!$AE$173","v":0},{"$f":"+Adjustments!AV1108","v":5036.8300000000008},null,{"$f":"SUM($F$1126:$H$1126)","v":5036.8300000000008},null,null,"Utah",{"$f":"VLOOKUP($L1126,$L$2:$N$7,2,FALSE)*I1126","v":5036.8300000000008},{"$f":"VLOOKUP($L1126,$L$2:$N$7,3,FALSE)*I1126","v":0},null,"G",{"$f":"IF(P1126=\"G\",M1126,IF(P1126=\"PT\",0,ERR))","v":5036.8300000000008},{"$f":"IF(P1126=\"PT\",M1126,IF(P1126=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1126=\"G\",N1126,IF(S1126=\"PT\",0,ERR))","v":0},{"$f":"IF(S1126=\"PT\",N1126,IF(S1126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1126)","v":5036.8300000000008},null,1117]
[null,null,"Total",null,{"$f":"+G1127-Adjustments!H1127","v":5036.8300000000008},{"$f":"SUM(F1126)","v":0},{"$f":"SUM(G1126)","v":5036.8300000000008},{"$f":"SUM(H1126)","v":0},{"$f":"SUM(I1126)","v":5036.8300000000008},null,null,null,{"$f":"SUM(M1126)","v":5036.8300000000008},{"$f":"SUM(N1126)","v":0},null,null,{"$f":"SUM(Q1126)","v":5036.8300000000008},{"$f":"SUM(R1126)","v":0},null,{"$f":"SUM(T1126)","v":0},{"$f":"SUM(U1126)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1127)","v":5036.8300000000008},null,1118]
[null,null,null,null,{"$f":"+G1128-Adjustments!H1128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1119]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1129-Adjustments!H1129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120]
[null,null,"Production",null,{"$f":"+G1130-Adjustments!H1130","v":0},{"$f":"+'Rate Base'!$AE$177","v":0},{"$f":"+Adjustments!AV1112","v":0},null,{"$f":"SUM($F$1130:$H$1130)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":0},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":0},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":0},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":0},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1130)","v":0},null,1121]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1131-Adjustments!H1137","v":-3134024.2},{"$f":"+'Rate Base'!$AE$178","v":3134024.2},{"$f":"+Adjustments!AV1113","v":-3134024.2},null,{"$f":"SUM($F$1131:$H$1131)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1131,$L$2:$N$7,2,FALSE)*I1131","v":0},{"$f":"VLOOKUP($L1131,$L$2:$N$7,3,FALSE)*I1131","v":0},null,"G",{"$f":"IF(P1131=\"G\",M1131,IF(P1131=\"PT\",0,ERR))","v":0},{"$f":"IF(P1131=\"PT\",M1131,IF(P1131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1131=\"G\",N1131,IF(S1131=\"PT\",0,ERR))","v":0},{"$f":"IF(S1131=\"PT\",N1131,IF(S1131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1131)","v":0},null,1122]
[null,null,"Distribution - Utah",null,{"$f":"+G1132-Adjustments!H1138","v":-206640270.82000002},{"$f":"+'Rate Base'!$AE$179","v":206640270.82000002},{"$f":"+Adjustments!AV1114","v":-206640270.82000002},null,{"$f":"SUM($F$1132:$H$1132)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1132,$L$2:$N$7,2,FALSE)*I1132","v":0},{"$f":"VLOOKUP($L1132,$L$2:$N$7,3,FALSE)*I1132","v":0},null,"G",{"$f":"IF(P1132=\"G\",M1132,IF(P1132=\"PT\",0,ERR))","v":0},{"$f":"IF(P1132=\"PT\",M1132,IF(P1132=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1132=\"G\",N1132,IF(S1132=\"PT\",0,ERR))","v":0},{"$f":"IF(S1132=\"PT\",N1132,IF(S1132=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1132)","v":0},null,1123]
[null,null,"General",null,{"$f":"+G1133-Adjustments!H1140","v":-18782504.52},{"$f":"+'Rate Base'!$AE$180","v":18782504.52},{"$f":"+Adjustments!AV1115","v":-18782504.52},null,{"$f":"SUM($F$1133:$H$1133)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1133,$L$2:$N$7,2,FALSE)*I1133","v":0},{"$f":"VLOOKUP($L1133,$L$2:$N$7,3,FALSE)*I1133","v":0},null,"G",{"$f":"IF(P1133=\"G\",M1133,IF(P1133=\"PT\",0,ERR))","v":0},{"$f":"IF(P1133=\"PT\",M1133,IF(P1133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1133=\"G\",N1133,IF(S1133=\"PT\",0,ERR))","v":0},{"$f":"IF(S1133=\"PT\",N1133,IF(S1133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1133)","v":0},null,1124]
[null,null,"Total",null,{"$f":"+G1134-Adjustments!H1141","v":-228556799.54000002},{"$f":"SUM(F1130:F1133)","v":228556799.54000002},{"$f":"SUM(G1130:G1133)","v":-228556799.54000002},{"$f":"SUM(H1130:H1133)","v":0},{"$f":"SUM(I1130:I1133)","v":0},null,null,null,{"$f":"SUM(M1130:M1133)","v":0},{"$f":"SUM(N1130:N1133)","v":0},null,null,{"$f":"SUM(Q1130:Q1133)","v":0},{"$f":"SUM(R1130:R1133)","v":0},null,{"$f":"SUM(T1130:T1133)","v":0},{"$f":"SUM(U1130:U1133)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1134)","v":0},null,1125]
[null,null,null,null,{"$f":"+G1135-Adjustments!H1142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1126]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1136-Adjustments!H1143","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1127]
[null,null,"Production",null,{"$f":"+G1137-Adjustments!H1144","v":3363612.5952300895},{"$f":"+'Rate Base'!$AE$184","v":-71988400.25},{"$f":"+Adjustments!AV1119","v":3363612.5952300895},null,{"$f":"SUM($F$1137:$H$1137)","v":-68624787.654769912},null,null,"Sales",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":-66291624.101379797},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":-2333163.5533901076},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":-66291624.101379797},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":0},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":-2333163.5533901076},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1137)","v":-66291624.101379797},null,1128]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1138-Adjustments!H1145","v":-4737797.1525105387},{"$f":"+'Rate Base'!$AE$185","v":-34967074.590000004},{"$f":"+Adjustments!AV1120","v":-4737797.1525105387},null,{"$f":"SUM($F$1138:$H$1138)","v":-39704871.742510542},null,null,"Wyoming",{"$f":"VLOOKUP($L1138,$L$2:$N$7,2,FALSE)*I1138","v":0},{"$f":"VLOOKUP($L1138,$L$2:$N$7,3,FALSE)*I1138","v":-39704871.742510542},null,"G",{"$f":"IF(P1138=\"G\",M1138,IF(P1138=\"PT\",0,ERR))","v":0},{"$f":"IF(P1138=\"PT\",M1138,IF(P1138=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1138=\"G\",N1138,IF(S1138=\"PT\",0,ERR))","v":-39704871.742510542},{"$f":"IF(S1138=\"PT\",N1138,IF(S1138=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1138)","v":0},null,1129]
[null,null,"Distribution - Utah",null,{"$f":"+G1139-Adjustments!H1146","v":-89779430.991377592},{"$f":"+'Rate Base'!$AE$186","v":-662612593.79999995},{"$f":"+Adjustments!AV1121","v":-89779430.991377592},null,{"$f":"SUM($F$1139:$H$1139)","v":-752392024.79137754},null,null,"Utah",{"$f":"VLOOKUP($L1139,$L$2:$N$7,2,FALSE)*I1139","v":-752392024.79137754},{"$f":"VLOOKUP($L1139,$L$2:$N$7,3,FALSE)*I1139","v":0},null,"G",{"$f":"IF(P1139=\"G\",M1139,IF(P1139=\"PT\",0,ERR))","v":-752392024.79137754},{"$f":"IF(P1139=\"PT\",M1139,IF(P1139=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1139=\"G\",N1139,IF(S1139=\"PT\",0,ERR))","v":0},{"$f":"IF(S1139=\"PT\",N1139,IF(S1139=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1139)","v":-752392024.79137754},null,1130]
[null,null,"General",null,{"$f":"+G1140-Adjustments!H1147","v":-17752746.659719914},{"$f":"+'Rate Base'!$AE$187","v":-131023257.56999999},{"$f":"+Adjustments!AV1122","v":-17752746.659719914},null,{"$f":"SUM($F$1140:$H$1140)","v":-148776004.22971991},null,null,"Gross Plant",{"$f":"VLOOKUP($L1140,$L$2:$N$7,2,FALSE)*I1140","v":-143966011.28094319},{"$f":"VLOOKUP($L1140,$L$2:$N$7,3,FALSE)*I1140","v":-4809992.9487767098},null,"G",{"$f":"IF(P1140=\"G\",M1140,IF(P1140=\"PT\",0,ERR))","v":-143966011.28094319},{"$f":"IF(P1140=\"PT\",M1140,IF(P1140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1140=\"G\",N1140,IF(S1140=\"PT\",0,ERR))","v":-4809992.9487767098},{"$f":"IF(S1140=\"PT\",N1140,IF(S1140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1140)","v":-143966011.28094319},null,1131]
[null,null,"Total",null,{"$f":"+G1141-Adjustments!H1148","v":-108906362.20837796},{"$f":"SUM(F1137:F1140)","v":-900591326.21000004},{"$f":"SUM(G1137:G1140)","v":-108906362.20837796},{"$f":"SUM(H1137:H1140)","v":0},{"$f":"SUM(I1137:I1140)","v":-1009497688.4183779},null,null,null,{"$f":"SUM(M1137:M1140)","v":-962649660.17370045},{"$f":"SUM(N1137:N1140)","v":-46848028.244677357},null,null,{"$f":"SUM(Q1137:Q1140)","v":-962649660.17370045},{"$f":"SUM(R1137:R1140)","v":0},null,{"$f":"SUM(T1137:T1140)","v":-44514864.691287249},{"$f":"SUM(U1137:U1140)","v":-2333163.5533901076},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1141)","v":-962649660.17370045},null,1132]
[null,null,null,null,{"$f":"+G1142-Adjustments!H1149","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1141/I1141","v":0.95359273351276697},null,null,null,null,null,null,null,1133]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1143-Adjustments!H1150","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134]
[null,null,"Production",null,{"$f":"+G1144-Adjustments!H1151","v":387467.42957999994},{"$f":"+'Rate Base'!$AE$191","v":-6150276.6600000001},{"$f":"+Adjustments!AV1126","v":387467.42957999994},null,{"$f":"SUM($F$1144:$H$1144)","v":-5762809.2304199999},null,null,"Sales",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":-5566880.3697115835},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":-195928.86070841597},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":-5566880.3697115835},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":0},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":-195928.86070841597},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1144)","v":-5566880.3697115835},null,1135]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1145-Adjustments!H1152","v":0},{"$f":"+'Rate Base'!$AE$192","v":-10883.08},{"$f":"+Adjustments!AV1127","v":0},null,{"$f":"SUM($F$1145:$H$1145)","v":-10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L1145,$L$2:$N$7,2,FALSE)*I1145","v":0},{"$f":"VLOOKUP($L1145,$L$2:$N$7,3,FALSE)*I1145","v":-10883.08},null,"G",{"$f":"IF(P1145=\"G\",M1145,IF(P1145=\"PT\",0,ERR))","v":0},{"$f":"IF(P1145=\"PT\",M1145,IF(P1145=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1145=\"G\",N1145,IF(S1145=\"PT\",0,ERR))","v":-10883.08},{"$f":"IF(S1145=\"PT\",N1145,IF(S1145=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1145)","v":0},null,1136]
[null,null,"Distribution - Utah",null,{"$f":"+G1146-Adjustments!H1153","v":0},{"$f":"+'Rate Base'!$AE$193","v":-58742.89},{"$f":"+Adjustments!AV1128","v":0},null,{"$f":"SUM($F$1146:$H$1146)","v":-58742.89},null,null,"Utah",{"$f":"VLOOKUP($L1146,$L$2:$N$7,2,FALSE)*I1146","v":-58742.89},{"$f":"VLOOKUP($L1146,$L$2:$N$7,3,FALSE)*I1146","v":0},null,"G",{"$f":"IF(P1146=\"G\",M1146,IF(P1146=\"PT\",0,ERR))","v":-58742.89},{"$f":"IF(P1146=\"PT\",M1146,IF(P1146=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1146=\"G\",N1146,IF(S1146=\"PT\",0,ERR))","v":0},{"$f":"IF(S1146=\"PT\",N1146,IF(S1146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1146)","v":-58742.89},null,1137]
[null,null,"General",null,{"$f":"+G1147-Adjustments!H1154","v":0},{"$f":"+'Rate Base'!$AE$194","v":-77263.33},{"$f":"+Adjustments!AV1129","v":0},null,{"$f":"SUM($F$1147:$H$1147)","v":-77263.33},null,null,"Gross Plant",{"$f":"VLOOKUP($L1147,$L$2:$N$7,2,FALSE)*I1147","v":-74765.372924037816},{"$f":"VLOOKUP($L1147,$L$2:$N$7,3,FALSE)*I1147","v":-2497.9570759621797},null,"G",{"$f":"IF(P1147=\"G\",M1147,IF(P1147=\"PT\",0,ERR))","v":-74765.372924037816},{"$f":"IF(P1147=\"PT\",M1147,IF(P1147=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1147=\"G\",N1147,IF(S1147=\"PT\",0,ERR))","v":-2497.9570759621797},{"$f":"IF(S1147=\"PT\",N1147,IF(S1147=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1147)","v":-74765.372924037816},null,1138]
[null,null,"Total",null,{"$f":"+G1148-Adjustments!H1155","v":387467.42957999994},{"$f":"SUM(F1144:F1147)","v":-6297165.96},{"$f":"SUM(G1144:G1147)","v":387467.42957999994},{"$f":"SUM(H1144:H1147)","v":0},{"$f":"SUM(I1144:I1147)","v":-5909698.5304199997},null,null,null,{"$f":"SUM(M1144:M1147)","v":-5700388.6326356214},{"$f":"SUM(N1144:N1147)","v":-209309.89778437815},null,null,{"$f":"SUM(Q1144:Q1147)","v":-5700388.6326356214},{"$f":"SUM(R1144:R1147)","v":0},null,{"$f":"SUM(T1144:T1147)","v":-13381.03707596218},{"$f":"SUM(U1144:U1147)","v":-195928.86070841597},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1148)","v":-5700388.6326356214},null,1139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1141]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$198","v":27718.61},{"$f":"+Adjustments!AV1133","v":960.95930243275143},null,{"$f":"SUM($F$1151:$H$1151)","v":28679.569302432752},null,null,"Sales",{"$f":"VLOOKUP($L1151,$L$2:$N$7,2,FALSE)*I1151","v":27704.497056526707},{"$f":"VLOOKUP($L1151,$L$2:$N$7,3,FALSE)*I1151","v":975.0722459060438},null,"G",{"$f":"IF(P1151=\"G\",M1151,IF(P1151=\"PT\",0,ERR))","v":27704.497056526707},{"$f":"IF(P1151=\"PT\",M1151,IF(P1151=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1151=\"G\",N1151,IF(S1151=\"PT\",0,ERR))","v":0},{"$f":"IF(S1151=\"PT\",N1151,IF(S1151=\"G\",0,ERR))","v":975.0722459060438},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1151)","v":27704.497056526707},null,1142]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$199","v":-6567428.0899999999},{"$f":"+Adjustments!AV1134","v":-227682.09214472678},null,{"$f":"SUM($F$1152:$H$1152)","v":-6795110.1821447266},null,null,"Wyoming",{"$f":"VLOOKUP($L1152,$L$2:$N$7,2,FALSE)*I1152","v":0},{"$f":"VLOOKUP($L1152,$L$2:$N$7,3,FALSE)*I1152","v":-6795110.1821447266},null,"G",{"$f":"IF(P1152=\"G\",M1152,IF(P1152=\"PT\",0,ERR))","v":0},{"$f":"IF(P1152=\"PT\",M1152,IF(P1152=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1152=\"G\",N1152,IF(S1152=\"PT\",0,ERR))","v":-6795110.1821447266},{"$f":"IF(S1152=\"PT\",N1152,IF(S1152=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1152)","v":0},null,1143]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$200","v":-173080221.69999999},{"$f":"+Adjustments!AV1135","v":-943786.85605832003},null,{"$f":"SUM($F$1153:$H$1153)","v":-174024008.55605832},null,null,"Utah",{"$f":"VLOOKUP($L1153,$L$2:$N$7,2,FALSE)*I1153","v":-174024008.55605832},{"$f":"VLOOKUP($L1153,$L$2:$N$7,3,FALSE)*I1153","v":0},null,"G",{"$f":"IF(P1153=\"G\",M1153,IF(P1153=\"PT\",0,ERR))","v":-174024008.55605832},{"$f":"IF(P1153=\"PT\",M1153,IF(P1153=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1153=\"G\",N1153,IF(S1153=\"PT\",0,ERR))","v":0},{"$f":"IF(S1153=\"PT\",N1153,IF(S1153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1153)","v":-174024008.55605832},null,1144]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$201","v":-245606164.88999999},{"$f":"+Adjustments!AV1136","v":-8514767.8359730244},null,{"$f":"SUM($F$1154:$H$1154)","v":-254120932.72597301},null,null,"Gross Plant",{"$f":"VLOOKUP($L1154,$L$2:$N$7,2,FALSE)*I1154","v":-245905092.40362406},{"$f":"VLOOKUP($L1154,$L$2:$N$7,3,FALSE)*I1154","v":-8215840.3223489504},null,"G",{"$f":"IF(P1154=\"G\",M1154,IF(P1154=\"PT\",0,ERR))","v":-245905092.40362406},{"$f":"IF(P1154=\"PT\",M1154,IF(P1154=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1154=\"G\",N1154,IF(S1154=\"PT\",0,ERR))","v":-8215840.3223489504},{"$f":"IF(S1154=\"PT\",N1154,IF(S1154=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1154)","v":-245905092.40362406},null,1145]
[null,null,"Total",null,null,{"$f":"SUM(F1151:F1154)","v":-425226096.06999993},{"$f":"SUM(G1151:G1154)","v":-9685275.8248736374},{"$f":"SUM(H1151:H1154)","v":0},{"$f":"SUM(I1151:I1154)","v":-434911371.89487362},null,null,null,{"$f":"SUM(M1151:M1154)","v":-419901396.46262586},{"$f":"SUM(N1151:N1154)","v":-15009975.432247771},null,null,{"$f":"SUM(Q1151:Q1154)","v":-419901396.46262586},{"$f":"SUM(R1151:R1154)","v":0},null,{"$f":"SUM(T1151:T1154)","v":-15010950.504493676},{"$f":"SUM(U1151:U1154)","v":975.0722459060438},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1155)","v":-419901396.46262586},null,1146]
[null,null,null,null,{"$f":"+G1156-Adjustments!H1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
["Net Utility Plant",null,null,null,{"$f":"+G1158-Adjustments!H1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,"Production",null,null,{"$f":"+G1159-Adjustments!H1159","v":-1285951.5838874786},{"$f":"F1119+F1130+F1137+F1144+F1151","v":1857177.7},{"$f":"G1119+G1130+G1137+G1144+G1151","v":-1285951.5838874786},{"$f":"H1119+H1130+H1137+H1144+H1151","v":0},571226.11611251673,null,null,null,{"$f":"M1119+M1130+M1137+M1144+M1151","v":551805.08764155919},{"$f":"N1119+N1130+N1137+N1144+N1151","v":19421.028470980873},null,null,{"$f":"Q1119+Q1130+Q1137+Q1144+Q1151","v":551805.08764155919},{"$f":"R1119+R1130+R1137+R1144","v":0},null,{"$f":"T1119+T1130+T1137+T1144+T1151","v":0},{"$f":"U1119+U1130+U1137+U1144+U1151","v":19421.028470980873},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1159)","v":551805.08764155919},null,1150]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1160-Adjustments!H1160","v":12070835.226723578},{"$f":"F1120+F1131+F1138+F1145+F1152","v":67905685.040000007},{"$f":"G1120+G1131+G1138+G1145+G1152","v":12070835.226723578},{"$f":"H1120+H1131+H1138+H1145+H1152","v":0},79976520.266723573,null,null,null,{"$f":"M1120+M1131+M1138+M1145+M1152","v":0},{"$f":"N1120+N1131+N1138+N1145+N1152","v":79976520.266723573},null,null,{"$f":"Q1120+Q1131+Q1138+Q1145+Q1152","v":0},{"$f":"R1120+R1131+R1138+R1145","v":0},null,{"$f":"T1120+T1131+T1138+T1145+T1152","v":79976520.266723573},{"$f":"U1120+U1131+U1138+U1145+U1152","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1160)","v":0},null,1151]
[null,"Distribution - Utah",null,null,{"$f":"+G1161-Adjustments!H1161","v":495184105.23978573},{"$f":"F1121+F1126+F1132+F1139+F1146+F1153","v":2368057210.3995728},{"$f":"G1121+G1126+G1132+G1139+G1146+G1153","v":495184105.23978573},{"$f":"H1121+H1126+H1132+H1139+H1146+H1153","v":0},2863241315.639358,null,null,null,{"$f":"M1121+M1126+M1132+M1139+M1146+M1153","v":2863241315.639358},{"$f":"N1121+N1126+N1132+N1139+N1146+N1153","v":0},null,null,{"$f":"Q1121+Q1126+Q1132+Q1139+Q1146+Q1153","v":2863241315.639358},{"$f":"R1121+R1126+R1132+R1139+R1146","v":0},null,{"$f":"T1121+T1126+T1132+T1139+T1146+T1153","v":0},{"$f":"U1121+U1126+U1132+U1139+U1146+U1153","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1161)","v":2863241315.639358},null,1152]
[null,"General",null,null,{"$f":"+G1162-Adjustments!H1162","v":-1228342.1608843319},{"$f":"F1122+F1133+F1140+F1147+F1154","v":-80522530.310000032},{"$f":"G1122+G1133+G1140+G1147+G1154","v":-1228342.1608843319},{"$f":"H1122+H1133+H1140+H1147+H1154","v":0},-81750872.470884323,null,null,null,{"$f":"M1122+M1133+M1140+M1147+M1154","v":-90484643.460315913},{"$f":"N1122+N1133+N1140+N1147+N1154","v":8733770.9894316513},null,null,{"$f":"Q1122+Q1133+Q1140+Q1147+Q1154","v":-90484643.460315913},{"$f":"R1122+R1133+R1140+R1147","v":0},null,{"$f":"T1122+T1133+T1140+T1147+T1154","v":8733770.9894316513},{"$f":"U1122+U1133+U1140+U1147+U1154","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1162)","v":-90484643.460315913},null,1153]
[null,null,null,null,{"$f":"+G1163-Adjustments!H1164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1154]
[null,null,null,null,{"$f":"+G1164-Adjustments!H1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155]
[null,"Net Utility Plant",null,null,{"$f":"+G1165-Adjustments!H1166","v":504740646.72173756},{"$f":"F1123+F1127+F1134+F1141+F1148+F1155","v":2357297542.8295727},{"$f":"G1123+G1127+G1134+G1141+G1148+G1155","v":504740646.72173756},{"$f":"H1123+H1127+H1134+H1141+H1148+H1155","v":0},{"$f":"I1123+I1127+I1134+I1141+I1148+I1155","v":2862038189.5513101},null,null,null,{"$f":"M1123+M1127+M1134+M1141+M1148+M1155","v":2773308477.2666836},{"$f":"N1123+N1127+N1134+N1141+N1148+N1155","v":88729712.284626201},null,null,{"$f":"Q1123+Q1127+Q1134+Q1141+Q1148+Q1155","v":2773308477.2666836},{"$f":"R1123+R1127+R1134+R1141+R1148","v":0},null,{"$f":"T1123+T1127+T1134+T1141+T1148+T1155","v":88710291.256155223},{"$f":"U1123+U1127+U1134+U1141+U1148+U1155","v":19421.028470980873},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1165)","v":2773308477.2666836},null,1156]
[null,null,null,null,{"$f":"+G1166-Adjustments!H1167","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1157]
[null,null,null,null,{"$f":"+G1167-Adjustments!H1168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1158]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1168-Adjustments!H1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159]
[null,null,null,null,{"$f":"+G1169-Adjustments!H1170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1170-Adjustments!H1171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1161]
[null,null,"Wyoming",null,{"$f":"+G1171-Adjustments!H1172","v":0},{"$f":"+'Rate Base'!$AE$218","v":0},{"$f":"+Adjustments!AV1153","v":0},null,{"$f":"SUM($F$1171:$H$1171)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1171,$L$2:$N$7,2,FALSE)*I1171","v":0},{"$f":"VLOOKUP($L1171,$L$2:$N$7,3,FALSE)*I1171","v":0},null,"G",{"$f":"IF(P1171=\"G\",M1171,IF(P1171=\"PT\",0,ERR))","v":0},{"$f":"IF(P1171=\"PT\",M1171,IF(P1171=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1171=\"G\",N1171,IF(S1171=\"PT\",0,ERR))","v":0},{"$f":"IF(S1171=\"PT\",N1171,IF(S1171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1171)","v":0},null,1162]
[null,null,"Utah",null,{"$f":"+G1172-Adjustments!H1173","v":1239113.3124999925},{"$f":"+'Rate Base'!$AE$219","v":20939896.84},{"$f":"+Adjustments!AV1154","v":1239113.3124999925},null,{"$f":"SUM($F$1172:$H$1172)","v":22179010.152499992},null,null,"Utah",{"$f":"VLOOKUP($L1172,$L$2:$N$7,2,FALSE)*I1172","v":22179010.152499992},{"$f":"VLOOKUP($L1172,$L$2:$N$7,3,FALSE)*I1172","v":0},null,"G",{"$f":"IF(P1172=\"G\",M1172,IF(P1172=\"PT\",0,ERR))","v":22179010.152499992},{"$f":"IF(P1172=\"PT\",M1172,IF(P1172=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1172=\"G\",N1172,IF(S1172=\"PT\",0,ERR))","v":0},{"$f":"IF(S1172=\"PT\",N1172,IF(S1172=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1172)","v":22179010.152499992},null,1163]
[null,null,"Total",null,{"$f":"+G1173-Adjustments!H1174","v":1239113.3124999925},{"$f":"SUM(F1171:F1172)","v":20939896.84},{"$f":"SUM(G1171:G1172)","v":1239113.3124999925},{"$f":"SUM(H1171:H1172)","v":0},{"$f":"SUM(I1171:I1172)","v":22179010.152499992},null,null,null,{"$f":"SUM(M1171:M1172)","v":22179010.152499992},{"$f":"SUM(N1171:N1172)","v":0},null,null,{"$f":"SUM(Q1171:Q1172)","v":22179010.152499992},{"$f":"SUM(R1171:R1172)","v":0},null,{"$f":"SUM(T1171:T1172)","v":0},{"$f":"SUM(U1171:U1172)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1173)","v":22179010.152499992},null,1164]
[null,null,null,null,{"$f":"+G1174-Adjustments!H1175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1165]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1175-Adjustments!H1176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1166]
[null,null,"Production",null,{"$f":"+G1176-Adjustments!H1177","v":-44932895.700000003},{"$f":"+'Rate Base'!$AE$223","v":44932895.700000003},{"$f":"-F1176","v":-44932895.700000003},null,{"$f":"SUM($F$1176:$H$1176)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":0},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":0},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1176)","v":0},null,{"$f":"Y1175+1","v":1167}]
[null,null,"Total",null,{"$f":"+G1177-Adjustments!H1178","v":-44932895.700000003},{"$f":"SUM(F1176)","v":44932895.700000003},{"$f":"SUM(G1176)","v":-44932895.700000003},{"$f":"SUM(H1176)","v":0},{"$f":"SUM(I1176)","v":0},null,null,null,{"$f":"SUM(M1176)","v":0},{"$f":"SUM(N1176)","v":0},null,null,{"$f":"SUM(Q1176)","v":0},{"$f":"SUM(R1176)","v":0},null,{"$f":"SUM(T1176)","v":0},{"$f":"SUM(U1176)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1177)","v":0},null,1168]
[null,null,null,null,{"$f":"+G1178-Adjustments!H1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1169]
[165,"Prepayments",null,null,{"$f":"+G1179-Adjustments!H1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
[null,null,"General",null,{"$f":"+G1180-Adjustments!H1181","v":0},{"$f":"+'Rate Base'!$AE$227","v":3911968.42},{"$f":"+Adjustments!AV1162","v":0},null,{"$f":"SUM($F$1180:$H$1180)","v":3911968.42},null,null,"Gross Plant",{"$f":"VLOOKUP($L1180,$L$2:$N$7,2,FALSE)*I1180","v":3785492.7788947099},{"$f":"VLOOKUP($L1180,$L$2:$N$7,3,FALSE)*I1180","v":126475.64110529002},null,"G",{"$f":"IF(P1180=\"G\",M1180,IF(P1180=\"PT\",0,ERR))","v":3785492.7788947099},{"$f":"IF(P1180=\"PT\",M1180,IF(P1180=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1180=\"G\",N1180,IF(S1180=\"PT\",0,ERR))","v":126475.64110529002},{"$f":"IF(S1180=\"PT\",N1180,IF(S1180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1180)","v":3785492.7788947099},null,1171]
[null,null,"Utah",null,null,{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"+Adjustments!AV1163","v":4478204.7747916682},null,{"$f":"SUM($F$1181:$H$1181)","v":4478204.7747916682},null,null,"Utah",{"$f":"VLOOKUP($L1181,$L$2:$N$7,2,FALSE)*I1181","v":4478204.7747916682},{"$f":"VLOOKUP($L1181,$L$2:$N$7,3,FALSE)*I1181","v":0},null,"G",{"$f":"IF(P1181=\"G\",M1181,IF(P1181=\"PT\",0,ERR))","v":4478204.7747916682},{"$f":"IF(P1181=\"PT\",M1181,IF(P1181=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1181=\"G\",N1181,IF(S1181=\"PT\",0,ERR))","v":0},{"$f":"IF(S1181=\"PT\",N1181,IF(S1181=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1181)","v":4478204.7747916682},null,1172]
[null,null,"Total",null,{"$f":"+G1182-Adjustments!H1182","v":4478204.7747916682},{"$f":"SUM(F1180:F1181)","v":3911968.42},{"$f":"SUM(G1180:G1181)","v":4478204.7747916682},{"$f":"SUM(H1180:H1181)","v":0},{"$f":"SUM(I1180:I1181)","v":8390173.1947916672},null,null,null,{"$f":"SUM(M1180:M1181)","v":8263697.5536863785},{"$f":"SUM(N1180:N1181)","v":126475.64110529002},null,null,{"$f":"SUM(Q1180:Q1181)","v":8263697.5536863785},{"$f":"SUM(R1180:R1181)","v":0},null,{"$f":"SUM(T1180:T1181)","v":126475.64110529002},{"$f":"SUM(U1180:U1181)","v":0},null,{"$f":"SUM(W1180:W1181)","v":8263697.5536863785},null,1173]
[null,null,null,null,{"$f":"+G1183-Adjustments!H1183","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1174]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1184-Adjustments!H1184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1175]
[null,null,"Production",null,{"$f":"+G1185-Adjustments!H1185","v":0},{"$f":"+'Rate Base'!$AE$232","v":0},{"$f":"+Adjustments!AV1167","v":0},null,{"$f":"SUM($F$1185:$H$1185)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1185,$L$2:$N$7,2,FALSE)*I1185","v":0},{"$f":"VLOOKUP($L1185,$L$2:$N$7,3,FALSE)*I1185","v":0},null,"G",{"$f":"IF(P1185=\"G\",M1185,IF(P1185=\"PT\",0,ERR))","v":0},{"$f":"IF(P1185=\"PT\",M1185,IF(P1185=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1185=\"G\",N1185,IF(S1185=\"PT\",0,ERR))","v":0},{"$f":"IF(S1185=\"PT\",N1185,IF(S1185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1185)","v":0},null,1176]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1186-Adjustments!H1186","v":0},{"$f":"+'Rate Base'!$AE$233","v":0},{"$f":"+Adjustments!AV1168","v":0},null,{"$f":"SUM($F$1186:$H$1186)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1186,$L$2:$N$7,2,FALSE)*I1186","v":0},{"$f":"VLOOKUP($L1186,$L$2:$N$7,3,FALSE)*I1186","v":0},null,"G",{"$f":"IF(P1186=\"G\",M1186,IF(P1186=\"PT\",0,ERR))","v":0},{"$f":"IF(P1186=\"PT\",M1186,IF(P1186=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1186=\"G\",N1186,IF(S1186=\"PT\",0,ERR))","v":0},{"$f":"IF(S1186=\"PT\",N1186,IF(S1186=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1186)","v":0},null,1177]
[null,null,"Distribution - Utah",null,{"$f":"+G1187-Adjustments!H1187","v":0},{"$f":"+'Rate Base'!$AE$234","v":0},{"$f":"+Adjustments!AV1169","v":0},null,{"$f":"SUM($F$1187:$H$1187)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1187,$L$2:$N$7,2,FALSE)*I1187","v":0},{"$f":"VLOOKUP($L1187,$L$2:$N$7,3,FALSE)*I1187","v":0},null,"G",{"$f":"IF(P1187=\"G\",M1187,IF(P1187=\"PT\",0,ERR))","v":0},{"$f":"IF(P1187=\"PT\",M1187,IF(P1187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1187=\"G\",N1187,IF(S1187=\"PT\",0,ERR))","v":0},{"$f":"IF(S1187=\"PT\",N1187,IF(S1187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1187)","v":0},null,1178]
[null,null,"General",null,{"$f":"+G1188-Adjustments!H1188","v":0},{"$f":"+'Rate Base'!$AE$235","v":47392886.539999999},{"$f":"+Adjustments!AV1170","v":0},null,{"$f":"SUM($F$1188:$H$1188)","v":47392886.539999999},null,null,"Gross Plant",{"$f":"VLOOKUP($L1188,$L$2:$N$7,2,FALSE)*I1188","v":45860653.897647336},{"$f":"VLOOKUP($L1188,$L$2:$N$7,3,FALSE)*I1188","v":1532232.6423526625},null,"G",{"$f":"IF(P1188=\"G\",M1188,IF(P1188=\"PT\",0,ERR))","v":45860653.897647336},{"$f":"IF(P1188=\"PT\",M1188,IF(P1188=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1188=\"G\",N1188,IF(S1188=\"PT\",0,ERR))","v":1532232.6423526625},{"$f":"IF(S1188=\"PT\",N1188,IF(S1188=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1188)","v":45860653.897647336},null,1179]
[null,null,"Total",null,{"$f":"+G1189-Adjustments!H1189","v":0},{"$f":"SUM(F1185:F1188)","v":47392886.539999999},{"$f":"SUM(G1185:G1188)","v":0},{"$f":"SUM(H1185:H1188)","v":0},{"$f":"SUM(I1185:I1188)","v":47392886.539999999},null,null,null,{"$f":"SUM(M1185:M1188)","v":45860653.897647336},{"$f":"SUM(N1185:N1188)","v":1532232.6423526625},null,null,{"$f":"SUM(Q1185:Q1188)","v":45860653.897647336},{"$f":"SUM(R1185:R1188)","v":0},null,{"$f":"SUM(T1185:T1188)","v":1532232.6423526625},{"$f":"SUM(U1185:U1188)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1189)","v":45860653.897647336},null,1180]
[null,null,null,null,{"$f":"+G1190-Adjustments!H1190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1181]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1191-Adjustments!H1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182]
[null,null,"Production",null,{"$f":"+G1192-Adjustments!H1192","v":0},{"$f":"+'Rate Base'!$AE$239","v":0},{"$f":"+Adjustments!AV1174","v":0},null,{"$f":"SUM($F$1192:$H$1192)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1192,$L$2:$N$7,2,FALSE)*I1192","v":0},{"$f":"VLOOKUP($L1192,$L$2:$N$7,3,FALSE)*I1192","v":0},null,"G",{"$f":"IF(P1192=\"G\",M1192,IF(P1192=\"PT\",0,ERR))","v":0},{"$f":"IF(P1192=\"PT\",M1192,IF(P1192=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1192=\"G\",N1192,IF(S1192=\"PT\",0,ERR))","v":0},{"$f":"IF(S1192=\"PT\",N1192,IF(S1192=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1192)","v":0},null,1183]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1193-Adjustments!H1193","v":0},{"$f":"+'Rate Base'!$AE$240","v":0},{"$f":"+Adjustments!AV1175","v":0},null,{"$f":"SUM($F$1193:$H$1193)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":0},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":0},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":0},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":0},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1193)","v":0},null,1184]
[null,null,"Distribution - Utah",null,{"$f":"+G1194-Adjustments!H1194","v":0},{"$f":"+'Rate Base'!$AE$241","v":0},{"$f":"+Adjustments!AV1176","v":0},null,{"$f":"SUM($F$1194:$H$1194)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":0},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":0},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":0},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":0},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1194)","v":0},null,1185]
[null,null,"General",null,{"$f":"+G1195-Adjustments!H1195","v":0},{"$f":"+'Rate Base'!$AE$242","v":11091091.1},{"$f":"+Adjustments!AV1177","v":0},null,{"$f":"SUM($F$1195:$H$1195)","v":11091091.1},null,null,"Gross Plant",{"$f":"VLOOKUP($L1195,$L$2:$N$7,2,FALSE)*I1195","v":10732511.299033795},{"$f":"VLOOKUP($L1195,$L$2:$N$7,3,FALSE)*I1195","v":358579.8009662042},null,"G",{"$f":"IF(P1195=\"G\",M1195,IF(P1195=\"PT\",0,ERR))","v":10732511.299033795},{"$f":"IF(P1195=\"PT\",M1195,IF(P1195=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1195=\"G\",N1195,IF(S1195=\"PT\",0,ERR))","v":358579.8009662042},{"$f":"IF(S1195=\"PT\",N1195,IF(S1195=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1195)","v":10732511.299033795},null,1186]
[null,null,"Total",null,{"$f":"+G1196-Adjustments!H1196","v":0},{"$f":"SUM(F1192:F1195)","v":11091091.1},{"$f":"SUM(G1192:G1195)","v":0},{"$f":"SUM(H1192:H1195)","v":0},{"$f":"SUM(I1192:I1195)","v":11091091.1},null,null,null,{"$f":"SUM(M1192:M1195)","v":10732511.299033795},{"$f":"SUM(N1192:N1195)","v":358579.8009662042},null,null,{"$f":"SUM(Q1192:Q1195)","v":10732511.299033795},{"$f":"SUM(R1192:R1195)","v":0},null,{"$f":"SUM(T1192:T1195)","v":358579.8009662042},{"$f":"SUM(U1192:U1195)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1196)","v":10732511.299033795},null,1187]
[null,null,null,null,{"$f":"+G1197-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[2351,"Customer Deposits",null,null,{"$f":"+G1198-Adjustments!H1198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1189]
[null,null,"Wyoming",null,{"$f":"+G1199-Adjustments!H1199","v":6937.9124999999913},{"$f":"+'Rate Base'!$AE$246","v":-135735.85999999999},{"$f":"+Adjustments!AV1181","v":6937.9124999999913},null,{"$f":"SUM($F$1199:$H$1199)","v":-128797.94749999999},null,null,"Wyoming",{"$f":"VLOOKUP($L1199,$L$2:$N$7,2,FALSE)*I1199","v":0},{"$f":"VLOOKUP($L1199,$L$2:$N$7,3,FALSE)*I1199","v":-128797.94749999999},null,"G",{"$f":"IF(P1199=\"G\",M1199,IF(P1199=\"PT\",0,ERR))","v":0},{"$f":"IF(P1199=\"PT\",M1199,IF(P1199=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1199=\"G\",N1199,IF(S1199=\"PT\",0,ERR))","v":-128797.94749999999},{"$f":"IF(S1199=\"PT\",N1199,IF(S1199=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1199)","v":0},null,1190]
[null,null,"Utah",null,{"$f":"+G1200-Adjustments!H1200","v":-188503.93083333317},{"$f":"+'Rate Base'!$AE$247","v":-3805423.97},{"$f":"+Adjustments!AV1182","v":-188503.93083333317},null,{"$f":"SUM($F$1200:$H$1200)","v":-3993927.9008333334},null,null,"Utah",{"$f":"VLOOKUP($L1200,$L$2:$N$7,2,FALSE)*I1200","v":-3993927.9008333334},{"$f":"VLOOKUP($L1200,$L$2:$N$7,3,FALSE)*I1200","v":0},null,"G",{"$f":"IF(P1200=\"G\",M1200,IF(P1200=\"PT\",0,ERR))","v":-3993927.9008333334},{"$f":"IF(P1200=\"PT\",M1200,IF(P1200=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1200=\"G\",N1200,IF(S1200=\"PT\",0,ERR))","v":0},{"$f":"IF(S1200=\"PT\",N1200,IF(S1200=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1200)","v":-3993927.9008333334},null,1191]
[null,null,"Total",null,{"$f":"+G1201-Adjustments!H1201","v":-181566.0183333332},{"$f":"SUM(F1199:F1200)","v":-3941159.83},{"$f":"SUM(G1199:G1200)","v":-181566.0183333332},{"$f":"SUM(H1199:H1200)","v":0},{"$f":"SUM(I1199:I1200)","v":-4122725.8483333332},null,null,null,{"$f":"SUM(M1199:M1200)","v":-3993927.9008333334},{"$f":"SUM(N1199:N1200)","v":-128797.94749999999},null,null,{"$f":"SUM(Q1199:Q1200)","v":-3993927.9008333334},{"$f":"SUM(R1199:R1200)","v":0},null,{"$f":"SUM(T1199:T1200)","v":-128797.94749999999},{"$f":"SUM(U1199:U1200)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1201)","v":-3993927.9008333334},null,1192]
[null,null,null,null,{"$f":"+G1202-Adjustments!H1202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1193]
[252,"Misc Customer Credits",null,null,{"$f":"+G1203-Adjustments!H1203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1194]
[null,null,"Wyoming",null,{"$f":"+G1204-Adjustments!H1204","v":0},{"$f":"+'Rate Base'!AE251","v":0},{"$f":"+Adjustments!AV1186","v":0},null,{"$f":"SUM($F$1204:$H$1204)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":0},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":0},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1204)","v":0},null,1195]
[null,null,"Utah",null,{"$f":"+G1205-Adjustments!H1205","v":0},{"$f":"+'Rate Base'!AE252","v":0},{"$f":"+Adjustments!AV1187","v":0},null,{"$f":"SUM($F$1205:$H$1205)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":0},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":0},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":0},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":0},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1205)","v":0},null,1196]
[null,null,"Total",null,{"$f":"+G1206-Adjustments!H1206","v":0},{"$f":"SUM(F1204:F1205)","v":0},{"$f":"SUM(G1204:G1205)","v":0},{"$f":"SUM(H1204:H1205)","v":0},{"$f":"SUM(I1204:I1205)","v":0},null,null,null,{"$f":"SUM(M1205)","v":0},{"$f":"SUM(N1205)","v":0},null,null,{"$f":"SUM(Q1204:Q1205)","v":0},{"$f":"SUM(R1204:R1205)","v":0},null,{"$f":"SUM(T1204:T1205)","v":0},{"$f":"SUM(U1205)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1206)","v":0},null,1197]
[null,null,null,null,{"$f":"+G1207-Adjustments!H1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1208-Adjustments!H1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199]
[null,null,"General",null,{"$f":"+G1209-Adjustments!H1209","v":-4203.2691666667088},{"$f":"+'Rate Base'!$AE$257","v":-102616.39999999997},{"$f":"+Adjustments!AV1191","v":-4203.2691666667088},null,{"$f":"SUM($F$1209:$H$1209)","v":-106819.66916666667},null,null,"Gross Plant",{"$f":"VLOOKUP($L1209,$L$2:$N$7,2,FALSE)*I1209","v":-103366.14278556436},{"$f":"VLOOKUP($L1209,$L$2:$N$7,3,FALSE)*I1209","v":-3453.5263811023169},null,"G",{"$f":"IF(P1209=\"G\",M1209,IF(P1209=\"PT\",0,ERR))","v":-103366.14278556436},{"$f":"IF(P1209=\"PT\",M1209,IF(P1209=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1209=\"G\",N1209,IF(S1209=\"PT\",0,ERR))","v":-3453.5263811023169},{"$f":"IF(S1209=\"PT\",N1209,IF(S1209=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1209)","v":-103366.14278556436},null,1200]
[null,null,"Total",null,{"$f":"+G1210-Adjustments!H1210","v":-4203.2691666667088},{"$f":"SUM(F1209)","v":-102616.39999999997},{"$f":"SUM(G1209)","v":-4203.2691666667088},{"$f":"SUM(H1209)","v":0},{"$f":"SUM(I1209)","v":-106819.66916666667},null,null,null,{"$f":"SUM(M1209)","v":-103366.14278556436},{"$f":"SUM(N1209)","v":-3453.5263811023169},null,null,{"$f":"SUM(Q1208:Q1209)","v":-103366.14278556436},{"$f":"SUM(R1208:R1209)","v":0},null,{"$f":"SUM(T1208:T1209)","v":-3453.5263811023169},{"$f":"SUM(U1209)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1210)","v":-103366.14278556436},null,1201]
[null,null,null,null,{"$f":"+G1211-Adjustments!H1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1212-Adjustments!H1212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1203]
[null,null,"Production",null,{"$f":"+G1213-Adjustments!H1213","v":0},{"$f":"+'Rate Base'!$AE$260","v":0},{"$f":"+Adjustments!AV1195","v":0},null,{"$f":"SUM($F$1213:$H$1213)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1213,$L$2:$N$7,2,FALSE)*I1213","v":0},{"$f":"VLOOKUP($L1213,$L$2:$N$7,3,FALSE)*I1213","v":0},null,"G",{"$f":"IF(P1213=\"G\",M1213,IF(P1213=\"PT\",0,ERR))","v":0},{"$f":"IF(P1213=\"PT\",M1213,IF(P1213=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1213=\"G\",N1213,IF(S1213=\"PT\",0,ERR))","v":0},{"$f":"IF(S1213=\"PT\",N1213,IF(S1213=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1213)","v":0},null,1204]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1214-Adjustments!H1214","v":0},{"$f":"+'Rate Base'!$AE$261","v":0},{"$f":"+Adjustments!AV1196","v":0},null,{"$f":"SUM($F$1214:$H$1214)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1214,$L$2:$N$7,2,FALSE)*I1214","v":0},{"$f":"VLOOKUP($L1214,$L$2:$N$7,3,FALSE)*I1214","v":0},null,"G",{"$f":"IF(P1214=\"G\",M1214,IF(P1214=\"PT\",0,ERR))","v":0},{"$f":"IF(P1214=\"PT\",M1214,IF(P1214=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1214=\"G\",N1214,IF(S1214=\"PT\",0,ERR))","v":0},{"$f":"IF(S1214=\"PT\",N1214,IF(S1214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1214)","v":0},null,1205]
[null,null,"Distribution - Utah",null,{"$f":"+G1215-Adjustments!H1215","v":0},{"$f":"+'Rate Base'!$AE$262","v":0},{"$f":"+Adjustments!AV1197","v":0},null,{"$f":"SUM($F$1215:$H$1215)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1215,$L$2:$N$7,2,FALSE)*I1215","v":0},{"$f":"VLOOKUP($L1215,$L$2:$N$7,3,FALSE)*I1215","v":0},null,"G",{"$f":"IF(P1215=\"G\",M1215,IF(P1215=\"PT\",0,ERR))","v":0},{"$f":"IF(P1215=\"PT\",M1215,IF(P1215=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1215=\"G\",N1215,IF(S1215=\"PT\",0,ERR))","v":0},{"$f":"IF(S1215=\"PT\",N1215,IF(S1215=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1215)","v":0},null,1206]
[null,null,"General",null,{"$f":"+G1216-Adjustments!H1216","v":0},{"$f":"+'Rate Base'!$AE$263","v":0},{"$f":"+Adjustments!AV1198","v":0},null,{"$f":"SUM($F$1216:$H$1216)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1216,$L$2:$N$7,2,FALSE)*I1216","v":0},{"$f":"VLOOKUP($L1216,$L$2:$N$7,3,FALSE)*I1216","v":0},null,"G",{"$f":"IF(P1216=\"G\",M1216,IF(P1216=\"PT\",0,ERR))","v":0},{"$f":"IF(P1216=\"PT\",M1216,IF(P1216=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1216=\"G\",N1216,IF(S1216=\"PT\",0,ERR))","v":0},{"$f":"IF(S1216=\"PT\",N1216,IF(S1216=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1216)","v":0},null,1207]
[null,null,"Total",null,{"$f":"+G1217-Adjustments!H1217","v":0},{"$f":"SUM(F1213:F1216)","v":0},{"$f":"SUM(G1213:G1216)","v":0},{"$f":"SUM(H1213:H1216)","v":0},{"$f":"SUM(I1213:I1216)","v":0},null,null,null,{"$f":"SUM(M1213:M1216)","v":0},{"$f":"SUM(N1213:N1216)","v":0},null,null,{"$f":"SUM(Q1213:Q1216)","v":0},{"$f":"SUM(R1213:R1216)","v":0},null,{"$f":"SUM(T1213:T1216)","v":0},{"$f":"SUM(U1213:U1216)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1217)","v":0},null,1208]
[null,null,null,null,{"$f":"+G1218-Adjustments!H1218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1209]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1219-Adjustments!H1219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1210]
[null,null,"Production",null,{"$f":"+G1220-Adjustments!H1220","v":2426576.0947259697},{"$f":"+'Rate Base'!$AE$267","v":-33930377.859999999},{"$f":"+Adjustments!AV1202","v":2426576.0947259697},null,{"$f":"SUM($F$1220:$H$1220)","v":-31503801.765274029},null,null,"Sales",{"$f":"VLOOKUP($L1220,$L$2:$N$7,2,FALSE)*I1220","v":-30432708.876189433},{"$f":"VLOOKUP($L1220,$L$2:$N$7,3,FALSE)*I1220","v":-1071092.8890845941},null,"G",{"$f":"IF(P1220=\"G\",M1220,IF(P1220=\"PT\",0,ERR))","v":-30432708.876189433},{"$f":"IF(P1220=\"PT\",M1220,IF(P1220=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1220=\"G\",N1220,IF(S1220=\"PT\",0,ERR))","v":0},{"$f":"IF(S1220=\"PT\",N1220,IF(S1220=\"G\",0,ERR))","v":-1071092.8890845941},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1220)","v":-30432708.876189433},null,1211]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1221-Adjustments!H1221","v":606951.22386423999},{"$f":"+'Rate Base'!$AE$268","v":-8486889.9900000002},{"$f":"+Adjustments!AV1203","v":606951.22386423999},null,{"$f":"SUM($F$1221:$H$1221)","v":-7879938.7661357606},null,null,"Wyoming",{"$f":"VLOOKUP($L1221,$L$2:$N$7,2,FALSE)*I1221","v":0},{"$f":"VLOOKUP($L1221,$L$2:$N$7,3,FALSE)*I1221","v":-7879938.7661357606},null,"G",{"$f":"IF(P1221=\"G\",M1221,IF(P1221=\"PT\",0,ERR))","v":0},{"$f":"IF(P1221=\"PT\",M1221,IF(P1221=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1221=\"G\",N1221,IF(S1221=\"PT\",0,ERR))","v":-7879938.7661357606},{"$f":"IF(S1221=\"PT\",N1221,IF(S1221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1221)","v":0},null,1212]
[null,null,"Distribution - Utah",null,{"$f":"+G1222-Adjustments!H1222","v":18419732.911207695},{"$f":"+'Rate Base'!$AE$269","v":-257559818.18000001},{"$f":"+Adjustments!AV1204","v":18419732.911207695},null,{"$f":"SUM($F$1222:$H$1222)","v":-239140085.2687923},null,null,"Utah",{"$f":"VLOOKUP($L1222,$L$2:$N$7,2,FALSE)*I1222","v":-239140085.2687923},{"$f":"VLOOKUP($L1222,$L$2:$N$7,3,FALSE)*I1222","v":0},null,"G",{"$f":"IF(P1222=\"G\",M1222,IF(P1222=\"PT\",0,ERR))","v":-239140085.2687923},{"$f":"IF(P1222=\"PT\",M1222,IF(P1222=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1222=\"G\",N1222,IF(S1222=\"PT\",0,ERR))","v":0},{"$f":"IF(S1222=\"PT\",N1222,IF(S1222=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1222)","v":-239140085.2687923},null,1213]
[null,null,"General",null,{"$f":"+G1223-Adjustments!H1223","v":-1375857.3149040565},{"$f":"+'Rate Base'!$AE$270","v":19238365.809999999},{"$f":"+Adjustments!AV1205","v":-1375857.3149040565},null,{"$f":"SUM($F$1223:$H$1223)","v":17862508.495095942},null,null,"Gross Plant",{"$f":"VLOOKUP($L1223,$L$2:$N$7,2,FALSE)*I1223","v":17285005.823521219},{"$f":"VLOOKUP($L1223,$L$2:$N$7,3,FALSE)*I1223","v":577502.67157472321},null,"G",{"$f":"IF(P1223=\"G\",M1223,IF(P1223=\"PT\",0,ERR))","v":17285005.823521219},{"$f":"IF(P1223=\"PT\",M1223,IF(P1223=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1223=\"G\",N1223,IF(S1223=\"PT\",0,ERR))","v":577502.67157472321},{"$f":"IF(S1223=\"PT\",N1223,IF(S1223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1223)","v":17285005.823521219},null,1214]
[null,null,"Total",null,{"$f":"+G1224-Adjustments!H1224","v":20077402.914893847},{"$f":"SUM(F1220:F1223)","v":-280738720.22000003},{"$f":"SUM(G1220:G1223)","v":20077402.914893847},{"$f":"SUM(H1220:H1223)","v":0},{"$f":"SUM(I1220:I1223)","v":-260661317.30510613},null,null,null,{"$f":"SUM(M1220:M1223)","v":-252287788.32146052},{"$f":"SUM(N1220:N1223)","v":-8373528.983645631},null,null,{"$f":"SUM(Q1220:Q1223)","v":-252287788.32146052},{"$f":"SUM(R1220:R1223)","v":0},null,{"$f":"SUM(T1220:T1223)","v":-7302436.0945610376},{"$f":"SUM(U1220:U1223)","v":-1071092.8890845941},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1224)","v":-252287788.32146052},null,1215]
[null,null,null,null,{"$f":"+G1225-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1226-Adjustments!H1226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1217]
[null,null,"Production",null,{"$f":"+G1227-Adjustments!H1227","v":54414.479160894887},{"$f":"+'Rate Base'!$AE$274","v":-700755.31},{"$f":"+Adjustments!AV1209","v":54414.479160894887},null,{"$f":"SUM($F$1227:$H$1227)","v":-646340.83083910518},null,null,"Sales",{"$f":"VLOOKUP($L1227,$L$2:$N$7,2,FALSE)*I1227","v":-624365.98878687096},{"$f":"VLOOKUP($L1227,$L$2:$N$7,3,FALSE)*I1227","v":-21974.842052234209},null,"G",{"$f":"IF(P1227=\"G\",M1227,IF(P1227=\"PT\",0,ERR))","v":-624365.98878687096},{"$f":"IF(P1227=\"PT\",M1227,IF(P1227=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1227=\"G\",N1227,IF(S1227=\"PT\",0,ERR))","v":0},{"$f":"IF(S1227=\"PT\",N1227,IF(S1227=\"G\",0,ERR))","v":-21974.842052234209},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1227)","v":-624365.98878687096},null,1218]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1228-Adjustments!H1228","v":0},{"$f":"+'Rate Base'!$AE$275","v":0},{"$f":"+Adjustments!AV1210","v":0},null,{"$f":"SUM($F$1228:$H$1228)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1228,$L$2:$N$7,2,FALSE)*I1228","v":0},{"$f":"VLOOKUP($L1228,$L$2:$N$7,3,FALSE)*I1228","v":0},null,"G",{"$f":"IF(P1228=\"G\",M1228,IF(P1228=\"PT\",0,ERR))","v":0},{"$f":"IF(P1228=\"PT\",M1228,IF(P1228=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1228=\"G\",N1228,IF(S1228=\"PT\",0,ERR))","v":0},{"$f":"IF(S1228=\"PT\",N1228,IF(S1228=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1228)","v":0},null,1219]
[null,null,"Distribution - Utah",null,{"$f":"+G1229-Adjustments!H1229","v":4975203.9130443847},{"$f":"+'Rate Base'!$AE$276","v":-64071192.340000004},{"$f":"+Adjustments!AV1211","v":4975203.9130443847},null,{"$f":"SUM($F$1229:$H$1229)","v":-59095988.426955618},null,null,"Utah",{"$f":"VLOOKUP($L1229,$L$2:$N$7,2,FALSE)*I1229","v":-59095988.426955618},{"$f":"VLOOKUP($L1229,$L$2:$N$7,3,FALSE)*I1229","v":0},null,"G",{"$f":"IF(P1229=\"G\",M1229,IF(P1229=\"PT\",0,ERR))","v":-59095988.426955618},{"$f":"IF(P1229=\"PT\",M1229,IF(P1229=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1229=\"G\",N1229,IF(S1229=\"PT\",0,ERR))","v":0},{"$f":"IF(S1229=\"PT\",N1229,IF(S1229=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1229)","v":-59095988.426955618},null,1220]
[null,null,"General",null,{"$f":"+G1230-Adjustments!H1230","v":110690.87684657527},{"$f":"+'Rate Base'!$AE$277","v":-1425488.6},{"$f":"+Adjustments!AV1212","v":110690.87684657527},null,{"$f":"SUM($F$1230:$H$1230)","v":-1314797.7231534249},null,null,"Gross Plant",{"$f":"VLOOKUP($L1230,$L$2:$N$7,2,FALSE)*I1230","v":-1272289.7406990048},{"$f":"VLOOKUP($L1230,$L$2:$N$7,3,FALSE)*I1230","v":-42507.98245441998},null,"G",{"$f":"IF(P1230=\"G\",M1230,IF(P1230=\"PT\",0,ERR))","v":-1272289.7406990048},{"$f":"IF(P1230=\"PT\",M1230,IF(P1230=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1230=\"G\",N1230,IF(S1230=\"PT\",0,ERR))","v":-42507.98245441998},{"$f":"IF(S1230=\"PT\",N1230,IF(S1230=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1230)","v":-1272289.7406990048},null,1221]
[null,null,"Total",null,{"$f":"+G1231-Adjustments!H1231","v":5140309.2690518545},{"$f":"SUM(F1227:F1230)","v":-66197436.250000007},{"$f":"SUM(G1227:G1230)","v":5140309.2690518545},{"$f":"SUM(H1227:H1230)","v":0},{"$f":"SUM(I1227:I1230)","v":-61057126.98094815},null,null,null,{"$f":"SUM(M1227:M1230)","v":-60992644.156441495},{"$f":"SUM(N1227:N1230)","v":-64482.824506654186},null,null,{"$f":"SUM(Q1227:Q1230)","v":-60992644.156441495},{"$f":"SUM(R1227:R1230)","v":0},null,{"$f":"SUM(T1227:T1230)","v":-42507.98245441998},{"$f":"SUM(U1227:U1230)","v":-21974.842052234209},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1231)","v":-60992644.156441495},null,1222]
[null,null,null,null,{"$f":"+G1232-Adjustments!H1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
["186007","Deferred Pension Asset",null,null,{"$f":"+G1233-Adjustments!H1233","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1224]
[null,"General",null,null,{"$f":"+G1234-Adjustments!H1234","v":-135902646.68000004},{"$f":"+'Rate Base'!$AE$281","v":135902646.68000001},{"$f":"+Adjustments!AV1216","v":-135902646.68000004},null,{"$f":"SUM($F$1234:$H$1234)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1234,$L$2:$N$7,2,FALSE)*I1234","v":0},{"$f":"VLOOKUP($L1234,$L$2:$N$7,3,FALSE)*I1234","v":0},null,"G",{"$f":"IF(P1234=\"G\",M1234,IF(P1234=\"PT\",0,ERR))","v":0},{"$f":"IF(P1234=\"PT\",M1234,IF(P1234=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1234=\"G\",N1234,IF(S1234=\"PT\",0,ERR))","v":0},{"$f":"IF(S1234=\"PT\",N1234,IF(S1234=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1234)","v":0},null,1225]
[null,"Total",null,null,{"$f":"+G1235-Adjustments!H1235","v":-135902646.68000004},{"$f":"SUM(F1234)","v":135902646.68000001},{"$f":"SUM(G1234)","v":-135902646.68000004},{"$f":"SUM(H1234)","v":0},{"$f":"SUM(I1234)","v":0},null,null,null,{"$f":"SUM(M1234)","v":0},{"$f":"SUM(N1234)","v":0},null,null,{"$f":"SUM(Q1234)","v":0},{"$f":"SUM(R1234)","v":0},null,{"$f":"SUM(T1234)","v":0},{"$f":"SUM(U1234)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1235)","v":0},null,1226]
[null,null,null,null,{"$f":"+G1236-Adjustments!H1236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1227]
["Total Other Rate Base",null,null,null,{"$f":"+G1237-Adjustments!H1237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1228]
[null,"Production",null,null,{"$f":"+G1238-Adjustments!H1238","v":-42451905.126113139},{"$f":"F1176+F1213+F1220+F1227+F1192+F1185","v":10301762.530000003},{"$f":"G1176+G1213+G1220+G1227+G1192+G1185","v":-42451905.126113139},{"$f":"H1176+H1213+H1220+H1227+H1192+H1185","v":0},{"$f":"I1176+I1213+I1220+I1227+I1192+I1185","v":-32150142.596113134},null,null,null,{"$f":"M1176+M1213+M1220+M1227+M1192+M1185","v":-31057074.864976306},{"$f":"N1176+N1213+N1220+N1227+N1192+N1185","v":-1093067.7311368282},null,null,{"$f":"Q1176+Q1213+Q1220+Q1227+Q1192+Q1185","v":-31057074.864976306},{"$f":"R1176+R1213+R1220+R1227+R1192+R1185","v":0},null,{"$f":"T1176+T1213+T1220+T1227+T1192+T1185","v":0},{"$f":"U1176+U1213+U1220+U1227+U1192+U1185","v":-1093067.7311368282},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1238)","v":-31057074.864976306},null,1229]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1239-Adjustments!H1239","v":613889.13636423997},{"$f":"F1171+F1199+F1193+F1186+F1214+F1221+F1228+F1204","v":-8622625.8499999996},{"$f":"G1171+G1199+G1193+G1186+G1214+G1221+G1228+G1204","v":613889.13636423997},{"$f":"H1171+H1199+H1193+H1186+H1214+H1221+H1228+H1204","v":0},{"$f":"I1171+I1199+I1193+I1186+I1214+I1221+I1228+I1204","v":-8008736.7136357604},null,null,null,{"$f":"M1171+M1199+M1193+M1186+M1214+M1221+M1228+M1204","v":0},{"$f":"N1171+N1199+N1193+N1186+N1214+N1221+N1228+N1204","v":-8008736.7136357604},null,null,{"$f":"Q1171+Q1199+Q1193+Q1186+Q1214+Q1221+Q1228+Q1204","v":0},{"$f":"R1171+R1199+R1193+R1186+R1214+R1221+R1228+R1204","v":0},null,{"$f":"T1171+T1199+T1193+T1186+T1214+T1221+T1228+T1204","v":-8008736.7136357604},{"$f":"U1171+U1199+U1193+U1186+U1214+U1221+U1228+U1204","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1239)","v":0},null,1230]
[null,"Distribution - Utah",null,null,{"$f":"+G1240-Adjustments!H1240","v":-143067293.07825631},{"$f":"F1172+F1200+F1215+F1194+F1187+F1222+F1229+F1205","v":-304496537.64999998},{"$f":"G1172+G1200+G1215+G1194+G1187+G1222+G1229+G1205+G1181","v":28923750.98071041},{"$f":"H1172+H1200+H1215+H1194+H1187+H1222+H1229+H1205","v":0},{"$f":"I1172+I1200+I1215+I1194+I1187+I1222+I1229+I1205+I1181","v":-275572786.66928959},null,null,null,{"$f":"M1172+M1200+M1215+M1194+M1187+M1222+M1229+M1205+M1181","v":-275572786.66928959},{"$f":"N1172+N1200+N1215+N1194+N1187+N1222+N1229+N1205+N1181","v":0},null,null,{"$f":"Q1172+Q1200+Q1215+Q1194+Q1187+Q1222+Q1229+Q1205+Q1181","v":-275572786.66928959},{"$f":"R1172+R1200+R1215+R1194+R1187+R1222+R1229+R1205","v":0},null,{"$f":"T1172+T1200+T1215+T1194+T1187+T1222+T1229+T1205+T1181","v":0},{"$f":"U1172+U1200+U1215+U1194+U1187+U1222+U1229+U1205","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1240)","v":-275572786.66928959},null,1231]
[null,"General",null,null,{"$f":"+G1241-Adjustments!H1241","v":-137172016.3872242},{"$f":"F1180+F1209+F1216+F1223+F1230+F1234+F1195+F1188","v":216008853.54999998},{"$f":"G1180+G1209+G1216+G1223+G1230+G1234+G1195+G1188","v":-137172016.3872242},{"$f":"H1180+H1209+H1216+H1223+H1230+H1234+H1195+H1188","v":0},{"$f":"I1180+I1209+I1216+I1223+I1230+I1234+I1195+I1188","v":78836837.162775844},null,null,null,{"$f":"M1180+M1209+M1216+M1223+M1230+M1234+M1195+M1188","v":76288007.915612489},{"$f":"N1180+N1209+N1216+N1223+N1230+N1234+N1195+N1188","v":2548829.2471633577},null,null,{"$f":"Q1180+Q1209+Q1216+Q1223+Q1230+Q1234+Q1195+Q1188","v":76288007.915612489},{"$f":"R1180+R1209+R1216+R1223+R1230+R1234+R1195+R1188","v":0},null,{"$f":"T1180+T1209+T1216+T1223+T1230+T1234+T1195+T1188","v":2548829.2471633577},{"$f":"U1180+U1209+U1216+U1223+U1230+U1234+U1195+U1188","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1241)","v":76288007.915612489},null,{"$f":"Y1240+1","v":1232}]
[null,null,null,null,{"$f":"+G1242-Adjustments!H1242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1233]
[null,null,null,null,{"$f":"+G1243-Adjustments!H1243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234]
[null,"Total Other Rate Base",null,null,{"$f":"+G1244-Adjustments!H1244","v":-153182715.78026092},{"$f":"SUM(F1238:F1242)","v":-86808547.419999987},{"$f":"SUM(G1238:G1242)","v":-150086281.39626271},{"$f":"SUM(H1238:H1242)","v":0},{"$f":"SUM(I1238:I1242)","v":-236894828.81626263},null,null,null,{"$f":"SUM(M1238:M1242)","v":-230341853.61865339},{"$f":"SUM(N1238:N1242)","v":-6552975.1976092309},null,null,{"$f":"SUM(Q1238:Q1242)","v":-230341853.61865339},{"$f":"SUM(R1238:R1242)","v":0},null,{"$f":"SUM(T1238:T1242)","v":-5459907.4664724022},{"$f":"SUM(U1238:U1242)","v":-1093067.7311368282},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1244)","v":-230341853.61865339},null,1235]
[null,null,null,null,{"$f":"+G1245-Adjustments!H1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1246-Adjustments!H1246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1237]
[null,"Production",null,null,{"$f":"+G1247-Adjustments!H1247","v":-43737856.710000619},{"$f":"F1159+F1238","v":12158940.230000002},-43737856.710000619,0,-31578916.480000619,null,null,null,{"$f":"M1159+M1238","v":-30505269.777334746},-1073646.7026658473,null,null,{"$f":"Q1159+Q1238","v":-30505269.777334746},0,null,{"$f":"T1159+T1238","v":0},-1073646.7026658473,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1247)","v":-30505269.777334746},null,1238]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1248-Adjustments!H1248","v":-162402754.07987708},59283059.190000005,12684724.363087818,0,71967783.553087816,null,null,null,0,71967783.553087816,null,null,0,0,null,71967783.553087816,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1248)","v":0},null,1239]
[null,"Distribution - Utah",null,null,{"$f":"+G1249-Adjustments!H1249","v":524107856.22049612},2063560672.7495728,524107856.22049612,0,2587668528.9700685,null,null,null,2587668528.9700685,0,null,null,2587668528.9700685,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1249)","v":2587668528.9700685},null,1240]
[null,"General",null,null,{"$f":"+G1250-Adjustments!H1250","v":-138880050.26987007},135486323.23999995,-138400358.54810852,0,-2914035.3081084788,null,null,null,-14196635.544703424,11282600.236595009,null,null,-14196635.544703424,0,null,11282600.236595009,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1250)","v":-14196635.544703424},null,1241]
[null,null,null,null,{"$f":"+G1251-Adjustments!H1251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242]
[null,null,null,null,{"$f":"+G1252-Adjustments!H1252","v":-8.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1243]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1253-Adjustments!H1253","v":354654365.32547486},{"$f":"F1165+F1244","v":2270488995.4095726},{"$f":"G1165+G1244","v":354654365.32547486},{"$f":"H1165+H1244","v":0},{"$f":"I1165+I1244","v":2625143360.7350473},null,null,null,{"$f":"M1165+M1244","v":2542966623.6480303},{"$f":"N1165+N1244","v":82176737.08701697},null,null,{"$f":"Q1165+Q1244","v":2542966623.6480303},{"$f":"R1165+R1244","v":0},null,{"$f":"T1165+T1244","v":83250383.78968282},{"$f":"U1165+U1244","v":-1073646.7026658473},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1253)","v":2542966623.6480303},null,1244]
[null,null,null,null,{"$f":"+G1254-Adjustments!H1254","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1245]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1255-Adjustments!H1255","v":-4005425.8767089234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246]
[null,null,null,null,{"$f":"+G1256-Adjustments!H1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1247]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1257-Adjustments!H1257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1248]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1258-Adjustments!H1258","v":171991044.05896673},{"$f":"F640","v":560241056.52053428},{"$f":"G640","v":171991044.05896673},{"$f":"H640","v":0},{"$f":"I640","v":732232100.57950139},null,null,null,{"$f":"M640","v":709041210.29499114},{"$f":"I1258-M1258","v":23190890.284510255},null,null,null,null,null,null,null,null,null,null,1249]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1259-Adjustments!H1259","v":-1963664.6482899804},{"$f":"F905","v":144586031.14000002},{"$f":"G905","v":-1963664.6482899804},{"$f":"H905","v":0},{"$f":"I905","v":142622366.49171004},null,null,null,{"$f":"M905","v":137349508.99611485},5272857.4955951869,null,null,null,null,null,null,null,null,null,null,1250]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1260-Adjustments!H1260","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1251]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1261-Adjustments!H1261","v":8002877.2523862841},{"$f":"F934","v":27727203.699999999},{"$f":"G934","v":8002877.2523862841},{"$f":"H934","v":0},{"$f":"I934","v":35730080.952386282},null,null,null,{"$f":"M934","v":34317492.706551582},1412588.2458347008,null,null,null,null,null,null,null,null,null,null,1252]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1262-Adjustments!H1262","v":-8045737.4088484393},{"$f":"F936+F938+F940","v":27638967.259999998},{"$f":"G936+G938+G940","v":-4040311.532139516},{"$f":"H936+H938+H940","v":34023.213169112802},{"$f":"I936+I938+I940","v":23632678.941029593},null,null,null,{"$f":"M936+M938+M940","v":28378906.579115354},{"$f":"N936+N938+N940","v":-44739843.235892057},null,null,null,null,null,null,null,null,null,null,1253]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1263-Adjustments!H1263","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1254]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1264-Adjustments!H1264","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1255]
[null,null,"South Georgia Amortization",null,{"$f":"+G1265-Adjustments!H1265","v":-4005425.8767089234},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},null,null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1266-Adjustments!H1266","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},null,null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1257]
[null,null,null,null,{"$f":"+G1267-Adjustments!H1267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1268-Adjustments!H1268","v":173989945.13092351},{"$f":"SUM(F1258:F1266)","v":760193258.6205343},{"$f":"SUM(G1258:G1266)","v":173989945.13092351},{"$f":"SUM(H1258:H1266)","v":34023.213169112802},{"$f":"SUM(I1258:I1266)","v":934217226.96462727},null,null,null,{"$f":"SUM(M1258:M1266)","v":909087118.57677293},{"$f":"SUM(N1258:N1266)","v":-14863507.209951915},null,null,null,null,null,null,null,null,null,null,1259]
[null,null,null,null,{"$f":"+G1269-Adjustments!H1269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1260]
[null,null,"Daily Cost of Service",null,{"$f":"+G1270-Adjustments!H1270","v":476684.78118061234},{"$f":"+F1268/365","v":2082721.2564946145},{"$f":"+G1268/365","v":476684.78118061234},{"$f":"+H1268/365","v":93.21428265510356},{"$f":"+I1268/365","v":2559499.2519578831},null,null,null,{"$f":"+M1268/365","v":2490649.6399363643},{"$f":"+N1268/365","v":-40721.937561512095},null,null,null,null,null,null,null,null,null,null,1261]
[null,null,null,null,{"$f":"+G1271-Adjustments!H1271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1272-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},null,null,null,{"$f":"+'Control Panel'!$F$21","v":8.35},{"$f":"+'Control Panel'!$F$21","v":8.35},null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!H1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,null,null,null,{"$f":"+G1274-Adjustments!H1273","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1265]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1275-Adjustments!H1274","v":3980317.922858112},{"$f":"F1270*F1272","v":17390722.491730031},{"$f":"+Adjustments!AV1255","v":3980317.922858112},{"$f":"+H1270*H1272","v":778.3392601701147},{"$f":"+I1270*I1272","v":21371818.753848322},null,null,null,{"$f":"+M1270*M1272","v":20796924.493468642},{"$f":"+N1270*N1272","v":-340028.17863862601},null,"G",{"$f":"IF(P1275=\"G\",M1275,IF(P1275=\"PT\",0,ERR))","v":20796924.493468642},{"$f":"IF(P1275=\"PT\",M1275,IF(P1275=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1275=\"G\",N1275,IF(S1275=\"PT\",0,ERR))","v":-340028.17863862601},{"$f":"IF(S1275=\"PT\",N1275,IF(S1275=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1275)","v":20796924.493468642},null,1266]
[null,null,null,null,{"$f":"+G1276-Adjustments!H1275","v":3980317.922858113},null,{"$f":"G1272*G1270","v":3980317.922858113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1267]
[null,null,null,null,{"$f":"+G1277-Adjustments!H1276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1268]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1278-Adjustments!H1277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1269]
[null,"Production",null,null,{"$f":"+G1279-Adjustments!H1278","v":-43737856.710000619},{"$f":"F1247","v":12158940.230000002},-43737856.710000619,0,-31578916.480000619,null,null,null,{"$f":"M1247","v":-30505269.777334746},-1073646.7026658473,null,null,{"$f":"Q1247","v":-30505269.777334746},0,null,{"$f":"T1247","v":0},-1073646.7026658473,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1279)","v":-30505269.777334746},null,1270]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1280-Adjustments!H1279","v":12684724.363087818},{"$f":"F1248","v":59283059.190000005},12684724.363087818,0,71967783.553087816,null,null,null,0,71967783.553087816,null,null,0,0,null,71967783.553087816,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1280)","v":0},null,1271]
[null,"Distribution - Utah",null,null,{"$f":"+G1281-Adjustments!H1280","v":524107856.22049612},2063560672.7495728,524107856.22049612,0,2587668528.9700685,null,null,null,2587668528.9700685,0,null,null,2587668528.9700685,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1281)","v":2587668528.9700685},null,1272]
[null,"General",null,null,{"$f":"+G1282-Adjustments!H1281","v":-134420040.6252504},{"$f":"F1250+F1275","v":152877045.73172998},{"$f":"G1250+G1275","v":-134420040.6252504},{"$f":"H1250+H1275","v":778.3392601701147},{"$f":"I1250+I1275","v":18457783.445739843},null,null,null,{"$f":"M1250+M1275","v":6600288.9487652183},{"$f":"N1250+N1275","v":10942572.057956383},null,null,{"$f":"Q1250+Q1275","v":6600288.9487652183},{"$f":"R1250+R1275","v":0},null,{"$f":"T1250+T1275","v":10942572.057956383},{"$f":"U1250+U1275","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1282)","v":6600288.9487652183},null,1273]
[null,null,null,null,{"$f":"+G1283-Adjustments!H1282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1274]
[null,null,null,null,{"$f":"+G1284-Adjustments!H1283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1275]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1285-Adjustments!H1284","v":358634683.24833298},{"$f":"F1253+F1275","v":2287879717.9013028},{"$f":"G1253+G1275","v":358634683.24833298},{"$f":"H1253+H1275","v":778.3392601701147},{"$f":"I1253+I1275","v":2646515179.4888959},null,null,null,{"$f":"M1253+M1275","v":2563763548.141499},{"$f":"N1253+N1275","v":81836708.908378348},null,null,{"$f":"Q1253+Q1275","v":2563763548.141499},{"$f":"R1253+R1275","v":0},null,{"$f":"T1253+T1275","v":82910355.611044198},{"$f":"U1253+U1275","v":-1073646.7026658473},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1285,Y1285)","v":2563763548.141499},null,1276]

{"sheet":"Summaries","index":4,"n_rows":75,"n_cols":28,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11},{"$f":"+Adjustments!Q6","v":12},{"$f":"+Adjustments!R6","v":13},{"$f":"+Adjustments!S6","v":14},{"$f":"+Adjustments!T6","v":15},{"$f":"+Adjustments!U6","v":16},{"$f":"+Adjustments!AR6","v":39},{"$f":"+Adjustments!AS6","v":40},{"$f":"+Adjustments!X6","v":19}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"Y"},{"$f":"+Adjustments!S8","v":"Y"},{"$f":"+Adjustments!T8","v":"Y"},{"$f":"+Adjustments!U8","v":"Y"},{"$f":"+Adjustments!V8","v":"Y"},{"$f":"+Adjustments!AS8","v":"N"},{"$f":"+Adjustments!X8","v":"Y"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2023"},{"$f":"Adjustments!G9","v":"Expense Dec 2023"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2023 with CET"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency & STEP 2023"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2023"},{"$f":"Adjustments!M9","v":"Incentives 2023"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2023"},{"$f":"Adjustments!O9","v":"Advertising DEC 2023"},{"$f":"Adjustments!P9","v":"Don & Membership DEC 2023"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2023"},{"$f":"Adjustments!R9","v":"Pipeline Integrity 2023"},{"$f":"Adjustments!S9","v":"2023 EDIT Adjustment"},{"$f":"Adjustments!T9","v":"Envision Tomorrow - Savings"},{"$f":"Adjustments!U9","v":"Pension 2023"},{"$f":"Adjustments!AR9","v":"LNG O&M 2023"},{"$f":"Adjustments!AS9","v":"Labor Adjustment-ROO"},{"$f":"Adjustments!X9","v":"Optional Adjustment 3"},{"$f":"Adjustments!AT9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!AV9","v":"RESULTING TOTAL"},{"$f":"Adjustments!AW9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":0},{"$f":"Adjustments!H363+Adjustments!H365","v":12559759.937073162},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":0},{"$f":"Adjustments!U363+Adjustments!U365","v":0},{"$f":"Adjustments!AR363+Adjustments!AR365","v":0},{"$f":"Adjustments!AS363+Adjustments!AS365","v":0},{"$f":"Adjustments!X363+Adjustments!X365","v":0},{"$f":"Adjustments!AT363+Adjustments!AT365","v":12559759.937073162},{"$f":"SUM(G11:Y11)","v":12559759.937073162},{"$f":"+Z11-AA11","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":10520230.923158675},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},{"$f":"Adjustments!Q364","v":0},{"$f":"Adjustments!R364","v":0},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":0},{"$f":"Adjustments!U364","v":0},{"$f":"Adjustments!AR364","v":0},{"$f":"Adjustments!AS364","v":0},{"$f":"Adjustments!X364","v":0},{"$f":"Adjustments!AT364","v":10520230.923158675},{"$f":"SUM(G12:Y12)","v":10520230.923158675},{"$f":"+Z12-AA12","v":0}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":161470813.13580805},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},{"$f":"Adjustments!Q366","v":0},{"$f":"Adjustments!R366","v":0},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":0},{"$f":"Adjustments!U366","v":0},{"$f":"Adjustments!AR366","v":0},{"$f":"Adjustments!AS366","v":0},{"$f":"Adjustments!X366","v":0},{"$f":"Adjustments!AT366","v":161470813.13580805},161470813.13580805,0]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"Adjustments!U501+Adjustments!U505","v":0},{"$f":"Adjustments!AR501+Adjustments!AR505","v":0},{"$f":"Adjustments!AS501+Adjustments!AS505","v":0},{"$f":"Adjustments!X501+Adjustments!X505","v":0},{"$f":"Adjustments!AT501+Adjustments!AT505","v":0},0,0]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!S502+Adjustments!S506","v":4927225.619728107},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"Adjustments!U502+Adjustments!U506","v":0},{"$f":"Adjustments!AR502+Adjustments!AR506","v":0},{"$f":"Adjustments!AS502+Adjustments!AS506","v":0},{"$f":"Adjustments!X502+Adjustments!X506","v":0},{"$f":"Adjustments!AT502+Adjustments!AT506","v":4927225.619728107},{"$f":"SUM(G15:Y15)","v":4927225.619728107},0]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},184550803.9960399,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},4927225.619728107,{"$f":"SUM(U11:U15)","v":0},{"$f":"SUM(V11:V15)","v":0},{"$f":"SUM(W11:W15)","v":0},{"$f":"SUM(X11:X15)","v":0},{"$f":"SUM(Y11:Y15)","v":0},{"$f":"SUM(Z11:Z15)","v":189478029.61576802},189478029.61576802,0]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":167141552.35856012},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},{"$f":"Adjustments!Q632+Adjustments!Q635","v":0},{"$f":"Adjustments!R632+Adjustments!R635","v":0},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":0},{"$f":"Adjustments!U632+Adjustments!U635","v":0},{"$f":"Adjustments!AR632+Adjustments!AR635","v":0},{"$f":"Adjustments!AS632+Adjustments!AS635","v":0},{"$f":"Adjustments!X632+Adjustments!X635","v":0},{"$f":"Adjustments!AT632+Adjustments!AT635","v":167141552.35856012},{"$f":"SUM(G20:Y20)","v":167141552.35856012},{"$f":"+Z20-AA20","v":0}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":4849491.7004066231},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},{"$f":"Adjustments!Q634+Adjustments!Q636","v":0},{"$f":"Adjustments!R634+Adjustments!R636","v":0},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":0},{"$f":"Adjustments!U634+Adjustments!U636","v":0},{"$f":"Adjustments!AR634+Adjustments!AR636","v":0},{"$f":"Adjustments!AS634+Adjustments!AS636","v":0},{"$f":"Adjustments!X634+Adjustments!X636","v":0},{"$f":"Adjustments!AT634+Adjustments!AT636","v":4849491.7004066231},4849491.7004066231,{"$f":"+Z21-AA21","v":0}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},171991044.05896673,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},0,{"$f":"SUM(U20:U21)","v":0},{"$f":"SUM(V20:V21)","v":0},{"$f":"SUM(W20:W21)","v":0},{"$f":"SUM(X20:X21)","v":0},{"$f":"SUM(Y20:Y21)","v":0},{"$f":"SUM(Z20:Z21)","v":171991044.05896673},171991044.05896673,0]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"Adjustments!U631","v":0},{"$f":"Adjustments!AR631","v":0},{"$f":"Adjustments!AS631","v":0},{"$f":"Adjustments!X631","v":0},{"$f":"Adjustments!AT631","v":0},{"$f":"SUM(G24:Y24)","v":0},{"$f":"+Z24-AA24","v":0}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"Adjustments!U633","v":0},{"$f":"Adjustments!AR633","v":0},{"$f":"Adjustments!AS633","v":0},{"$f":"Adjustments!X633","v":0},{"$f":"Adjustments!AT633","v":0},0,0]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},0,{"$f":"SUM(U24:U25)","v":0},{"$f":"SUM(V24:V25)","v":0},{"$f":"SUM(W24:W25)","v":0},{"$f":"SUM(X24:X25)","v":0},{"$f":"SUM(Y24:Y25)","v":0},{"$f":"SUM(Z24:Z25)","v":0},0,0]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":-2600.5759879999641},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},{"$f":"Adjustments!Q649","v":0},{"$f":"Adjustments!R649","v":0},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":0},{"$f":"Adjustments!U649","v":0},{"$f":"Adjustments!AR649","v":-269966.40000000002},{"$f":"Adjustments!AS649","v":0},{"$f":"Adjustments!X649","v":0},{"$f":"Adjustments!AT649","v":-272566.97598799999},{"$f":"SUM(G29:Y29)","v":-272566.97598799999},{"$f":"+Z29-AA29","v":0}]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":3054291.5866731708},{"$f":"Adjustments!H752","v":0},{"$f":"Adjustments!I752","v":0},{"$f":"Adjustments!J752","v":0},{"$f":"Adjustments!K752","v":0},{"$f":"Adjustments!L752","v":0},{"$f":"Adjustments!M752","v":0},{"$f":"Adjustments!N752","v":0},{"$f":"Adjustments!O752","v":0},{"$f":"Adjustments!P752","v":0},{"$f":"Adjustments!Q752","v":0},{"$f":"Adjustments!R752","v":4014376.9533333331},{"$f":"Adjustments!S752","v":0},{"$f":"Adjustments!T752","v":0},{"$f":"Adjustments!U752","v":0},{"$f":"Adjustments!AR752","v":4104329.9},{"$f":"Adjustments!AS752","v":0},{"$f":"Adjustments!X752","v":0},{"$f":"Adjustments!AT752","v":11172998.440006502},11172998.440006504,0]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":856975.9999460883},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":1116492.0531057059},{"$f":"Adjustments!M805","v":0},{"$f":"Adjustments!N805","v":0},{"$f":"Adjustments!O805","v":0},{"$f":"Adjustments!P805","v":0},{"$f":"Adjustments!Q805","v":0},{"$f":"Adjustments!R805","v":0},{"$f":"Adjustments!S805","v":0},{"$f":"Adjustments!T805","v":0},{"$f":"Adjustments!U805","v":0},{"$f":"Adjustments!AR805","v":0},{"$f":"Adjustments!AS805","v":0},{"$f":"Adjustments!X805","v":0},{"$f":"Adjustments!AT805","v":1973468.0530517944},1973468.0530517942,0]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":1788618.0451520775},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":-26696995.138322964},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":0},{"$f":"Adjustments!P833","v":0},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!S833","v":0},{"$f":"Adjustments!T833","v":0},{"$f":"Adjustments!U833","v":0},{"$f":"Adjustments!AR833","v":0},{"$f":"Adjustments!AS833","v":0},{"$f":"Adjustments!X833","v":0},{"$f":"Adjustments!AT833","v":-24908377.093170889},-24908377.093170889,0]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":3158589.0814088006},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-3035235.5468453486},{"$f":"Adjustments!N889","v":0},{"$f":"Adjustments!O889","v":0},{"$f":"Adjustments!P889","v":-185711.38553778289},{"$f":"Adjustments!Q889","v":338560.04878493998},{"$f":"Adjustments!R889","v":0},{"$f":"Adjustments!S889","v":0},{"$f":"Adjustments!T889","v":-250000},{"$f":"Adjustments!U889","v":10044610.73},{"$f":"Adjustments!AR889","v":0},{"$f":"Adjustments!AS889","v":0},{"$f":"Adjustments!X889","v":0},{"$f":"Adjustments!AT889","v":10070812.927810609},10070812.927810609,0]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":8855874.1371921375},0,0,0,-26696995.138322964,1116492.0531057059,-3035235.5468453486,0,0,-185711.38553778289,{"$f":"SUM(R29:R33)","v":338560.04878493998},{"$f":"SUM(S29:S33)","v":4014376.9533333331},0,{"$f":"SUM(U29:U33)","v":-250000},{"$f":"SUM(V29:V33)","v":10044610.73},{"$f":"SUM(W29:W33)","v":3834363.5},{"$f":"SUM(X29:X33)","v":0},{"$f":"SUM(Y29:Y33)","v":0},{"$f":"SUM(Z29:Z33)","v":-1963664.6482899841},-1963664.6482899822,0]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":27836088.228140246},{"$f":"Adjustments!H913","v":0},{"$f":"Adjustments!I913","v":0},{"$f":"Adjustments!J913","v":0},{"$f":"Adjustments!K913","v":0},{"$f":"Adjustments!L913","v":0},{"$f":"Adjustments!M913","v":0},{"$f":"Adjustments!N913","v":0},{"$f":"Adjustments!O913","v":0},{"$f":"Adjustments!P913","v":0},{"$f":"Adjustments!Q913","v":0},{"$f":"Adjustments!R913","v":0},{"$f":"Adjustments!S913","v":0},{"$f":"Adjustments!T913","v":0},{"$f":"Adjustments!U913","v":0},{"$f":"Adjustments!AR913","v":0},{"$f":"Adjustments!AS913","v":0},{"$f":"Adjustments!X913","v":0},{"$f":"Adjustments!AT913","v":27836088.228140246},{"$f":"SUM(G37:Y37)","v":27836088.228140246},{"$f":"+Z37-AA37","v":0}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":8002877.2523862841},{"$f":"Adjustments!H921","v":0},{"$f":"Adjustments!I921","v":0},{"$f":"Adjustments!J921","v":0},{"$f":"Adjustments!K921","v":0},{"$f":"Adjustments!L921","v":0},{"$f":"Adjustments!M921","v":0},{"$f":"Adjustments!N921","v":0},{"$f":"Adjustments!O921","v":0},{"$f":"Adjustments!P921","v":0},{"$f":"Adjustments!Q921","v":0},{"$f":"Adjustments!R921","v":0},{"$f":"Adjustments!S921","v":0},{"$f":"Adjustments!T921","v":0},{"$f":"Adjustments!U921","v":0},{"$f":"Adjustments!AR921","v":0},{"$f":"Adjustments!AS921","v":0},{"$f":"Adjustments!X921","v":0},{"$f":"Adjustments!AT921","v":8002877.2523862841},8002877.2523862841,0]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":-11018891.991007233},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":3096434.3839982003},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":6581773.3865859024},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":-275255.60998125881},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":748295.17107598868},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":0},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":0},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":45784.562966188401},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":-83467.278145293181},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":-989688.88664347527},{"$f":"Adjustments!S923+Adjustments!S927+Adjustments!S925+Adjustments!S929","v":1214739.0478068553},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":61634.028029037501},{"$f":"Adjustments!U923+Adjustments!U925+Adjustments!U927+Adjustments!U929","v":-2476359.2770943637},{"$f":"Adjustments!AR923+Adjustments!AR925+Adjustments!AR927+Adjustments!AR929","v":-945309.06973007333},{"$f":"Adjustments!AS923+Adjustments!AS925+Adjustments!AS927+Adjustments!AS929","v":0},{"$f":"Adjustments!X923+Adjustments!X925+Adjustments!X927+Adjustments!X929","v":0},{"$f":"Adjustments!AT923+Adjustments!AT925+Adjustments!AT927+Adjustments!AT929","v":-4040311.532139516},-4040311.5321395244,8.3819031715393066E-9]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":24820073.489519298},3096434.3839982003,0,0,6581773.3865859024,-275255.60998125881,748295.17107598868,0,0,45784.562966188401,{"$f":"SUM(R37:R39)","v":-83467.278145293181},{"$f":"SUM(S37:S39)","v":-989688.88664347527},1214739.0478068553,{"$f":"SUM(U37:U39)","v":61634.028029037501},{"$f":"SUM(V37:V39)","v":-2476359.2770943637},{"$f":"SUM(W37:W39)","v":-945309.06973007333},{"$f":"SUM(X37:X39)","v":0},{"$f":"SUM(Y37:Y39)","v":0},{"$f":"SUM(Z37:Z39)","v":31798653.948387012},31798653.948387004,8.3819031715393066E-9]
[]
[]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G34+G40","v":0},{"$f":"+H22+H26+H34+H40","v":33675947.626711436},175087478.44296491,0,0,-20115221.751737062,841236.44312444702,-2286940.37576936,0,0,-139926.8225715945,{"$f":"+R22+R26+R34+R40","v":255092.7706396468},{"$f":"+S22+S26+S34+S40","v":3024688.0666898577},{"$f":"+T22+T26+T34+T40","v":1214739.0478068553},-188365.97197096251,7568251.4529056363,2889054.4302699268,0,{"$f":"+Y22+Y26+Y34+Y40","v":0},{"$f":"+Z22+Z26+Z34+Z40","v":201826033.35906374},201826033.35906374,8.3819031715393066E-9]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":-33675947.626711436},9463325.5530749857,0,0,20115221.751737062,-841236.44312444702,2286940.37576936,0,0,139926.8225715945,{"$f":"+R16-R43","v":-255092.7706396468},{"$f":"+S16-S43","v":-3024688.0666898577},{"$f":"+T16-T43","v":3712486.5719212517},188365.97197096251,-7568251.4529056363,-2889054.4302699268,0,{"$f":"+Y16-Y43","v":0},{"$f":"+Z16-Z43","v":-12348003.743295729},-12348003.743295729,-8.3819031715393066E-9]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1105","v":856534572.60340905},{"$f":"Adjustments!G1105","v":0},{"$f":"Adjustments!H1105","v":0},{"$f":"Adjustments!I1105","v":0},{"$f":"Adjustments!J1105","v":-5037992.5680000009},{"$f":"Adjustments!K1105","v":0},{"$f":"Adjustments!L1105","v":0},{"$f":"Adjustments!M1105","v":0},{"$f":"Adjustments!N1105","v":0},{"$f":"Adjustments!O1105","v":0},{"$f":"Adjustments!P1105","v":0},{"$f":"Adjustments!Q1105","v":0},{"$f":"Adjustments!R1105","v":0},{"$f":"Adjustments!S1105","v":0},{"$f":"Adjustments!T1105","v":0},{"$f":"Adjustments!U1105","v":0},{"$f":"Adjustments!AR1105","v":0},{"$f":"Adjustments!AS1105","v":0},{"$f":"Adjustments!X1105","v":0},{"$f":"Adjustments!AT1105","v":851496580.03540909},{"$f":"SUM(G52:Y52)","v":851496580.03540909},{"$f":"+Z52-AA52","v":0}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1109","v":5036.8300000000008},{"$f":"Adjustments!G1109","v":0},{"$f":"Adjustments!H1109","v":0},{"$f":"Adjustments!I1109","v":0},{"$f":"Adjustments!J1109","v":0},{"$f":"Adjustments!K1109","v":0},{"$f":"Adjustments!L1109","v":0},{"$f":"Adjustments!M1109","v":0},{"$f":"Adjustments!N1109","v":0},{"$f":"Adjustments!O1109","v":0},{"$f":"Adjustments!P1109","v":0},{"$f":"Adjustments!Q1109","v":0},{"$f":"Adjustments!R1109","v":0},{"$f":"Adjustments!S1109","v":0},{"$f":"Adjustments!T1109","v":0},{"$f":"Adjustments!U1109","v":0},{"$f":"Adjustments!AR1109","v":0},{"$f":"Adjustments!AS1109","v":0},{"$f":"Adjustments!X1109","v":0},{"$f":"Adjustments!AT1109","v":5036.8300000000008},5036.8300000000008,0]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1116","v":-228556799.54000002},{"$f":"Adjustments!G1116","v":0},{"$f":"Adjustments!H1116","v":0},{"$f":"Adjustments!I1116","v":0},{"$f":"Adjustments!J1116","v":0},{"$f":"Adjustments!K1116","v":0},{"$f":"Adjustments!L1116","v":0},{"$f":"Adjustments!M1116","v":0},{"$f":"Adjustments!N1116","v":0},{"$f":"Adjustments!O1116","v":0},{"$f":"Adjustments!P1116","v":0},{"$f":"Adjustments!Q1116","v":0},{"$f":"Adjustments!R1116","v":0},{"$f":"Adjustments!S1116","v":0},{"$f":"Adjustments!T1116","v":0},{"$f":"Adjustments!U1116","v":0},{"$f":"Adjustments!AR1116","v":0},{"$f":"Adjustments!AS1116","v":0},{"$f":"Adjustments!X1116","v":0},{"$f":"Adjustments!AT1116","v":-228556799.54000002},-228556799.54000002,0]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1123","v":-113520408.76360795},{"$f":"Adjustments!G1123","v":0},{"$f":"Adjustments!H1123","v":0},{"$f":"Adjustments!I1123","v":0},{"$f":"Adjustments!J1123","v":4614046.5552299935},{"$f":"Adjustments!K1123","v":0},{"$f":"Adjustments!L1123","v":0},{"$f":"Adjustments!M1123","v":0},{"$f":"Adjustments!N1123","v":0},{"$f":"Adjustments!O1123","v":0},{"$f":"Adjustments!P1123","v":0},{"$f":"Adjustments!Q1123","v":0},{"$f":"Adjustments!R1123","v":0},{"$f":"Adjustments!S1123","v":0},{"$f":"Adjustments!T1123","v":0},{"$f":"Adjustments!U1123","v":0},{"$f":"Adjustments!AR1123","v":0},{"$f":"Adjustments!AS1123","v":0},{"$f":"Adjustments!X1123","v":0},{"$f":"Adjustments!AT1123","v":-108906362.20837796},-108906362.20837796,0]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1130","v":0},{"$f":"Adjustments!G1130","v":0},{"$f":"Adjustments!H1130","v":0},{"$f":"Adjustments!I1130","v":0},{"$f":"Adjustments!J1130","v":387467.42957999994},{"$f":"Adjustments!K1130","v":0},{"$f":"Adjustments!L1130","v":0},{"$f":"Adjustments!M1130","v":0},{"$f":"Adjustments!N1130","v":0},{"$f":"Adjustments!O1130","v":0},{"$f":"Adjustments!P1130","v":0},{"$f":"Adjustments!Q1130","v":0},{"$f":"Adjustments!R1130","v":0},{"$f":"Adjustments!S1130","v":0},{"$f":"Adjustments!T1130","v":0},{"$f":"Adjustments!U1130","v":0},{"$f":"Adjustments!AR1130","v":0},{"$f":"Adjustments!AS1130","v":0},{"$f":"Adjustments!X1130","v":0},{"$f":"Adjustments!AT1130","v":387467.42957999994},387467.42957999994,0]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1137","v":-14741899.851963423},{"$f":"Adjustments!G1137","v":0},{"$f":"Adjustments!H1137","v":0},{"$f":"Adjustments!I1137","v":0},{"$f":"Adjustments!J1137","v":0},{"$f":"Adjustments!K1137","v":0},{"$f":"Adjustments!L1137","v":0},{"$f":"Adjustments!M1137","v":0},{"$f":"Adjustments!N1137","v":0},{"$f":"Adjustments!O1137","v":0},{"$f":"Adjustments!P1137","v":0},{"$f":"Adjustments!Q1137","v":0},{"$f":"Adjustments!R1137","v":0},{"$f":"Adjustments!S1137","v":5056624.0270897839},{"$f":"Adjustments!T1137","v":0},{"$f":"Adjustments!U1137","v":0},{"$f":"Adjustments!AR1137","v":0},{"$f":"Adjustments!AS1137","v":0},{"$f":"Adjustments!X1137","v":0},{"$f":"Adjustments!AT1137","v":-9685275.8248736374},{"$f":"Adjustments!V1137","v":0},{"$f":"Adjustments!W1137","v":0}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G57)","v":499720501.27783763},0,0,0,-36478.583190007426,0,0,0,0,0,0,0,0,{"$f":"SUM(T52:T57)","v":5056624.0270897839},0,0,0,0,0,{"$f":"SUM(Z52:Z57)","v":504740646.72173756},{"$f":"SUM(AA52:AA56)","v":514425922.54661119},0]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1155","v":1239113.3124999925},{"$f":"Adjustments!G1155","v":0},{"$f":"Adjustments!H1155","v":0},{"$f":"Adjustments!I1155","v":0},{"$f":"Adjustments!J1155","v":0},{"$f":"Adjustments!K1155","v":0},{"$f":"Adjustments!L1155","v":0},{"$f":"Adjustments!M1155","v":0},{"$f":"Adjustments!N1155","v":0},{"$f":"Adjustments!O1155","v":0},{"$f":"Adjustments!P1155","v":0},{"$f":"Adjustments!Q1155","v":0},{"$f":"Adjustments!R1155","v":0},{"$f":"Adjustments!S1155","v":0},{"$f":"Adjustments!T1155","v":0},{"$f":"Adjustments!U1155","v":0},{"$f":"Adjustments!AR1155","v":0},{"$f":"Adjustments!AS1155","v":0},{"$f":"Adjustments!X1155","v":0},{"$f":"Adjustments!AT1155","v":1239113.3124999925},{"$f":"SUM(G61:Y61)","v":1239113.3124999925},{"$f":"+Z61-AA61","v":0}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1159","v":0},{"$f":"Adjustments!G1159","v":0},{"$f":"Adjustments!H1159","v":0},{"$f":"Adjustments!I1159","v":-44932895.700000003},{"$f":"Adjustments!J1159","v":0},{"$f":"Adjustments!K1159","v":0},{"$f":"Adjustments!L1159","v":0},{"$f":"Adjustments!M1159","v":0},{"$f":"Adjustments!N1159","v":0},{"$f":"Adjustments!O1159","v":0},{"$f":"Adjustments!P1159","v":0},{"$f":"Adjustments!Q1159","v":0},{"$f":"Adjustments!R1159","v":0},{"$f":"Adjustments!S1159","v":0},{"$f":"Adjustments!T1159","v":0},{"$f":"Adjustments!U1159","v":0},{"$f":"Adjustments!AR1159","v":0},{"$f":"Adjustments!AS1159","v":0},{"$f":"Adjustments!X1159","v":0},{"$f":"Adjustments!AT1159","v":-44932895.700000003},-44932895.700000003,0]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1164","v":4478204.7747916682},{"$f":"Adjustments!G1164","v":0},{"$f":"Adjustments!H1164","v":0},{"$f":"Adjustments!I1164","v":0},{"$f":"Adjustments!J1164","v":0},{"$f":"Adjustments!K1164","v":0},{"$f":"Adjustments!L1164","v":0},{"$f":"Adjustments!M1164","v":0},{"$f":"Adjustments!N1164","v":0},{"$f":"Adjustments!O1164","v":0},{"$f":"Adjustments!P1164","v":0},{"$f":"Adjustments!Q1164","v":0},{"$f":"Adjustments!R1164","v":0},{"$f":"Adjustments!S1164","v":0},{"$f":"Adjustments!T1164","v":0},{"$f":"Adjustments!U1164","v":0},{"$f":"Adjustments!AR1164","v":0},{"$f":"Adjustments!AS1164","v":0},{"$f":"Adjustments!X1164","v":0},{"$f":"Adjustments!AT1164","v":4478204.7747916682},4478204.7747916682,0]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1171+Adjustments!F1178","v":0},{"$f":"Adjustments!G1171+Adjustments!G1178","v":0},{"$f":"Adjustments!H1171+Adjustments!H1178","v":0},{"$f":"Adjustments!I1171+Adjustments!I1178","v":0},{"$f":"Adjustments!J1171+Adjustments!J1178","v":0},{"$f":"Adjustments!K1171+Adjustments!K1178","v":0},{"$f":"Adjustments!L1171+Adjustments!L1178","v":0},{"$f":"Adjustments!M1171+Adjustments!M1178","v":0},{"$f":"Adjustments!N1171+Adjustments!N1178","v":0},{"$f":"Adjustments!O1171+Adjustments!O1178","v":0},{"$f":"Adjustments!P1171+Adjustments!P1178","v":0},{"$f":"Adjustments!Q1171+Adjustments!Q1178","v":0},{"$f":"Adjustments!R1171+Adjustments!R1178","v":0},{"$f":"Adjustments!S1171+Adjustments!S1178","v":0},{"$f":"Adjustments!T1171+Adjustments!T1178","v":0},{"$f":"Adjustments!U1171+Adjustments!U1178","v":0},{"$f":"Adjustments!AR1171+Adjustments!AR1178","v":0},{"$f":"Adjustments!AS1171+Adjustments!AS1178","v":0},{"$f":"Adjustments!X1171+Adjustments!X1178","v":0},{"$f":"Adjustments!AT1171+Adjustments!AT1178","v":0},0,0]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1183","v":-181566.0183333332},{"$f":"Adjustments!G1183","v":0},{"$f":"Adjustments!H1183","v":0},{"$f":"Adjustments!I1183","v":0},{"$f":"Adjustments!J1183","v":0},{"$f":"Adjustments!K1183","v":0},{"$f":"Adjustments!L1183","v":0},{"$f":"Adjustments!M1183","v":0},{"$f":"Adjustments!N1183","v":0},{"$f":"Adjustments!O1183","v":0},{"$f":"Adjustments!P1183","v":0},{"$f":"Adjustments!Q1183","v":0},{"$f":"Adjustments!R1183","v":0},{"$f":"Adjustments!S1183","v":0},{"$f":"Adjustments!T1183","v":0},{"$f":"Adjustments!U1183","v":0},{"$f":"Adjustments!AR1183","v":0},{"$f":"Adjustments!AS1183","v":0},{"$f":"Adjustments!X1183","v":0},{"$f":"Adjustments!AT1183","v":-181566.0183333332},-181566.0183333332,0]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1188","v":0},{"$f":"Adjustments!G1188","v":0},{"$f":"Adjustments!H1188","v":0},{"$f":"Adjustments!I1188","v":0},{"$f":"Adjustments!J1188","v":0},{"$f":"Adjustments!K1188","v":0},{"$f":"Adjustments!L1188","v":0},{"$f":"Adjustments!M1188","v":0},{"$f":"Adjustments!N1188","v":0},{"$f":"Adjustments!O1188","v":0},{"$f":"Adjustments!P1188","v":0},{"$f":"Adjustments!Q1188","v":0},{"$f":"Adjustments!R1188","v":0},{"$f":"Adjustments!S1188","v":0},{"$f":"Adjustments!T1188","v":0},{"$f":"Adjustments!U1188","v":0},{"$f":"Adjustments!AR1188","v":0},{"$f":"Adjustments!AS1188","v":0},{"$f":"Adjustments!X1188","v":0},{"$f":"Adjustments!AT1188","v":0},0,0]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1192","v":-4203.2691666667088},{"$f":"Adjustments!G1192","v":0},{"$f":"Adjustments!H1192","v":0},{"$f":"Adjustments!I1192","v":0},{"$f":"Adjustments!J1192","v":0},{"$f":"Adjustments!K1192","v":0},{"$f":"Adjustments!L1192","v":0},{"$f":"Adjustments!M1192","v":0},{"$f":"Adjustments!N1192","v":0},{"$f":"Adjustments!O1192","v":0},{"$f":"Adjustments!P1192","v":0},{"$f":"Adjustments!Q1192","v":0},{"$f":"Adjustments!R1192","v":0},{"$f":"Adjustments!S1192","v":0},{"$f":"Adjustments!T1192","v":0},{"$f":"Adjustments!U1192","v":0},{"$f":"Adjustments!AR1192","v":0},{"$f":"Adjustments!AS1192","v":0},{"$f":"Adjustments!X1192","v":0},{"$f":"Adjustments!AT1192","v":-4203.2691666667088},-4203.2691666667088,0]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1199","v":0},{"$f":"Adjustments!G1199","v":0},{"$f":"Adjustments!H1199","v":0},{"$f":"Adjustments!I1199","v":0},{"$f":"Adjustments!J1199","v":0},{"$f":"Adjustments!K1199","v":0},{"$f":"Adjustments!L1199","v":0},{"$f":"Adjustments!M1199","v":0},{"$f":"Adjustments!N1199","v":0},{"$f":"Adjustments!O1199","v":0},{"$f":"Adjustments!P1199","v":0},{"$f":"Adjustments!Q1199","v":0},{"$f":"Adjustments!R1199","v":0},{"$f":"Adjustments!S1199","v":0},{"$f":"Adjustments!T1199","v":0},{"$f":"Adjustments!U1199","v":0},{"$f":"Adjustments!AR1199","v":0},{"$f":"Adjustments!AS1199","v":0},{"$f":"Adjustments!X1199","v":0},{"$f":"Adjustments!AT1199","v":0},0,0]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1206+Adjustments!F1213)","v":-17359094.104966298},{"$f":"(Adjustments!G1206+Adjustments!G1213+Adjustments!G1217)","v":0},{"$f":"(Adjustments!H1206+Adjustments!H1213+Adjustments!H1217)","v":0},{"$f":"(Adjustments!I1206+Adjustments!I1213+Adjustments!I1217)","v":0},{"$f":"(Adjustments!J1206+Adjustments!J1213+Adjustments!J1217)","v":0},{"$f":"(Adjustments!K1206+Adjustments!K1213+Adjustments!K1217)","v":0},{"$f":"(Adjustments!L1206+Adjustments!L1213+Adjustments!L1217)","v":0},{"$f":"(Adjustments!M1206+Adjustments!M1213+Adjustments!M1217)","v":0},{"$f":"(Adjustments!N1206+Adjustments!N1213+Adjustments!N1217)","v":0},{"$f":"(Adjustments!O1206+Adjustments!O1213+Adjustments!O1217)","v":0},{"$f":"(Adjustments!P1206+Adjustments!P1213+Adjustments!P1217)","v":0},{"$f":"(Adjustments!Q1206+Adjustments!Q1213+Adjustments!Q1217)","v":0},{"$f":"(Adjustments!R1206+Adjustments!R1213+Adjustments!R1217)","v":0},{"$f":"(Adjustments!S1206+Adjustments!S1213+Adjustments!S1217)","v":0},{"$f":"(Adjustments!T1206+Adjustments!T1213+Adjustments!T1217)","v":0},{"$f":"(Adjustments!U1206+Adjustments!U1213)","v":42576806.288911998},{"$f":"(Adjustments!AR1206+Adjustments!AR1213+Adjustments!AR1217)","v":0},{"$f":"(Adjustments!AS1206+Adjustments!AS1213+Adjustments!AS1217)","v":0},{"$f":"(Adjustments!X1206+Adjustments!X1213+Adjustments!X1217)","v":0},{"$f":"(Adjustments!AT1206+Adjustments!AT1213)","v":25217712.183945701},25217712.183945701,0]
[48,null,"186-7","Deferred Pension Asset",null,null,{"$f":"+Adjustments!F1217","v":0},{"$f":"+Adjustments!G1217","v":0},{"$f":"+Adjustments!H1217","v":0},{"$f":"+Adjustments!I1217","v":0},{"$f":"+Adjustments!J1217","v":0},{"$f":"+Adjustments!K1217","v":0},{"$f":"+Adjustments!L1217","v":0},{"$f":"+Adjustments!M1217","v":0},{"$f":"+Adjustments!N1217","v":0},{"$f":"+Adjustments!O1217","v":0},{"$f":"+Adjustments!P1217","v":0},{"$f":"+Adjustments!Q1217","v":0},{"$f":"+Adjustments!R1217","v":0},{"$f":"+Adjustments!S1217","v":0},{"$f":"+Adjustments!T1217","v":0},{"$f":"+Adjustments!U1217","v":-135902646.68000004},{"$f":"+Adjustments!V1217","v":0},{"$f":"+Adjustments!W1217","v":0},null,{"$f":"+Adjustments!AT1217","v":-135902646.68000004}]
[{"$f":"+A69+1","v":50},null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1255","v":0},{"$f":"Adjustments!G1255","v":133596.78350156004},{"$f":"Adjustments!H1255","v":4005425.8767089234},{"$f":"Adjustments!I1255","v":0},{"$f":"Adjustments!J1255","v":0},{"$f":"Adjustments!K1255","v":-460170.14144384785},{"$f":"Adjustments!L1255","v":19244.724109833242},{"$f":"Adjustments!M1255","v":-52317.677089518234},{"$f":"Adjustments!N1255","v":0},{"$f":"Adjustments!O1255","v":0},{"$f":"Adjustments!P1255","v":-3201.0656670488056},{"$f":"Adjustments!Q1255","v":5835.6839310713722},{"$f":"Adjustments!R1255","v":69194.91878591865},{"$f":"Adjustments!S1255","v":27789.235751197924},{"$f":"Adjustments!T1255","v":-4309.19415330832},{"$f":"Adjustments!U1255","v":173136.71131989604},{"$f":"Adjustments!AR1255","v":66092.067103435314},{"$f":"Adjustments!AS1255","v":0},{"$f":"Adjustments!X1255","v":0},{"$f":"Adjustments!AT1255","v":3980317.922858112},3980317.922858112,0]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G61:G71)","v":-11827545.305174638},{"$f":"SUM(H61:H71)","v":133596.78350156004},4005425.8767089234,-44932895.700000003,0,-460170.14144384785,19244.724109833242,-52317.677089518234,0,0,-3201.0656670488056,{"$f":"SUM(R61:R71)","v":5835.6839310713722},{"$f":"SUM(S61:S71)","v":69194.91878591865},27789.235751197924,{"$f":"SUM(U61:U71)","v":-4309.19415330832},{"$f":"SUM(V61:V71)","v":-93152703.679768145},{"$f":"SUM(W61:W71)","v":66092.067103435314},{"$f":"SUM(X61:X71)","v":0},{"$f":"SUM(Y61:Y71)","v":0},{"$f":"SUM(Z61:Z71)","v":-146105963.47340456},-10203316.793404527,0]
[]
[]
[{"$f":"+A72+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G58+G72","v":487892955.97266299},{"$f":"+H58+H72","v":133596.78350156004},4005425.8767089234,-44932895.700000003,-36478.583190007426,-460170.14144384785,19244.724109833242,-52317.677089518234,0,0,-3201.0656670488056,{"$f":"+R58+R72","v":5835.6839310713722},{"$f":"+S58+S72","v":69194.91878591865},{"$f":"+T58+T72","v":5084413.2628409816},-4309.19415330832,-93152703.679768145,66092.067103435314,0,{"$f":"+Y58+Y72","v":0},{"$f":"+Z58+Z72","v":358634683.24833298},{"$f":"+AA58+AA72","v":504222605.75320667},0]

{"sheet":"PROJECTED EXPENSES","index":5,"n_rows":762,"n_cols":50,"rows_kept":762,"cut":false,"hidden":false,"merged":[[2,4,2,5],[4,2,4,4]]}
[null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2022,2023]
[null,null,null,null,null,null,"2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",null,null,{"$f":"R2","v":"2021-12-01"},{"$f":"AE2","v":"2022-12-01"},{"$f":"AQ2","v":"2023-12-01"},"Inflation Rates","Inflation Rates"]
[null,null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USED","USED","USED"]
[]
[null,null,"UTILITY OPERATING EXPENSES"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,-2425,0,0,-2218,-18.61,-14.35,-3070.56,-4.8,-9.94,-3118.44,null,{"$f":"T264+T518","v":0},{"$f":"U264+U518","v":0},{"$f":"V264+V518","v":-2497.75},{"$f":"W264+W518","v":0},0,-2284.54,-19.168299999999999,-14.7805,-3162.6768000000002,-4.944,-10.238199999999999,{"$f":"AE264+AE518","v":-3211.9932000000003},{"$f":"AF264+AF518","v":0},0,-2447.7950000000001,0,0,-2238.8492000000001,-18.784934,-14.48489,-3099.423264,-4.8451199999999996,-10.033435999999998,{"$f":"AQ264+AQ518","v":-3147.7533360000002},null,null,{"$f":"SUM(G10:R10)","v":-10879.7},{"$f":"SUM(T10:AE10)","v":-11206.091},{"$f":"SUM(AF10:AQ10)","v":-10981.96918}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-44348.800000000003,-36591.07,-34010.199999999997,-28583.35,-19961.53,-10989.82,-6006.45,-7544.54,-6966.72,-11961.3,-22356.16,-36457.379999999997,null,{"$f":"T265+T519","v":-45679.264000000003},{"$f":"U265+U519","v":-37688.802100000001},{"$f":"V265+V519","v":-35030.506000000001},-29440.8505,-20560.375899999999,-11319.5146,-6186.6435000000001,-7770.8762000000006,-7175.7216000000008,-12320.138999999999,-23026.844799999999,-37551.1014,{"$f":"AF265+AF519","v":-44765.678720000004},-36935.026058000003,-34329.895880000004,-28852.033490000002,-20149.168382,-11093.124308,-6062.9106300000003,-7615.4586760000002,-7032.2071680000008,-12073.736219999999,-22566.307903999998,-36800.079372,null,null,{"$f":"SUM(G11:R11)","v":-265777.32},{"$f":"SUM(T11:AE11)","v":-273750.63959999994},{"$f":"SUM(AF11:AQ11)","v":-268275.62680799997}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G12)","v":-44348.800000000003},-36591.07,-36435.199999999997,-28583.35,-19961.53,-13207.82,-6025.0599999999995,-7558.89,-10037.280000000001,-11966.099999999999,-22366.1,-39575.82,null,{"$f":"SUM(T10:T12)","v":-45679.264000000003},{"$f":"SUM(U10:U12)","v":-37688.802100000001},{"$f":"SUM(V10:V12)","v":-37528.256000000001},-29440.8505,-20560.375899999999,-13604.054599999999,-6205.8118000000004,-7785.6567000000005,-10338.398400000002,-12325.082999999999,-23037.082999999999,-40763.094599999997,{"$f":"SUM(AF10:AF12)","v":-44765.678720000004},-36935.026058000003,-36777.690880000002,-28852.033490000002,-20149.168382,-13331.973508000001,-6081.6955640000006,-7629.9435659999999,-10131.630432000002,-12078.581339999999,-22576.341339999999,-39947.832708000002,null,null,{"$f":"SUM(G13:R13)","v":-276657.02},{"$f":"SUM(T13:AE13)","v":-284956.73059999995},{"$f":"SUM(AF13:AQ13)","v":-279257.59598800004}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,537424.02,591071.11,642732.12,589515,585583.26,654906.53,585794.30000000005,559617.97,590798.74,355663.94,604810.39,667782.52,null,{"$f":"T272+T526","v":578422.66225742607},{"$f":"U272+U526","v":636162.34538540337},{"$f":"V272+V526","v":691764.43577784149},{"$f":"W272+W526","v":634487.52391209919},630255.84197480138,704867.59898147627,630482.98165241163,602309.72939113574,635869.19700599322,382796.59149541816,650949.7583393316,718725.86384838703,{"$f":"AF272+AF526","v":580644.67410330754},638606.16434269212,694421.85027965065,636924.90903925616,632676.97108709882,707575.34931166284,632904.9833222474,604623.50345450605,638311.88983318,384267.10538840137,653450.38317387516,721486.85073154233,null,null,{"$f":"SUM(G18:R18)","v":6965699.9000000004},{"$f":"SUM(T18:AE18)","v":7497094.5300217243},{"$f":"SUM(AF18:AQ18)","v":7525894.6340674218}]
[null,628,null,null,"Wyoming",null,42819.54,40320.75,46677.53,38483.67,37727.550000000003,41090.71,43432.24,52988.19,34479.800000000003,35332.94,36889.5,47704.43,null,{"$f":"T273+T527","v":46086.128274352799},{"$f":"U273+U527","v":43396.712263095556},{"$f":"V273+V527","v":50238.434021242429},41419.486339364288,40605.683965242482,44225.410453830918,46745.569519954588,57030.517407841791,37110.171797128831,38028.395567771426,39703.701370372903,51343.673477923483,{"$f":"AF273+AF527","v":46263.16823083855},43563.420822446562,50431.425068789002,41578.599381265529,40761.670783650945,44395.302458984843,46925.142721340657,57249.600257677615,37252.73059835923,38174.48172750396,39856.223220789354,51540.910305114478,null,null,{"$f":"SUM(G19:R19)","v":497946.85},{"$f":"SUM(T19:AE19)","v":535933.88445812149},{"$f":"SUM(AF19:AQ19)","v":537992.67557676067}]
[null,629,null,null,"Total",null,{"$f":"SUM(G18:G19)","v":580243.56000000006},{"$f":"SUM(H18:H19)","v":631391.86},689409.65,627998.67000000004,623310.81000000006,695997.24,629226.54,612606.15999999992,625278.54,390996.88,641699.89,715486.95000000007,null,{"$f":"SUM(T18:T19)","v":624508.79053177882},{"$f":"SUM(U18:U19)","v":679559.05764849891},{"$f":"SUM(V18:V19)","v":742002.86979908391},675907.01025146351,670861.52594004385,749093.00943530723,677228.55117236625,659340.24679897749,672979.36880312208,420824.98706318962,690653.4597097045,770069.53732631053,{"$f":"SUM(AF18:AF19)","v":626907.84233414615},682169.58516513871,744853.2753484397,678503.50842052174,673438.64187074977,751970.65177064773,679830.12604358804,661873.10371218366,675564.62043153925,422441.58711590531,693306.6063946645,773027.7610366568,null,null,{"$f":"SUM(G20:R20)","v":7463646.75},{"$f":"SUM(T20:AE20)","v":8033028.4144798471},{"$f":"SUM(AF20:AQ20)","v":8063887.3096441813}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,119521.75,96466.51,116304.94,116111.4,131221.31,123077.85,119798.53,133432.59,121806.66,133298.78,129435.4,161174.82999999999,null,{"$f":"T277+T531","v":130859.33024496911},{"$f":"U277+U531","v":105617.11897348905},{"$f":"V277+V531","v":127337.38045653881},{"$f":"W277+W531","v":127125.48166175366},143668.68574520928,134752.75436471414,131162.3650099822,146089.72308597859,133360.98197170533,145943.22015257878,141713.36810237195,176463.53325772719,{"$f":"AF277+AF531","v":127335.04737816678},102772.65536403541,123907.95018659654,123701.75821677037,139799.42333403844,131123.61441288222,127629.92085862809,142155.25767855224,129769.32501470446,142012.70033907495,137896.76599792062,171711.04517979341,null,null,{"$f":"SUM(G23:R23)","v":1501650.5499999998},{"$f":"SUM(T23:AE23)","v":1644093.9430270181},{"$f":"SUM(AF23:AQ23)","v":1599815.4639611635}]
[null,633,null,null,"Wyoming",null,3525.35,2881.08,3453.7,3421.14,3852.07,3624.22,3527.97,3903.97,3576.27,3923.09,3796.72,4759.1000000000004,null,{"$f":"T278+T532","v":3859.7572398254033},{"$f":"U278+U532","v":3154.3731511810656},{"$f":"V278+V532","v":3781.3106724679801},3745.6620997791078,4217.4692075437169,3968.0058387734621,3862.6257674803433,4274.2923317007335,3915.5074032565271,4295.2260144344928,4156.8688236884009,5210.5381536735567,{"$f":"AF278+AF532","v":3755.8068659019823},3069.4200704080108,3679.4730091382912,3644.7845181930611,4103.8849912590376,3861.140130636471,3758.5981388220225,4159.1777639880747,3810.0555747143635,4179.5476640763063,4044.9166873948325,5070.2087609780938,null,null,{"$f":"SUM(G24:R24)","v":44244.68},{"$f":"SUM(T24:AE24)","v":48441.636703804783},{"$f":"SUM(AF24:AQ24)","v":47137.014175510558}]
[null,634,null,null,"Total",null,{"$f":"SUM(G23:G24)","v":123047.1},99347.59,119758.64,119532.54,135073.38,126702.07,123326.5,137336.56,125382.93000000001,137221.87,133232.12,165933.93,null,{"$f":"SUM(T23:T24)","v":134719.08748479452},{"$f":"SUM(U23:U24)","v":108771.49212467011},{"$f":"SUM(V23:V24)","v":131118.69112900679},130871.14376153276,147886.15495275299,138720.76020348762,135024.99077746255,150364.01541767933,137276.48937496185,150238.44616701329,145870.23692606034,181674.07141140074,{"$f":"SUM(AF23:AF24)","v":131090.85424406876},105842.07543444342,127587.42319573484,127346.54273496343,143903.30832529749,134984.75454351868,131388.5189974501,146314.43544254033,133579.38058941881,146192.24800315124,141941.68268531546,176781.25394077151,null,null,{"$f":"SUM(G25:R25)","v":1545895.2300000002},{"$f":"SUM(T25:AE25)","v":1692535.5797308232},{"$f":"SUM(AF25:AQ25)","v":1646952.478136674}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T282+T536","v":0},{"$f":"U282+U536","v":0},{"$f":"V282+V536","v":0},{"$f":"W282+W536","v":0},0,0,0,0,0,0,0,0,{"$f":"AF282+AF536","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF283+AF537","v":-3},-2,-1,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G29:R29)","v":0},{"$f":"SUM(T29:AE29)","v":0},{"$f":"SUM(AF29:AQ29)","v":-6}]
[null,639,null,null,"Total",null,{"$f":"SUM(G28:G29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T28:T29)","v":0},{"$f":"SUM(U28:U29)","v":0},{"$f":"SUM(V28:V29)","v":0},{"$f":"SUM(W28:W29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF28:AF29)","v":-3},-2,-1,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G30:R30)","v":0},{"$f":"SUM(T30:AE30)","v":0},{"$f":"SUM(AF30:AQ30)","v":-6}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T287+T541","v":0},{"$f":"U287+U541","v":0},{"$f":"V287+V541","v":0},{"$f":"W287+W541","v":0},0,0,0,0,0,0,0,0,{"$f":"AF287+AF541","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G33:R33)","v":0},{"$f":"SUM(T33:AE33)","v":0},{"$f":"SUM(AF33:AQ33)","v":0}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T288+T542","v":0},{"$f":"U288+U542","v":0},{"$f":"V288+V542","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF288+AF542","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G34:R34)","v":0},{"$f":"SUM(T34:AE34)","v":0},{"$f":"SUM(AF34:AQ34)","v":0}]
[null,644,null,null,"Total",null,{"$f":"SUM(G33:G34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U33:U34)","v":0},{"$f":"SUM(V33:V34)","v":0},{"$f":"SUM(W33:W34)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF33:AF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G35:R35)","v":0},{"$f":"SUM(T35:AE35)","v":0},{"$f":"SUM(AF35:AQ35)","v":0}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,1141026.07,923217.13,1432149,1674402.97,1943896.15,1269980.83,1649219.99,1634758.59,1538105.74,1739028.54,1313172.99,1554407.32,null,{"$f":"T292+T546","v":1191425.3205915305},{"$f":"U292+U546","v":963995.73507189238},{"$f":"V292+V546","v":1495407.1833431812},{"$f":"W292+W546","v":1748361.5386032858},2029758.2628505514,1326076.026928857,1722066.223527838,1706966.0618538787,1606044.0445354357,1815841.6273410134,1371175.9895222099,1623065.667168167,{"$f":"AF292+AF546","v":1173776.3821943637},949715.77891402901,1473255.271006451,1722462.5380050233,1999690.84870125,1306432.4674839333,1696556.7432695245,1681680.2647912847,1582253.2353967906,1788943.0240747666,1350864.3508886304,1599022.7116598981,null,null,{"$f":"SUM(G38:R38)","v":17813365.32},{"$f":"SUM(T38:AE38)","v":18600183.681337841},{"$f":"SUM(AF38:AQ38)","v":18324653.616385948}]
[null,648,null,null,"Wyoming",null,34954.03,26173.74,40654.82,47792.56,55117.91,54935.77,44289.21,56182.66,55463.51,39908.449999999997,42490.01,35441.07,null,{"$f":"T293+T547","v":36497.953459306998},{"$f":"U293+U547","v":27329.837056728567},{"$f":"V293+V547","v":42450.547998514143},49903.562781777582,57552.474319964589,57362.289175559832,46245.469415957879,58664.254447915424,57913.339511060905,41671.210751180341,44366.798548421713,37006.506071203847,{"$f":"AF293+AF547","v":35957.298395919432},26924.992034315139,41821.715377951936,49164.326431741429,56699.932363433676,56512.564488260687,45560.421493302456,57795.243360965447,57055.451950892675,41053.922685556732,43709.579937294802,36458.317666394069,null,null,{"$f":"SUM(G39:R39)","v":533403.74},{"$f":"SUM(T39:AE39)","v":556964.24353759177},{"$f":"SUM(AF39:AQ39)","v":548713.7661860286}]
[null,649,null,null,"Total",null,{"$f":"SUM(G38:G39)","v":1175980.1000000001},949390.87,1472803.82,1722195.53,1999014.0599999998,1324916.6000000001,1693509.2,1690941.25,1593569.25,1778936.99,1355663,1589848.3900000001,null,{"$f":"SUM(T38:T39)","v":1227923.2740508376},{"$f":"SUM(U38:U39)","v":991325.57212862093},{"$f":"SUM(V38:V39)","v":1537857.7313416954},1798265.1013850635,2087310.737170516,1383438.3161044167,1768311.6929437958,1765630.316301794,1663957.3840464966,1857512.8380921937,1415542.7880706317,1660072.1732393708,{"$f":"SUM(AF38:AF39)","v":1209733.6805902831},976640.77094834414,1515076.986384403,1771626.8644367647,2056390.7810646838,1362945.0319721941,1742117.1647628271,1739475.5081522502,1639308.6873476831,1829996.9467603234,1394573.9308259252,1635481.0293262922,null,null,{"$f":"SUM(G40:R40)","v":18346769.059999999},{"$f":"SUM(T40:AE40)","v":19157147.924875431},{"$f":"SUM(AF40:AQ40)","v":18873367.382571977}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,302839.53000000003,308538.77,233162.72,245887.27,253605.9,190192.13,435707.19,264948.28000000003,374061.11,491132.33,121519.94,255514.4,null,{"$f":"T297+T551","v":326671.86404009897},{"$f":"U297+U551","v":332819.61283105728},{"$f":"V297+V551","v":251511.75068545266},{"$f":"W297+W551","v":265237.67499781516},273563.73220024124,205159.5365798409,469995.71004806925,285798.71492277802,403498.3149941109,529782.60047972272,131083.10304748188,275622.42398503085,{"$f":"AF297+AF551","v":322851.77184610115},328927.62902424484,248570.57888201176,262135.99259614709,270364.68510443514,202760.40635013537,464499.59256503219,282456.59226051805,398779.81630145619,523587.336671022,129550.2206849677,272399.3026015904,null,null,{"$f":"SUM(G43:R43)","v":3477109.57},{"$f":"SUM(T43:AE43)","v":3750745.038811699},{"$f":"SUM(AF43:AQ43)","v":3706883.9248876623}]
[null,653,null,null,"Wyoming",null,9126.51,9197.2099999999991,7022.64,7417.07,7505.13,5767.26,13176.91,8075.83,11008.12,14199.22,4035.78,7944.62,null,{"$f":"T298+T552","v":9844.7320727271108},{"$f":"U298+U552","v":9920.9958972933237},{"$f":"V298+V552","v":7575.2954024283445},8000.7655625931557,8095.7555539835512,6221.1217095862658,14213.883346036828,8711.3675013659958,11874.417715471604,15316.645304909351,4353.3807341985721,8569.8317669765602,{"$f":"AF298+AF552","v":9729.608034562596},9804.9800319683491,7486.7100970514111,7907.2048203435043,8001.0840012706703,6148.3720757892643,14047.666567692166,8609.4969987171062,11735.558586735699,15137.532857195347,4302.4724142883797,8469.6163794864297,null,null,{"$f":"SUM(G44:R44)","v":104476.29999999999},{"$f":"SUM(T44:AE44)","v":112698.19256757066},{"$f":"SUM(AF44:AQ44)","v":111380.30286510092}]
[null,654,null,null,"Total",null,{"$f":"SUM(G43:G44)","v":311966.04000000004},317735.98000000004,240185.36000000002,253304.34,261111.03,195959.39,448884.1,273024.11000000004,385069.23,505331.55,125555.72,263459.02,null,{"$f":"SUM(T43:T44)","v":336516.59611282608},{"$f":"SUM(U43:U44)","v":342740.60872835061},{"$f":"SUM(V43:V44)","v":259087.046087881},273238.44056040834,281659.4877542248,211380.65828942717,484209.59339410608,294510.08242414403,415372.73270958249,545099.24578463205,135436.48378168046,284192.25575200742,{"$f":"SUM(AF43:AF44)","v":332581.37988066376},338732.60905621317,256057.28897906316,270043.19741649058,278365.76910570578,208908.77842592463,478547.25913272437,291066.08925923519,410515.37488819187,538724.86952821736,133852.69309925608,280868.91898107686,null,null,{"$f":"SUM(G45:R45)","v":3581585.87},{"$f":"SUM(T45:AE45)","v":3863443.2313792701},{"$f":"SUM(AF45:AQ45)","v":3818264.2277527628}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,205158.17,197103.58,205995.2,206782.59,214169.16,223146.36,227431.22,217653.31,198871.8,239206.16,211767.6,228352.76,null,{"$f":"T302+T556","v":224700.50902985409},{"$f":"U302+U556","v":215878.67915572925},{"$f":"V302+V556","v":225617.27031249399},{"$f":"W302+W556","v":226479.66313752753},234569.84077454123,244402.16385318246,249095.17814123965,238385.8734411241,217815.33093068303,261991.73991012262,231939.52020546159,250104.49942291892,{"$f":"AF302+AF556","v":218736.85496532032},210149.16048239957,219629.28498510274,220468.78951095781,228344.25014107156,237915.61887766476,242484.07842459242,232059.00355901936,212034.41263534466,255038.35955804837,225783.73948039196,243466.61185879461,null,null,{"$f":"SUM(G48:R48)","v":2575637.91},{"$f":"SUM(T48:AE48)","v":2820980.2683148785},{"$f":"SUM(AF48:AQ48)","v":2746110.1644787081}]
[null,658,null,null,"Wyoming",null,10832.28,11833.79,13604.13,18719.47,11304.87,18612.03,15491.13,12113.81,16481.62,22761.599999999999,29666.66,20640.59,null,{"$f":"T303+T557","v":11864.108701856268},{"$f":"U303+U557","v":12961.017524929164},{"$f":"V303+V557","v":14899.991240457586},20502.592890983004,12381.715256654543,20384.918695067881,16966.737402890867,13267.710826680393,18051.576515995552,24929.755935792986,32492.557343515058,22606.709153608241,{"$f":"AF303+AF557","v":11549.229842046945},12617.026204318638,14504.538672475792,19958.444718129751,12053.098882641627,19843.893649081539,16516.432448480715,12915.579725864425,17572.479436395453,24268.108835142346,31630.190041788101,22006.716774811561,null,null,{"$f":"SUM(G49:R49)","v":202061.97999999998},{"$f":"SUM(T49:AE49)","v":221309.39148843155},{"$f":"SUM(AF49:AQ49)","v":215435.73923117688}]
[null,659,null,null,"Total",null,{"$f":"SUM(G48:G49)","v":215990.45},208937.37,219599.33000000002,225502.06,225474.03,241758.38999999998,242922.35,229767.12,215353.41999999998,261967.76,241434.26,248993.35,null,{"$f":"SUM(T48:T49)","v":236564.61773171037},{"$f":"SUM(U48:U49)","v":228839.69668065841},{"$f":"SUM(V48:V49)","v":240517.26155295156},246982.25602851054,246951.55603119577,264787.08254825033,266061.91554413049,251653.58426780449,235866.90744667858,286921.49584591563,264432.07754897664,272711.20857652713,{"$f":"SUM(AF48:AF49)","v":230286.08480736727},222766.1866867182,234133.82365757853,240427.23422908757,240397.34902371318,257759.51252674632,259000.51087307313,244974.58328488379,229606.89207174012,279306.46839319071,257413.92952218006,265473.3286336062,null,null,{"$f":"SUM(G50:R50)","v":2777699.89},{"$f":"SUM(T50:AE50)","v":3042289.6598033095},{"$f":"SUM(AF50:AQ50)","v":2961545.9037098857}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,171209.73,131628.35999999999,146355.54999999999,130084.42,114590.44,127397.39,139295.71,141691.38,117434.2,146900.70000000001,162202.04999999999,204412.51,null,{"$f":"T307+T561","v":189712.76742335307},{"$f":"U307+U561","v":145853.74585309715},{"$f":"V307+V561","v":162172.5378473929},{"$f":"W307+W561","v":144142.94863301155},126974.49784343271,141165.5249933062,154349.72436613755,157004.30004669676,130125.58966215019,162776.60348759245,179731.60630088652,226503.84979903791,{"$f":"AF307+AF561","v":183209.6774490691},140854.08217599514,156613.48866317995,139201.92870667588,122621.98854671929,136326.56701084253,149058.8303546712,151622.41087065247,125665.06531777992,157196.84777286,173570.65665647489,218739.61265901537,null,null,{"$f":"SUM(G53:R53)","v":1733202.44},{"$f":"SUM(T53:AE53)","v":1920513.6962560951},{"$f":"SUM(AF53:AQ53)","v":1854681.1561839357}]
[null,663,null,null,"Wyoming",null,3163.61,4006.3,5319.96,27079.9,197.09,1623.87,3696.28,2111.65,2151.09,3179.37,6495.67,3279.05,null,{"$f":"T308+T562","v":3505.5087590418716},{"$f":"U308+U562","v":4439.2702454946875},{"$f":"V308+V562","v":5894.9005654149523},30006.488361074218,218.38997895428409,1799.3654428154302,4095.745656345533,2339.8609724431167,2383.563345825617,3522.9719792373139,7197.6723050077362,3633.4246308287838,{"$f":"AF308+AF562","v":3385.3447912957363},4287.0982318832303,5692.831567703246,28977.907647848318,210.90387402887106,1737.6856964800993,3955.3491881649775,2259.6537906188319,2301.8581073862915,3402.20939657604,6950.94610286223,3508.8758847956242,null,null,{"$f":"SUM(G54:R54)","v":62303.840000000004},{"$f":"SUM(T54:AE54)","v":69037.162242483551},{"$f":"SUM(AF54:AQ54)","v":66670.66427964349}]
[null,664,null,null,"Total",null,{"$f":"SUM(G53:G54)","v":174373.34},135634.65999999997,151675.50999999998,157164.32,114787.53,129021.26,142991.99,143803.03,119585.29,150080.07,168697.72,207691.56,null,{"$f":"SUM(T53:T54)","v":193218.27618239494},{"$f":"SUM(U53:U54)","v":150293.01609859185},{"$f":"SUM(V53:V54)","v":168067.43841280785},174149.43699408576,127192.88782238698,142964.89043612164,158445.47002248309,159344.16101913989,132509.15300797581,166299.57546682976,186929.27860589424,230137.27442986669,{"$f":"SUM(AF53:AF54)","v":186595.02224036484},145141.18040787836,162306.3202308832,168179.83635452419,122832.89242074816,138064.25270732262,153014.17954283618,153882.06466127132,127966.92342516621,160599.05716943604,180521.60275933711,222248.48854381099,null,null,{"$f":"SUM(G55:R55)","v":1795506.2800000003},{"$f":"SUM(T55:AE55)","v":1989550.8584985784},{"$f":"SUM(AF55:AQ55)","v":1921351.8204635791}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,1305379.28,1529842.81,1095903.8999999999,1878489.64,1215081.48,1031951.43,972940.74,1407099.84,1493622.11,1221234.8600000001,1589012.31,2181900.5,null,{"$f":"T312+T566","v":1381467.2702427683},{"$f":"U312+U566","v":1619014.3378338483},{"$f":"V312+V566","v":1159781.9824299673},{"$f":"W312+W566","v":1987983.1056841351},1285906.1891178037,1092101.8487632354,1029651.5417310583,1489116.9215768736,1580682.4044854946,1292418.2375328564,1681632.7115885087,2309079.1878329264,{"$f":"AF312+AF566","v":1373652.2315853098},1609855.4819494612,1153221.0300120926,1976736.9725646977,1278631.7449132337,1085923.7666980217,1023826.7445927766,1480692.9027396026,1571740.3945209389,1285106.9543012613,1672119.6200142137,2296016.5959751578,null,null,{"$f":"SUM(G58:R58)","v":16922458.899999999},{"$f":"SUM(T58:AE58)","v":17908835.738819476},{"$f":"SUM(AF58:AQ58)","v":17807524.439866766}]
[null,668,null,null,"Wyoming",null,100109.92,102340.35,113065.29,113944.93,64304.480000000003,72741.3,47760.160000000003,61516.23,96217.76,81546.41,88007.85,141029.70000000001,null,{"$f":"T313+T567","v":105945.13029701366},{"$f":"U313+U567","v":108305.56767393264},{"$f":"V313+V567","v":119655.64332805017},120586.55581319114,68052.661637145546,76981.247277733928,50544.005770918811,65101.890029789865,101826.1039474089,86299.589817909131,93137.654444335145,149250.04377437072,{"$f":"AF313+AF567","v":105345.79268932997},107692.87693820424,118978.74457095732,119904.39083140026,67667.683872638852,76545.759998133639,50258.075465141017,64733.60494753308,101250.06790527557,85811.388146340571,92610.769453553148,148405.72781636825,null,null,{"$f":"SUM(G59:R59)","v":1082584.3800000001},{"$f":"SUM(T59:AE59)","v":1145686.0938117998},{"$f":"SUM(AF59:AQ59)","v":1139204.8826348761}]
[null,669,null,null,"Total",null,{"$f":"SUM(G58:G59)","v":1405489.2},1632183.1600000001,1208969.19,1992434.5699999998,1279385.96,1104692.73,1020700.9,1468616.07,1589839.87,1302781.27,1677020.1600000001,2322930.2000000002,null,{"$f":"SUM(T58:T59)","v":1487412.4005397819},{"$f":"SUM(U58:U59)","v":1727319.9055077811},{"$f":"SUM(V58:V59)","v":1279437.6257580174},2108569.6614973261,1353958.8507549493,1169083.0960409692,1080195.5475019771,1554218.8116066635,1682508.5084329036,1378717.8273507655,1774770.3660328439,2458329.231607297,{"$f":"SUM(AF58:AF59)","v":1478998.0242746398},1717548.3588876654,1272199.7745830498,2096641.3633960979,1346299.4287858726,1162469.5266961553,1074084.8200579176,1545426.5076871356,1672990.4624262145,1370918.342447602,1764730.389467767,2444422.3237915263,null,null,{"$f":"SUM(G60:R60)","v":18005043.280000001},{"$f":"SUM(T60:AE60)","v":19054521.832631279},{"$f":"SUM(AF60:AQ60)","v":18946729.322501644}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,3485.26,-902.65,-90.44,1679.53,-377.94,680.9,-641.82000000000005,1516.6,1447.62,1389.3,2912.14,-1213.4000000000001,null,{"$f":"T317+T571","v":3815.5339871278843},{"$f":"U317+U571","v":-988.18789802797619},{"$f":"V317+V571","v":-99.010373342547126},{"$f":"W317+W571","v":1838.6874429456898},-413.75476007388613,745.42418408823903,-702.64084275446271,1660.3176936234738,1584.8009360696383,1520.9543529942584,3188.1033682636576,-1328.3855264688932,{"$f":"AF317+AF571","v":3709.0023393605948},-960.59718977173588,-96.245953407140973,1787.350355217774,-402.20251692497629,724.6115620845012,-683.02275338092898,1613.9607799344315,1540.5524886250046,1478.4885345924476,3099.089902201144,-1291.296327556666,null,null,{"$f":"SUM(G63:R63)","v":9885.1},{"$f":"SUM(T63:AE63)","v":10821.842564445074},{"$f":"SUM(AF63:AQ63)","v":10519.691220974451}]
[null,673,null,null,"Wyoming",null,115.2,-29.83,-2.99,55.52,-12.5,22.51,-21.23,50.15,47.85,45.92,96.28,-40.1,null,{"$f":"T318+T572","v":126.11670730939221},{"$f":"U318+U572","v":-32.656782804159455},{"$f":"V318+V572","v":-3.2733416220059262},60.781246439387637,-13.684538553536481,24.643117027208493,-23.241820279326362,54.902368676788356,52.38441358293764,50.271520830271612,105.40378975475939,-43.899999679745015,{"$f":"AF318+AF572","v":122.5954647556683},-31.744988833867925,-3.1819482605854881,59.084203153079031,-13.302459283384145,23.95506867751817,-22.592896846899638,53.369466644937191,50.921814136794509,48.867914423439998,102.46086238433806,-42.67428938109633,null,null,{"$f":"SUM(G64:R64)","v":326.77999999999997},{"$f":"SUM(T64:AE64)","v":357.74668068197207},{"$f":"SUM(AF64:AQ64)","v":347.75821156994169}]
[null,674,null,null,"Total",null,{"$f":"SUM(G63:G64)","v":3600.46},-932.48,-93.429999999999993,1735.05,-390.44,703.41,-663.05000000000007,1566.75,1495.4699999999998,1435.22,3008.42,-1253.5,null,{"$f":"SUM(T63:T64)","v":3941.6506944372763},{"$f":"SUM(U63:U64)","v":-1020.8446808321356},{"$f":"SUM(V63:V64)","v":-102.28371496455306},1899.4686893850774,-427.4392986274226,770.06730111544755,-725.88266303378907,1715.2200623002623,1637.185349652576,1571.22587382453,3293.5071580184172,-1372.2855261486382,{"$f":"SUM(AF63:AF64)","v":3831.597804116263},-992.34217860560386,-99.427901667726459,1846.434558370853,-415.50497620836046,748.56663076201937,-705.61565022782861,1667.3302465793686,1591.474302761799,1527.3564490158876,3201.5507645854823,-1333.9706169377623,null,null,{"$f":"SUM(G65:R65)","v":10211.879999999999},{"$f":"SUM(T65:AE65)","v":11179.589245127048},{"$f":"SUM(AF65:AQ65)","v":10867.44943254439}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,-0.01,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T322+T576","v":-1.0620000000000001E-2},{"$f":"U322+U576","v":0},{"$f":"V322+V576","v":0},{"$f":"W322+W576","v":0},0,0,0,0,0,0,0,0,{"$f":"AF322+AF576","v":-1.0853640000000001E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G68:R68)","v":-0.01},{"$f":"SUM(T68:AE68)","v":-1.0620000000000001E-2},{"$f":"SUM(AF68:AQ68)","v":-1.0853640000000001E-2}]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T323+T577","v":0},{"$f":"U323+U577","v":0},{"$f":"V323+V577","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF323+AF577","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G69:R69)","v":0},{"$f":"SUM(T69:AE69)","v":0},{"$f":"SUM(AF69:AQ69)","v":0}]
[null,679,null,null,"Total",null,{"$f":"SUM(G68:G69)","v":-0.01},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T68:T69)","v":-1.0620000000000001E-2},{"$f":"SUM(U68:U69)","v":0},{"$f":"SUM(V68:V69)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF68:AF69)","v":-1.0853640000000001E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G70:R70)","v":-0.01},{"$f":"SUM(T70:AE70)","v":-1.0620000000000001E-2},{"$f":"SUM(AF70:AQ70)","v":-1.0853640000000001E-2}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T327+T581","v":0},{"$f":"U327+U581","v":0},{"$f":"V327+V581","v":0},{"$f":"W327+W581","v":0},0,0,0,0,0,0,0,0,{"$f":"AF327+AF581","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G73:R73)","v":0},{"$f":"SUM(T73:AE73)","v":0},{"$f":"SUM(AF73:AQ73)","v":0}]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T328+T582","v":0},{"$f":"U328+U582","v":0},{"$f":"V328+V582","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF328+AF582","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G74:R74)","v":0},{"$f":"SUM(T74:AE74)","v":0},{"$f":"SUM(AF74:AQ74)","v":0}]
[null,684,null,null,"Total",null,{"$f":"SUM(G73:G74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T73:T74)","v":0},{"$f":"SUM(U73:U74)","v":0},{"$f":"SUM(V73:V74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF73:AF74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G75:R75)","v":0},{"$f":"SUM(T75:AE75)","v":0},{"$f":"SUM(AF75:AQ75)","v":0}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,152434.49,1477529.82,793083.64,772675.66,804900.68,781575.15,745545.15,764334.99,747360.16,750732.65,749812.16,727158.23,null,{"$f":"T332+T586","v":160815.15256639209},{"$f":"U332+U586","v":1558762.6095950718},{"$f":"V332+V586","v":836686.4124025316},{"$f":"W332+W586","v":815156.42652288021},849153.13886636007,824545.19964183168,786534.31413313141,806357.19664678106,788449.11117190879,792007.01656378328,791035.91914491274,767136.50367024972,{"$f":"AF332+AF586","v":152633.98719796844},1479463.5231862331,794121.58071758039,773686.89196665294,805954.08615698526,782598.0290900718,746520.87516812934,765335.30619362672,748338.26054531138,751715.16425972187,750793.46957713494,728109.89146037353,null,null,{"$f":"SUM(G78:R78)","v":9267142.7800000012},{"$f":"SUM(T78:AE78)","v":9776639.0009258352},{"$f":"SUM(AF78:AQ78)","v":9279271.0655197911}]
[null,688,null,null,"Wyoming",null,107.37,124.83,1076.42,341.82,7330.24,242.04,1596.58,3278.01,1246.6400000000001,390.05,957.05,1061.17,null,{"$f":"T333+T587","v":113.27307180319571},{"$f":"U333+U587","v":131.69300133364089},{"$f":"V333+V587","v":1135.6002603184875},360.61284719910873,7733.2476655924129,255.34706434986961,1684.3580234660167,3458.2309965688141,1315.178748558591,411.49447384592077,1009.6674431335425,1119.5118338958478,{"$f":"AF333+AF587","v":107.51051947263294},124.99337008260132,1077.8287545006208,342.26735369409818,7339.8333823141747,242.35676756222492,1598.6695089840391,3282.3000646035716,1248.271528316691,390.5604742507266,958.30253014141158,1062.5587962072632,null,null,{"$f":"SUM(G79:R79)","v":17752.22},{"$f":"SUM(T79:AE79)","v":18728.215430065447},{"$f":"SUM(AF79:AQ79)","v":17775.453050130058}]
[null,689,null,null,"Total",null,{"$f":"SUM(G78:G79)","v":152541.85999999999},1477654.6500000001,794160.06,773017.48,812230.92,781817.19000000006,747141.73,767613,748606.8,751122.70000000007,750769.21000000008,728219.4,null,{"$f":"SUM(T78:T79)","v":160928.42563819527},{"$f":"SUM(U78:U79)","v":1558894.3025964054},{"$f":"SUM(V78:V79)","v":837822.01266285009},815517.03937007929,856886.38653195254,824800.5467061816,788218.67215659737,809815.42764334986,789764.28992046742,792418.51103762921,792045.58658804628,768256.01550414553,{"$f":"SUM(AF78:AF79)","v":152741.49771744106},1479588.5165563158,795199.409472081,774029.15932034701,813293.91953929944,782840.38585763401,748119.54467711342,768617.60625823028,749586.53207362804,752105.72473397257,751751.77210727637,729172.45025658084,null,null,{"$f":"SUM(G80:R80)","v":9284895.0000000019},{"$f":"SUM(T80:AE80)","v":9795367.2163559012},{"$f":"SUM(AF80:AQ80)","v":9297046.5185699202}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,232356.39,244106.84,273936.64000000001,244902.28,226711.14,338416.53,422438.13,223348.52,302404.15000000002,294792.13,292273.52,386821.79,null,{"$f":"T337+T591","v":250721.3540360789},{"$f":"U337+U591","v":263400.53507574496},{"$f":"V337+V591","v":295588.02019989165},{"$f":"W337+W591","v":264258.84499291336},244629.91526018741,365164.26610772929,455826.75798186194,241001.52079464763,326305.54276613402,318091.88459495263,315374.20891799446,417395.37681515783,{"$f":"AF337+AF591","v":246568.36136473657},259037.52221629862,290691.84816721315,259881.61493681281,240577.82225369994,359115.62088238774,448276.36327145371,237009.52915320772,320900.56027895771,312822.95458851126,310150.29497016873,410481.56627185608,null,null,{"$f":"SUM(G83:R83)","v":3482508.06},{"$f":"SUM(T83:AE83)","v":3757758.227543294},{"$f":"SUM(AF83:AQ83)","v":3695514.0583553039}]
[null,693,null,null,"Wyoming",null,4079.61,3852.61,2376.23,3483.28,3376.53,3329.9,3050.18,2307.8200000000002,2815.64,3825.23,3099.57,4004,null,{"$f":"T338+T592","v":4402.0538584677088},{"$f":"U338+U592","v":4157.1122523160993},{"$f":"V338+V592","v":2564.0422589675791},3758.5911800695176,3643.4038829035071,3593.0883450407337,3291.2598601388459,2490.2252753692019,3038.1823081265175,4127.5681942701467,3344.5535426402912,4320.4678018988843,{"$f":"AF338+AF592","v":4329.1374629602096},4088.2531127179154,2521.5710113491091,3696.3332137091638,3583.053899222974,3533.5717967921451,3236.7428520794811,2448.9767452694823,2987.8573212168039,4059.1984276534481,3289.1537686366041,4248.9028122032942,null,null,{"$f":"SUM(G84:R84)","v":39600.600000000006},{"$f":"SUM(T84:AE84)","v":42730.548760209036},{"$f":"SUM(AF84:AQ84)","v":42022.752423810642}]
[null,694,null,null,"Total",null,{"$f":"SUM(G83:G84)","v":236436},247959.44999999998,276312.87,248385.56,230087.67,341746.43000000005,425488.31,225656.34,305219.79000000004,298617.36,295373.09000000003,390825.79,null,{"$f":"SUM(T83:T84)","v":255123.4078945466},{"$f":"SUM(U83:U84)","v":267557.64732806105},{"$f":"SUM(V83:V84)","v":298152.06245885923},268017.43617298291,248273.31914309092,368757.35445277003,459118.01784200082,243491.74607001684,329343.72507426055,322219.45278922276,318718.76246063475,421715.84461705672,{"$f":"SUM(AF83:AF84)","v":250897.49882769678},263125.77532901656,293213.41917856224,263577.94815052196,244160.87615292292,362649.19267917989,451513.10612353322,239458.50589847722,323888.41760017449,316882.15301616472,313439.44873880531,414730.46908405935,null,null,{"$f":"SUM(G85:R85)","v":3522108.6599999997},{"$f":"SUM(T85:AE85)","v":3800488.7763035027},{"$f":"SUM(AF85:AQ85)","v":3737536.8107791147}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,1866.49,2384.5,1963.01,1649.5,1893.07,12995.79,32408.12,1769.23,1577.95,6055.22,1738.09,2156.4899999999998,null,{"$f":"T342+T596","v":2019.1582842223111},{"$f":"U342+U596","v":2579.5385610038634},{"$f":"V342+V596","v":2123.5730721896389},{"$f":"W342+W596","v":1784.4197342737984},2047.9123773032431,14058.771832966408,35058.920205343056,1913.942968456643,1707.0173505288517,6550.5026149556779,1880.2558932670181,2332.87863762601,{"$f":"AF342+AF596","v":1960.8097136474291},2504.996416906758,2062.2071781724198,1732.8545144423138,1988.7328861202245,13652.508863439998,34045.806030062588,1858.6348545539709,1657.6888639371018,6361.2096471302739,1825.9212506862934,2265.4643418306787,null,null,{"$f":"SUM(G88:R88)","v":68457.460000000006},{"$f":"SUM(T88:AE88)","v":74056.89153213652},{"$f":"SUM(AF88:AQ88)","v":71916.83456093006}]
[null,698,null,null,"Wyoming",null,57.93,74.849999999999994,60.7,51.01,58.55,416.51,1041.05,54.74,48.79,192.97,53.72,66.72,null,{"$f":"T343+T597","v":62.668345078194093},{"$f":"U343+U597","v":80.9723050078168},{"$f":"V343+V597","v":65.664915350360459},55.182328369388586,63.339057557884757,450.57815309025756,1126.2019790031754,59.217421190753406,52.780744974367167,208.75385033210972,58.113990982230042,72.177317169292422,{"$f":"AF343+AF597","v":60.857388312605778},78.632410067297485,63.767365278356138,53.587698564233058,61.50871889699755,437.55758339519133,1093.6575885178361,57.506187402590037,51.255514858830253,202.72139172593717,56.43464353794549,70.091575146160153,null,null,{"$f":"SUM(G89:R89)","v":2177.5399999999995},{"$f":"SUM(T89:AE89)","v":2355.6504081058306},{"$f":"SUM(AF89:AQ89)","v":2287.5780657039809}]
[null,699,null,null,"Total",null,{"$f":"SUM(G88:G89)","v":1924.42},2459.35,2023.71,1700.51,1951.62,13412.300000000001,33449.17,1823.97,1626.74,6248.1900000000005,1791.81,2223.2099999999996,null,{"$f":"SUM(T88:T89)","v":2081.8266293005054},{"$f":"SUM(U88:U89)","v":2660.5108660116803},{"$f":"SUM(V88:V89)","v":2189.2379875399993},1839.6020626431871,2111.251434861128,14509.349986056664,36185.122184346234,1973.1603896473964,1759.798095503219,6759.2564652877873,1938.3698842492481,2405.0559547953026,{"$f":"SUM(AF88:AF89)","v":2021.6671019600349},2583.6288269740553,2125.9745434507759,1786.4422130065468,2050.2416050172219,14090.06644683519,35139.463618580427,1916.1410419565609,1708.9443787959322,6563.9310388562108,1882.3558942242389,2335.5559169768389,null,null,{"$f":"SUM(G90:R90)","v":70635},{"$f":"SUM(T90:AE90)","v":76412.541940242343},{"$f":"SUM(AF90:AQ90)","v":74204.412626634032}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,80725.58,74791.59,88236.34,58904.74,71747.350000000006,76920.55,95976.85,75236.87,73216.61,71662.33,65935.990000000005,83420.740000000005,null,{"$f":"T347+T601","v":88924.045146292978},{"$f":"U347+U601","v":82387.400941845612},{"$f":"V347+V601","v":97197.595628345516},{"$f":"W347+W601","v":64887.087328336929},79033.988861112957,84732.577466494331,105724.22944993383,82877.903442078386,80652.466456091424,78940.334255988564,72632.42892185504,91892.924769288351,{"$f":"AF347+AF601","v":85881.572659369922},79568.575052601722,93872.049540020249,62667.022129680496,76329.897563352846,81833.513042875595,102106.95069508882,80042.295361254379,77893.000107125277,76239.44728343538,70147.362410434085,88748.874193389594,null,null,{"$f":"SUM(G93:R93)","v":916775.53999999992},{"$f":"SUM(T93:AE93)","v":1009882.9826676639},{"$f":"SUM(AF93:AQ93)","v":975330.56003862829}]
[null,703,null,null,"Wyoming",null,892.62,3543.58,3251.39,465.99,2879.77,9605.3700000000008,2680.33,3433.2,1716.6,2778.92,4289.88,8474.89,null,{"$f":"T348+T602","v":983.27421343375943},{"$f":"U348+U602","v":3903.4648979852586},{"$f":"V348+V602","v":3581.6001711998292},513.31580148103069,3172.2385579755528,10580.888431236395,2952.5434927437309,3781.8747390387657,1890.9373695193833,3061.1462629062121,4725.5588970953104,9335.5972291542148,{"$f":"AF348+AF602","v":949.63219077777774},3769.9106434947889,3459.0582877069301,495.75306914536611,3063.7026887545894,10218.870915205964,2851.5243327590711,3652.4806047122706,1826.240302356136,2956.4113369588208,4563.8772854896524,9016.1864593003556,null,null,{"$f":"SUM(G94:R94)","v":44012.54},{"$f":"SUM(T94:AE94)","v":48482.440063769442},{"$f":"SUM(AF94:AQ94)","v":46823.648116661723}]
[null,704,null,null,"Total",null,{"$f":"SUM(G93:G94)","v":81618.2},78335.17,91487.73,59370.729999999996,74627.12000000001,86525.92,98657.180000000008,78670.069999999992,74933.210000000006,74441.25,70225.87000000001,91895.63,null,{"$f":"SUM(T93:T94)","v":89907.319359726738},{"$f":"SUM(U93:U94)","v":86290.865839830876},{"$f":"SUM(V93:V94)","v":100779.19579954534},65400.403129817962,82206.227419088507,95313.465897730726,108676.77294267756,86659.778181117159,82543.403825610803,82001.480518894779,77357.987818950351,101228.52199844256,{"$f":"SUM(AF93:AF94)","v":86831.204850147697},83338.485696096512,97331.107827727174,63162.775198825861,79393.600252107441,92052.383958081555,104958.47502784789,83694.775965966648,79719.240409481412,79195.858620394196,74711.239695923738,97765.06065268995,null,null,{"$f":"SUM(G95:R95)","v":960788.07999999984},{"$f":"SUM(T95:AE95)","v":1058365.4227314333},{"$f":"SUM(AF95:AQ95)","v":1022154.20815529}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,58390.19,35368.65,38151.370000000003,36940.69,36739.33,42461.58,61291.69,85441.07,47691.040000000001,50070.7,56687.89,47208.81,null,{"$f":"T352+T606","v":64045.043057547358},{"$f":"U352+U606","v":38793.960289173956},{"$f":"V352+V606","v":41846.175433825796},{"$f":"W352+W606","v":40518.245986620517},40297.385087382681,46573.811789129162,67227.541563400373,93715.691060997022,52309.723778244486,54919.844196799771,62177.882207465125,51780.791758779545,{"$f":"AF352+AF606","v":61941.829252219832},37519.982024061312,40471.963634272506,39187.642863282083,38974.034948352753,45044.346287269705,65019.815769737856,90638.104946515203,50591.893202279112,53116.298301805888,60135.985223692885,50080.331100489435,null,null,{"$f":"SUM(G98:R98)","v":596443.01},{"$f":"SUM(T98:AE98)","v":654206.09620936576},{"$f":"SUM(AF98:AQ98)","v":632722.22755397856}]
[null,708,null,null,"Wyoming",null,3838.75,4494.7299999999996,7044.44,7715.56,4810.13,3775.41,4604.08,9392.6299999999992,5377.04,21008.720000000001,45596.31,28587.42,null,{"$f":"T353+T607","v":4210.5173666528553},{"$f":"U353+U607","v":4930.0263688480854},{"$f":"V353+V607","v":7726.6654401417236},8462.7806899256557,5275.9715795136181,4141.0431445743689,5049.9664727994996,10302.268116846528,5897.7845134971203,23043.329315831244,50012.127674447998,31355.995669892327,{"$f":"AF353+AF607","v":4072.2456467766051},4768.126258791588,7472.9248124985961,8184.8663295196893,5102.7107659862068,4005.0529305885675,4884.1275773132475,9963.9457191229812,5704.1036099104331,22286.595523112628,48369.74924300269,30326.27721200246,null,null,{"$f":"SUM(G99:R99)","v":146245.21999999997},{"$f":"SUM(T99:AE99)","v":160408.47635297102},{"$f":"SUM(AF99:AQ99)","v":155140.72562862569}]
[null,709,null,null,"Total",null,{"$f":"SUM(G98:G99)","v":62228.94},39863.380000000005,45195.810000000005,44656.25,41549.46,46236.990000000005,65895.77,94833.700000000012,53068.08,71079.42,102284.2,75796.23,null,{"$f":"SUM(T98:T99)","v":68255.560424200215},{"$f":"SUM(U98:U99)","v":43723.986658022041},{"$f":"SUM(V98:V99)","v":49572.840873967521},48981.026676546171,45573.356666896303,50714.854933703529,72277.50803619987,104017.95917784356,58207.508291741608,77963.173512631009,112190.00988191312,83136.787428671872,{"$f":"SUM(AF98:AF99)","v":66014.074898996434},42288.108282852903,47944.888446771103,47372.509192801772,44076.745714338962,49049.39921785827,69903.943347051099,100602.05066563818,56295.996812189544,75402.893824918516,108505.73446669558,80406.608312491895,null,null,{"$f":"SUM(G100:R100)","v":742688.23},{"$f":"SUM(T100:AE100)","v":814614.57256233669},{"$f":"SUM(AF100:AQ100)","v":787862.95318260428}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T357+T611","v":0},{"$f":"U357+U611","v":0},{"$f":"V357+V611","v":0},{"$f":"W357+W611","v":0},0,0,0,0,0,0,0,0,{"$f":"AF357+AF611","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G103:R103)","v":0},{"$f":"SUM(T103:AE103)","v":0},{"$f":"SUM(AF103:AQ103)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T358+T612","v":0},{"$f":"U358+U612","v":0},{"$f":"V358+V612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF358+AF612","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G104:R104)","v":0},{"$f":"SUM(T104:AE104)","v":0},{"$f":"SUM(AF104:AQ104)","v":0}]
[null,714,null,null,"Total",null,{"$f":"SUM(G103:G104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T103:T104)","v":0},{"$f":"SUM(U103:U104)","v":0},{"$f":"SUM(V103:V104)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF103:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G105:R105)","v":0},{"$f":"SUM(T105:AE105)","v":0},{"$f":"SUM(AF105:AQ105)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T362+T616","v":0},{"$f":"U362+U616","v":0},{"$f":"V362+V616","v":0},{"$f":"W362+W616","v":0},0,0,0,0,0,0,0,0,{"$f":"AF362+AF616","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G108:R108)","v":0},{"$f":"SUM(T108:AE108)","v":0},{"$f":"SUM(AF108:AQ108)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T363+T617","v":0},{"$f":"U363+U617","v":0},{"$f":"V363+V617","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF363+AF617","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G109:R109)","v":0},{"$f":"SUM(T109:AE109)","v":0},{"$f":"SUM(AF109:AQ109)","v":0}]
[null,719,null,null,"Total",null,{"$f":"SUM(G108:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T108:T109)","v":0},{"$f":"SUM(U108:U109)","v":0},{"$f":"SUM(V108:V109)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF108:AF109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G110:R110)","v":0},{"$f":"SUM(T110:AE110)","v":0},{"$f":"SUM(AF110:AQ110)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":4311816.9400000004},5611147.0200000005,5067883.9899999993,5958025.6900000013,5599761.3299999982,4873703.0200000005,5487205.8000000007,5510849.2400000002,5608397.8900000015,5501167.6400000006,5301280.47,6499097.5,null,{"$f":"T18+T23+T28+T33+T38+T43+T48+T53+T58+T63+T68+T73+T78+T83+T88+T93+T98+T103+T108","v":4593600.0002876623},{"$f":"U18+U23+U28+U33+U38+U43+U48+U53+U58+U63+U68+U73+U78+U83+U88+U93+U98+U103+U108","v":5964277.4316693284},{"$f":"V18+V23+V28+V33+V38+V43+V48+V53+V58+V63+V68+V73+V78+V83+V88+V93+V98+V103+V108","v":5386935.307216309},6322261.6486375993,5939445.6361988541,5184345.5054868506,5836472.8469676524,5853197.8969250498,5958404.5260445485,5843581.1569787804,5634514.8555600094,6908775.1154388273,{"$f":"AF18+AF23+AF28+AF33+AF38+AF43+AF48+AF53+AF58+AF63+AF68+AF73+AF78+AF83+AF88+AF93+AF98+AF103+AF108","v":4532902.1911953017},5838014.9539591866,5290742.8572989367,6220576.2654056167,5835552.2831194345,5091026.419873273,5732247.681568563,5751787.766643228,5859476.0945064295,5737885.890720631,5539387.8602307923,6801237.5617061742,null,null,{"$f":"SUM(G113:R113)","v":65330336.530000001},{"$f":"SUM(T113:AE113)","v":69425811.927411482},{"$f":"SUM(AF113:AQ113)","v":68230837.826227561}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,213622.71999999997,208813.99000000002,243604.26000000007,268971.92,198451.81999999998,215786.9,184324.88999999996,215408.89000000004,230630.73000000004,229092.89,265475,302952.65999999997,null,{"$f":"T19+T24+T29+T34+T39+T44+T49+T54+T59+T64+T69+T74+T79+T84+T89+T94+T99+T104+T109","v":227501.22236686916},{"$f":"U19+U24+U29+U34+U39+U44+U49+U54+U59+U64+U69+U74+U79+U84+U89+U94+U99+U104+U109","v":222678.38585534171},{"$f":"V19+V24+V29+V34+V39+V44+V49+V54+V59+V64+V69+V74+V79+V84+V89+V94+V99+V104+V109","v":259566.42293293157},287376.37794224656,210998.66612447819,229987.94684868652,196755.1248874568,229536.61243542819,245321.92833440681,244966.35898925096,284664.05890759366,323780.57688091602,{"$f":"AF19+AF24+AF29+AF34+AF39+AF44+AF49+AF54+AF59+AF64+AF69+AF74+AF79+AF84+AF89+AF94+AF99+AF104+AF109","v":225625.22752295068},220755.9851398645,257186.40664714004,283967.5502167074,208635.7657648153,227506.08355958818,194663.8149857508,227180.93563312042,242846.85225055501,241971.54638051629,280445.07619116351,320141.71615342691,null,null,{"$f":"SUM(G114:R114)","v":2777136.67},{"$f":"SUM(T114:AE114)","v":2963133.6825056062},{"$f":"SUM(AF114:AQ114)","v":2930926.9604455992}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G20+G25+G30+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110","v":4525439.66},5819961.0099999998,5311488.25,6226997.6099999985,5798213.1499999985,5089489.92,5671530.6900000004,5726258.1299999999,5839028.6200000001,5730260.5300000003,5566755.4700000007,6802050.1600000011,null,{"$f":"T20+T25+T30+T35+T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110","v":4821101.2226545298},{"$f":"U20+U25+U30+U35+U40+U45+U50+U55+U60+U65+U70+U75+U80+U85+U90+U95+U100+U105+U110","v":6186955.8175246706},{"$f":"V20+V25+V30+V35+V40+V45+V50+V55+V60+V65+V70+V75+V80+V85+V90+V95+V100+V105+V110","v":5646501.7301492412},6609638.0265798448,6150444.302323333,5414333.4523355383,6033227.9718551105,6082734.5093604783,6203726.4543789569,6088547.5159680303,5919178.9144676039,7232555.6923197424,{"$f":"AF20+AF25+AF30+AF35+AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110","v":4758527.4187182514},6058770.939099052,5547929.2639460759,6504543.8156223241,6044188.0488842502,5318532.5034328597,5926911.4965543142,5978968.7022763491,6102322.946756986,5979857.4371011481,5819832.936421955,7121379.2778596021,null,null,{"$f":"SUM(G116:R116)","v":68107473.199999988},{"$f":"SUM(T116:AE116)","v":72388945.609917074},{"$f":"SUM(AF116:AQ116)","v":71161764.786673173}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,114306.43,117125.07,86730.92,77992.95,82353.73,89710.43,71225.63,76459.25,77817.009999999995,51103.24,49670.45,57354.42,null,{"$f":"T375+T629","v":126346.45213527605},{"$f":"U375+U629","v":129461.98259009453},{"$f":"V375+V629","v":95866.383303445444},{"$f":"W375+W629","v":86208.033301923424},91028.139060999863,99159.728372498663,78727.904034793857,84512.786992158755,86013.561347995012,56486.00053923059,54902.293190878423,63395.624211835842,{"$f":"AF375+AF629","v":122358.8612065858},125376.06313084617,92840.766723267414,83487.241655103629,88155.221179724031,96030.171296165325,76243.191004404871,81845.498619015969,83298.907385188228,54703.25904121792,53169.534711377652,61394.809691495298,null,null,{"$f":"SUM(G121:R121)","v":951849.53},{"$f":"SUM(T121:AE121)","v":1052108.8890811305},{"$f":"SUM(AF121:AQ121)","v":1018903.5256443925}]
[null,731,null,null,"Wyoming",null,3559.73,3659.28,609.86,2298.42,2423.9699999999998,2670.4,2086.83,2255.7199999999998,2313.4499999999998,1429.4,1395.67,1607.28,null,{"$f":"T376+T630","v":3934.6802805363282},{"$f":"U376+U630","v":4044.7159916513265},{"$f":"V376+V630","v":674.09722531986574},2540.5151094016423,2679.2894291453686,2951.676172390662,2306.6381017188455,2493.317471384461,2557.1282358512494,1579.9602759194177,1542.6774578791476,1776.5765721839662,{"$f":"AF376+AF630","v":3810.4987532452878},3917.0616529274453,652.82219990116414,2460.3345041433013,2594.7289999252689,2858.5190086512785,2233.8388341910377,2414.626459779382,2476.4233075809989,1530.0955178872591,1493.9893741777748,1720.5064530501147,null,null,{"$f":"SUM(G122:R122)","v":26310.010000000002},{"$f":"SUM(T122:AE122)","v":29081.272323382284},{"$f":"SUM(AF122:AQ122)","v":28163.445065460313}]
[null,732,null,null,"Total",null,{"$f":"SUM(G121:G122)","v":117866.15999999999},120784.35,87340.78,80291.37,84777.7,92380.829999999987,73312.460000000006,78714.97,80130.459999999992,52532.639999999999,51066.119999999995,58961.7,null,{"$f":"SUM(T121:T122)","v":130281.13241581238},{"$f":"SUM(U121:U122)","v":133506.69858174585},{"$f":"SUM(V121:V122)","v":96540.480528765314},88748.548411325071,93707.428490145234,102111.40454488933,81034.542136512697,87006.104463543219,88570.689583846266,58065.960815150007,56444.970648757568,65172.200784019806,{"$f":"SUM(AF121:AF122)","v":126169.3599598311},129293.12478377362,93493.588923168572,85947.576159246935,90749.950179649299,98888.690304816599,78477.029838595903,84260.125078795347,85775.330692769232,56233.354559105181,54663.524085555429,63115.31614454541,null,null,{"$f":"SUM(G123:R123)","v":978159.53999999992},{"$f":"SUM(T123:AE123)","v":1081190.1614045128},{"$f":"SUM(AF123:AQ123)","v":1047066.9707098528}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,91374.39,77895.87,99091.9,99856.86,90868.59,105021.26,94986.91,85641.53,95646.27,93478.23,97643.23,105620.75,null,{"$f":"T380+T634","v":100329.29076186806},{"$f":"U380+U634","v":85529.844745105016},{"$f":"V380+V634","v":108803.1345243011},{"$f":"W380+W634","v":109643.06236689682},99773.921196420313,115313.58546653765,104295.846045718,94034.597272400366,105019.82484499365,102639.31192946709,107212.49152632328,115971.82686786284,{"$f":"AF380+AF634","v":97642.518900537631},83239.395182269582,105889.43705824119,106706.87202287576,97102.021874402693,112225.541144606,101502.85167407045,91516.394382451806,102207.44265697341,99890.678772945044,104341.39074181007,112866.15514657837,null,null,{"$f":"SUM(G126:R126)","v":1137125.79},{"$f":"SUM(T126:AE126)","v":1248566.7375478942},{"$f":"SUM(AF126:AQ126)","v":1215130.6995577619}]
[null,736,null,null,"Wyoming",null,2883.73,2484.46,3153.74,3153.95,2826.67,3236.85,2854.98,2663.12,2980,3545.96,3130.95,3327.27,null,{"$f":"T381+T635","v":3166.3421845959447},{"$f":"U381+U635","v":2727.9428046111252},{"$f":"V381+V635","v":3462.8137867441178},3463.0443672279921,3103.690173120166,3554.0687582434502,3134.774618351139,2924.1118962736282,3272.0468664181162,3893.472250484559,3437.7903142321475,3653.3501265862442,{"$f":"AF381+AF635","v":3081.5490098379578},2654.8897618646724,3370.0812400212085,3370.3056456666973,3020.5747901636628,3458.892445719257,3050.8268083722023,2845.8055362602117,3184.4229693199827,3789.2068698959351,3345.7278844940934,3555.5151050769459,null,null,{"$f":"SUM(G127:R127)","v":36241.679999999993},{"$f":"SUM(T127:AE127)","v":39793.448146888637},{"$f":"SUM(AF127:AQ127)","v":38727.798066692827}]
[null,737,null,null,"Total",null,{"$f":"SUM(G126:G127)","v":94258.12},80380.33,102245.64,103010.81,93695.26,108258.11,97841.89,88304.65,98626.27,97024.19,100774.18,108948.02,null,{"$f":"SUM(T126:T127)","v":103495.632946464},{"$f":"SUM(U126:U127)","v":88257.787549716144},{"$f":"SUM(V126:V127)","v":112265.94831104521},113106.10673412481,102877.61136954048,118867.6542247811,107430.62066406914,96958.709168673988,108291.87171141176,106532.78417995165,110650.28184055543,119625.17699444908,{"$f":"SUM(AF126:AF127)","v":100724.06791037558},85894.284944134255,109259.5182982624,110077.17766854246,100122.59666456636,115684.43359032526,104553.67848244266,94362.199918712024,105391.86562629339,103679.88564284098,107687.11862630416,116421.67025165532,null,null,{"$f":"SUM(G128:R128)","v":1173367.47},{"$f":"SUM(T128:AE128)","v":1288360.1856947825},{"$f":"SUM(AF128:AQ128)","v":1253858.4976244548}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,725519.78,724924.2,869901.36,722432.64,744667.8,761847.06,720225.37,680204.62,615234.97,710539.5,635579.38,754266.18,null,{"$f":"T385+T639","v":800637.3847876275},{"$f":"U385+U639","v":799980.14066172391},{"$f":"V385+V639","v":959967.69363558979},{"$f":"W385+W639","v":797230.61385703587},821767.91917038569,840725.85550533538,794794.8113757855,750630.46258678415,678934.09799343359,784106.10261833039,701384.89212264016,832360.07954042812,{"$f":"AF385+AF639","v":776594.54247523309},775957.0351455122,931140.22152198653,773290.07560617407,797090.53478464542,815479.17135601933,770927.4193657483,728089.30951329775,658545.96003146004,760559.68854919553,680322.56517912203,807364.61652588123,null,null,{"$f":"SUM(G131:R131)","v":8665342.8599999994},{"$f":"SUM(T131:AE131)","v":9562520.0538550988},{"$f":"SUM(AF131:AQ131)","v":9275361.1400542744}]
[null,741,null,null,"Wyoming",null,20428.61,20401.330000000002,24477.93,20343.900000000001,20968.13,21451.66,20273.07,19147.45,17269.669999999998,19987.240000000002,17895.150000000001,21213.360000000001,null,{"$f":"T386+T640","v":22543.711882323005},{"$f":"U386+U640","v":22513.607413142297},{"$f":"V386+V640","v":27012.283331840536},22450.231325713845,23139.091765474674,23672.6846534127,22372.0678523975,21129.905367089861,19057.707048242501,22056.644083118808,19747.946908328697,23409.711962585592,{"$f":"AF386+AF640","v":21866.73261527752},21837.532172088057,26201.114529352708,21776.059244948348,22444.233462402924,22961.802754756394,21700.242991608542,20495.382182850204,18485.4112073254,21394.291280580492,19154.923421626998,22706.727035839613,null,null,{"$f":"SUM(G132:R132)","v":243857.5},{"$f":"SUM(T132:AE132)","v":269105.59359367},{"$f":"SUM(AF132:AQ132)","v":261024.45289865718}]
[null,742,null,null,"Total",null,{"$f":"SUM(G131:G132)","v":745948.39},745325.52999999991,894379.29,742776.54,765635.93,783298.72000000009,740498.44,699352.07,632504.64,730526.74,653474.53,775479.54,null,{"$f":"SUM(T131:T132)","v":823181.09666995052},{"$f":"SUM(U131:U132)","v":822493.74807486625},{"$f":"SUM(V131:V132)","v":986979.97696743032},819680.84518274968,844907.01093586034,864398.54015874804,817166.87922818295,771760.36795387405,697991.80504167604,806162.74670144916,721132.83903096884,855769.79150301369,{"$f":"SUM(AF131:AF132)","v":798461.27509051061},797794.56731760025,957341.33605133928,795066.13485112239,819534.76824704837,838440.97411077574,792627.66235735686,748584.6916961479,677031.37123878545,781953.97982977598,699477.48860074906,830071.3435617208,null,null,{"$f":"SUM(G133:R133)","v":8909200.3599999994},{"$f":"SUM(T133:AE133)","v":9831625.6474487707},{"$f":"SUM(AF133:AQ133)","v":9536385.5929529332}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,93421.17,67909.33,92474.71,100569.88,55204.9,110821.7,35932.04,155662.13,61406.05,87063.4,77619.48,83561.5,null,{"$f":"T390+T644","v":100119.09323006385},{"$f":"U390+U644","v":72778.156615477754},{"$f":"V390+V644","v":99104.775843774158},{"$f":"W390+W644","v":107780.33706767252},59162.86993468774,118767.17144747989,38508.223165117539,166822.48044913501,65808.617520418164,93305.496618446778,83184.485428614047,89552.524432566832,{"$f":"AF390+AF644","v":100484.52148419786},73043.792208580591,99466.501904653604,108173.72836931076,59378.810606664367,119200.66398831581,38648.775704169166,167431.37177859151,66048.814743860828,93646.055682960417,83488.103452914002,89879.38538986184,null,null,{"$f":"SUM(G136:R136)","v":1021646.2900000002},{"$f":"SUM(T136:AE136)","v":1094894.2317534541},{"$f":"SUM(AF136:AQ136)","v":1098890.525314081}]
[null,746,null,null,"Wyoming",null,4515.6400000000003,4811.05,6069.02,3925.07,1463.17,3999.35,1683.54,4893.1499999999996,2244.5,3171.05,2123.2399999999998,2738.21,null,{"$f":"T391+T645","v":4839.3932783479977},{"$f":"U391+U645","v":5155.9829906272716},{"$f":"V391+V645","v":6504.1443946283498},4206.481777786842,1568.0734210611208,4286.0873558922012,1804.2430662829602,5243.9692313710784,2405.4216485929082,3398.4015677302477,2275.4677928974852,2934.5286756041824,{"$f":"AF391+AF645","v":4857.056752713579},5174.8019970907035,6527.8841035498326,4221.8351658620904,1573.7967882443968,4301.7312992100906,1810.8284374891309,5263.1093819570315,2414.2012829777459,3410.8055149862248,2283.7731040631179,2945.2395166239671,null,null,{"$f":"SUM(G137:R137)","v":41636.990000000005},{"$f":"SUM(T137:AE137)","v":44622.195200822644},{"$f":"SUM(AF137:AQ137)","v":44785.063344767907}]
[null,747,null,null,"Total",null,{"$f":"SUM(G136:G137)","v":97936.81},72720.38,98543.73000000001,104494.95000000001,56668.07,114821.05,37615.58,160555.28,63650.55,90234.45,79742.720000000001,86299.71,null,{"$f":"SUM(T136:T137)","v":104958.48650841185},{"$f":"SUM(U136:U137)","v":77934.139606105018},{"$f":"SUM(V136:V137)","v":105608.92023840251},111986.81884545936,60730.943355748859,123053.2588033721,40312.466231400496,172066.44968050608,68214.03916901107,96703.89818617703,85459.953221511532,92487.053108171007,{"$f":"SUM(AF136:AF137)","v":105341.57823691145},78218.594205671296,105994.38600820344,112395.56353517286,60952.607394908766,123502.3952875259,40459.604141658296,172694.48116054854,68463.016026838581,97056.861197946637,85771.87655697712,92824.624906485813,null,null,{"$f":"SUM(G138:R138)","v":1063283.28},{"$f":"SUM(T138:AE138)","v":1139516.4269542769},{"$f":"SUM(AF138:AQ138)","v":1143675.5886588488}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T395+T649","v":0},{"$f":"U395+U649","v":0},{"$f":"V395+V649","v":0},{"$f":"W395+W649","v":0},0,0,0,0,0,0,0,0,{"$f":"AF395+AF649","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G141:R141)","v":0},{"$f":"SUM(T141:AE141)","v":0},{"$f":"SUM(AF141:AQ141)","v":0}]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T396+T650","v":0},{"$f":"U396+U650","v":0},{"$f":"V396+V650","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF396+AF650","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G142:R142)","v":0},{"$f":"SUM(T142:AE142)","v":0},{"$f":"SUM(AF142:AQ142)","v":0}]
[null,752,null,null,"Total",null,{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T141:T142)","v":0},{"$f":"SUM(U141:U142)","v":0},{"$f":"SUM(V141:V142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF141:AF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G143:R143)","v":0},{"$f":"SUM(T143:AE143)","v":0},{"$f":"SUM(AF143:AQ143)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,299113.99999999988,253824.11000000004,201580.54,110837.88000000003,86332.51999999999,71487.079999999987,64630.62999999999,64710.369999999995,-685464.04999999993,41993.109999999993,75151.679999999993,-771313.37999999989,null,{"$f":"T400+T654","v":299113.99999999988},{"$f":"U400+U654","v":253824.11000000004},{"$f":"V400+V654","v":201580.54},{"$f":"W400+W654","v":110837.88000000003},86332.51999999999,71487.079999999987,64630.62999999999,64710.369999999995,-685464.04999999993,41993.109999999993,75151.679999999993,-771313.37999999989,{"$f":"AF400+AF654","v":299113.99999999988},253824.11000000004,201580.54,110837.88000000003,86332.51999999999,71487.079999999987,64630.62999999999,64710.369999999995,-685464.04999999993,41993.109999999993,75151.679999999993,-771313.37999999989,null,null,{"$f":"SUM(G146:R146)","v":-187115.51},{"$f":"SUM(T146:AE146)","v":-187115.51},{"$f":"SUM(AF146:AQ146)","v":-187115.51}]
[null,756,null,null,"Wyoming",null,23930.46,20680.54,18439.75,13675.87,9323.08,4130.34,4265.8500000000004,4384.1000000000004,-38711.93,4063.59,7633.89,210442.48,null,{"$f":"T401+T655","v":23930.46},{"$f":"U401+U655","v":20680.54},{"$f":"V401+V655","v":18439.75},13675.87,9323.08,4130.34,4265.8500000000004,4384.1000000000004,-38711.93,4063.59,7633.89,210442.48,{"$f":"AF401+AF655","v":23930.46},20680.54,18439.75,13675.87,9323.08,4130.34,4265.8500000000004,4384.1000000000004,-38711.93,4063.59,7633.89,210442.48,null,null,{"$f":"SUM(G147:R147)","v":282258.02},{"$f":"SUM(T147:AE147)","v":282258.02},{"$f":"SUM(AF147:AQ147)","v":282258.02}]
[null,757,null,null,"Total",null,{"$f":"SUM(G146:G147)","v":323044.4599999999},274504.65000000002,220020.29,124513.75000000003,95655.599999999991,75617.419999999984,68896.479999999996,69094.47,-724175.98,46056.7,82785.569999999992,-560870.89999999991,null,{"$f":"SUM(T146:T147)","v":323044.4599999999},{"$f":"SUM(U146:U147)","v":274504.65000000002},{"$f":"SUM(V146:V147)","v":220020.29},124513.75000000003,95655.599999999991,75617.419999999984,68896.479999999996,69094.47,-724175.98,46056.7,82785.569999999992,-560870.89999999991,{"$f":"SUM(AF146:AF147)","v":323044.4599999999},274504.65000000002,220020.29,124513.75000000003,95655.599999999991,75617.419999999984,68896.479999999996,69094.47,-724175.98,46056.7,82785.569999999992,-560870.89999999991,null,null,{"$f":"SUM(G148:R148)","v":95142.509999999893},{"$f":"SUM(T148:AE148)","v":95142.509999999893},{"$f":"SUM(AF148:AQ148)","v":95142.509999999893}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,90374.53,73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,{"$f":"T405+T659","v":90374.53},{"$f":"U405+U659","v":73356.600000000006},{"$f":"V405+V659","v":60334.119999999995},{"$f":"W405+W659","v":12931.849999999999},8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,{"$f":"AF405+AF659","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,null,{"$f":"SUM(G151:R151)","v":-42696.509999999995},{"$f":"SUM(T151:AE151)","v":-42696.509999999995},{"$f":"SUM(AF151:AQ151)","v":-42696.509999999995}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T406+T660","v":0},{"$f":"U406+U660","v":0},{"$f":"V406+V660","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF406+AF660","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G152:R152)","v":0},{"$f":"SUM(T152:AE152)","v":0},{"$f":"SUM(AF152:AQ152)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G151:G152)","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,{"$f":"SUM(T151:T152)","v":90374.53},{"$f":"SUM(U151:U152)","v":73356.600000000006},{"$f":"SUM(V151:V152)","v":60334.119999999995},12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,{"$f":"SUM(AF151:AF152)","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,null,{"$f":"SUM(G153:R153)","v":-42696.509999999995},{"$f":"SUM(T153:AE153)","v":-42696.509999999995},{"$f":"SUM(AF153:AQ153)","v":-42696.509999999995}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,388650.30000000005,315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,{"$f":"T410+T664","v":388650.30000000005},{"$f":"U410+U664","v":315416.69},{"$f":"V410+V664","v":259406.91},{"$f":"W410+W664","v":161442.28},82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,{"$f":"AF410+AF664","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,null,{"$f":"SUM(G156:R156)","v":-234070.33999999997},{"$f":"SUM(T156:AE156)","v":-234070.33999999997},{"$f":"SUM(AF156:AQ156)","v":-234070.33999999997}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T411+T665","v":0},{"$f":"U411+U665","v":0},{"$f":"V411+V665","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF411+AF665","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G157:R157)","v":0},{"$f":"SUM(T157:AE157)","v":0},{"$f":"SUM(AF157:AQ157)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G156:G157)","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,{"$f":"SUM(T156:T157)","v":388650.30000000005},{"$f":"SUM(U156:U157)","v":315416.69},{"$f":"SUM(V156:V157)","v":259406.91},161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,{"$f":"SUM(AF156:AF157)","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,null,{"$f":"SUM(G158:R158)","v":-234070.33999999997},{"$f":"SUM(T158:AE158)","v":-234070.33999999997},{"$f":"SUM(AF158:AQ158)","v":-234070.33999999997}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T415+T669","v":0},{"$f":"U415+U669","v":0},{"$f":"V415+V669","v":0},{"$f":"W415+W669","v":0},0,0,0,0,0,0,0,0,{"$f":"AF415+AF669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G161:R161)","v":0},{"$f":"SUM(T161:AE161)","v":0},{"$f":"SUM(AF161:AQ161)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T416+T670","v":0},{"$f":"U416+U670","v":0},{"$f":"V416+V670","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF416+AF670","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G162:R162)","v":0},{"$f":"SUM(T162:AE162)","v":0},{"$f":"SUM(AF162:AQ162)","v":0}]
[null,762,null,null,"Total",null,{"$f":"SUM(G161:G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},{"$f":"SUM(U161:U162)","v":0},{"$f":"SUM(V161:V162)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF161:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G161+G156+G151+G146+G141+G136+G131+G126+G121","v":1802760.5999999999},1630451.8700000003,1669520.46,1286064.3400000001,1150781.74,1201715.06,1047526.03,1120765.08,-818306.73,1053545.82,1054610.1599999999,-887352.31999999972,null,{"$f":"T161+T156+T151+T146+T141+T136+T131+T126+T121","v":1905571.0509148354},{"$f":"U161+U156+U151+U146+U141+U136+U131+U126+U121","v":1730347.5246124014},{"$f":"V161+V156+V151+V146+V141+V136+V131+V126+V121","v":1785063.5573071109},1386074.0565935285,1249419.5693624935,1308280.9507918516,1141482.8646214148,1218797.8773004783,-732634.92829315946,1147898.3617054748,1140781.782268456,-786875.11494730623,{"$f":"AF161+AF156+AF151+AF146+AF141+AF136+AF131+AF126+AF121","v":1875219.2740665544},1700213.6856672089,1750658.4972081489,1356869.9276534643,1219413.3084454364,1277250.1577851065,1112478.3177483927,1191680.1242933571,-758309.90518251748,1120161.1320463188,1115419.2140852236,-816650.20324618323,null,null,{"$f":"SUM(G166:R166)","v":11312082.109999999},{"$f":"SUM(T166:AE166)","v":12494207.55223758},{"$f":"SUM(AF166:AQ166)","v":12144403.530570509}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,55318.170000000006,52036.659999999996,52750.299999999996,43397.21,37005.020000000004,35488.6,31164.269999999997,33343.54,-13904.310000000001,32197.24,32178.9,239328.59999999998,null,{"$f":"T162+T157+T152+T147+T142+T137+T132+T127+T122","v":58414.587625803273},{"$f":"U162+U157+U152+U147+U142+U137+U132+U127+U122","v":55122.789200032021},{"$f":"V162+V157+V152+V147+V142+V137+V132+V127+V122","v":56093.088738532868},46336.142580130319,39813.22478880133,38594.856939939011,33883.573638750444,36175.403966119033,-11419.626200895227,34992.06817725303,34637.772473337471,242216.64733695998,{"$f":"AF162+AF157+AF152+AF147+AF142+AF137+AF132+AF127+AF122","v":57546.297131074345},54264.82558397088,55191.652072824916,45504.404560620438,38956.414040736257,37711.285508337023,33061.587071660913,35403.023560846836,-12151.471232795873,34187.989183349913,33912.303784361982,241370.46811059065,null,null,{"$f":"SUM(G167:R167)","v":630304.19999999995},{"$f":"SUM(T167:AE167)","v":664860.52926476358},{"$f":"SUM(AF167:AQ167)","v":654958.77937557828}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G123+G128+G133+G138+G143++G148+G153+G158+G163","v":1858078.77},1682488.53,1722270.76,1329461.55,1187786.76,1237203.6600000001,1078690.2999999998,1154108.6199999999,-832211.04,1085743.06,1086789.06,-648023.71999999986,null,{"$f":"T123+T128+T133+T138+T143++T148+T153+T158+T163","v":1963985.6385406388},{"$f":"U123+U128+U133+U138+U143++U148+U153+U158+U163","v":1785470.3138124333},{"$f":"V123+V128+V133+V138+V143++V148+V153+V158+V163","v":1841156.6460456431},1432410.1991736591,1289232.794151295,1346875.8077317905,1175366.4382601653,1254973.2812665973,-744054.55449405499,1182890.4298827278,1175419.5547417933,-544658.46761034627,{"$f":"AF123+AF128+AF133+AF138+AF143++AF148+AF153+AF158+AF163","v":1932765.5711976287},1754478.5112511795,1805850.1492809739,1402374.3322140849,1258369.7224861728,1314961.4432934434,1145539.9048200538,1227083.1478542038,-770461.37641531345,1154349.1212296688,1149331.5178695859,-575279.7351355924,null,null,{"$f":"SUM(G169:R169)","v":11942386.309999997},{"$f":"SUM(T169:AE169)","v":13159068.081502343},{"$f":"SUM(AF169:AQ169)","v":12799362.30994609}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,33885.879999999997,38151.339999999997,49664.639999999999,43274.78,46812.34,55754.43,64750.97,58877.85,45300.66,55740.28,49992.86,57997.68,null,{"$f":"T428+T682","v":37326.812013494578},{"$f":"U428+U682","v":42025.406931822814},{"$f":"V428+V682","v":54707.821694401428},{"$f":"W428+W682","v":47669.10518438166},51565.885704954177,61415.997681911831,71326.088768579328,64856.584474380819,49900.702590791014,61400.410824200269,55069.370700626707,63887.037862933299,{"$f":"AF428+AF682","v":36323.466831524333},40895.763458650246,53237.274751005338,46387.759030354602,50179.794040940935,59765.134882598446,69408.842594733476,63113.23865829852,48559.371070078778,59749.966999820543,53589.105315341949,62169.753472105847,null,null,{"$f":"SUM(G174:R174)","v":600203.71000000008},{"$f":"SUM(T174:AE174)","v":661151.22443247796},{"$f":"SUM(AF174:AQ174)","v":643379.47110545298}]
[null,774,null,null,"Wyoming",null,955.6,1075.7,1399.51,1219.8,1319.27,1566.3,1824,1658.98,1276.53,1570.83,1408.77,1634.19,null,{"$f":"T429+T683","v":1052.6361292696374},{"$f":"U429+U683","v":1184.9316494928305},{"$f":"V429+V683","v":1541.6228435267374},1343.6642428663706,1453.2348956274116,1725.3494864745007,2009.2175594263481,1827.4406506234227,1406.1548745255025,1730.3394840316287,1551.8231475839123,1800.1333571485441,{"$f":"AF429+AF683","v":1024.3412567182747},1153.080671674182,1500.1840018729517,1307.5465309176973,1414.1719231380478,1678.9720703200435,1955.2097658582388,1778.3190226773581,1368.3574136025316,1683.8279366793297,1510.1101216272539,1751.7457495986162,null,null,{"$f":"SUM(G175:R175)","v":16909.48},{"$f":"SUM(T175:AE175)","v":18626.548320596848},{"$f":"SUM(AF175:AQ175)","v":18125.866464684525}]
[null,775,null,null,"Total",null,{"$f":"SUM(G174:G175)","v":34841.479999999996},39227.039999999994,51064.15,44494.58,48131.609999999993,57320.73,66574.97,60536.83,46577.19,57311.11,51401.63,59631.87,null,{"$f":"SUM(T174:T175)","v":38379.448142764217},{"$f":"SUM(U174:U175)","v":43210.338581315642},{"$f":"SUM(V174:V175)","v":56249.444537928168},49012.769427248029,53019.120600581591,63141.347168386332,73335.306328005681,66684.025125004235,51306.85746531652,63130.750308231902,56621.19384821062,65687.171220081844,{"$f":"SUM(AF174:AF175)","v":37347.808088242607},42048.844130324425,54737.458752878287,47695.305561272296,51593.965964078983,61444.10695291849,71364.052360591711,64891.557680975879,49927.728483681312,61433.794936499871,55099.2154369692,63921.499221704464,null,null,{"$f":"SUM(G176:R176)","v":617113.18999999994},{"$f":"SUM(T176:AE176)","v":679777.77275307477},{"$f":"SUM(AF176:AQ176)","v":661505.33757013758}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,5082249.6900000004,2912073.81,2754660.5,1767476.61,1082302.57,735848.53,586229.97,584560.52,687863.65,1591855.62,3396650.17,5396804.1200000001,null,{"$f":"T433+T687","v":5391443.7537087537},{"$f":"U433+U687","v":3089238.6464513419},{"$f":"V433+V687","v":2922248.6206326541},{"$f":"W433+W687","v":1875006.4066236038},1148147.7272025633,780616.10560977168,621895.04703248257,620124.03098178771,729711.91999734368,1688700.9814063613,3603295.6780170081,5725135.0558424992,{"$f":"AF433+AF687","v":5410910.7264437713},3100393.0101523562,2932800.0307597956,1881776.5224336064,1152293.3626802308,783434.68874605431,624140.53348799748,622363.12280114449,732346.70257134968,1694798.401219008,3616306.1557154739,5745806.8931327816,null,null,{"$f":"SUM(G179:R179)","v":26578575.760000002},{"$f":"SUM(T179:AE179)","v":28195563.973506171},{"$f":"SUM(AF179:AQ179)","v":28297370.150143564}]
[null,779,null,null,"Wyoming",null,16256.46,13422.61,12573.82,10016.27,7250.06,4844.68,4576.6099999999997,4592.26,5105.75,8572.56,21543.5,31280.12,null,{"$f":"T434+T688","v":17245.471015891038},{"$f":"U434+U688","v":14239.215162010007},{"$f":"V434+V688","v":13338.786449757885},10625.640143815992,7691.1393743453982,5139.4207915663683,4855.0419406215797,4871.6440558052482,5416.3737762948185,9094.0976702176777,22854.16411880868,33183.140907282002,{"$f":"AF434+AF688","v":17307.739515648256},14290.628925370927,13386.949020675373,10664.006313699425,7718.9098950706857,5157.9777809357511,4872.5721186968731,4889.2341794050408,5435.9307642636277,9126.9338750420211,22936.684017022664,33302.955808227583,null,null,{"$f":"SUM(G180:R180)","v":140034.69999999998},{"$f":"SUM(T180:AE180)","v":148554.13540641667},{"$f":"SUM(AF180:AQ180)","v":149090.52221405823}]
[null,780,null,null,"Total",null,{"$f":"SUM(G179:G180)","v":5098506.1500000004},2925496.42,2767234.32,1777492.8800000001,1089552.6300000001,740693.21000000008,590806.57999999996,589152.78,692969.4,1600428.1800000002,3418193.67,5428084.2400000002,null,{"$f":"SUM(T179:T180)","v":5408689.2247246448},{"$f":"SUM(U179:U180)","v":3103477.8616133519},{"$f":"SUM(V179:V180)","v":2935587.4070824119},1885632.0467674197,1155838.8665769086,785755.52640133805,626750.08897310414,624995.675037593,735128.29377363855,1697795.0790765791,3626149.8421358168,5758318.1967497813,{"$f":"SUM(AF179:AF180)","v":5428218.4659594195},3114683.6390777272,2946186.979780471,1892440.528747306,1160012.2725753014,788592.66652699001,629013.10560669436,627252.35698054952,737782.6333356133,1703925.33509405,3639242.8397324965,5779109.8489410095,null,null,{"$f":"SUM(G181:R181)","v":26718610.460000008},{"$f":"SUM(T181:AE181)","v":28344118.108912587},{"$f":"SUM(AF181:AQ181)","v":28446460.67235763}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,32804.79,0,53913.120000000003,31010.2,90094.31,29666.14,22329.86,48763.44,49162.26,69288.59,135993.53,23542.99,null,{"$f":"T438+T692","v":33592.104960000004},{"$f":"U438+U692","v":0},{"$f":"V438+V692","v":55207.034880000007},{"$f":"W438+W692","v":31754.444800000001},92256.573439999993,30378.127359999999,22865.77664,49933.762560000003,50342.154240000003,70951.516159999999,139257.37471999999,24108.021760000003,{"$f":"AF438+AF692","v":33692.881274879997},0,55372.655984639998,31849.708134399996,92533.343160319986,30469.261742079994,22934.373969919998,50083.563847679994,50493.180702719997,71164.370708479997,139675.14684415999,24180.345825280001,null,null,{"$f":"SUM(G184:R184)","v":586569.23},{"$f":"SUM(T184:AE184)","v":600646.89152000006},{"$f":"SUM(AF184:AQ184)","v":602448.83219455986}]
[null,784,null,null,"Wyoming",null,1115.47,0,1235.95,622.04999999999995,622.29,622.04999999999995,614.92999999999995,1171.9100000000001,2097.46,3051.42,6469.1,701.95,null,{"$f":"T439+T693","v":1142.24128},{"$f":"U439+U693","v":0},{"$f":"V439+V693","v":1265.6128000000001},636.97919999999999,637.22496000000001,636.97919999999999,629.68831999999998,1200.03584,2147.7990399999999,3124.6540800000002,6624.3584000000001,718.79680000000008,{"$f":"AF439+AF693","v":1145.6680038399998},0,1269.4096383999999,638.89013759999989,639.13663487999997,638.89013759999989,631.5773849599999,1203.6359475199999,2154.2424371199995,3134.0280422400001,6644.2314751999993,720.95319040000004,null,null,{"$f":"SUM(G185:R185)","v":18324.580000000002},{"$f":"SUM(T185:AE185)","v":18764.369920000001},{"$f":"SUM(AF185:AQ185)","v":18820.663029759995}]
[null,785,null,null,"Total",null,{"$f":"SUM(G184:G185)","v":33920.26},0,55149.07,31632.25,90716.599999999991,30288.19,22944.79,49935.350000000006,51259.72,72340.009999999995,142462.63,24244.940000000002,null,{"$f":"SUM(T184:T185)","v":34734.346240000006},{"$f":"SUM(U184:U185)","v":0},{"$f":"SUM(V184:V185)","v":56472.647680000009},32391.424000000003,92893.7984,31015.10656,23495.464960000001,51133.7984,52489.953280000002,74076.170240000007,145881.73311999999,24826.818560000003,{"$f":"SUM(AF184:AF185)","v":34838.549278719998},0,56642.065623039998,32488.598271999996,93172.479795199979,31108.151879679994,23565.951354879999,51287.199795199995,52647.423139840001,74298.398750719993,146319.37831936,24901.299015680001,null,null,{"$f":"SUM(G186:R186)","v":604893.81000000006},{"$f":"SUM(T186:AE186)","v":619411.26144000003},{"$f":"SUM(AF186:AQ186)","v":621269.49522431986}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T443+T697","v":0},{"$f":"U443+U697","v":0},{"$f":"V443+V697","v":0},{"$f":"W443+W697","v":0},0,0,0,0,0,0,0,0,{"$f":"AF443+AF697","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G189:R189)","v":0},{"$f":"SUM(T189:AE189)","v":0},{"$f":"SUM(AF189:AQ189)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T444+T698","v":0},{"$f":"U444+U698","v":0},{"$f":"V444+V698","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF444+AF698","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G190:R190)","v":0},{"$f":"SUM(T190:AE190)","v":0},{"$f":"SUM(AF190:AQ190)","v":0}]
[null,790,null,null,"Total",null,{"$f":"SUM(G189:G190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T189:T190)","v":0},{"$f":"SUM(U189:U190)","v":0},{"$f":"SUM(V189:V190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF189:AF190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G191:R191)","v":0},{"$f":"SUM(T191:AE191)","v":0},{"$f":"SUM(AF191:AQ191)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G174+G179+G184+G189","v":5148940.3600000003},2950225.15,2858238.2600000002,1841761.59,1219209.2200000002,821269.10000000009,673310.79999999993,692201.81,782326.57000000007,1716884.4900000002,3582636.5599999996,5478344.79,null,{"$f":"T174+T179+T184+T189","v":5462362.6706822487},{"$f":"U174+U179+U184+U189","v":3131264.0533831646},{"$f":"V174+V179+V184+V189","v":3032163.4772070558},1954429.9566079853,1291970.1863475174,872410.23065168352,716086.91244106193,734914.37801616848,829954.77682813467,1821052.9083905616,3797622.4234376349,5813130.1154654324,{"$f":"AF174+AF179+AF184+AF189","v":5480927.0745501751},3141288.7736110063,3041409.9614954409,1960013.9895983611,1295006.4998814918,873669.0853707327,716483.75005265092,735559.92530712299,831399.25434414844,1825712.7389273085,3809570.4078749758,5832156.9924301673,null,null,{"$f":"SUM(G194:R194)","v":27765348.699999999},{"$f":"SUM(T194:AE194)","v":29457362.089458656},{"$f":"SUM(AF194:AQ194)","v":29543198.453443579}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,18327.53,14498.310000000001,15209.28,11858.119999999999,9191.619999999999,7033.0300000000007,7015.54,7423.15,8479.74,13194.81,29421.370000000003,33616.259999999995,null,{"$f":"T175+T180+T185+T190","v":19440.348425160675},{"$f":"U175+U180+U185+U190","v":15424.146811502836},{"$f":"V175+V180+V185+V190","v":16146.022093284622},12606.283586682363,9781.5992299728096,7501.7494780408688,7493.947820047928,7899.1205464286704,8970.3276908203206,13949.091234249307,31030.345666392594,35702.071064430551,{"$f":"AF175+AF180+AF185+AF190","v":19477.748776206532},15443.70959704511,16156.542660948326,12610.442982217122,9772.2184530887334,7475.8399888557942,7459.3592695151119,7871.1891496023991,8958.530614986159,13944.789853961352,31091.025613849917,35775.654748226203,null,null,{"$f":"SUM(G195:R195)","v":175268.75999999995},{"$f":"SUM(T195:AE195)","v":185945.05364701356},{"$f":"SUM(AF195:AQ195)","v":186037.05170850275}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G176+G181+G186+G191","v":5167267.8900000006},2964723.46,2873447.5399999996,1853619.7100000002,1228400.8400000003,828302.13,680326.34,699624.95999999996,790806.31,1730079.3000000003,3612057.9299999997,5511961.0500000007,null,{"$f":"T176+T181+T186+T191","v":5481803.0191074088},{"$f":"U176+U181+U186+U191","v":3146688.2001946676},{"$f":"V176+V181+V186+V191","v":3048309.4993003402},1967036.2401946678,1301751.7855774902,879911.98012972437,723580.86026110989,742813.4985625972,838925.10451895511,1835001.9996248111,3828652.7691040272,5848832.1865298627,{"$f":"AF176+AF181+AF186+AF191","v":5500404.8233263828},3156732.4832080514,3057566.5041563893,1972624.4325805781,1304778.7183345803,881144.92535958847,723943.10932216607,743431.11445672542,840357.78495913465,1839657.5287812699,3840661.4334888258,5867932.6471783947,null,null,{"$f":"SUM(G197:R197)","v":27940617.460000001},{"$f":"SUM(T197:AE197)","v":29643307.143105663},{"$f":"SUM(AF197:AQ197)","v":29729235.505152084}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B201+1","v":801},null,null,"Utah",null,545750.19999999995,522083.39,606127.59,513334.39,494167.75,458193.76,477582.77,466092.06,965230.06,514801,628425.6,600246.46,null,{"$f":"T456+T710","v":604047.8928769218},{"$f":"U456+U710","v":577852.96576261497},{"$f":"V456+V710","v":670874.86830800399},{"$f":"W456+W710","v":568169.38705796178},546955.34351655666,507138.56862966623,528598.73600197246,515880.57453696552,1068337.0961375092,569792.66210242757,695554.77855970617,664365.50892666925,{"$f":"AF456+AF710","v":583876.28229076276},558556.11010121205,648471.63380436646,549195.90538894269,528690.28485558252,490203.15367291862,510946.67896360735,498653.22852477775,1032660.9848023693,550764.97269184142,672327.38169283676,642179.64835008956,null,null,{"$f":"SUM(G202:R202)","v":6792035.0300000003},{"$f":"SUM(T202:AE202)","v":7517568.3824169757},{"$f":"SUM(AF202:AQ202)","v":7266526.2651393078}]
[null,{"$f":"+B202+1","v":802},null,null,"Wyoming",null,18093.3,17313.75,20410.98,16471.07,15861.77,14707.31,15335.88,14961.14,15011.43,16524.53,15768.3,19266.509999999998,null,{"$f":"T457+T711","v":20026.048071425375},{"$f":"U457+U711","v":19163.225602661809},{"$f":"V457+V711","v":22591.305437090054},18230.529511355704,17556.143352395244,16278.36254643183,16974.077149973251,16559.306972377897,16614.969010674507,18289.700172865687,17452.688774555045,21324.581774944196,{"$f":"AF457+AF711","v":19357.297053434813},18523.287728546307,21836.890064925497,17621.738144944175,16969.872476732311,15734.76195757282,16407.243827042606,16006.324508963302,16060.127765904672,17678.932857930569,16869.872667101979,20612.467446677638,null,null,{"$f":"SUM(G203:R203)","v":199725.97},{"$f":"SUM(T203:AE203)","v":221060.93837675062},{"$f":"SUM(AF203:AQ203)","v":213678.8164997767}]
[null,803,null,null,"Total",null,{"$f":"SUM(G202:G203)","v":563843.5},539397.14,626538.56999999995,529805.46,510029.52,472901.07,492918.65,481053.2,980241.49000000011,531325.53,644193.9,619512.97,null,{"$f":"SUM(T202:T203)","v":624073.94094834721},{"$f":"SUM(U202:U203)","v":597016.19136527681},{"$f":"SUM(V202:V203)","v":693466.1737450941},586399.91656931746,564511.48686895194,523416.93117609806,545572.81315194571,532439.8815093434,1084952.0651481836,588082.36227529321,713007.46733426116,685690.09070161346,{"$f":"SUM(AF202:AF203)","v":603233.57934419753},577079.39782975835,670308.523869292,566817.64353388688,545660.15733231488,505937.91563049145,527353.92279064993,514659.55303374107,1048721.1125682739,568443.90554977197,689197.25435993879,662792.11579676718,null,null,{"$f":"SUM(G204:R204)","v":6991761},{"$f":"SUM(T204:AE204)","v":7738629.3207937256},{"$f":"SUM(AF204:AQ204)","v":7480205.081639084}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,189460.44,137732.81,205756.92,214786.9,-113678.09,130217.36,265958.84000000003,205287.1,491055.31,110937.95,225597.17,407051.55,null,{"$f":"T460+T714","v":199494.12549390452},{"$f":"U460+U714","v":145027.03827125128},{"$f":"V460+V714","v":216653.65508345317},{"$f":"W460+W714","v":226161.85617982686},-119698.3979999591,137113.57556925836,280043.8244689671,216158.9537619554,517061.23789002164,116813.14220180479,237544.63012463029,428608.70057194185,{"$f":"AF460+AF714","v":199835.71627260948},145275.36587896256,217024.62786556399,226549.10971110038,-119903.35575939847,137348.353074279,280523.33928091981,216529.07947446348,517946.5940399922,117013.15958130859,237951.37420784865,429342.60077790346,null,null,{"$f":"SUM(G206:R206)","v":2470164.2600000002},{"$f":"SUM(T206:AE206)","v":2600982.3416170562},{"$f":"SUM(AF206:AQ206)","v":2605435.9644055534}]
[null,806,null,null,"Wyoming",null,10026.25,6632.98,8266.0300000000007,8092.33,6813.25,5915.65,8938.2099999999991,7049.56,16036.28,3841.71,7887.95,14433.57,null,{"$f":"T461+T715","v":10557.232822499833},{"$f":"U461+U715","v":6984.2577401306507},{"$f":"V461+V715","v":8703.7928665022609},8520.8938423139334,7174.0747066846507,6228.9384711553303,9411.571024699786,7422.8995104033838,16885.549589008613,4045.1641347987361,8305.6900279005167,15197.96124671227,{"$f":"AF461+AF715","v":10575.309812846688},6996.216779196192,8718.6962395995633,8535.4840401739075,7186.3587664757706,6239.604188441991,9427.6863156498584,7435.6096291486347,16914.462460596642,4052.0906082644306,8319.9117355186663,15223.984486264511,null,null,{"$f":"SUM(G207:R207)","v":103933.77000000002},{"$f":"SUM(T207:AE207)","v":109438.02598280995},{"$f":"SUM(AF207:AQ207)","v":109625.41506217685}]
[null,807,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":199486.69},144365.79,214022.95,222879.22999999998,-106864.84,136133.01,274897.05000000005,212336.66,507091.59,114779.66,233485.12000000002,421485.12,null,{"$f":"SUM(T206:T207)","v":210051.35831640434},{"$f":"SUM(U206:U207)","v":152011.29601138193},{"$f":"SUM(V206:V207)","v":225357.44794995541},234682.7500221408,-112524.32329327444,143342.51404041369,289455.39549366687,223581.8532723588,533946.7874790302,120858.30633660352,245850.3201525308,443806.6618186541,{"$f":"SUM(AF206:AF207)","v":210411.02608545616},152271.58265815876,225743.32410516354,235084.59375127428,-112716.99699292271,143587.957262721,289951.02559656964,223964.68910361212,534861.05650058889,121065.25018957302,246271.28594336731,444566.58526416798,null,null,{"$f":"SUM(G208:R208)","v":2574098.0299999998},{"$f":"SUM(T208:AE208)","v":2710420.3675998664},{"$f":"SUM(AF208:AQ208)","v":2715061.3794677304}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-1215056.25,-1365946.42,-1323365.1000000001,-1252467.28,-1390931.53,-1329429.68,-1421711.8,-1468810.11,-1524358.04,-1566096.67,-1465563.59,-1157151.44,null,{"$f":"T464+T718","v":-1215056.25},{"$f":"U464+U718","v":-1365946.42},{"$f":"V464+V718","v":-1323365.1000000001},{"$f":"W464+W718","v":-1252467.28},-1390931.53,-1329429.68,-1421711.8,-1468810.11,-1524358.04,-1566096.67,-1465563.59,-1157151.44,{"$f":"AF464+AF718","v":-1215056.25},-1365946.42,-1323365.1000000001,-1252467.28,-1390931.53,-1329429.68,-1421711.8,-1468810.11,-1524358.04,-1566096.67,-1465563.59,-1157151.44,null,null,{"$f":"SUM(G210:R210)","v":-16480887.91},{"$f":"SUM(T210:AE210)","v":-16480887.91},{"$f":"SUM(AF210:AQ210)","v":-16480887.91}]
[null,810,null,null,"Wyoming",null,-40219.79,-45301.04,-43888.85,-40202.01,-44646.48,-42672.37,-45634.47,-47146.239999999998,-48705.52,0,0,-37106.589999999997,null,{"$f":"T465+T719","v":-40219.79},{"$f":"U465+U719","v":-45301.04},{"$f":"V465+V719","v":-43888.85},-40202.01,-44646.48,-42672.37,-45634.47,-47146.239999999998,-48705.52,0,0,-37106.589999999997,{"$f":"AF465+AF719","v":-40219.79},-45301.04,-43888.85,-40202.01,-44646.48,-42672.37,-45634.47,-47146.239999999998,-48705.52,0,0,-37106.589999999997,null,null,{"$f":"SUM(G211:R211)","v":-435523.36},{"$f":"SUM(T211:AE211)","v":-435523.36},{"$f":"SUM(AF211:AQ211)","v":-435523.36}]
[null,811,null,null,"Total",null,{"$f":"SUM(G210:G211)","v":-1255276.04},-1411247.46,-1367253.9500000002,-1292669.29,-1435578.01,-1372102.05,-1467346.27,-1515956.35,-1573063.56,-1566096.67,-1465563.59,-1194258.03,null,{"$f":"SUM(T210:T211)","v":-1255276.04},{"$f":"SUM(U210:U211)","v":-1411247.46},{"$f":"SUM(V210:V211)","v":-1367253.9500000002},-1292669.29,-1435578.01,-1372102.05,-1467346.27,-1515956.35,-1573063.56,-1566096.67,-1465563.59,-1194258.03,{"$f":"SUM(AF210:AF211)","v":-1255276.04},-1411247.46,-1367253.9500000002,-1292669.29,-1435578.01,-1372102.05,-1467346.27,-1515956.35,-1573063.56,-1566096.67,-1465563.59,-1194258.03,null,null,{"$f":"SUM(G212:R212)","v":-16916411.27},{"$f":"SUM(T212:AE212)","v":-16916411.27},{"$f":"SUM(AF212:AQ212)","v":-16916411.27}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,2864579.68,2869074.72,3111048.25,2967621.92,2951265.47,2860530.68,3000359.49,2707522.21,2823924.54,3709572.54,3243372.84,3480629.44,null,{"$f":"T468+T722","v":3099324.2568114996},{"$f":"U468+U722","v":3104187.6532129357},{"$f":"V468+V722","v":3365990.2612085715},{"$f":"W468+W722","v":3210810.5303956894},3193113.7134440579,3094943.4521847526,3246230.8559389003,2929396.3508492382,3055337.5377665376,4013562.0020958348,3509158.4943783456,3850295.3885338008,{"$f":"AF468+AF722","v":3027776.1389733204},3032527.263527737,3288286.1399563877,3136688.7441127803,3119400.4594216351,3023496.4655286269,3171291.3889566381,2861771.030638013,2984804.8564224993,3920908.6417881213,3428149.324422399,3722677.588931561,null,null,{"$f":"SUM(G214:R214)","v":36589501.780000001},{"$f":"SUM(T214:AE214)","v":39672350.496820159},{"$f":"SUM(AF214:AQ214)","v":38717778.04267972}]
[null,814,null,null,"Wyoming",null,113470.83,113590.1,136993.85,115419.2,110403.81,98510.85,111899.21,103062.7,92887.34,136839.17000000001,166699.93,131821.72,null,{"$f":"T469+T723","v":122769.45840079896},{"$f":"U469+U723","v":122898.50225553647},{"$f":"V469+V723","v":148220.12643020498},124877.49206605344,119451.10438590001,106583.54839831828,121069.0483816613,111508.41022599398,100499.20692473005,148052.77082149536,180360.53954616445,142624.15432989932,{"$f":"AF469+AF723","v":119935.31684323684},120061.38171153729,144798.45441621306,121994.68640348293,116693.56726350305,104123.05970835479,118274.16090864845,108934.23075533567,98179.175684406859,144634.96222346794,176196.90384123748,139331.66572431391,null,null,{"$f":"SUM(G215:R215)","v":1431598.7099999997},{"$f":"SUM(T215:AE215)","v":1548914.3621667565},{"$f":"SUM(AF215:AQ215)","v":1513157.5654837382}]
[null,815,null,null,"Total",null,{"$f":"SUM(G214:G215)","v":2978050.5100000002},2982664.8200000003,3248042.1,3083041.12,3061669.2800000003,2959041.5300000003,3112258.7,2810584.91,2916811.88,3846411.71,3410072.77,3612451.16,null,{"$f":"SUM(T214:T215)","v":3222093.7152122986},{"$f":"SUM(U214:U215)","v":3227086.1554684723},{"$f":"SUM(V214:V215)","v":3514210.3876387766},3335688.0224617431,3312564.8178299577,3201527.0005830708,3367299.9043205613,3040904.7610752322,3155836.7446912676,4161614.7729173303,3689519.0339245098,3992919.5428637001,{"$f":"SUM(AF214:AF215)","v":3147711.4558165572},3152588.6452392745,3433084.5943726008,3258683.4305162635,3236094.0266851382,3127619.5252369819,3289565.5498652863,2970705.2613933487,3082984.0321069062,4065543.6040115892,3604346.2282636366,3862009.2546558748,null,null,{"$f":"SUM(G216:R216)","v":38021100.49000001},{"$f":"SUM(T216:AE216)","v":41221264.858986914},{"$f":"SUM(AF216:AQ216)","v":40230935.608163461}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,51992.52,26552.85,26452.6,40712.339999999997,26606.57,26678.07,26580.28,26580.28,25465.96,25465.96,36232.89,32943.089999999997,null,{"$f":"T472+T726","v":53500.303079999991},{"$f":"U472+U726","v":27322.882649999996},{"$f":"V472+V726","v":27219.725399999996},{"$f":"W472+W726","v":41892.997859999996},27378.160529999997,27451.734029999996,27351.108119999997,27351.108119999997,26204.472839999999,26204.472839999999,37283.643809999994,33898.439609999994,{"$f":"AF472+AF726","v":54837.810656999987},28005.954716249995,27900.218534999993,42940.322806499993,28062.614543249994,28138.027380749994,28034.885822999993,28034.885822999993,26859.584660999997,26859.584660999997,38215.734905249992,34745.900600249988,null,null,{"$f":"SUM(G218:R218)","v":372263.41000000003},{"$f":"SUM(T218:AE218)","v":383059.04888999992},{"$f":"SUM(AF218:AQ218)","v":392635.52511224989}]
[null,818,null,null,"Wyoming",null,1724.31,880.61,877.29,1306.8,854.02,856.32,853.18,853.18,817.41,817.41,1163.01,1057.42,null,{"$f":"T473+T727","v":1774.3149899999999},{"$f":"U473+U727","v":906.1476899999999},{"$f":"V473+V727","v":902.73140999999987},1344.6971999999998,878.78657999999996,881.15328,877.92221999999992,877.92221999999992,841.11488999999995,841.11488999999995,1196.7372899999998,1088.08518,{"$f":"AF473+AF727","v":1818.6728647499997},928.80138224999985,925.29969524999979,1378.3146299999996,900.75624449999987,903.18211199999996,899.87027549999982,899.87027549999982,862.14276224999992,862.14276224999992,1226.6557222499996,1115.2873095,null,null,{"$f":"SUM(G219:R219)","v":12060.960000000001},{"$f":"SUM(T219:AE219)","v":12410.727840000001},{"$f":"SUM(AF219:AQ219)","v":12720.996035999997}]
[null,819,null,null,"Total",null,{"$f":"SUM(G218:G219)","v":53716.829999999994},27433.46,27329.89,42019.14,27460.59,27534.39,27433.46,27433.46,26283.37,26283.37,37395.9,34000.509999999995,null,{"$f":"SUM(T218:T219)","v":55274.61806999999},{"$f":"SUM(U218:U219)","v":28229.030339999998},{"$f":"SUM(V218:V219)","v":28122.456809999996},43237.695059999998,28256.947109999997,28332.887309999995,28229.030339999998,28229.030339999998,27045.587729999999,27045.587729999999,38480.381099999991,34986.524789999996,{"$f":"SUM(AF218:AF219)","v":56656.483521749986},28934.756098499995,28825.518230249992,44318.637436499994,28963.370787749995,29041.209492749993,28934.756098499995,28934.756098499995,27721.727423249999,27721.727423249999,39442.39062749999,35861.187909749991,null,null,{"$f":"SUM(G220:R220)","v":384324.37},{"$f":"SUM(T220:AE220)","v":395469.77672999998},{"$f":"SUM(AF220:AQ220)","v":405356.52114824991}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,27278.560000000001,-40026.53,113485.22,45645.81,82652.600000000006,96114.95,28471.96,-13660.05,131751.65,21407.5,19714.25,-9804.5400000000009,null,{"$f":"T476+T730","v":27933.245440000002},{"$f":"U476+U730","v":-40987.166720000001},{"$f":"V476+V730","v":116208.86528},{"$f":"W476+W730","v":46741.309439999997},84636.262400000007,98421.708799999993,29155.287039999999,-13987.8912,134913.68959999998,21921.279999999999,20187.392,-10039.848960000001,{"$f":"AF476+AF730","v":28463.977103360001},-41765.922887679997,118416.83372031999,47629.394319359992,86244.351385600006,100291.72126719999,29709.237493759996,-14253.661132799998,137477.04970239996,22337.784319999995,20570.952447999996,-10230.60609024,null,null,{"$f":"SUM(G222:R222)","v":503031.38000000006},{"$f":"SUM(T222:AE222)","v":515104.13312000001},{"$f":"SUM(AF222:AQ222)","v":524891.11164927995}]
[null,822,null,null,"Wyoming",null,904.68,364.5,2682.73,1620.69,2927.37,2030.12,1150.57,690.64,3584.6,1097.25,507.03,-240.01,null,{"$f":"T477+T731","v":926.39231999999993},{"$f":"U477+U731","v":373.24799999999999},{"$f":"V477+V731","v":2747.1155200000003},1659.5865600000002,2997.6268799999998,2078.8428800000002,1178.1836799999999,707.21536000000003,3670.6304,1123.5840000000001,519.19871999999998,-245.77024,{"$f":"AF477+AF731","v":943.99377407999987},380.33971199999996,2799.31071488,1691.11870464,3054.5817907199994,2118.3408947200001,1200.5691699199997,720.65245183999991,3740.3723775999997,1144.932096,529.06349567999996,-250.43987455999996,null,null,{"$f":"SUM(G223:R223)","v":17320.170000000002},{"$f":"SUM(T223:AE223)","v":17735.854080000001},{"$f":"SUM(AF223:AQ223)","v":18072.835307519996}]
[null,823,null,null,"Total",null,{"$f":"SUM(G222:G223)","v":28183.24},-39662.03,116167.95,47266.5,85579.97,98145.069999999992,29622.53,-12969.41,135336.25,22504.75,20221.28,-10044.550000000001,null,{"$f":"SUM(T222:T223)","v":28859.637760000001},{"$f":"SUM(U222:U223)","v":-40613.918720000001},{"$f":"SUM(V222:V223)","v":118955.9808},48400.896000000001,87633.889280000003,100500.55167999999,30333.470719999998,-13280.67584,138584.31999999998,23044.863999999998,20706.59072,-10285.619200000001,{"$f":"SUM(AF222:AF223)","v":29407.970877440002},-41385.583175679996,121216.1444352,49320.513023999993,89298.933176320003,102410.06216191998,30909.806663679996,-13533.008680959998,141217.42207999996,23482.716415999996,21100.015943679995,-10481.0459648,null,null,{"$f":"SUM(G224:R224)","v":520351.55},{"$f":"SUM(T224:AE224)","v":532839.98720000009},{"$f":"SUM(AF224:AQ224)","v":542963.94695679995}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,312361.24,203341.94,-319740.48,13247.38,59554.05,89389.55,-56518.38,-87895.52,129085.36,113357.29,109893.8,1053635.05,null,{"$f":"T480+T734","v":345545.99316806399},{"$f":"U480+U734","v":224944.65897888254},{"$f":"V480+V734","v":-353709.19169623445},{"$f":"W480+W734","v":14654.760235215956},65880.975995711065,98886.15128303472,-62522.80132243695,-97233.397951114021,142799.1799643806,125400.18523389856,121568.73965544699,1165571.5343841405,{"$f":"AF480+AF734","v":334150.6077035754},217526.45373870319,-342044.60098645044,14171.476837139558,63708.358945908636,95625.092456570914,-60460.929862557852,-94026.843479113377,138089.96112845113,121264.74892061007,117559.65641849537,1127133.4185230122,null,null,{"$f":"SUM(G226:R226)","v":1619711.28},{"$f":"SUM(T226:AE226)","v":1791786.7879289896},{"$f":"SUM(AF226:AQ226)","v":1732697.4003443448}]
[null,826,null,null,"Wyoming",null,16704.12,9927.4699999999993,-16653.04,437.87,2640.86,4370.83,-2676.75,-6778.02,5359.81,4740.53,6393.59,12346.22,null,{"$f":"T481+T735","v":18478.738704579737},{"$f":"U481+U735","v":10982.148363850009},{"$f":"V481+V735","v":-18422.232047956702},484.38860093044889,2921.4206971319927,4835.1799132272918,-2961.1235927114876,-7498.1058873149614,5929.2275496221018,5244.1562435627493,7072.8346655923197,13657.862453649544,{"$f":"AF481+AF735","v":17869.348479835229},10619.980038045096,-17814.705294779687,468.41447612118759,2825.0783415383553,4675.725774007743,-2863.4719185086642,-7250.8340088129644,5733.6940033779492,5071.214918781312,6839.5873441516069,13207.454663203529,null,null,{"$f":"SUM(G227:R227)","v":36813.49},{"$f":"SUM(T227:AE227)","v":40724.495664163042},{"$f":"SUM(AF227:AQ227)","v":39381.486816960693}]
[null,827,null,null,"Total",null,{"$f":"SUM(G226:G227)","v":329065.36},213269.41,-336393.51999999996,13685.25,62194.91,93760.38,-59195.13,-94673.540000000008,134445.17000000001,118097.81999999999,116287.39,1065981.27,null,{"$f":"SUM(T226:T227)","v":364024.73187264369},{"$f":"SUM(U226:U227)","v":235926.80734273256},{"$f":"SUM(V226:V227)","v":-372131.42374419118},15139.148836146405,68802.39669284306,103721.33119626201,-65483.92491514844,-104731.50383842898,148728.4075140027,130644.3414774613,128641.57432103931,1179229.39683779,{"$f":"SUM(AF226:AF227)","v":352019.9561834106},228146.43377674828,-359859.30628123012,14639.891313260747,66533.437287446985,100300.81823057866,-63324.401781066517,-101277.67748792634,143823.65513182909,126335.96383939139,124399.24376264698,1140340.8731862158,null,null,{"$f":"SUM(G228:R228)","v":1656524.77},{"$f":"SUM(T228:AE228)","v":1832511.2835931524},{"$f":"SUM(AF228:AQ228)","v":1772078.8871613056}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"T484+T738","v":0},{"$f":"U484+U738","v":0},{"$f":"V484+V738","v":0},{"$f":"W484+W738","v":0},0,0,7998,0,0,0,0,0,{"$f":"AF484+AF738","v":0},0,0,0,0,0,8093.9759999999997,0,0,0,0,0,null,null,{"$f":"SUM(G230:R230)","v":7750},{"$f":"SUM(T230:AE230)","v":7998},{"$f":"SUM(AF230:AQ230)","v":8093.9759999999997}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T485+T739","v":0},{"$f":"U485+U739","v":0},{"$f":"V485+V739","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF485+AF739","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G231:R231)","v":0},{"$f":"SUM(T231:AE231)","v":0},{"$f":"SUM(AF231:AQ231)","v":0}]
[null,831,null,null,"Total",null,{"$f":"SUM(G230:G231)","v":0},0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"SUM(T230:T231)","v":0},{"$f":"SUM(U230:U231)","v":0},{"$f":"SUM(V230:V231)","v":0},0,0,0,7998,0,0,0,0,0,{"$f":"SUM(AF230:AF231)","v":0},0,0,0,0,0,8093.9759999999997,0,0,0,0,0,null,null,{"$f":"SUM(G232:R232)","v":7750},{"$f":"SUM(T232:AE232)","v":7998},{"$f":"SUM(AF232:AQ232)","v":8093.9759999999997}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T488+T742","v":0},{"$f":"U488+U742","v":0},{"$f":"V488+V742","v":0},{"$f":"W488+W742","v":0},0,0,0,0,0,0,0,0,{"$f":"AF488+AF742","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G234:R234)","v":0},{"$f":"SUM(T234:AE234)","v":0},{"$f":"SUM(AF234:AQ234)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T489+T743","v":0},{"$f":"U489+U743","v":0},{"$f":"V489+V743","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF489+AF743","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G235:R235)","v":0},{"$f":"SUM(T235:AE235)","v":0},{"$f":"SUM(AF235:AQ235)","v":0}]
[null,835,null,null,"Total",null,{"$f":"SUM(G234:G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T234:T235)","v":0},{"$f":"SUM(U234:U235)","v":0},{"$f":"SUM(V234:V235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF234:AF235)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G236:R236)","v":0},{"$f":"SUM(T236:AE236)","v":0},{"$f":"SUM(AF236:AQ236)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,261459.33,209057.51,230921.08,212333.84,176368.18,183074.71,213634.09,173280.87,190437.32,178776.87,222460.42,315883.48,null,{"$f":"T492+T746","v":271378.28558142256},{"$f":"U492+U746","v":216988.50315160339},{"$f":"V492+V746","v":239681.5091471799},{"$f":"W492+W746","v":220389.12694421763},183059.04141770629,190019.99635322293,221738.70439409191,179854.60845729758,197661.92092789637,185559.10964130773,230899.87796313569,327867.11893545196,{"$f":"AF492+AF746","v":271828.72706304741},217348.6669084263,240079.33940786941,220754.93515419311,183362.88807833486,190335.3970070089,222106.7526715245,180153.13630795811,197990.00586782742,185867.10598706082,231283.13221987872,328411.32220695895,null,null,{"$f":"SUM(G238:R238)","v":2567687.6999999997},{"$f":"SUM(T238:AE238)","v":2665097.8029145333},{"$f":"SUM(AF238:AQ238)","v":2669521.4088800885}]
[null,838,null,null,"Wyoming",null,3305.64,3078.76,5782.49,2719.07,1194.56,1754.63,1778.61,3649.16,1500.19,1689.65,1309.43,4904.5600000000004,null,{"$f":"T493+T747","v":3431.0457230551829},{"$f":"U493+U747","v":3195.5585999423338},{"$f":"V493+V747","v":6001.859725532534},2822.223077584872,1239.8778992669495,1821.1952169759309,1846.0849437576924,3787.5978057937505,1557.1025529912984,1753.7500774313569,1359.1057105855896,5090.6237858531267,{"$f":"AF493+AF747","v":3436.7406714026692},3200.8626799916756,6011.8217848825707,2826.9074845993077,1241.9358842556273,1824.2180891637522,1849.149128629706,3793.8845695404716,1559.6870765817121,1756.6610022372431,1361.3615933237731,5099.0733495887862,null,null,{"$f":"SUM(G239:R239)","v":32666.75},{"$f":"SUM(T239:AE239)","v":33906.025118770616},{"$f":"SUM(AF239:AQ239)","v":33962.303314197292}]
[null,839,null,null,"Total",null,{"$f":"SUM(G238:G239)","v":264764.96999999997},212136.27000000002,236703.56999999998,215052.91,177562.74,184829.34,215412.69999999998,176930.03,191937.51,180466.52,223769.85,320788.03999999998,null,{"$f":"SUM(T238:T239)","v":274809.33130447776},{"$f":"SUM(U238:U239)","v":220184.06175154573},{"$f":"SUM(V238:V239)","v":245683.36887271242},223211.3500218025,184298.91931697325,191841.19157019886,223584.78933784959,183642.20626309133,199219.02348088767,187312.85971873908,232258.98367372129,332957.74272130511,{"$f":"SUM(AF238:AF239)","v":275265.46773445007},220549.52958841796,246091.16119275198,223581.84263879241,184604.82396259048,192159.61509617264,223955.90180015421,183947.02087749858,199549.69294440912,187623.76698929805,232644.49381320248,333510.39555654774,null,null,{"$f":"SUM(G240:R240)","v":2600354.4500000002},{"$f":"SUM(T240:AE240)","v":2699003.8280333048},{"$f":"SUM(AF240:AQ240)","v":2703483.7121942854}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,null,{"$f":"T496+T750","v":8034.12},{"$f":"U496+U750","v":8034.12},{"$f":"V496+V750","v":8034.12},{"$f":"W496+W750","v":8034.12},8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,{"$f":"AF496+AF750","v":8267.1094799999992},8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,null,null,{"$f":"SUM(G242:R242)","v":92880},{"$f":"SUM(T242:AE242)","v":96409.439999999988},{"$f":"SUM(AF242:AQ242)","v":99205.31375999999}]
[null,842,null,null,"Wyoming",null,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,null,{"$f":"T497+T751","v":8552.517960000001},{"$f":"U497+U751","v":8552.517960000001},{"$f":"V497+V751","v":8552.517960000001},8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,{"$f":"AF497+AF751","v":8800.54098084},8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,null,null,{"$f":"SUM(G243:R243)","v":98873.04},{"$f":"SUM(T243:AE243)","v":102630.21551999998},{"$f":"SUM(AF243:AQ243)","v":105606.49177008}]
[null,843,null,null,"Total",null,{"$f":"SUM(G242:G243)","v":15979.42},15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,null,{"$f":"SUM(T242:T243)","v":16586.63796},{"$f":"SUM(U242:U243)","v":16586.63796},{"$f":"SUM(V242:V243)","v":16586.63796},16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,{"$f":"SUM(AF242:AF243)","v":17067.650460839999},17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,null,null,{"$f":"SUM(G244:R244)","v":191753.04000000004},{"$f":"SUM(T244:AE244)","v":199039.65551999994},{"$f":"SUM(AF244:AQ244)","v":204811.80553007999}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,80045.649999999994,81404.800000000003,75873.97,63136.67,62678.68,69791.210000000006,45053.96,68536.17,58559.13,102206.78,33045.53,68494.429999999993,null,{"$f":"T500+T754","v":86533.64148635036},{"$f":"U500+U754","v":88002.955544343204},{"$f":"V500+V754","v":82023.831627653766},{"$f":"W500+W754","v":68254.127069016409},67759.015311358962,75448.041774145022,48705.747560053176,74091.276210856711,63305.560779037769,110491.01179132515,35723.990569711605,74046.153031825233,{"$f":"AF500+AF754","v":84198.921884848023},85628.593137187068,79810.788882635141,66412.59762897082,65930.84422658055,73412.417027521486,47391.642876821759,72092.257656932823,61597.546056714644,107509.91072371637,34760.139984039139,72048.351923148744,null,null,{"$f":"SUM(G246:R246)","v":808826.98000000021},{"$f":"SUM(T246:AE246)","v":874385.3527556773},{"$f":"SUM(AF246:AQ246)","v":850794.01200911647}]
[null,846,null,null,"Wyoming",null,2785.12,2595.64,2489.0500000000002,1436.92,2329.2800000000002,2738.38,1695.87,2999.09,1874.61,2375.58,2269.63,6188.61,null,{"$f":"T501+T755","v":3010.8641203671168},{"$f":"U501+U755","v":2806.0260762156404},{"$f":"V501+V755","v":2690.7965684781175},1553.3875997579703,2518.076628040702,2960.335673123926,1833.3264404431352,3242.1771682196168,2026.5539684758292,2568.1294116812619,2453.5917782748393,6690.2193815509381,{"$f":"AF501+AF755","v":2929.6295466390484},2730.3181322306323,2618.1975724787171,1511.4764491858812,2450.1376997743018,2880.4643814002411,1783.8624042263041,3154.7016563127277,1971.8765598699611,2498.8400350450934,2387.392682519383,6509.71401901027,null,null,{"$f":"SUM(G247:R247)","v":31777.780000000002},{"$f":"SUM(T247:AE247)","v":34353.48481462909},{"$f":"SUM(AF247:AQ247)","v":33426.611138692562}]
[null,847,null,null,"Total",null,{"$f":"SUM(G246:G247)","v":82830.76999999999},84000.44,78363.02,64573.59,65007.96,72529.590000000011,46749.83,71535.259999999995,60433.74,104582.36,35315.159999999996,74683.039999999994,null,{"$f":"SUM(T246:T247)","v":89544.505606717474},{"$f":"SUM(U246:U247)","v":90808.981620558843},{"$f":"SUM(V246:V247)","v":84714.628196131889},69807.514668774384,70277.091939399659,78408.377447268955,50539.074000496308,77333.453379076323,65332.114747513595,113059.14120300641,38177.582347986441,80736.372413376172,{"$f":"SUM(AF246:AF247)","v":87128.551431487067},88358.911269417702,82428.98645511386,67924.0740781567,68380.981926354856,76292.881408921734,49175.505281048063,75246.959313245548,63569.422616584605,110008.75075876147,37147.532666558523,78558.06594215901,null,null,{"$f":"SUM(G248:R248)","v":840604.76},{"$f":"SUM(T248:AE248)","v":908738.83757030638},{"$f":"SUM(AF248:AQ248)","v":884220.62314780906}]
[null,{"$f":"+B248+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G202:G248)/2","v":3260645.2499999995},2768337.2600000002,2859499.9999999995,2941633.3299999996,2463041.5399999996,2688751.7500000005,2696480.9400000009,2172253.6399999997,3395496.86,3394334.4700000007,3271157.1999999997,{"$f":"SUM(R202:R248)/2","v":4960578.9499999993},null,{"$f":"SUM(T202:T248)/2","v":3630042.4370508888},{"$f":"SUM(U202:U248)/2","v":3115987.7831399669},{"$f":"SUM(V202:V248)/2","v":3187711.7082284791},3280484.6415999238,2784829.8537048516,3015575.3729633125,3026768.9204093707,2468749.2941206726,3797168.1287508858,3802152.2036184343,3657664.9815340489,5562369.3209064389,{"$f":"SUM(AF202:AF248)/2","v":3523626.1014555893},3012363.863745437,3097652.6468399824,3184768.9867529748,2688308.3746258328,2922315.5849813763,2934337.422775662,2383758.8541119001,3686452.2118326821,3681196.6656384757,3546052.5058413721,5369967.0528075229,null,null,{"$f":"SUM(G251:R251)","v":36872211.189999998},{"$f":"SUM(T251:AE251)","v":41329504.646027274},{"$f":"SUM(AF251:AQ251)","v":40030800.271408811}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G246+G242+G238+G234+G230+G226+G222+G218+G214+G210+G206+G202","v":3125611.37},2651015.0700000003,2734300.05,2826091.9699999997,2356423.6800000002,2592300.6100000003,2594901.2100000004,2084673.01,3298891.29,3218169.22,3060918.9099999997,4799667.5200000005,null,{"$f":"+T246+T242+T238+T234+T230+T226+T222+T218+T214+T210+T206+T202","v":3480735.6139381626},{"$f":"+U246+U242+U238+U234+U230+U226+U222+U218+U214+U210+U206+U202","v":2985427.1908516306},{"$f":"+V246+V242+V238+V234+V230+V226+V222+V218+V214+V210+V206+V202","v":3049612.5443586279},3152640.9351819279,2666186.7046154318,2908027.6686240803,2913621.7822015481,2370735.5927851996,3689296.7759053833,3611681.3159065982,3430392.0770609761,5385495.6750338292,{"$f":"+AF246+AF242+AF238+AF234+AF230+AF226+AF222+AF218+AF214+AF210+AF206+AF202","v":3378179.0414285231},2885423.1746007977,2962846.9906656924,3060142.3154389868,2572832.0251774928,2817688.0568948765,2824192.2816837137,2288410.1132932315,3581335.6521612536,3494696.3481536587,3323521.2157787476,5197423.8947026841,null,null,{"$f":"SUM(G252:R252)","v":35342963.910000004},{"$f":"SUM(T252:AE252)","v":39643853.876463398},{"$f":"SUM(AF252:AQ252)","v":38386691.109979659}]
[null,852,null,"Total Wyoming Distribution",null,null,135033.87999999998,117322.18999999999,125199.95,115541.35999999999,106617.86,96451.139999999985,101579.73000000001,87580.62999999999,96605.57,176165.25,210238.28999999998,160911.43000000002,null,{"$f":"+T247+T243+T239+T235+T231+T227+T223+T219+T215+T211+T207+T203","v":149306.82311272618},{"$f":"+U247+U243+U239+U235+U231+U227+U223+U219+U215+U211+U207+U203","v":130560.59228833692},{"$f":"+V247+V243+V239+V235+V231+V227+V223+V219+V215+V211+V207+V203","v":138099.16386985127},127843.70641799638,118643.14908941954,107547.70433923259,113147.13820782369,98013.701335473655,107871.35284550241,190470.88771183515,227272.90447307276,176873.64587260943,{"$f":"+AF247+AF243+AF239+AF235+AF231+AF227+AF223+AF219+AF215+AF211+AF207+AF203","v":145447.06002706528},126940.6891446372,134805.6561742897,124626.67131398739,115476.3494483394,104627.52808650133,110145.14109194826,95348.740818667822,105116.55967142779,186500.31748481659,222531.29006262287,172543.15810483866,null,null,{"$f":"SUM(G253:R253)","v":1529247.28},{"$f":"SUM(T253:AE253)","v":1685650.7695638801},{"$f":"SUM(AF253:AQ253)","v":1644109.1614291421}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G116+G169+G197+G251","v":14767082.770000001},13198919.189999999,12730271.35,12323128.85,10657480.759999998,9830539.6400000006,10121003.210000001,9744686.4600000009,9183083.4699999988,11928451.260000002,13514393.560000001,16586990.620000001,null,{"$f":"T13+T116+T169+T197+T251","v":15851253.053353464},{"$f":"U13+U116+U169+U197+U251","v":14197413.312571738},{"$f":"V13+V116+V169+V197+V251","v":13686151.327723704},13260128.257048095,11505698.359856969,10643092.558560366,10952738.378985755,10541484.926610345,10085426.734754741,12896267.066094004,14557879.136847474,18058335.637545697,{"$f":"AF13+AF116+AF169+AF197+AF251","v":15670558.235977853},13945410.771245722,13472220.873343421,13035459.533679962,11275495.695948835,10423622.483559268,10724650.237908196,10325611.875133177,9848539.9367014896,12642982.171410564,14333302.052281739,17744051.410001926,null,null,{"$f":"SUM(G254:R254)","v":144586031.14000002},{"$f":"SUM(T254:AE254)","v":156235868.74995238},{"$f":"SUM(AF254:AQ254)","v":153441905.27719218}]
[]
[null,1]
[null,2,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - LABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G264*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T264*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G264:R264)","v":0},{"$f":"SUM(T264:AE264)","v":0},{"$f":"SUM(AF264:AQ264)","v":0},{"$f":"+'Labor Forecast'!G15","v":0.10682120295498179},{"$f":"'Labor Forecast'!H15","v":-3.33940583586625E-2}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G264:G266)","v":0},{"$f":"SUM(H264:H266)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T264:T266)","v":0},0,0,{"$f":"SUM(W264:W266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF264:AF266)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G267:R267)","v":0},{"$f":"SUM(T267:AE267)","v":0},{"$f":"SUM(AF267:AQ267)","v":0}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,171310.7304401914,188411.42157396447,204879.0244890296,187915.39175239956,186662.09970322598,208759.77226390276,186729.37138295497,178385.33381547985,188324.6001779837,113372.39699974036,192790.99153163462,212864.15757224939,null,{"$f":"G272*(1+$AW$264)","v":189610.34874490925},208537.75627695356,226764.4483451909,207988.73995314754,206601.56973962733,231059.7422657409,206676.02746110977,197440.66976317539,208441.6605150119,125482.9728291424,213385.15716592752,235602.56295011585,{"$f":"T272*(1+$AX$264)","v":183278.48969351541},201573.83427385642,219191.86312348169,201043.15183320746,199702.30486275093,223343.71974818123,199774.27613873692,190847.32451473051,201480.94753939708,121292.58711146755,206259.36077465618,227734.83721350922,null,null,{"$f":"SUM(G272:R272)","v":2220405.2917027567},{"$f":"SUM(T272:AE272)","v":2457591.6560100517},{"$f":"SUM(AF272:AQ272)","v":2375522.6968274903}]
[null,628,null,null,"Wyoming",null,13649.272085964825,12852.751044503646,14879.055386180815,12267.158467757516,12026.135616749787,13098.185571247916,13844.577990864054,16890.658392238634,10990.874065196636,11262.823273138143,11758.996537917003,15206.392800479953,null,15107.303749647441,14225.697372358423,16468.453981366449,13577.551092122765,13310.78189023075,14497.349510496202,15323.472466252217,18694.938840399223,12164.932454367652,12465.931603844125,13015.106693640762,16830.757972033196,14602.809566589673,13750.643604113215,15918.50546803575,13124.141558584695,12866.280862988957,14013.224174896764,14811.759532456832,18070.638961751305,11758.695990057311,12049.64355637026,12580.479461169103,16268.710658094595,null,null,{"$f":"SUM(G273:R273)","v":158726.88123223893},{"$f":"SUM(T273:AE273)","v":175682.27762675923},{"$f":"SUM(AF273:AQ273)","v":169815.53339510845}]
[null,629,null,null,"Total",null,{"$f":"SUM(G272:G273)","v":184960.00252615623},{"$f":"SUM(H272:H273)","v":201264.17261846812},{"$f":"SUM(I272:I273)","v":219758.07987521042},{"$f":"SUM(J272:J273)","v":200182.55022015708},{"$f":"SUM(K272:K273)","v":198688.23531997576},{"$f":"SUM(L272:L273)","v":221857.95783515068},{"$f":"SUM(M272:M273)","v":200573.94937381902},{"$f":"SUM(N272:N273)","v":195275.99220771849},{"$f":"SUM(O272:O273)","v":199315.47424318033},{"$f":"SUM(P272:P273)","v":124635.22027287851},{"$f":"SUM(Q272:Q273)","v":204549.98806955162},{"$f":"SUM(R272:R273)","v":228070.55037272934},null,{"$f":"SUM(T272:T273)","v":204717.65249455668},222763.45364931197,243232.90232655735,{"$f":"SUM(W272:W273)","v":221566.29104527031},219912.35162985808,245557.0917762371,221999.49992736199,216135.60860357463,220606.59296937956,137948.90443298651,226400.26385956828,252433.32092214905,{"$f":"SUM(AF272:AF273)","v":197881.29926010509},215324.47787796965,235110.36859151744,214167.29339179216,212568.58572573989,237356.94392307801,214586.03567119376,208917.96347648182,213239.64352945439,133342.23066783781,218839.84023582528,244003.54787160381,null,null,{"$f":"SUM(G274:R274)","v":2379132.1729349955},{"$f":"SUM(T274:AE274)","v":2633273.9336368111},{"$f":"SUM(AF274:AQ274)","v":2545338.2302225991}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,97798.098575801079,78933.259044847495,95165.959224765626,95007.596048202686,107371.20742145888,100707.86034171737,98024.572483050681,109180.57667365519,99667.715222284518,109071.08728305955,105909.89513120618,131880.53147044769,null,{"$f":"G277*(1+$AW$264)","v":108245.00911237804},87365.0047291753,105331.70146951983,105156.42174793266,118840.72896094798,111465.59513044193,108495.67523483795,120843.37721325365,110314.3404581035,120722.19203424378,117223.3175339576,145968.16848846324,{"$f":"T277*(1+$AX$264)","v":104630.26896104534},84447.532662744401,101814.24848362948,101644.82206329408,114872.15472264009,107743.30654167291,104872.56432438327,116807.9264223364,106630.49693504823,116690.78810826658,113308.7552272326,141093.69895145242,null,null,{"$f":"SUM(G277:R277)","v":1228718.3589204971},{"$f":"SUM(T277:AE277)","v":1359971.5321132552},{"$f":"SUM(AF277:AQ277)","v":1314556.5634037459}]
[null,633,null,null,"Wyoming",null,2884.6007259281323,2357.4298890768259,2825.9734571426816,2799.3313933373283,3151.9377986089239,2965.5006291356258,2886.7445283596462,3194.4047246377449,2926.2657716581452,3210.0495729165559,3106.6479266302194,3894.110744965612,null,3192.7372455165892,2609.2533857100416,3127.8473413535116,3098.3593402432671,3488.6315858956063,3282.2789737036487,3195.1100515027351,3535.6348800486262,3238.8530015526562,3552.9509298406279,3438.5037953104593,4310.0843391827584,3086.1187916159329,2522.1198258751028,3023.3958246993652,2994.8925476190766,3372.1320191243353,3172.6703581063784,3088.4123599805039,3417.5656825293595,3130.6945554036774,3434.3034791440659,3323.6781989033793,4166.1531312293318,null,null,{"$f":"SUM(G278:R278)","v":36202.997162397442},{"$f":"SUM(T278:AE278)","v":40070.244869860529},{"$f":"SUM(AF278:AQ278)","v":38732.136774230501}]
[null,634,null,null,"Total",null,{"$f":"SUM(G277:G278)","v":100682.69930172921},{"$f":"SUM(H277:H278)","v":81290.688933924321},{"$f":"SUM(I277:I278)","v":97991.932681908307},{"$f":"SUM(J277:J278)","v":97806.927441540014},{"$f":"SUM(K277:K278)","v":110523.1452200678},{"$f":"SUM(L277:L278)","v":103673.360970853},{"$f":"SUM(M277:M278)","v":100911.31701141033},{"$f":"SUM(N277:N278)","v":112374.98139829293},{"$f":"SUM(O277:O278)","v":102593.98099394266},{"$f":"SUM(P277:P278)","v":112281.1368559761},{"$f":"SUM(Q277:Q278)","v":109016.5430578364},{"$f":"SUM(R277:R278)","v":135774.6422154133},null,{"$f":"SUM(T277:T278)","v":111437.74635789463},89974.258114885335,108459.54881087334,{"$f":"SUM(W277:W278)","v":108254.78108817592},122329.36054684359,114747.87410414558,111690.78528634069,124379.01209330228,113553.19345965616,124275.14296408441,120661.82132926806,150278.25282764601,{"$f":"SUM(AF277:AF278)","v":107716.38775266128},86969.652488619497,104837.64430832885,104639.71461091316,118244.28674176442,110915.97689977929,107960.97668436378,120225.49210486576,109761.19149045191,120125.09158741066,116632.43342613598,145259.85208268175,null,null,{"$f":"SUM(G279:R279)","v":1264921.3560828944},{"$f":"SUM(T279:AE279)","v":1400041.7769831163},{"$f":"SUM(AF279:AQ279)","v":1353288.7001779762}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G282*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T282*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G282:R282)","v":0},{"$f":"SUM(T282:AE282)","v":0},{"$f":"SUM(AF282:AQ282)","v":0}]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G283:R283)","v":0},{"$f":"SUM(T283:AE283)","v":0},{"$f":"SUM(AF283:AQ283)","v":0}]
[null,639,null,null,"Total",null,{"$f":"SUM(G282:G283)","v":0},{"$f":"SUM(H282:H283)","v":0},{"$f":"SUM(I282:I283)","v":0},{"$f":"SUM(J282:J283)","v":0},{"$f":"SUM(K282:K283)","v":0},{"$f":"SUM(L282:L283)","v":0},{"$f":"SUM(M282:M283)","v":0},{"$f":"SUM(N282:N283)","v":0},{"$f":"SUM(O282:O283)","v":0},{"$f":"SUM(P282:P283)","v":0},{"$f":"SUM(Q282:Q283)","v":0},{"$f":"SUM(R282:R283)","v":0},null,{"$f":"SUM(T282:T283)","v":0},0,0,{"$f":"SUM(W282:W283)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF282:AF283)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G284:R284)","v":0},{"$f":"SUM(T284:AE284)","v":0},{"$f":"SUM(AF284:AQ284)","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G287*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T287*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0}]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G288:R288)","v":0},{"$f":"SUM(T288:AE288)","v":0},{"$f":"SUM(AF288:AQ288)","v":0}]
[null,644,null,null,"Total",null,{"$f":"SUM(G287:G288)","v":0},{"$f":"SUM(H287:H288)","v":0},{"$f":"SUM(I287:I288)","v":0},{"$f":"SUM(J287:J288)","v":0},{"$f":"SUM(K287:K288)","v":0},{"$f":"SUM(L287:L288)","v":0},{"$f":"SUM(M287:M288)","v":0},{"$f":"SUM(N287:N288)","v":0},{"$f":"SUM(O287:O288)","v":0},{"$f":"SUM(P287:P288)","v":0},{"$f":"SUM(Q287:Q288)","v":0},{"$f":"SUM(R287:R288)","v":0},null,{"$f":"SUM(T287:T288)","v":0},0,0,{"$f":"SUM(W287:W288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF287:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,256523.93200678521,207556.42181218465,321973.79390252259,376437.00255528698,437024.09342045209,285515.36608172377,370775.39917995984,367524.20686467568,345794.84434304468,390966.03546737437,295225.7688554888,349459.74342771078,null,{"$f":"G292*(1+$AW$264)","v":283926.12701049197},229727.84847119384,356367.42188716942,416648.45600501029,483707.53279993508,316014.4609487055,410382.07334647671,406783.58475703589,382733.06559139938,432729.49769053934,326762.14062794152,386789.45360499813,{"$f":"T292*(1+$AX$264)","v":274444.68135555455},222056.30329273682,344466.86740354321,402734.87315013236,467554.57522108941,305461.45559760317,396677.75043979555,393199.42998831352,369952.05526325037,418278.90359114675,315850.22663441056,373872.98401879764,null,null,{"$f":"SUM(G292:R292)","v":4004776.6079172092},{"$f":"SUM(T292:AE292)","v":4432571.6627408974},{"$f":"SUM(AF292:AQ292)","v":4284550.1059563737}]
[null,648,null,null,"Wyoming",null,7858.317571204243,5884.3446934768872,9139.9614396436373,10744.658456287696,12391.533698433486,12350.585230905737,9957.0400654160767,12630.909347934823,12469.231021248794,8972.1635495113442,9552.5463639998925,7967.8132428014651,null,8697.7525073625511,6512.9174722358521,10116.303115588518,11892.415797928765,13715.212234557346,13669.889602469118,11020.663063074773,13980.158278896544,13801.209278862165,9930.5808529789847,10572.960857885599,8818.9446383181512,8407.2992525424834,6295.4247260828552,9778.4786989726363,11495.279770747251,13257.205636795097,13213.396511327792,10652.638397595298,13513.304057467734,13340.330890783727,9598.958456439188,10219.886785973513,8524.4442864043413,null,null,{"$f":"SUM(G293:R293)","v":119919.10468086408},{"$f":"SUM(T293:AE293)","v":132729.00770015837},{"$f":"SUM(AF293:AQ293)","v":128296.64747113192}]
[null,649,null,null,"Total",null,{"$f":"SUM(G292:G293)","v":264382.24957798945},{"$f":"SUM(H292:H293)","v":213440.76650566154},{"$f":"SUM(I292:I293)","v":331113.75534216623},{"$f":"SUM(J292:J293)","v":387181.66101157467},{"$f":"SUM(K292:K293)","v":449415.62711888558},{"$f":"SUM(L292:L293)","v":297865.95131262951},{"$f":"SUM(M292:M293)","v":380732.43924537592},{"$f":"SUM(N292:N293)","v":380155.1162126105},{"$f":"SUM(O292:O293)","v":358264.07536429347},{"$f":"SUM(P292:P293)","v":399938.19901688572},{"$f":"SUM(Q292:Q293)","v":304778.31521948869},{"$f":"SUM(R292:R293)","v":357427.55667051225},null,{"$f":"SUM(T292:T293)","v":292623.87951785454},236240.76594342969,366483.72500275791,{"$f":"SUM(W292:W293)","v":428540.87180293904},497422.74503449246,329684.3505511746,421402.73640955146,420763.74303593242,396534.27487026155,442660.07854351832,337335.10148582712,395608.39824331627,{"$f":"SUM(AF292:AF293)","v":282851.98060809704},228351.72801881967,354245.34610251582,414230.1529208796,480811.7808578845,318674.85210893094,407330.38883739087,406712.73404578125,383292.38615403412,427877.86204758595,326070.11342038406,382397.42830520199,null,null,{"$f":"SUM(G294:R294)","v":4124695.7125980733},{"$f":"SUM(T294:AE294)","v":4565300.6704410547},{"$f":"SUM(AF294:AQ294)","v":4412846.7534275064}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,162800.39162375568,165864.18750257563,125343.55118058759,132184.01128576623,136333.3902879027,102243.43317319325,234227.35190906588,142430.82382290211,201087.66910058522,264022.78349556151,65326.656074572864,137359.36119537946,null,{"$f":"G297*(1+$AW$264)","v":180190.9252985474},183581.99953875141,138732.90010034727,146304.06638272665,150896.68704138749,113165.19969900104,259247.79940495215,157645.45576153358,222568.09581332305,292226.01483608008,72304.928061485101,152032.25339539774,{"$f":"T297*(1+$AX$264)","v":174173.61902342632},177451.45153255441,134100.04553812978,141418.37985183226,145857.63426819857,109386.15441608291,250590.46326226834,152381.03421185497,215135.64383295656,282467.40224272467,69890.37307418097,146955.27945311286,null,null,{"$f":"SUM(G297:R297)","v":1869223.6106518479},{"$f":"SUM(T297:AE297)","v":2068896.3253335326},{"$f":"SUM(AF297:AQ297)","v":1999807.4807073227}]
[null,653,null,null,"Wyoming",null,4906.2267470766674,4944.2336337199085,3775.2288884897425,3987.2664598997799,4034.6057305900613,3100.3620517969393,7083.6396701282065,4341.4024803396023,5917.7421357155545,7633.2128000326338,2169.5535074543295,4270.8666444632399,null,5430.3157901693039,5472.3826181643499,4178.5033797886153,4413.1910596483258,4465.5871681807548,3431.5464557658638,7840.3225809909318,4805.1563158012204,6549.8824694300729,8448.601773743485,2401.307822995801,4727.0857570851094,5248.975507766424,5289.6375536524392,4038.9661940720857,4265.8166998545021,4316.4630896808321,3316.953193161557,7578.5023911705812,4644.6926453688584,6331.1553120035451,8166.468673061996,2321.1184094175665,4569.2291794466073,null,null,{"$f":"SUM(G298:R298)","v":56164.340749706666},{"$f":"SUM(T298:AE298)","v":62163.883191763831},{"$f":"SUM(AF298:AQ298)","v":60087.978848656989}]
[null,654,null,null,"Total",null,{"$f":"SUM(G297:G298)","v":167706.61837083235},{"$f":"SUM(H297:H298)","v":170808.42113629554},{"$f":"SUM(I297:I298)","v":129118.78006907733},{"$f":"SUM(J297:J298)","v":136171.27774566601},{"$f":"SUM(K297:K298)","v":140367.99601849276},{"$f":"SUM(L297:L298)","v":105343.79522499019},{"$f":"SUM(M297:M298)","v":241310.99157919409},{"$f":"SUM(N297:N298)","v":146772.22630324171},{"$f":"SUM(O297:O298)","v":207005.41123630077},{"$f":"SUM(P297:P298)","v":271655.99629559414},{"$f":"SUM(Q297:Q298)","v":67496.209582027193},{"$f":"SUM(R297:R298)","v":141630.2278398427},null,{"$f":"SUM(T297:T298)","v":185621.24108871669},189054.38215691576,142911.40348013589,{"$f":"SUM(W297:W298)","v":150717.25744237498},155362.27420956825,116596.74615476691,267088.12198594306,162450.61207733481,229117.97828275312,300674.61660982354,74706.235884480906,156759.33915248286,{"$f":"SUM(AF297:AF298)","v":179422.59453119274},182741.08908620683,138139.01173220188,145684.19655168676,150174.09735787939,112703.10760924447,258168.96565343894,157025.72685722384,221466.7991449601,290633.87091578665,72211.49148359854,151524.50863255947,null,null,{"$f":"SUM(G299:R299)","v":1925387.9514015547},{"$f":"SUM(T299:AE299)","v":2131060.2085252972},{"$f":"SUM(AF299:AQ299)","v":2059895.4595559796}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,166774.84240094747,160227.19685578466,167455.27129312791,168095.34740200563,174099.95373883136,181397.59689484988,184880.79647305884,176932.24926550357,161664.59811467773,194452.74655811087,172147.70494212775,185629.92427170399,null,{"$f":"G302*(1+$AW$264)","v":184589.93168884417},177342.85877002424,185343.04481381265,186051.49462262343,192697.52023162,200774.70640830061,204629.98555558614,195832.36497357534,178933.80496052129,215224.42286334847,190536.72986998508,205459.13608684958,{"$f":"T302*(1+$AX$264)","v":178425.72473760537},171420.66099476602,179153.68835892799,179838.48015347918,186262.56799543573,194070.02414555851,197796.55987601064,189292.72754913286,172958.4790353321,208037.20592604036,184173.93519323808,198598.02170604494,null,null,{"$f":"SUM(G302:R302)","v":2093758.2282107295},{"$f":"SUM(T302:AE302)","v":2317416.000845091},{"$f":"SUM(AF302:AQ302)","v":2240028.0756715718}]
[null,658,null,null,"Wyoming",null,8805.6536566052237,9619.789756634651,11058.914381776762,15217.21830078357,9189.8261356747244,15129.879399936675,12592.872925131815,9847.4204250555777,13398.050772300747,18503.100572565105,24116.283285537647,16778.913285844639,null,9746.2841730087275,10647.387270612375,12240.240919414304,16842.739865301835,10171.49441843463,16746.071318001708,13938.058759653615,10899.333720863473,14829.246673049834,20479.624034123521,26692.413676901899,18571.25698731589,9420.816190555166,10291.827798730264,11831.489599827293,16280.292427320175,9831.8269402306141,16186.852035130036,13472.610412027276,10535.360734518421,14334.037944235006,19795.726273964534,25801.045656841878,17951.087347687746,null,null,{"$f":"SUM(G303:R303)","v":164257.92289784714},{"$f":"SUM(T303:AE303)","v":181804.15181668184},{"$f":"SUM(AF303:AQ303)","v":175732.97336106843}]
[null,659,null,null,"Total",null,{"$f":"SUM(G302:G303)","v":175580.49605755269},{"$f":"SUM(H302:H303)","v":169846.98661241931},{"$f":"SUM(I302:I303)","v":178514.18567490467},{"$f":"SUM(J302:J303)","v":183312.5657027892},{"$f":"SUM(K302:K303)","v":183289.77987450609},{"$f":"SUM(L302:L303)","v":196527.47629478655},{"$f":"SUM(M302:M303)","v":197473.66939819066},{"$f":"SUM(N302:N303)","v":186779.66969055915},{"$f":"SUM(O302:O303)","v":175062.64888697848},{"$f":"SUM(P302:P303)","v":212955.84713067597},{"$f":"SUM(Q302:Q303)","v":196263.9882276654},{"$f":"SUM(R302:R303)","v":202408.83755754863},null,{"$f":"SUM(T302:T303)","v":194336.21586185289},187990.24604063662,197583.28573322695,{"$f":"SUM(W302:W303)","v":202894.23448792528},202869.01465005463,217520.77772630233,218568.04431523976,206731.69869443882,193763.05163357113,235704.046897472,217229.14354688697,224030.39307416548,{"$f":"SUM(AF302:AF303)","v":187846.54092816054},181712.48879349628,190985.17795875529,196118.77258079936,196094.39493566635,210256.87618068853,211269.17028803792,199828.08828365128,187292.5169795671,227832.9322000049,209974.98085007997,216549.10905373268,null,null,{"$f":"SUM(G304:R304)","v":2258016.1511085765},{"$f":"SUM(T304:AE304)","v":2499220.1526617729},{"$f":"SUM(AF304:AQ304)","v":2415761.0490326402}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,174979.59223479187,134526.68116078674,149578.14874364142,132948.74518930321,117113.60367898122,130202.54955122441,142362.85832502521,144811.2785154497,120019.98035052676,150135.30238617564,165773.57238193948,208913.46331479127,null,{"$f":"G307*(1+$AW$264)","v":193671.12276988453},148896.98307192326,165556.26652821639,147150.49008177992,129623.81970636298,144110.94252209182,157570.23010741404,160280.19348791894,132840.6590302033,166172.93599307686,183481.70480192298,231229.85077956872,{"$f":"T307*(1+$AX$264)","v":187203.65799371933},143924.70852979066,160027.67090213086,142236.53802848316,125295.15430641595,139298.49329738723,152308.32064761917,154927.78735284565,128404.5703101455,160623.74727089377,177354.50604402067,223508.14764837097,null,null,{"$f":"SUM(G307:R307)","v":1771365.7758326367},{"$f":"SUM(T307:AE307)","v":1960585.1988803635},{"$f":"SUM(AF307:AQ307)","v":1895113.3023318229}]
[null,663,null,null,"Wyoming",null,3233.2694397094601,4094.5146071443742,5437.1000497775676,27676.171557299589,201.42971917282557,1659.6259479079308,3777.6682854742976,2158.1463620239228,2198.4547902758641,3249.3764587067126,6638.6979752364277,3351.2513098262134,null,3578.6511707368045,4531.8955829962806,6017.8976176813985,30632.573496238783,222.94668408575095,1836.9091881187578,4181.2033560935452,2388.6821525682358,2433.296375615274,3596.4787608793622,7347.8516790059848,3709.2360061463078,3459.1454846959236,4380.5571974223376,5816.9355934400901,29609.627549229368,215.5015895065211,1775.5673354911567,4041.5760072107219,2308.9143613650767,2352.0387344440555,3476.3777392528668,7102.477091226463,3585.3695624910056,null,null,{"$f":"SUM(G308:R308)","v":63675.706502555186},{"$f":"SUM(T308:AE308)","v":70477.622070166486},{"$f":"SUM(AF308:AQ308)","v":68124.08824577558}]
[null,664,null,null,"Total",null,{"$f":"SUM(G307:G308)","v":178212.86167450133},{"$f":"SUM(H307:H308)","v":138621.19576793112},{"$f":"SUM(I307:I308)","v":155015.24879341898},{"$f":"SUM(J307:J308)","v":160624.9167466028},{"$f":"SUM(K307:K308)","v":117315.03339815405},{"$f":"SUM(L307:L308)","v":131862.17549913234},{"$f":"SUM(M307:M308)","v":146140.52661049951},{"$f":"SUM(N307:N308)","v":146969.42487747362},{"$f":"SUM(O307:O308)","v":122218.43514080263},{"$f":"SUM(P307:P308)","v":153384.67884488235},{"$f":"SUM(Q307:Q308)","v":172412.2703571759},{"$f":"SUM(R307:R308)","v":212264.71462461748},null,{"$f":"SUM(T307:T308)","v":197249.77394062135},153428.87865491954,171574.16414589778,{"$f":"SUM(W307:W308)","v":177783.06357801871},129846.76639044873,145947.85171021058,161751.43346350759,162668.87564048718,135273.95540581856,169769.41475395623,190829.55648092896,234939.08678571502,{"$f":"SUM(AF307:AF308)","v":190662.80347841524},148305.265727213,165844.60649557094,171846.16557771253,125510.65589592246,141074.06063287839,156349.89665482988,157236.70171421074,130756.60904458955,164100.12501014664,184456.98313524714,227093.51721086199,null,null,{"$f":"SUM(G309:R309)","v":1835041.4823351922},{"$f":"SUM(T309:AE309)","v":2031062.8209505305},{"$f":"SUM(AF309:AQ309)","v":1963237.3905775982}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,296895.01387188776,347946.9218300737,249252.00558779808,427243.03677165578,276357.71333835938,234706.6778361646,221285.30682578689,320030.30300582916,339708.89829644636,277757.23596634151,361404.41253215732,496250.69827566051,null,{"$f":"G312*(1+$AW$264)","v":328609.6964050188},385115.03058444517,275877.40466362849,472881.65191374358,305878.57672305091,259778.32750419105,244923.26949717969,354216.32495495916,375997.01146698435,307427.59804171685,400010.06663208088,549260.79483271623,{"$f":"T312*(1+$AX$264)","v":317636.08502604725},372254.47677831008,266664.73851245496,457090.2144329953,295664.04968129675,251103.27487520035,236744.28754219646,342387.60432782228,363440.94532337319,297161.3428916483,386652.10712291673,530918.74779594713,null,null,{"$f":"SUM(G312:R312)","v":3848838.2241381612},{"$f":"SUM(T312:AE312)","v":4259975.7532197144},{"$f":"SUM(AF312:AQ312)","v":4117717.8743102085}]
[null,668,null,null,"Wyoming",null,22768.965727044153,23276.253958086309,25715.530618027784,25915.595636680548,14625.388784801704,16544.256219969364,10862.554341848881,13991.230165072193,21883.734197100159,18546.887405898306,20016.47509418492,32075.746397513081,null,25201.17403604776,25762.651406174744,28462.494533271176,28683.930737885639,16187.69040847852,18311.53357138193,12022.905463809038,15485.790202125232,24221.38100918147,20528.088229666962,22154.659042664185,35502.116213374349,24359.60455958117,24902.331921643065,27512.016329794005,27726.057880868851,15647.117730285827,17700.037150662592,11621.411857109917,14968.656820385459,23412.530798233463,19842.57205333369,21414.825065677189,34316.556472688906,null,null,{"$f":"SUM(G313:R313)","v":246222.6185462274},{"$f":"SUM(T313:AE313)","v":272524.41485406103},{"$f":"SUM(AF313:AQ313)","v":263423.71864026412}]
[null,669,null,null,"Total",null,{"$f":"SUM(G312:G313)","v":319663.97959893191},{"$f":"SUM(H312:H313)","v":371223.17578816001},{"$f":"SUM(I312:I313)","v":274967.53620582586},{"$f":"SUM(J312:J313)","v":453158.63240833633},{"$f":"SUM(K312:K313)","v":290983.10212316108},{"$f":"SUM(L312:L313)","v":251250.93405613396},{"$f":"SUM(M312:M313)","v":232147.86116763577},{"$f":"SUM(N312:N313)","v":334021.53317090136},{"$f":"SUM(O312:O313)","v":361592.63249354652},{"$f":"SUM(P312:P313)","v":296304.12337223982},{"$f":"SUM(Q312:Q313)","v":381420.88762634224},{"$f":"SUM(R312:R313)","v":528326.4446731736},null,{"$f":"SUM(T312:T313)","v":353810.87044106657},410877.68199061992,304339.89919689967,{"$f":"SUM(W312:W313)","v":501565.58265162923},322066.2671315294,278089.86107557296,256946.17496098872,369702.11515708436,400218.39247616584,327955.68627138383,422164.72567474504,584762.91104609054,{"$f":"SUM(AF312:AF313)","v":341995.6895856284},397156.80869995314,294176.75484224898,484816.27231386414,311311.16741158254,268803.31202586292,248365.69939930638,357356.26114820776,386853.47612160665,317003.91494498198,408066.9321885939,565235.30426863604,null,null,{"$f":"SUM(G314:R314)","v":4095060.8426843886},{"$f":"SUM(T314:AE314)","v":4532500.1680737762},{"$f":"SUM(AF314:AQ314)","v":4381141.5929504735}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,2732.3977100760771,-707.66565277774714,-70.903762961523796,1316.729290211942,-296.29995769215287,533.81658779855763,-503.17838505047763,1188.9943267077288,1134.9149197076631,1089.1928116148276,2283.079215731666,-951.28953977789672,null,{"$f":"G317*(1+$AW$264)","v":3024.2757204178411},-783.25934909738851,-78.477788215108646,1457.383896958441,-327.95107560833884,590.83951786452315,-556.92850544251462,1316.0041309932969,1256.1478966823922,1205.5416980014425,2526.9604839976387,-1052.9074327754627,{"$f":"T317*(1+$AX$264)","v":2923.2828805175218},-757.10314068366233,-75.857096375594551,1408.7159340524358,-316.99945825068784,571.10898852435128,-538.33040243016455,1272.0574122426658,1214.2000205134693,1165.2837681845813,2442.5750181249873,-1017.7465805190893,null,null,{"$f":"SUM(G317:R317)","v":7749.7875635886639},{"$f":"SUM(T317:AE317)","v":8577.6291937767637},{"$f":"SUM(AF317:AQ317)","v":8291.1873439008141}]
[null,673,null,null,"Wyoming",null,90.315275245107841,-23.386325178485777,-2.3441204251985397,43.526945152850658,-9.7998345535056046,17.647542063952869,-16.64403900567396,39.316936228664645,37.51376667081945,36.000672215758186,75.48224566492172,-31.437869247645835,null,99.96286159200055,-25.884480566748007,-2.5945221888895911,48.176545795033675,-10.84666466927087,19.532673736422957,-18.421975274289693,43.516818653114903,41.521032353968884,39.846307329033465,83.545349948592118,-34.79610025902079,96.624695958298389,-25.020092712118359,-2.5078805635009673,46.567735413235546,-10.484450516308396,18.880398489768133,-17.806790756898227,42.063615471429451,40.134476576428533,38.515677416710517,80.755431656813954,-33.634117256317175,null,null,{"$f":"SUM(G318:R318)","v":256.19119483156567},{"$f":"SUM(T318:AE318)","v":283.55784644994765},{"$f":"SUM(AF318:AQ318)","v":274.08869917754146}]
[null,674,null,null,"Total",null,{"$f":"SUM(G317:G318)","v":2822.712985321185},{"$f":"SUM(H317:H318)","v":-731.05197795623292},{"$f":"SUM(I317:I318)","v":-73.247883386722336},{"$f":"SUM(J317:J318)","v":1360.2562353647927},{"$f":"SUM(K317:K318)","v":-306.09979224565848},{"$f":"SUM(L317:L318)","v":551.4641298625105},{"$f":"SUM(M317:M318)","v":-519.82242405615159},{"$f":"SUM(N317:N318)","v":1228.3112629363934},{"$f":"SUM(O317:O318)","v":1172.4286863784826},{"$f":"SUM(P317:P318)","v":1125.1934838305858},{"$f":"SUM(Q317:Q318)","v":2358.5614613965877},{"$f":"SUM(R317:R318)","v":-982.72740902554256},null,{"$f":"SUM(T317:T318)","v":3124.2385820098416},-809.14382966413655,-81.07231040399823,{"$f":"SUM(W317:W318)","v":1505.5604427534747},-338.79774027760971,610.37219160094605,-575.35048071680433,1359.5209496464117,1297.6689290363611,1245.3880053304758,2610.5058339462307,-1087.7035330344834,{"$f":"SUM(AF317:AF318)","v":3019.90757647582},-782.12323339578074,-78.364976939095513,1455.2836694656714,-327.48390876699625,589.98938701411942,-556.13719318706273,1314.1210277140954,1254.3344970898979,1203.7994456012918,2523.3304497818012,-1051.3806977754066,null,null,{"$f":"SUM(G319:R319)","v":8005.9787584202304},{"$f":"SUM(T319:AE319)","v":8861.1870402267086},{"$f":"SUM(AF319:AQ319)","v":8565.2760430783565}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G322*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T322*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G322:R322)","v":0},{"$f":"SUM(T322:AE322)","v":0},{"$f":"SUM(AF322:AQ322)","v":0}]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G323:R323)","v":0},{"$f":"SUM(T323:AE323)","v":0},{"$f":"SUM(AF323:AQ323)","v":0}]
[null,679,null,null,"Total",null,{"$f":"SUM(G322:G323)","v":0},{"$f":"SUM(H322:H323)","v":0},{"$f":"SUM(I322:I323)","v":0},{"$f":"SUM(J322:J323)","v":0},{"$f":"SUM(K322:K323)","v":0},{"$f":"SUM(L322:L323)","v":0},{"$f":"SUM(M322:M323)","v":0},{"$f":"SUM(N322:N323)","v":0},{"$f":"SUM(O322:O323)","v":0},{"$f":"SUM(P322:P323)","v":0},{"$f":"SUM(Q322:Q323)","v":0},{"$f":"SUM(R322:R323)","v":0},null,{"$f":"SUM(T322:T323)","v":0},0,0,{"$f":"SUM(W322:W323)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF322:AF323)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G324:R324)","v":0},{"$f":"SUM(T324:AE324)","v":0},{"$f":"SUM(AF324:AQ324)","v":0}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G327*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T327*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0}]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G328:R328)","v":0},{"$f":"SUM(T328:AE328)","v":0},{"$f":"SUM(AF328:AQ328)","v":0}]
[null,684,null,null,"Total",null,{"$f":"SUM(G327:G328)","v":0},{"$f":"SUM(H327:H328)","v":0},{"$f":"SUM(I327:I328)","v":0},{"$f":"SUM(J327:J328)","v":0},{"$f":"SUM(K327:K328)","v":0},{"$f":"SUM(L327:L328)","v":0},{"$f":"SUM(M327:M328)","v":0},{"$f":"SUM(N327:N328)","v":0},{"$f":"SUM(O327:O328)","v":0},{"$f":"SUM(P327:P328)","v":0},{"$f":"SUM(Q327:Q328)","v":0},{"$f":"SUM(R327:R328)","v":0},null,{"$f":"SUM(T327:T328)","v":0},0,0,{"$f":"SUM(W327:W328)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF327:AF328)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G329:R329)","v":0},{"$f":"SUM(T329:AE329)","v":0},{"$f":"SUM(AF329:AQ329)","v":0}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,15761.909296520238,152778.35748159015,82005.800644159404,79895.591007972762,83227.696769067581,80815.808959732152,77090.263697937233,79033.155715197441,77277.937911248664,77626.657426651131,77531.477655404131,75189.034092469534,null,{"$f":"G332*(1+$AW$264)","v":17445.615408441841},169098.32541325985,90765.758918254927,88430.134150243641,92118.179457111823,89448.650890590739,85325.13840226765,87475.572482023228,85532.860200808631,85918.830354340273,85813.48336543169,83220.817163250264,{"$f":"T332*(1+$AX$264)","v":16863.035509389552},163451.44606605734,87734.721867970438,85477.093089766058,89041.979596427293,86461.597422646722,82475.785751001371,84554.408109601136,82676.570875679507,83049.651919379408,82947.822893966353,80441.7363382451,null,null,{"$f":"SUM(G332:R332)","v":958233.69065795036},{"$f":"SUM(T332:AE332)","v":1060593.3662060245},{"$f":"SUM(AF332:AQ332)","v":1025175.8494401302}]
[null,688,null,null,"Wyoming",null,11.102186920868917,12.907571885385551,111.30312047465122,35.344598428710015,757.95561753593211,25.027226621285081,165.08828903903486,338.95016995881451,128.90407286050322,40.331638339252095,98.960119145180215,109.72625216371671,null,12.2881358831872,14.286374241410337,123.19265369639673,39.120150950825575,838.92134838760649,27.700665075597698,182.72321866796429,375.15723485561062,142.6737609892588,44.639912463796264,109.53115811683669,121.4473424155866,11.877785156384872,13.809294226258988,119.07875102950076,37.813770346974017,810.90635992122293,26.775627449489424,176.62134884028364,362.62921226116794,137.90930508853361,43.149204621854665,105.87346823059116,117.39172277545603,null,null,{"$f":"SUM(G333:R333)","v":1835.6008633733345},{"$f":"SUM(T333:AE333)","v":2031.6819557440772},{"$f":"SUM(AF333:AQ333)","v":1963.8358499477181}]
[null,689,null,null,"Total",null,{"$f":"SUM(G332:G333)","v":15773.011483441107},{"$f":"SUM(H332:H333)","v":152791.26505347554},{"$f":"SUM(I332:I333)","v":82117.103764634056},{"$f":"SUM(J332:J333)","v":79930.935606401472},{"$f":"SUM(K332:K333)","v":83985.652386603513},{"$f":"SUM(L332:L333)","v":80840.836186353437},{"$f":"SUM(M332:M333)","v":77255.351986976268},{"$f":"SUM(N332:N333)","v":79372.105885156256},{"$f":"SUM(O332:O333)","v":77406.841984109167},{"$f":"SUM(P332:P333)","v":77666.989064990383},{"$f":"SUM(Q332:Q333)","v":77630.437774549311},{"$f":"SUM(R332:R333)","v":75298.76034463325},null,{"$f":"SUM(T332:T333)","v":17457.903544325029},169112.61178750126,90888.951571951329,{"$f":"SUM(W332:W333)","v":88469.254301194465},92957.100805499431,89476.351555666333,85507.861620935611,87850.729716878835,85675.53396179789,85963.47026680407,85923.014523548525,83342.264505665851,{"$f":"SUM(AF332:AF333)","v":16874.913294545939},163465.2553602836,87853.800618999943,85514.906860113028,89852.885956348517,86488.373050096212,82652.407099841657,84917.037321862299,82814.480180768034,83092.801124001257,83053.696362196948,80559.128061020558,null,null,{"$f":"SUM(G334:R334)","v":960069.29152132384},{"$f":"SUM(T334:AE334)","v":1062625.0481617686},{"$f":"SUM(AF334:AQ334)","v":1027139.6852900779}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,70241.120270551808,73793.270360691808,82810.791115969972,74033.731131785753,68534.56645377347,102303.00180370682,127702.65322247862,67518.049559858206,91416.492873141935,89115.386317295372,88354.012860233925,116935.86681502554,null,{"$f":"G337*(1+$AW$264)","v":77744.3612347577},81675.956270603114,91656.739440631602,81942.103350528792,75855.51128636369,113231.13152228446,141344.00426024667,74730.408835016337,101181.71261177647,98634.799085506791,97792.094799864048,129427.0967767901,{"$f":"T337*(1+$AX$264)","v":75148.161498627262},78948.464620403029,88595.948934786429,79205.723969209677,73322.387915640677,109449.88450821191,136623.95433333295,72234.85720121309,97802.844595989387,95340.982848650427,94526.419879101537,125105.00075383371,null,null,{"$f":"SUM(G337:R337)","v":1052758.9427845131},{"$f":"SUM(T337:AE337)","v":1165215.9194743698},{"$f":"SUM(AF337:AQ337)","v":1126304.631059}]
[null,693,null,null,"Wyoming",null,1233.2623030808172,1164.6404145181004,718.33211568011029,1052.9922995274974,1020.7218739589152,1006.6256683920365,922.06657293492754,697.65183640005125,851.16534939529083,1156.3634660209646,936.99712393102527,1210.4054705071321,null,1365.0008658549414,1289.0487046069125,795.06521639825678,1165.4742036653572,1129.7566124176699,1114.1546332150363,1020.5628334604139,772.17584480805681,942.08785593129312,1279.8876025145162,1037.0882838746954,1339.7024389299947,1319.4179472809567,1246.0021369381109,768.51476216291076,1126.5542900926405,1092.0294541715093,1076.9484883728792,986.48209864115495,746.3897595833871,910.6277190913363,1237.1469612236178,1002.4556971998987,1294.964337501124,null,null,{"$f":"SUM(G338:R338)","v":11971.224494346869},{"$f":"SUM(T338:AE338)","v":13250.005095677145},{"$f":"SUM(AF338:AQ338)","v":12807.533652259528}]
[null,694,null,null,"Total",null,{"$f":"SUM(G337:G338)","v":71474.382573632625},{"$f":"SUM(H337:H338)","v":74957.910775209908},{"$f":"SUM(I337:I338)","v":83529.123231650083},{"$f":"SUM(J337:J338)","v":75086.72343131325},{"$f":"SUM(K337:K338)","v":69555.288327732385},{"$f":"SUM(L337:L338)","v":103309.62747209886},{"$f":"SUM(M337:M338)","v":128624.71979541355},{"$f":"SUM(N337:N338)","v":68215.701396258257},{"$f":"SUM(O337:O338)","v":92267.658222537226},{"$f":"SUM(P337:P338)","v":90271.749783316336},{"$f":"SUM(Q337:Q338)","v":89291.00998416495},{"$f":"SUM(R337:R338)","v":118146.27228553267},null,{"$f":"SUM(T337:T338)","v":79109.362100612634},82965.004975210031,92451.804657029861,{"$f":"SUM(W337:W338)","v":83107.577554194155},76985.267898781356,114345.28615549949,142364.5670937071,75502.584679824387,102123.80046770777,99914.686688021306,98829.183083738739,130766.79921572009,{"$f":"SUM(AF337:AF338)","v":76467.579445908224},80194.466757341143,89364.463696949344,80332.278259302315,74414.417369812189,110526.83299658478,137610.43643197411,72981.246960796474,98713.472315080726,96578.129809874052,95528.875576301434,126399.96509133483,null,null,{"$f":"SUM(G339:R339)","v":1064730.1672788602},{"$f":"SUM(T339:AE339)","v":1178465.9245700471},{"$f":"SUM(AF339:AQ339)","v":1139112.1647112598}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,847.04005393405976,1082.1204552961794,890.84222057074987,748.56686559490367,859.10244089223647,5897.6767421822333,14707.271784312523,802.9020646356297,716.09644471990191,2747.9460781373582,788.77028397808181,978.64623218354245,null,{"$f":"G342*(1+$AW$264)","v":937.5218914463486},1197.7138640731098,986.00305821520453,828.52967866999143,950.87279708990627,6527.6736664217569,16278.320248498647,888.66902903504615,792.59072837666747,3041.484983859415,873.02767456776303,1083.1863999727489,{"$f":"T342*(1+$AX$264)","v":906.21423069086563},1157.7173373992732,953.0764145473463,800.86171022860185,919.11929541222128,6309.6881510589646,15734.721072139286,858.99276361791385,766.12290733872226,2939.9174568114181,843.87373745451976,1047.0144101187493,null,null,{"$f":"SUM(G342:R342)","v":31066.981666437401},{"$f":"SUM(T342:AE342)","v":34385.594020226607},{"$f":"SUM(AF342:AQ342)","v":33237.319486817883}]
[null,698,null,null,"Wyoming",null,26.289468641353665,33.96800842059929,27.546534550840079,23.14907293967633,26.570833574162862,189.01823897480062,472.4434891952551,24.841800680609367,22.14160495445617,87.572566264837405,24.378909984697316,30.278497285536218,null,29.097741306670333,37.596511942072659,30.489088508801785,25.621884758385171,29.409161980071556,209.20939464252103,522.91047103934113,27.495431712879945,24.506797831045162,96.927173139102194,26.983094475993898,33.512882789246348,28.126049635370119,36.341011828196933,29.470934107836431,24.766266043504732,28.427070708629689,202.22304390864824,505.44836825309767,26.577247661663414,23.688416394091298,93.690381462754829,26.082019444365255,32.393751625615238,null,null,{"$f":"SUM(G343:R343)","v":988.19902546682442},{"$f":"SUM(T343:AE343)","v":1093.7596341261312},{"$f":"SUM(AF343:AQ343)","v":1057.2345610737739}]
[null,699,null,null,"Total",null,{"$f":"SUM(G342:G343)","v":873.32952257541342},{"$f":"SUM(H342:H343)","v":1116.0884637167787},{"$f":"SUM(I342:I343)","v":918.38875512158995},{"$f":"SUM(J342:J343)","v":771.71593853458},{"$f":"SUM(K342:K343)","v":885.67327446639933},{"$f":"SUM(L342:L343)","v":6086.6949811570339},{"$f":"SUM(M342:M343)","v":15179.715273507778},{"$f":"SUM(N342:N343)","v":827.74386531623907},{"$f":"SUM(O342:O343)","v":738.23804967435808},{"$f":"SUM(P342:P343)","v":2835.5186444021956},{"$f":"SUM(Q342:Q343)","v":813.14919396277912},{"$f":"SUM(R342:R343)","v":1008.9247294690787},null,{"$f":"SUM(T342:T343)","v":966.61963275301889},1235.3103760151826,1016.4921467240063,{"$f":"SUM(W342:W343)","v":854.15156342837656},980.2819590699778,6736.8830610642781,16801.230719537987,916.16446074792611,817.09752620771269,3138.4121569985173,900.01076904375691,1116.6992827619952,{"$f":"SUM(AF342:AF343)","v":934.34028032623576},1194.0583492274702,982.54734865518276,825.62797627210659,947.54636612085096,6511.9111949676126,16240.169440392383,885.57001127957722,789.81132373281355,3033.607838274173,869.95575689888506,1079.4081617443646,null,null,{"$f":"SUM(G344:R344)","v":32055.180691904225},{"$f":"SUM(T344:AE344)","v":35479.353654352737},{"$f":"SUM(AF344:AQ344)","v":34294.554047891659}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,72684.520827083295,67341.614405813802,79447.135498259697,53037.250414849004,64600.610554461615,69258.50911824606,86416.614817048699,67742.540152446818,65923.517854358375,64524.05937996749,59368.118982971158,75111.21646869184,null,{"$f":"G347*(1+$AW$264)","v":80448.768778038764},74535.126665573363,87933.774083511234,58702.753305587779,71501.325485515496,76656.786377125682,95647.741567103149,74978.879782757343,72965.54733458515,71416.597022474292,65709.892869906631,83134.686967289541,{"$f":"T347*(1+$AX$264)","v":77762.257898582393},72046.096295932904,84997.308500069019,56742.430135886811,69113.60604953047,74096.90517926043,92453.675303337033,72475.03069562481,70528.931588722262,69031.707013728708,63515.572872667508,80358.482379074732,null,null,{"$f":"SUM(G347:R347)","v":825455.70847419789},{"$f":"SUM(T347:AE347)","v":913631.88023946842},{"$f":"SUM(AF347:AQ347)","v":883122.00391241699}]
[null,703,null,null,"Wyoming",null,803.70629707053013,3190.6046920001827,2927.5196805271698,419.57282759953523,2592.916675757675,8648.5809803638549,2413.3428549966047,3091.219622126504,1545.6098110632593,2502.1123244552509,3862.5658955400286,7630.7078711882932,null,889.55917054609813,3531.4289233534514,3240.2408544754662,464.39210177094077,2869.8951542241421,9572.4328045398979,2671.1390419101522,3421.4274207601011,1710.7137103800587,2769.3909728820463,4275.1698309945004,8445.8292653866756,859.85317969139828,3413.5001797975174,3132.0360622849903,448.88416482310004,2774.0577079607383,9252.7704248307182,2581.9388688605027,3307.17207380131,1653.586036900663,2676.9097691156703,4132.4045601650769,8163.7887500110537,null,null,{"$f":"SUM(G348:R348)","v":39628.459532688888},{"$f":"SUM(T348:AE348)","v":43861.619251223528},{"$f":"SUM(AF348:AQ348)","v":42396.90177824274}]
[null,704,null,null,"Total",null,{"$f":"SUM(G347:G348)","v":73488.227124153826},{"$f":"SUM(H347:H348)","v":70532.219097813984},{"$f":"SUM(I347:I348)","v":82374.655178786867},{"$f":"SUM(J347:J348)","v":53456.82324244854},{"$f":"SUM(K347:K348)","v":67193.52723021929},{"$f":"SUM(L347:L348)","v":77907.090098609915},{"$f":"SUM(M347:M348)","v":88829.957672045304},{"$f":"SUM(N347:N348)","v":70833.759774573322},{"$f":"SUM(O347:O348)","v":67469.127665421634},{"$f":"SUM(P347:P348)","v":67026.171704422741},{"$f":"SUM(Q347:Q348)","v":63230.684878511187},{"$f":"SUM(R347:R348)","v":82741.924339880134},null,{"$f":"SUM(T347:T348)","v":81338.327948584862},78066.555588926814,91174.014937986707,{"$f":"SUM(W347:W348)","v":59167.145407358723},74371.220639739637,86229.219181665583,98318.8806090133,78400.307203517441,74676.261044965213,74185.987995356336,69985.062700901137,91580.516232676222,{"$f":"SUM(AF347:AF348)","v":78622.111078273796},75459.596475730417,88129.344562354003,57191.314300709913,71887.663757491202,83349.675604091142,95035.614172197529,75782.20276942612,72182.517625622932,71708.616782844372,67647.977432832588,88522.271129085784,null,null,{"$f":"SUM(G349:R349)","v":865084.16800688673},{"$f":"SUM(T349:AE349)","v":957493.49949069205},{"$f":"SUM(AF349:AQ349)","v":925518.90569065989}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,44462.869935831244,26932.463907994439,29051.445151724525,28129.538451747838,27976.207156023691,32333.57707535963,46672.299586921858,65061.531441981133,36315.698041477946,38127.75779109513,43166.605212394556,35948.490300431789,null,{"$f":"G352*(1+$AW$264)","v":49212.447189207633},29809.422101188033,32154.755470412412,31134.369587731959,30964.659258547912,35787.488674387168,51657.890773472151,72011.482496706929,40194.984592418499,42200.610744316087,47777.713908665326,39788.551278739404,{"$f":"T352*(1+$AX$264)","v":47569.043855798634},28813.964519902955,31080.977689724939,30094.666632759072,29930.623620211863,34592.39918908471,49932.824154297406,69606.726847718091,38852.710931213733,40791.361086349199,46182.222142155879,38459.850075330542,null,null,{"$f":"SUM(G352:R352)","v":454178.48405298381},{"$f":"SUM(T352:AE352)","v":502694.37607579347},{"$f":"SUM(AF352:AQ352)","v":485907.37074454699}]
[null,708,null,null,"Wyoming",null,2923.1253052297325,3422.6399226767171,5364.1890785210198,5875.2324793274674,3662.810218025319,2874.89326176943,3505.9075884863851,7152.2851020931266,4094.4999521282953,15997.687023767125,34720.606339589605,21768.703565804128,null,3235.3770667225208,3788.2504364987899,5937.1982087666102,6502.8318804094079,4054.0760117105829,3181.9928183588117,3880.4128545374997,7916.3008005757092,4531.879362513755,17706.57919614323,38429.503276110932,24094.062667473725,3127.3346961441107,3661.7453803451208,5738.9310652961112,6285.6759330984451,3918.6939607850659,3075.7331644856927,3750.8301212173701,7651.943389656557,4380.5415186075525,17115.284657134944,37146.186201014076,23289.464132658835,null,null,{"$f":"SUM(G353:R353)","v":111362.57983741835},{"$f":"SUM(T353:AE353)","v":123258.46457982158},{"$f":"SUM(AF353:AQ353)","v":119142.36422044389}]
[null,709,null,null,"Total",null,{"$f":"SUM(G352:G353)","v":47385.995241060977},{"$f":"SUM(H352:H353)","v":30355.103830671156},{"$f":"SUM(I352:I353)","v":34415.634230245545},{"$f":"SUM(J352:J353)","v":34004.770931075305},{"$f":"SUM(K352:K353)","v":31639.01737404901},{"$f":"SUM(L352:L353)","v":35208.47033712906},{"$f":"SUM(M352:M353)","v":50178.207175408243},{"$f":"SUM(N352:N353)","v":72213.81654407426},{"$f":"SUM(O352:O353)","v":40410.197993606242},{"$f":"SUM(P352:P353)","v":54125.444814862254},{"$f":"SUM(Q352:Q353)","v":77887.211551984161},{"$f":"SUM(R352:R353)","v":57717.193866235917},null,{"$f":"SUM(T352:T353)","v":52447.824255930151},33597.67253768682,38091.953679179023,{"$f":"SUM(W352:W353)","v":37637.201468141364},35018.735270258498,38969.481492745981,55538.303628009649,79927.783297282644,44726.863954932254,59907.189940459313,86207.217184776266,63882.613946213125,{"$f":"SUM(AF352:AF353)","v":50696.378551942747},32475.709900248075,36819.908755021053,36380.342565857514,33849.317580996933,37668.1323535704,53683.654275514775,77258.670237374652,43233.252449821288,57906.645743484143,83328.408343169955,61749.314207989373,null,null,{"$f":"SUM(G354:R354)","v":565541.06389040209},{"$f":"SUM(T354:AE354)","v":625952.84065561509},{"$f":"SUM(AF354:AQ354)","v":605049.73496499087}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G357*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T357*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G357:R357)","v":0},{"$f":"SUM(T357:AE357)","v":0},{"$f":"SUM(AF357:AQ357)","v":0}]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G358:R358)","v":0},{"$f":"SUM(T358:AE358)","v":0},{"$f":"SUM(AF358:AQ358)","v":0}]
[null,714,null,null,"Total",null,{"$f":"SUM(G357:G358)","v":0},{"$f":"SUM(H357:H358)","v":0},{"$f":"SUM(I357:I358)","v":0},{"$f":"SUM(J357:J358)","v":0},{"$f":"SUM(K357:K358)","v":0},{"$f":"SUM(L357:L358)","v":0},{"$f":"SUM(M357:M358)","v":0},{"$f":"SUM(N357:N358)","v":0},{"$f":"SUM(O357:O358)","v":0},{"$f":"SUM(P357:P358)","v":0},{"$f":"SUM(Q357:Q358)","v":0},{"$f":"SUM(R357:R358)","v":0},null,{"$f":"SUM(T357:T358)","v":0},0,0,{"$f":"SUM(W357:W358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF357:AF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T359:AE359)","v":0},{"$f":"SUM(AF359:AQ359)","v":0}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G362*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T362*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G362:R362)","v":0},{"$f":"SUM(T362:AE362)","v":0},{"$f":"SUM(AF362:AQ362)","v":0}]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G363:R363)","v":0},{"$f":"SUM(T363:AE363)","v":0},{"$f":"SUM(AF363:AQ363)","v":0}]
[null,719,null,null,"Total",null,{"$f":"SUM(G362:G363)","v":0},{"$f":"SUM(H362:H363)","v":0},{"$f":"SUM(I362:I363)","v":0},{"$f":"SUM(J362:J363)","v":0},{"$f":"SUM(K362:K363)","v":0},{"$f":"SUM(L362:L363)","v":0},{"$f":"SUM(M362:M363)","v":0},{"$f":"SUM(N362:N363)","v":0},{"$f":"SUM(O362:O363)","v":0},{"$f":"SUM(P362:P363)","v":0},{"$f":"SUM(Q362:Q363)","v":0},{"$f":"SUM(R362:R363)","v":0},null,{"$f":"SUM(T362:T363)","v":0},0,0,{"$f":"SUM(W362:W363)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF362:AF363)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G364:R364)","v":0},{"$f":"SUM(T364:AE364)","v":0},{"$f":"SUM(AF364:AQ364)","v":0}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G272+G277+G282+G287+G292+G297+G302+G307+G312+G317+G322+G327+G332+G337+G342+G347+G352+G357+G362","v":1533812.4592481575},1604686.2507388261,1587782.8652891954,1756992.5381667824,1679863.9450057382,1534675.6464298016,1790371.5813025509,1720641.9452243224,1729052.9636502035,1773008.5879611252,1630071.0656598406,{"$f":"R272+R277+R282+R287+R292+R297+R302+R307+R312+R317+R322+R327+R332+R337+R342+R347+R352+R357+R362","v":2025569.8438969671},null,{"$f":"T272+T277+T282+T287+T292+T297+T302+T307+T312+T317+T322+T327+T332+T337+T342+T347+T352+T357+T362","v":1697656.1512523838},1776100.766408067,1757391.7409906948,{"$f":"W272+W277+W282+W287+W292+W297+W302+W307+W312+W317+W322+W327+W332+W337+W342+W347+W352+W357+W362","v":1944676.5946766846},1859309.0324119518,1698611.5451271469,1981621.2273537021,1904442.9876679843,1913752.4812001945,1962403.498176646,1804197.2177957336,2241943.6512913755,{"$f":"AF272+AF277+AF282+AF287+AF292+AF297+AF302+AF307+AF312+AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362","v":1640964.5226645197},1716789.5537637707,1698705.2986330204,1879735.9509853267,1797219.1580767995,1641888.0120604737,1915446.8524426881,1840845.9073970539,1849844.5191589601,1896870.8812352915,1743947.7506141264,2167076.0541633191,null,null,{"$f":"SUM(G367:R367)","v":20366529.69257351},{"$f":"SUM(T367:AE367)","v":22542106.894352563},{"$f":"SUM(AF367:AQ367)","v":21789334.461195346}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,69194.106789721118,70830.691866965091,81978.310630367574,106057.21849502175,63672.03286833001,77610.187969085557,68467.302562869503,74398.437364790268,76464.187310568523,91197.681323831988,117078.1913248159,{"$f":"R273+R278+R283+R288+R293+R298+R303+R308+R313+R318+R323+R328+R333+R338+R343+R348+R353+R358+R363","v":114263.47821359536},null,{"$f":"T273+T278+T283+T288+T293+T298+T303+T308+T313+T318+T323+T328+T333+T338+T343+T348+T353+T358+T363","v":76585.50451439459},78396.911578327956,90735.332388120631,117386.37815671932,70473.55601391416,85900.601609505495,75781.062185717921,82345.767942068022,84632.183782058506,100939.52734954879,129584.62456192623,126469.24041019198,{"$f":"AF273+AF278+AF283+AF288+AF293+AF298+AF303+AF308+AF313+AF318+AF323+AF328+AF333+AF338+AF343+AF348+AF353+AF358+AF363","v":74028.003707213284},75778.920537942351,87705.311403159081,113466.37059404181,68120.157971643057,83032.031906313452,73250.424972606634,79595.908561821721,81805.971697819376,97568.746882542124,125257.26804691991,122245.9192153583,null,null,{"$f":"SUM(G368:R368)","v":1011211.8267199625},{"$f":"SUM(T368:AE368)","v":1119230.6904924938},{"$f":"SUM(AF368:AQ368)","v":1081855.0354973811}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G274+G279+G284+G289+G294+G299+G304+G309+G314+G319+G324+G329+G334+G339+G344+G349+G354+G359+G364","v":1603006.5660378786},1675516.9426057911,1669761.1759195633,1863049.7566618039,1743535.9778740676,1612285.8343988871,1858838.8838654205,1795040.3825891125,1805517.1509607723,1864206.2692849571,1747149.2569846562,{"$f":"R274+R279+R284+R289+R294+R299+R304+R309+R314+R319+R324+R329+R334+R339+R344+R349+R354+R359+R364","v":2139833.3221105626},null,{"$f":"T274+T279+T284+T289+T294+T299+T304+T309+T314+T319+T324+T329+T334+T339+T344+T349+T354+T359+T364","v":1774241.6557667791},1854497.6779863948,1848127.073378816,{"$f":"W274+W279+W284+W289+W294+W299+W304+W309+W314+W319+W324+W329+W334+W339+W344+W349+W354+W359+W364","v":2062062.9728334036},1929782.5884258666,1784512.1467366526,2057402.2895394203,1986788.755610052,1998384.664982253,2063343.0255261948,1933781.8423576597,2368412.8917015679,{"$f":"AF274+AF279+AF284+AF289+AF294+AF299+AF304+AF309+AF314+AF319+AF324+AF329+AF334+AF339+AF344+AF349+AF354+AF359+AF364","v":1714992.5263717333},1792568.4743017131,1786410.6100361799,1993202.3215793681,1865339.3160484429,1724920.0439667865,1988697.2774152949,1920441.8159588757,1931650.4908567795,1994439.6281178338,1869205.0186610464,2289321.9733786769,null,null,{"$f":"SUM(G370:R370)","v":21377741.519293472},{"$f":"SUM(T370:AE370)","v":23661337.584845062},{"$f":"SUM(AF370:AQ370)","v":22871189.496692728}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,110506.2592864998,113231.19228174163,83847.510010387618,75400.037908794926,79615.841738652816,86727.964807258788,68857.700626502803,73917.326482432429,75229.947116362106,49404.288891011878,48019.132664515222,55447.645488944145,null,{"$f":"G375*(1+$AW$264)","v":122310.67083753884},125326.68445330413,92804.201894477097,83454.360661063634,88120.501727449155,95992.350337807497,76213.163040139829,81813.264216501993,83266.100565571571,54681.714461485208,53148.594180593595,61370.629681094528,{"$f":"T375*(1+$AX$264)","v":118226.22115770291},121141.51783877281,89705.092960483831,80667.480870863204,85177.800550168104,92786.776188641583,73668.096225879141,79081.187296743446,80485.50754398662,52855.67009760665,51373.746924845982,59321.21529201619,null,null,{"$f":"SUM(G375:R375)","v":920204.84730310412},{"$f":"SUM(T375:AE375)","v":1018502.236057027},{"$f":"SUM(AF375:AQ375)","v":984490.31294771051}]
[null,731,null,null,"Wyoming",null,3441.3851116680889,3537.6255253698619,589.58491913766193,2222.0079523897002,2343.3839839342108,2581.6213033568492,2017.4523608763411,2180.7275338556501,2236.5382730118727,1381.8789286317769,1349.2702982534684,1553.8452248574758,null,3808.9980091278385,3915.5189395941197,652.56508944406266,2459.3655148395037,2593.7070800835008,2857.3931965556358,2232.9590489695197,2413.6754723391614,2475.4479817898582,1529.4928981263647,1493.400974624331,1719.8288409826055,3681.8001073229943,3784.7638716208653,630.77329276434182,2377.2373193116714,2507.0926744859162,2761.9732413962115,2158.3914841757282,2333.0730527569954,2392.7827274221345,1478.416923027173,1443.5302553248425,1662.3967762999214,null,null,{"$f":"SUM(G376:R376)","v":25435.321415342958},{"$f":"SUM(T376:AE376)","v":28152.353046476499},{"$f":"SUM(AF376:AQ376)","v":27212.231725908794}]
[null,732,null,null,"Total",null,{"$f":"SUM(G375:G376)","v":113947.64439816789},{"$f":"SUM(H375:H376)","v":116768.8178071115},{"$f":"SUM(I375:I376)","v":84437.094929525279},{"$f":"SUM(J375:J376)","v":77622.045861184626},{"$f":"SUM(K375:K376)","v":81959.225722587027},{"$f":"SUM(L375:L376)","v":89309.586110615637},{"$f":"SUM(M375:M376)","v":70875.152987379144},{"$f":"SUM(N375:N376)","v":76098.054016288079},{"$f":"SUM(O375:O376)","v":77466.485389373978},{"$f":"SUM(P375:P376)","v":50786.167819643655},{"$f":"SUM(Q375:Q376)","v":49368.40296276869},{"$f":"SUM(R375:R376)","v":57001.490713801621},null,{"$f":"SUM(T375:T376)","v":126119.66884666668},129242.20339289826,93456.766983921159,{"$f":"SUM(W375:W376)","v":85913.726175903139},90714.208807532661,98849.743534363137,78446.122089109354,84226.939688841157,85741.548547361424,56211.207359611573,54641.995155217926,63090.458522077133,{"$f":"SUM(AF375:AF376)","v":121908.02126502591},124926.28171039367,90335.866253248169,83044.71819017487,87684.893224654021,95548.749430037788,75826.487710054862,81414.260349500444,82878.290271408754,54334.087020633822,52817.277180170822,60983.612068316113,null,null,{"$f":"SUM(G377:R377)","v":945640.16871844709},{"$f":"SUM(T377:AE377)","v":1046654.5891035036},{"$f":"SUM(AF377:AQ377)","v":1011702.5446736193}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,77437.953951843447,66015.179899956478,83978.388136989743,84626.676319871214,77009.29864581248,89003.401235779267,80499.491844573713,72579.470642763466,81058.286155733411,79220.915950736628,82750.669508702151,89511.456928567917,null,{"$f":"G380*(1+$AW$264)","v":85709.969347351842},73067.000830159363,92949.060580003352,93666.599686441725,85235.524565877611,98510.851622870119,89098.544400675819,80332.49700665925,89717.029792357993,87683.389491789814,91590.195570951852,99073.178435930575,{"$f":"T380*(1+$AX$264)","v":82847.765629047208},70626.997140344582,89845.11422661187,90538.691790255209,82389.164484293477,95221.174494814448,86123.182409287765,77649.868913521786,86721.014063706127,84755.28526601565,88531.627234974178,95764.722933462923,null,null,{"$f":"SUM(G380:R380)","v":963691.18922132987},{"$f":"SUM(T380:AE380)","v":1066633.8413310694},{"$f":"SUM(AF380:AQ380)","v":1031014.6085863353}]
[null,736,null,null,"Wyoming",null,2443.9030558732047,2105.5297778206441,2672.7310890511872,2672.909059818805,2395.5458558689861,2743.1651390397892,2419.538010305012,2256.940527080209,2525.4899406331824,3005.1296341904963,2653.4170233642508,2819.794266701545,null,2704.9637202069366,2330.4450015449806,2958.2354391588133,2958.4324209779188,2651.4409459267326,3036.1933390961894,2677.9959711610963,2498.0296291807676,2795.2658141423244,3326.1411967503896,2936.8582217412468,3121.0080823561648,2614.6340038762814,2252.6219851617343,2859.4479522648803,2859.6383560616232,2562.8985722439079,2934.802521542229,2588.5668174158795,2414.610281962237,2701.9205444168815,3215.0678435169557,2838.7846068933018,3016.7849563161058,null,null,{"$f":"SUM(G381:R381)","v":30714.093379747312},{"$f":"SUM(T381:AE381)","v":33995.009782243564},{"$f":"SUM(AF381:AQ381)","v":32859.778441672017}]
[null,737,null,null,"Total",null,{"$f":"SUM(G380:G381)","v":79881.857007716651},{"$f":"SUM(H380:H381)","v":68120.709677777122},{"$f":"SUM(I380:I381)","v":86651.11922604093},{"$f":"SUM(J380:J381)","v":87299.585379690019},{"$f":"SUM(K380:K381)","v":79404.844501681466},{"$f":"SUM(L380:L381)","v":91746.566374819056},{"$f":"SUM(M380:M381)","v":82919.029854878725},{"$f":"SUM(N380:N381)","v":74836.411169843675},{"$f":"SUM(O380:O381)","v":83583.776096366593},{"$f":"SUM(P380:P381)","v":82226.045584927124},{"$f":"SUM(Q380:Q381)","v":85404.086532066402},{"$f":"SUM(R380:R381)","v":92331.251195269462},null,{"$f":"SUM(T380:T381)","v":88414.933067558784},75397.445831704346,95907.296019162168,{"$f":"SUM(W380:W381)","v":96625.03210741964},87886.965511804345,101547.04496196631,91776.54037183692,82830.526635840011,92512.295606500324,91009.53068854021,94527.053792693099,102194.18651828673,{"$f":"SUM(AF380:AF381)","v":85462.399632923494},72879.619125506317,92704.562178876746,93398.330146316832,84952.063056537387,98155.977016356672,88711.749226703643,80064.479195484018,89422.934608123003,87970.353109532603,91370.411841867477,98781.507889779023,null,null,{"$f":"SUM(G382:R382)","v":994405.28260107711},{"$f":"SUM(T382:AE382)","v":1100628.8511133129},{"$f":"SUM(AF382:AQ382)","v":1063874.3870280071}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,678624.178537803,678067.09518956731,813673.33064154035,675736.58276952326,696534.52323319565,712603.36315564031,673671.98462643591,636238.06574249221,575467.87507844355,664612.18260122591,594497.27841750369,705512.49037117453,null,{"$f":"G385*(1+$AW$264)","v":751115.62964354747},750499.03798190702,900590.89463305636,747919.57742165239,770939.17890464026,788724.51163769152,745634.4364213018,704201.78129085596,636940.04575627006,735606.85544522491,658002.1928515241,780876.18329238833,{"$f":"T385*(1+$AX$264)","v":726032.83047312731},725436.82930941915,870516.50974040001,722943.50740564754,745194.3909733193,762385.79926715489,720734.67653722048,680685.62591015501,615670.03269731603,711041.9571854549,636028.82922331244,754799.55845663266,null,null,{"$f":"SUM(G385:R385)","v":8105238.950364545},{"$f":"SUM(T385:AE385)","v":8971050.325280061},{"$f":"SUM(AF385:AQ385)","v":8671470.5471791606}]
[null,741,null,null,"Wyoming",null,19108.160882835044,19082.644186942256,22895.743984479457,19028.926304056426,19612.807795156026,20065.083746954915,18962.674560284708,17909.811538623529,16153.406068913755,18695.319824688835,16738.456763454247,19842.186802993412,null,21149.31761459681,21121.075194553319,25341.494899450841,21061.619102797427,21707.871517159438,22208.460130197091,20988.29026805815,19822.959151876308,17878.932337015427,20692.376377990215,18526.478850536379,21961.753066546633,20443.056067929076,20415.756776908707,24495.23953988283,20358.286165350688,20982.957588873069,21466.829516553258,20287.406077998068,19160.990097117166,17281.882227162558,20001.373953644201,17907.804534621042,21228.361002983838,null,null,{"$f":"SUM(G386:R386)","v":228095.22245938261},{"$f":"SUM(T386:AE386)","v":252460.62851077804},{"$f":"SUM(AF386:AQ386)","v":244029.94354902452}]
[null,742,null,null,"Total",null,{"$f":"SUM(G385:G386)","v":697732.33942063805},{"$f":"SUM(H385:H386)","v":697149.73937650956},{"$f":"SUM(I385:I386)","v":836569.07462601981},{"$f":"SUM(J385:J386)","v":694765.50907357968},{"$f":"SUM(K385:K386)","v":716147.33102835168},{"$f":"SUM(L385:L386)","v":732668.44690259523},{"$f":"SUM(M385:M386)","v":692634.65918672062},{"$f":"SUM(N385:N386)","v":654147.87728111574},{"$f":"SUM(O385:O386)","v":591621.28114735731},{"$f":"SUM(P385:P386)","v":683307.50242591475},{"$f":"SUM(Q385:Q386)","v":611235.73518095794},{"$f":"SUM(R385:R386)","v":725354.67717416794},null,{"$f":"SUM(T385:T386)","v":772264.94725814427},771620.11317646038,925932.38953250716,{"$f":"SUM(W385:W386)","v":768981.19652444986},792647.05042179965,810932.97176788864,766622.72668935999,724024.74044273223,654818.97809328546,756299.23182321514,676528.6717020605,802837.93635893497,{"$f":"SUM(AF385:AF386)","v":746475.88654105633},745852.58608632791,895011.74928028288,743301.79357099824,766177.3485621924,783852.62878370809,741022.08261521859,699846.61600727215,632951.91492447862,731043.33113909909,653936.63375793351,776027.91945961653,null,null,{"$f":"SUM(G387:R387)","v":8333334.1728239274},{"$f":"SUM(T387:AE387)","v":9223510.953790836},{"$f":"SUM(AF387:AQ387)","v":8915500.4907281846}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,28852.872911386137,20973.610884849571,28560.561328308017,31060.732448045284,17049.88241729129,34226.979023317319,11097.512304404272,48075.823220857412,18965.090638880058,26889.293031046131,23972.564161719212,25807.7407913516,null,{"$f":"G390*(1+$AW$264)","v":31934.97150448761},23214.037229878901,31611.434846467411,34378.677252808317,18871.171367347339,37883.146096103002,12282.961918568448,53211.340490360446,20990.96443507549,29761.639659231485,26533.342303389541,28564.554708234129,{"$f":"T390*(1+$AX$264)","v":30868.533202384526},22438.826315884162,30555.80074640342,33230.633698334415,18240.98636940982,36618.074104560001,11872.783971442544,51434.397880682685,20289.99094372597,28767.777727601624,25647.286322059783,27610.66830131815,null,null,{"$f":"SUM(G390:R390)","v":315532.66316145635},{"$f":"SUM(T390:AE390)","v":349238.24181195215},{"$f":"SUM(AF390:AQ390)","v":337575.75958380714}]
[null,746,null,null,"Wyoming",null,1394.6430668077883,1485.8796375631391,1874.4002323741079,1212.2471371135107,451.89605372907317,1235.188312008424,519.95672566758731,1511.2359980756883,693.2076878250009,979.370121843378,655.75686838830734,845.68867136524932,null,1543.6205168970212,1644.6030878939459,2074.6259200154072,1341.7408345787087,500.16813379902186,1367.1326133730972,575.49912858793243,1672.6680453390059,767.25696693610894,1083.9876163968547,725.80560591553797,936.02615256588547,1492.0727632721332,1589.6831163999789,2005.3457409700188,1296.9346628465869,483.46548994979401,1321.4785070980852,556.28087710250759,1616.8108710182851,741.63514300615418,1047.7888706748306,701.56801115455005,904.76844060186602,null,null,{"$f":"SUM(G391:R391)","v":12859.470512761254},{"$f":"SUM(T391:AE391)","v":14233.13462229853},{"$f":"SUM(AF391:AQ391)","v":13757.83249409479}]
[null,747,null,null,"Total",null,{"$f":"SUM(G390:G391)","v":30247.515978193926},{"$f":"SUM(H390:H391)","v":22459.490522412711},{"$f":"SUM(I390:I391)","v":30434.961560682124},{"$f":"SUM(J390:J391)","v":32272.979585158795},{"$f":"SUM(K390:K391)","v":17501.778471020363},{"$f":"SUM(L390:L391)","v":35462.167335325743},{"$f":"SUM(M390:M391)","v":11617.469030071859},{"$f":"SUM(N390:N391)","v":49587.0592189331},{"$f":"SUM(O390:O391)","v":19658.298326705059},{"$f":"SUM(P390:P391)","v":27868.663152889509},{"$f":"SUM(Q390:Q391)","v":24628.32103010752},{"$f":"SUM(R390:R391)","v":26653.429462716849},null,{"$f":"SUM(T390:T391)","v":33478.592021384633},24858.640317772846,33686.06076648282,{"$f":"SUM(W390:W391)","v":35720.418087387028},19371.339501146362,39250.278709476101,12858.461047156381,54884.008535699453,21758.221402011597,30845.62727562834,27259.14790930508,29500.580860800015,{"$f":"SUM(AF390:AF391)","v":32360.605965656658},24028.50943228414,32561.14648737344,34527.568361181002,18724.451859359615,37939.552611658088,12429.064848545053,53051.208751700971,21031.626086732125,29815.566598276455,26348.854333214334,28515.436741920017,null,null,{"$f":"SUM(G392:R392)","v":328392.13367421756},{"$f":"SUM(T392:AE392)","v":363471.37643425062},{"$f":"SUM(AF392:AQ392)","v":351333.59207790188}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G395*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T395*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G395:R395)","v":0},{"$f":"SUM(T395:AE395)","v":0},{"$f":"SUM(AF395:AQ395)","v":0}]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G396:R396)","v":0},{"$f":"SUM(T396:AE396)","v":0},{"$f":"SUM(AF396:AQ396)","v":0}]
[null,752,null,null,"Total",null,{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},{"$f":"SUM(K395:K396)","v":0},{"$f":"SUM(L395:L396)","v":0},{"$f":"SUM(M395:M396)","v":0},{"$f":"SUM(N395:N396)","v":0},{"$f":"SUM(O395:O396)","v":0},{"$f":"SUM(P395:P396)","v":0},{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},0,0,{"$f":"SUM(W395:W396)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G397:R397)","v":0},{"$f":"SUM(T397:AE397)","v":0},{"$f":"SUM(AF397:AQ397)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G400*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T400*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},{"$f":"SUM(K400:K401)","v":0},{"$f":"SUM(L400:L401)","v":0},{"$f":"SUM(M400:M401)","v":0},{"$f":"SUM(N400:N401)","v":0},{"$f":"SUM(O400:O401)","v":0},{"$f":"SUM(P400:P401)","v":0},{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},0,0,{"$f":"SUM(W400:W401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G405*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T405*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},{"$f":"SUM(K405:K406)","v":0},{"$f":"SUM(L405:L406)","v":0},{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},{"$f":"SUM(O405:O406)","v":0},{"$f":"SUM(P405:P406)","v":0},{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},0,0,{"$f":"SUM(W405:W406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G410*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T410*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G410:R410)","v":0},{"$f":"SUM(T410:AE410)","v":0},{"$f":"SUM(AF410:AQ410)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G411:R411)","v":0},{"$f":"SUM(T411:AE411)","v":0},{"$f":"SUM(AF411:AQ411)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},{"$f":"SUM(K410:K411)","v":0},{"$f":"SUM(L410:L411)","v":0},{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},{"$f":"SUM(O410:O411)","v":0},{"$f":"SUM(P410:P411)","v":0},{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},0,0,{"$f":"SUM(W410:W411)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G412:R412)","v":0},{"$f":"SUM(T412:AE412)","v":0},{"$f":"SUM(AF412:AQ412)","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G415*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T415*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G415:R415)","v":0},{"$f":"SUM(T415:AE415)","v":0},{"$f":"SUM(AF415:AQ415)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G416:R416)","v":0},{"$f":"SUM(T416:AE416)","v":0},{"$f":"SUM(AF416:AQ416)","v":0}]
[null,762,null,null,"Total",null,{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},{"$f":"SUM(K415:K416)","v":0},{"$f":"SUM(L415:L416)","v":0},{"$f":"SUM(M415:M416)","v":0},{"$f":"SUM(N415:N416)","v":0},{"$f":"SUM(O415:O416)","v":0},{"$f":"SUM(P415:P416)","v":0},{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},0,0,{"$f":"SUM(W415:W416)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G417:R417)","v":0},{"$f":"SUM(T417:AE417)","v":0},{"$f":"SUM(AF417:AQ417)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G415+G410+G405+G400+G395+G390+G385+G380+G375","v":895421.26468753244},{"$f":"H415+H410+H405+H400+H395+H390+H385+H380+H375","v":878287.07825611497},1010059.7901172258,866824.02944623469,870209.54603495216,922561.70822199574,834126.68940191669,830810.68608854548,750721.19898941903,820126.68047402054,749239.64475244016,876279.33358003828,null,{"$f":"T415+T410+T405+T400+T395+T390+T385+T380+T375","v":991071.24133292562},972106.76049524953,1117955.5919540043,{"$f":"W415+W410+W405+W400+W395+W390+W385+W380+W375","v":959419.21502196603},963166.37656531436,1021110.859694472,923229.1057806859,919558.8830043776,830914.14054927509,907733.59905773145,829274.32490645919,969884.54611764755,{"$f":"AF415+AF410+AF405+AF400+AF395+AF390+AF385+AF380+AF375","v":957975.35046226182},939644.17060442071,1080622.5176738992,927380.31376510044,931002.34237719071,987011.82405517087,892398.73914382991,888851.08000110299,803166.54524873476,877420.69027667877,801581.48970519239,937496.16498342995,null,null,{"$f":"SUM(G420:R420)","v":10304667.650050437},{"$f":"SUM(T420:AE420)","v":11405424.644480109},{"$f":"SUM(AF420:AQ420)","v":11024551.22829701}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G416+G411+G406+G401+G396+G391+G386+G381+G376","v":26388.092117184126},26211.679127695901,28032.460225042414,25136.090453378441,24803.633688688296,26625.058501359978,23919.621657133648,23858.715597635077,21608.641970383811,24061.698509354486,21396.900953460274,25061.514965917682,null,{"$f":"T416+T411+T406+T401+T396+T391+T386+T381+T376","v":29206.899860828606},29011.642223586365,31026.921348069121,27821.157873193559,27453.187676968693,29469.179279222015,26474.744416776699,26407.332298735244,23916.903099883715,26631.998089263823,23682.543652817498,27738.61614245129,{"$f":"AF416+AF411+AF406+AF401+AF396+AF391+AF386+AF381+AF376","v":28231.562942400484},28042.825750091284,29990.806525882072,26892.09650357057,26536.414325552687,28485.083786589781,25590.645256692183,25525.484302854682,23118.220642007727,25742.647590863162,22891.687407993741,26812.311176201732,null,null,{"$f":"SUM(G421:R421)","v":297104.10776723415},{"$f":"SUM(T421:AE421)","v":328841.12596179661},{"$f":"SUM(AF421:AQ421)","v":317859.78621070011}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G377+G382+G387+G392+G397++G402+G407+G412+G417","v":921809.35680471652},{"$f":"H377+H382+H387+H392+H397++H402+H407+H412+H417","v":904498.75738381094},{"$f":"I377+I382+I387+I392+I397++I402+I407+I412+I417","v":1038092.2503422681},891960.11989961308,895013.17972364055,949186.76672335563,858046.31105905038,854669.40168618062,772329.84095980297,844188.37898337503,770636.54570590053,{"$f":"R377+R382+R387+R392+R397++R402+R407+R412+R417","v":901340.84854595584},null,{"$f":"T377+T382+T387+T392+T397++T402+T407+T412+T417","v":1020278.1411937544},1001118.4027188359,1148982.5133020733,{"$f":"W377+W382+W387+W392+W397++W402+W407+W412+W417","v":987240.37289515964},990619.564242283,1050580.0389736942,949703.8501974626,945966.21530311287,854831.04364915879,934365.59714699525,852956.86855927657,997623.16226009885,{"$f":"AF377+AF382+AF387+AF392+AF397++AF402+AF407+AF412+AF417","v":986206.91340466239},967686.99635451206,1110613.3241997813,954272.41026867088,957538.75670274347,1015496.9078417607,917989.3844005221,914376.56430395751,826284.76589074254,903163.33786754205,824473.17711318622,964308.47615963174,null,null,{"$f":"SUM(G423:R423)","v":10601771.757817669},{"$f":"SUM(T423:AE423)","v":11734265.770441905},{"$f":"SUM(AF423:AQ423)","v":11342411.014507713}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,29896.731126125174,33660.04819946787,43817.967500203675,38180.341257249907,41301.448932852101,49190.848896365314,57128.288840242538,51946.570392574409,39967.72850095715,49178.364677409365,44107.548443363979,51170.01668243669,null,{"$f":"G428*(1+$AW$264)","v":33090.335909439513},37255.655039657693,48498.655499617729,42258.81123958106,45713.319391643112,54445.474549851795,63230.801376916905,57495.565531294844,44237.129338807499,54431.656751609014,48819.169827479251,56636.059419681063,{"$f":"T428*(1+$AX$264)","v":31985.315300971946},36011.537521073165,46879.088567546831,40847.618030878788,44186.766136110404,52627.319195368967,61119.268305671147,55575.555260578483,42759.872060047659,52613.9628294871,47188.899621238954,54744.751546215557,null,null,{"$f":"SUM(G428:R428)","v":529545.90344924817},{"$f":"SUM(T428:AE428)","v":586112.63387557946},{"$f":"SUM(AF428:AQ428)","v":566539.95437518903}]
[null,774,null,null,"Wyoming",null,843.10386108093371,949.06532373875962,1234.7554255142095,1076.2014333889965,1163.961522402933,1381.9103993418466,1609.2731714227921,1463.6798278108472,1126.2530052172951,1385.9071139616644,1242.9253101454378,1441.8081820216103,null,933.1652297375889,1050.4456233033932,1366.6534854228278,1191.1625651254849,1288.2972924193264,1529.5277305755419,1781.1776674773532,1620.0318677585424,1246.5607060662699,1533.9513790589165,1375.6960869583672,1595.823866455494,902.00305559745721,1015.3669808561981,1321.0153791745483,1151.3848129110304,1245.2758174529686,1478.4505922795097,1721.6969165024682,1565.9324290237207,1204.9329851002774,1482.7265171872723,1329.7560115466958,1542.5328311289329,null,null,{"$f":"SUM(G429:R429)","v":14918.844576047326},{"$f":"SUM(T429:AE429)","v":16512.493500359105},{"$f":"SUM(AF429:AQ429)","v":15961.074328761077}]
[null,775,null,null,"Total",null,{"$f":"SUM(G428:G429)","v":30739.834987206108},{"$f":"SUM(H428:H429)","v":34609.11352320663},{"$f":"SUM(I428:I429)","v":45052.722925717884},{"$f":"SUM(J428:J429)","v":39256.542690638904},{"$f":"SUM(K428:K429)","v":42465.410455255034},{"$f":"SUM(L428:L429)","v":50572.759295707161},{"$f":"SUM(M428:M429)","v":58737.56201166533},{"$f":"SUM(N428:N429)","v":53410.250220385256},{"$f":"SUM(O428:O429)","v":41093.981506174445},{"$f":"SUM(P428:P429)","v":50564.271791371029},{"$f":"SUM(Q428:Q429)","v":45350.473753509417},{"$f":"SUM(R428:R429)","v":52611.8248644583},null,{"$f":"SUM(T428:T429)","v":34023.501139177104},38306.100662961086,49865.308985040559,{"$f":"SUM(W428:W429)","v":43449.973804706548},47001.616684062436,55975.002280427339,65011.979044394255,59115.597399053389,45483.690044873772,55965.608130667933,50194.865914437614,58231.883286136559,{"$f":"SUM(AF428:AF429)","v":32887.318356569405},37026.904501929363,48200.103946721378,41999.002843789822,45432.04195356337,54105.769787648474,62840.965222173618,57141.487689602203,43964.805045147936,54096.689346674371,48518.655632785652,56287.284377344491,null,null,{"$f":"SUM(G430:R430)","v":544464.74802529556},{"$f":"SUM(T430:AE430)","v":602625.12737593858},{"$f":"SUM(AF430:AQ430)","v":582501.02870395011}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,295436.83514013194,169282.09407217574,160131.48303335987,102745.38397238986,62915.453873505205,42775.694644337404,34078.201104891894,33981.154116941827,39986.280123899109,92536.34021527828,197451.0576049622,313722.23450989573,null,{"$f":"G433*(1+$AW$264)","v":326995.75326701347},187365.01099970393,177236.92068194863,113720.76948639205,69636.158340731694,47345.045803480498,37718.475541458232,37611.061877512184,44257.662668428886,102421.18339412576,218543.01710305767,347234.42099396768,{"$f":"T433*(1+$AX$264)","v":316076.03799938003},181108.13288800837,171318.26060938599,109923.17147357146,67310.724405228233,45764.002580925524,36458.902568026992,36355.075882243276,42779.719698461377,99000.924418699055,211244.97883603998,335638.85447515873,null,null,{"$f":"SUM(G433:R433)","v":1545042.2124117692},{"$f":"SUM(T433:AE433)","v":1710085.4801578205},{"$f":"SUM(AF433:AQ433)","v":1652978.785835129}]
[null,779,null,null,"Wyoming",null,945.00612640741747,780.27126953698462,730.93016144621652,582.25693132149172,421.45406298919988,281.62664445294649,266.04343677389988,266.95318870502524,296.80293433531187,498.33246100289398,1252.3476503653219,1818.3482157099061,null,1045.9528176300853,863.62078518013618,809.00900056798037,644.45431715412963,466.4742929879709,311.71034139758518,294.46251672836553,295.46944945516429,328.50778082157836,551.56493395873963,1386.1249328951906,2012.5863595030828,1011.0242081977387,834.78098228007684,781.99290679033004,622.93337207759259,450.89682322511476,301.30106806595563,284.62921826029987,285.60252541685668,317.53757281754787,533.14594236552966,1339.8365959936914,1945.3779331619887,null,null,{"$f":"SUM(G434:R434)","v":8140.3730830466156},{"$f":"SUM(T434:AE434)","v":9009.9375282800083},{"$f":"SUM(AF434:AQ434)","v":8709.0591486527228}]
[null,780,null,null,"Total",null,{"$f":"SUM(G433:G434)","v":296381.84126653936},{"$f":"SUM(H433:H434)","v":170062.36534171272},{"$f":"SUM(I433:I434)","v":160862.41319480608},{"$f":"SUM(J433:J434)","v":103327.64090371135},{"$f":"SUM(K433:K434)","v":63336.907936494405},{"$f":"SUM(L433:L434)","v":43057.32128879035},{"$f":"SUM(M433:M434)","v":34344.244541665794},{"$f":"SUM(N433:N434)","v":34248.107305646852},{"$f":"SUM(O433:O434)","v":40283.083058234421},{"$f":"SUM(P433:P434)","v":93034.672676281174},{"$f":"SUM(Q433:Q434)","v":198703.40525532753},{"$f":"SUM(R433:R434)","v":315540.58272560564},null,{"$f":"SUM(T433:T434)","v":328041.70608464355},188228.63178488406,178045.92968251661,{"$f":"SUM(W433:W434)","v":114365.22380354618},70102.632633719666,47656.756144878083,38012.938058186599,37906.53132696735,44586.170449250465,102972.7483280845,219929.14203595286,349247.00735347078,{"$f":"SUM(AF433:AF434)","v":317087.06220757775},181942.91387028844,172100.25351617634,110546.10484564905,67761.621228453354,46065.303648991481,36743.531786287291,36640.678407660133,43097.257271278926,99534.070361064587,212584.81543203368,337584.23240832071,null,null,{"$f":"SUM(G435:R435)","v":1553182.5854948158},{"$f":"SUM(T435:AE435)","v":1719095.4176861006},{"$f":"SUM(AF435:AQ435)","v":1661687.8449837819}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G438*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T438*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G438:R438)","v":0},{"$f":"SUM(T438:AE438)","v":0},{"$f":"SUM(AF438:AQ438)","v":0}]
[null,784,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G439:R439)","v":0},{"$f":"SUM(T439:AE439)","v":0},{"$f":"SUM(AF439:AQ439)","v":0}]
[null,785,null,null,"Total",null,{"$f":"SUM(G438:G439)","v":0},{"$f":"SUM(H438:H439)","v":0},{"$f":"SUM(I438:I439)","v":0},{"$f":"SUM(J438:J439)","v":0},{"$f":"SUM(K438:K439)","v":0},{"$f":"SUM(L438:L439)","v":0},{"$f":"SUM(M438:M439)","v":0},{"$f":"SUM(N438:N439)","v":0},{"$f":"SUM(O438:O439)","v":0},{"$f":"SUM(P438:P439)","v":0},{"$f":"SUM(Q438:Q439)","v":0},{"$f":"SUM(R438:R439)","v":0},null,{"$f":"SUM(T438:T439)","v":0},0,0,{"$f":"SUM(W438:W439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF438:AF439)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G440:R440)","v":0},{"$f":"SUM(T440:AE440)","v":0},{"$f":"SUM(AF440:AQ440)","v":0}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G443*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T443*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0}]
[null,790,null,null,"Total",null,{"$f":"SUM(G443:G444)","v":0},{"$f":"SUM(H443:H444)","v":0},{"$f":"SUM(I443:I444)","v":0},{"$f":"SUM(J443:J444)","v":0},{"$f":"SUM(K443:K444)","v":0},{"$f":"SUM(L443:L444)","v":0},{"$f":"SUM(M443:M444)","v":0},{"$f":"SUM(N443:N444)","v":0},{"$f":"SUM(O443:O444)","v":0},{"$f":"SUM(P443:P444)","v":0},{"$f":"SUM(Q443:Q444)","v":0},{"$f":"SUM(R443:R444)","v":0},null,{"$f":"SUM(T443:T444)","v":0},0,0,{"$f":"SUM(W443:W444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G428+G433+G438+G443","v":325333.56626625708},{"$f":"H428+H433+H438+H443","v":202942.14227164362},203949.45053356353,140925.72522963976,104216.90280635731,91966.543540702725,91206.489945134439,85927.724509516236,79954.008624856258,141714.70489268765,241558.60604832618,{"$f":"R428+R433+R438+R443","v":364892.25119233242},null,{"$f":"T428+T433+T438+T443","v":360086.08917645295},224620.66603936162,225735.57618156634,{"$f":"W428+W433+W438+W443","v":155979.58072597312},115349.4777323748,101790.52035333229,100949.27691837514,95106.62740880702,88494.792007236392,156852.84014573478,267362.18693053693,403870.48041364877,{"$f":"AF428+AF433+AF438+AF443","v":348061.353300352},217119.67040908153,218197.34917693282,150770.78950445025,111497.49054133863,98391.321776294499,97578.170873698138,91930.63114282176,85539.591758509036,151614.88724818616,258433.87845727894,390383.60602137429,null,null,{"$f":"SUM(G448:R448)","v":2074588.1158610175},{"$f":"SUM(T448:AE448)","v":2296198.1140334005},{"$f":"SUM(AF448:AQ448)","v":2219518.740210318}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G429+G434+G439+G444","v":1788.1099874883512},1729.3365932757442,1965.685586960426,1658.4583647104882,1585.4155853921329,1663.5370437947931,1875.316608196692,1730.6330165158724,1423.055939552607,1884.2395749645584,2495.2729605107597,{"$f":"R429+R434+R439+R444","v":3260.1563977315163},null,{"$f":"T429+T434+T439+T444","v":1979.1180473676741},1914.0664084835294,2175.6624859908079,1835.6168822796144,1754.7715854072972,1841.238071973127,2075.6401842057189,1915.5013172137067,1575.0684868878482,2085.5163130176561,2761.821019853558,3608.410225958577,{"$f":"AF429+AF434+AF439+AF444","v":1913.0272637951959},1850.1479631362749,2103.0082859648783,1774.318184988623,1696.1726406780833,1779.7516603454653,2006.3261347627681,1851.5349544405774,1522.4705579178253,2015.872459552802,2669.5926075403872,3487.9107642909216,null,null,{"$f":"SUM(G449:R449)","v":23059.217659093942},{"$f":"SUM(T449:AE449)","v":25522.431028639112},{"$f":"SUM(AF449:AQ449)","v":24670.133477413805}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G430+G435+G440+G445","v":327121.67625374545},{"$f":"H430+H435+H440+H445","v":204671.47886491934},205915.13612052397,142584.18359435024,105802.31839174943,93630.080584497511,93081.806553331116,87658.357526032109,81377.064564408865,143598.94446765221,244053.87900883693,{"$f":"R430+R435+R440+R445","v":368152.40759006393},null,{"$f":"T430+T435+T440+T445","v":362065.20722382067},226534.73244784513,227911.23866755716,{"$f":"W430+W435+W440+W445","v":157815.19760825273},117104.2493177821,103631.75842530542,103024.91710258086,97022.128726020746,90069.860494124237,158938.35645875245,270124.00795039046,407478.89063960733,{"$f":"AF430+AF435+AF440+AF445","v":349974.38056414714},218969.81837221779,220300.35746289772,152545.10768943888,113193.66318201672,100171.07343663996,99584.497008460909,93782.166097262336,87062.062316426862,153630.75970773897,261103.47106481931,393871.51678566518,null,null,{"$f":"SUM(G451:R451)","v":2097647.3335201107},{"$f":"SUM(T451:AE451)","v":2321720.545062039},{"$f":"SUM(AF451:AQ451)","v":2244188.8736877316}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B455+1","v":801},null,null,"Utah",null,545750.19999999995,522083.39000000007,606127.59,513334.39,494167.75,458193.76,477582.77000000008,466092.06,965230.06,514801,628425.6,600246.46,null,{"$f":"G456*(1+$AW$264)","v":604047.8928769218},577852.96576261497,670874.86830800399,568169.38705796178,546955.34351655666,507138.56862966623,528598.73600197246,515880.57453696552,1068337.0961375092,569792.66210242757,695554.77855970617,664365.50892666925,{"$f":"T456*(1+$AX$264)","v":583876.28229076276},558556.11010121205,648471.63380436646,549195.90538894269,528690.28485558252,490203.15367291862,510946.67896360735,498653.22852477775,1032660.9848023693,550764.97269184142,672327.38169283676,642179.64835008956,null,null,{"$f":"SUM(G456:R456)","v":6792035.0300000003},{"$f":"SUM(T456:AE456)","v":7517568.3824169757},{"$f":"SUM(AF456:AQ456)","v":7266526.2651393078}]
[null,{"$f":"+B456+1","v":802},null,null,"Wyoming",null,18093.300000000047,17313.749999999942,20410.979999999981,16471.069999999949,15861.770000000019,14707.309999999998,15335.880000000005,14961.140000000014,15011.430000000051,16524.530000000028,15768.300000000047,19266.510000000009,null,20026.048071425423,19163.225602661751,22591.305437090054,18230.529511355653,17556.143352395262,16278.36254643183,16974.077149973251,16559.306972377912,16614.969010674558,18289.700172865716,17452.688774555092,21324.581774944196,19357.297053434861,18523.287728546249,21836.890064925497,17621.738144944124,16969.872476732329,15734.76195757282,16407.243827042606,16006.324508963316,16060.127765904723,17678.932857930598,16869.872667102027,20612.467446677638,null,null,{"$f":"SUM(G457:R457)","v":199725.97000000009},{"$f":"SUM(T457:AE457)","v":221060.93837675068},{"$f":"SUM(AF457:AQ457)","v":213678.81649977682}]
[null,803,null,null,"Total",null,{"$f":"SUM(G456:G457)","v":563843.5},{"$f":"SUM(H456:H457)","v":539397.14},{"$f":"SUM(I456:I457)","v":626538.56999999995},{"$f":"SUM(J456:J457)","v":529805.46},{"$f":"SUM(K456:K457)","v":510029.52},{"$f":"SUM(L456:L457)","v":472901.07},{"$f":"SUM(M456:M457)","v":492918.65000000008},{"$f":"SUM(N456:N457)","v":481053.2},{"$f":"SUM(O456:O457)","v":980241.49000000011},{"$f":"SUM(P456:P457)","v":531325.53},{"$f":"SUM(Q456:Q457)","v":644193.9},{"$f":"SUM(R456:R457)","v":619512.97},null,{"$f":"SUM(T456:T457)","v":624073.94094834721},597016.1913652767,693466.1737450941,{"$f":"SUM(W456:W457)","v":586399.91656931746},564511.48686895194,523416.93117609806,545572.81315194571,532439.8815093434,1084952.0651481838,588082.36227529333,713007.46733426128,685690.09070161346,{"$f":"SUM(AF456:AF457)","v":603233.57934419764},577079.39782975835,670308.523869292,566817.64353388676,545660.15733231488,505937.91563049145,527353.92279064993,514659.55303374107,1048721.1125682739,568443.90554977197,689197.25435993879,662792.11579676718,null,null,{"$f":"SUM(G458:R458)","v":6991761},{"$f":"SUM(T458:AE458)","v":7738629.3207937265},{"$f":"SUM(AF458:AQ458)","v":7480205.081639084}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,34423.671281945652,25025.113296362433,37384.630681030772,39025.316531874058,-20654.534540928085,23659.607229048863,48322.909429998042,37299.267587597205,89221.404598732697,20156.669769651766,40989.468947803623,73958.493667630377,null,{"$f":"G460*(1+$AW$264)","v":38100.849258409944},27698.326002764577,41378.101902406197,43194.047789507778,-22860.876767065245,26186.954934698246,53484.820745595069,41283.620220644101,98752.142367302469,22309.829482012283,45368.013329293877,81858.828929945055,{"$f":"T460*(1+$AX$264)","v":36828.507274759999},26773.366487790998,39996.319152706557,41751.623236878098,-22097.459314175678,25312.466233373267,51698.745520314063,39904.992597739052,95454.407562045817,21564.813734318155,43852.991244558856,79125.230419486703,null,null,{"$f":"SUM(G460:R460)","v":448812.01848074741},{"$f":"SUM(T460:AE460)","v":496754.65819551435},{"$f":"SUM(AF460:AQ460)","v":480166.0041497958}]
[null,806,null,null,"Wyoming",null,1821.7013229284566,1205.1672799858388,1501.8813401188163,1470.321233419636,1237.9211109280441,1074.8333056707888,1624.0118670103402,1280.8570281075736,2913.6828316520259,698.01253602368888,1433.1867797225859,2622.4813428331108,null,2016.2976496683561,1333.9046985959094,1662.3141115659485,1627.382716303774,1370.1573331607451,1189.648292358622,1797.4907682575506,1417.6797166633676,3224.9259367583732,772.57507479939682,1586.281515591729,2902.6179546015396,1948.965288286897,1289.3602072461035,1606.802697113887,1573.0378029036472,1324.4022192166258,1149.9211078573151,1737.465256643201,1370.3376374712191,3117.2325718238999,746.7756576650977,1533.3091380867911,2805.6877612326743,null,null,{"$f":"SUM(G461:R461)","v":18884.057978400906},{"$f":"SUM(T461:AE461)","v":20901.275768325315},{"$f":"SUM(AF461:AQ461)","v":20203.297345547358}]
[null,807,null,null,"Total",null,{"$f":"SUM(G460:G461)","v":36245.372604874108},{"$f":"SUM(H460:H461)","v":26230.280576348272},{"$f":"SUM(I460:I461)","v":38886.512021149589},{"$f":"SUM(J460:J461)","v":40495.637765293694},{"$f":"SUM(K460:K461)","v":-19416.613430000041},{"$f":"SUM(L460:L461)","v":24734.440534719652},{"$f":"SUM(M460:M461)","v":49946.921297008383},{"$f":"SUM(N460:N461)","v":38580.124615704779},{"$f":"SUM(O460:O461)","v":92135.087430384723},{"$f":"SUM(P460:P461)","v":20854.682305675455},{"$f":"SUM(Q460:Q461)","v":42422.655727526209},{"$f":"SUM(R460:R461)","v":76580.975010463488},null,{"$f":"SUM(T460:T461)","v":40117.146908078299},29032.230701360488,43040.416013972143,{"$f":"SUM(W460:W461)","v":44821.43050581155},-21490.719433904502,27376.603227056868,55282.311513852619,42701.299937307471,101977.06830406084,23082.404556811678,46954.294844885604,84761.446884546589,{"$f":"SUM(AF460:AF461)","v":38777.472563046897},28062.726695037101,41603.121849820447,43324.661039781742,-20773.057094959051,26462.38734123058,53436.210776957261,41275.330235210269,98571.640133869718,22311.589391983252,45386.300382645648,81930.918180719382,null,null,{"$f":"SUM(G462:R462)","v":467696.07645914837},{"$f":"SUM(T462:AE462)","v":517655.93396383966},{"$f":"SUM(AF462:AQ462)","v":500369.30149534316}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G464*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T464*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G464:R464)","v":0},{"$f":"SUM(T464:AE464)","v":0},{"$f":"SUM(AF464:AQ464)","v":0}]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G465:R465)","v":0},{"$f":"SUM(T465:AE465)","v":0},{"$f":"SUM(AF465:AQ465)","v":0}]
[null,811,null,null,"Total",null,{"$f":"SUM(G464:G465)","v":0},{"$f":"SUM(H464:H465)","v":0},{"$f":"SUM(I464:I465)","v":0},{"$f":"SUM(J464:J465)","v":0},{"$f":"SUM(K464:K465)","v":0},{"$f":"SUM(L464:L465)","v":0},{"$f":"SUM(M464:M465)","v":0},{"$f":"SUM(N464:N465)","v":0},{"$f":"SUM(O464:O465)","v":0},{"$f":"SUM(P464:P465)","v":0},{"$f":"SUM(Q464:Q465)","v":0},{"$f":"SUM(R464:R465)","v":0},null,{"$f":"SUM(T464:T465)","v":0},0,0,{"$f":"SUM(W464:W465)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF464:AF465)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G466:R466)","v":0},{"$f":"SUM(T466:AE466)","v":0},{"$f":"SUM(AF466:AQ466)","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,2227372.5253319978,2230867.6728631249,2419015.7618629034,2307493.6879329509,2294775.624059103,2224224.1990982974,2332948.9979992895,2105251.4700097893,2195760.8573160027,2884402.2088162103,2521905.6057899613,{"$f":"2706386.01524873+755114","v":3461500.0152487298},null,{"$f":"G468*(1+$AW$264)","v":2465303.1379168374},2469171.6413117447,2677417.9355121604,2553982.9394889758,2539906.3167328653,2461818.5036875582,2582157.4163981932,2330136.9645589786,2430314.6734959604,3192517.5225679642,2791298.5963393571,3831261.6109062871,{"$f":"T468*(1+$AX$264)","v":2382976.6610574489},2386715.9794242256,2588008.0847231378,2468695.0841606525,2455088.5369663523,2379608.3929069806,2495928.7009437387,2252324.2347808192,2349156.6034593224,3085906.4061082769,2698085.808116748,3703320.2370843794,null,null,{"$f":"SUM(G468:R468)","v":29205518.626328364},{"$f":"SUM(T468:AE468)","v":32325287.258916881},{"$f":"SUM(AF468:AQ468)","v":31245814.729732081}]
[null,814,null,null,"Wyoming",null,88229.980451658368,88322.719614388421,106520.45735011762,89744.94819281809,85845.199141388293,76597.750891363248,87007.957118635532,80137.071406767238,72225.154186380096,106400.18491202686,129618.61268832581,102498.83409422496,null,97654.81310019904,97757.458771852951,117899.10074357201,99331.61151790744,95015.286581581357,84780.014785224703,96302.251764703644,88697.409775727385,79940.332040178255,117765.98065896207,143464.62882104862,113447.88285365317,94393.72257252672,94492.940488631153,113961.97129290734,96014.525886018455,91842.340556510986,81948.866023838636,93086.328749202527,85735.443297414546,77270.799926817679,113833.29662817158,138673.76263379469,109659.39763297157,null,null,{"$f":"SUM(G469:R469)","v":1113148.8700480945},{"$f":"SUM(T469:AE469)","v":1232056.7714146106},{"$f":"SUM(AF469:AQ469)","v":1190913.395688806}]
[null,815,null,null,"Total",null,{"$f":"SUM(G468:G469)","v":2315602.5057836561},{"$f":"SUM(H468:H469)","v":2319190.3924775133},{"$f":"SUM(I468:I469)","v":2525536.219213021},{"$f":"SUM(J468:J469)","v":2397238.636125769},{"$f":"SUM(K468:K469)","v":2380620.8232004913},{"$f":"SUM(L468:L469)","v":2300821.9499896606},{"$f":"SUM(M468:M469)","v":2419956.9551179251},{"$f":"SUM(N468:N469)","v":2185388.5414165566},{"$f":"SUM(O468:O469)","v":2267986.0115023828},{"$f":"SUM(P468:P469)","v":2990802.3937282371},{"$f":"SUM(Q468:Q469)","v":2651524.2184782871},{"$f":"SUM(R468:R469)","v":3563998.8493429548},null,{"$f":"SUM(T468:T469)","v":2562957.9510170366},2566929.1000835975,2795317.0362557326,{"$f":"SUM(W468:W469)","v":2653314.5510068834},2634921.6033144468,2546598.5184727828,2678459.6681628968,2418834.374334706,2510255.0055361385,3310283.5032269261,2934763.2251604055,3944709.4937599404,{"$f":"SUM(AF468:AF469)","v":2477370.3836299758},2481208.919912857,2701970.0560160452,2564709.6100466708,2546930.8775228634,2461557.2589308191,2589015.0296929413,2338059.6780782337,2426427.4033861402,3199739.7027364485,2836759.5707505429,3812979.6347173508,null,null,{"$f":"SUM(G470:R470)","v":30318667.496376455},{"$f":"SUM(T470:AE470)","v":33557344.030331492},{"$f":"SUM(AF470:AQ470)","v":32436728.125420891}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G472*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T472*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G472:R472)","v":0},{"$f":"SUM(T472:AE472)","v":0},{"$f":"SUM(AF472:AQ472)","v":0}]
[null,818,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G473:R473)","v":0},{"$f":"SUM(T473:AE473)","v":0},{"$f":"SUM(AF473:AQ473)","v":0}]
[null,819,null,null,"Total",null,{"$f":"SUM(G472:G473)","v":0},{"$f":"SUM(H472:H473)","v":0},{"$f":"SUM(I472:I473)","v":0},{"$f":"SUM(J472:J473)","v":0},{"$f":"SUM(K472:K473)","v":0},{"$f":"SUM(L472:L473)","v":0},{"$f":"SUM(M472:M473)","v":0},{"$f":"SUM(N472:N473)","v":0},{"$f":"SUM(O472:O473)","v":0},{"$f":"SUM(P472:P473)","v":0},{"$f":"SUM(Q472:Q473)","v":0},{"$f":"SUM(R472:R473)","v":0},null,{"$f":"SUM(T472:T473)","v":0},0,0,{"$f":"SUM(W472:W473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF472:AF473)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G474:R474)","v":0},{"$f":"SUM(T474:AE474)","v":0},{"$f":"SUM(AF474:AQ474)","v":0}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G476*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T476*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G476:R476)","v":0},{"$f":"SUM(T476:AE476)","v":0},{"$f":"SUM(AF476:AQ476)","v":0}]
[null,822,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G477:R477)","v":0},{"$f":"SUM(T477:AE477)","v":0},{"$f":"SUM(AF477:AQ477)","v":0}]
[null,823,null,null,"Total",null,{"$f":"SUM(G476:G477)","v":0},{"$f":"SUM(H476:H477)","v":0},{"$f":"SUM(I476:I477)","v":0},{"$f":"SUM(J476:J477)","v":0},{"$f":"SUM(K476:K477)","v":0},{"$f":"SUM(L476:L477)","v":0},{"$f":"SUM(M476:M477)","v":0},{"$f":"SUM(N476:N477)","v":0},{"$f":"SUM(O476:O477)","v":0},{"$f":"SUM(P476:P477)","v":0},{"$f":"SUM(Q476:Q477)","v":0},{"$f":"SUM(R476:R477)","v":0},null,{"$f":"SUM(T476:T477)","v":0},0,0,{"$f":"SUM(W476:W477)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF476:AF477)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G478:R478)","v":0},{"$f":"SUM(T478:AE478)","v":0},{"$f":"SUM(AF478:AQ478)","v":0}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,310239.96648043342,201961.02643742322,-317569.09339211765,13157.41584056192,59149.61304345588,88782.497456153724,-56134.558553834642,-87298.61354942841,128208.72960907273,112587.47035935943,109147.50123417187,1046479.7187852429,null,{"$f":"G480*(1+$AW$264)","v":343380.17290458654},223534.74623149165,-351492.20596958662,14562.906828429677,65468.045863079518,98266.350635767667,-62130.919625902119,-96623.956465080424,141904.14033524386,124614.19938080455,120806.76861553646,1158265.9412138734,{"$f":"T480*(1+$AX$264)","v":331913.31537140318},216070.0138706484,-339754.45473082323,14076.592267929333,63281.802118900247,94984.838387944052,-60056.116070037373,-93397.290424040664,137165.38519155289,120452.82553436396,116772.5403342678,1119586.7407781263,null,null,{"$f":"SUM(G480:R480)","v":1608711.6737504946},{"$f":"SUM(T480:AE480)","v":1780556.1899482443},{"$f":"SUM(AF480:AQ480)","v":1721096.1926302349}]
[null,826,null,null,"Wyoming",null,16590.68080561189,9860.0516505681153,-16539.947694526054,434.89638510459008,2622.9256801500669,4341.1472969299066,-2658.571947903969,-6731.9898512494983,5323.4110440254735,4708.3366306891694,6350.1705502565892,12262.375699878903,null,18362.917287109478,10913.314229080055,-18306.764804067803,481.35254012223538,2903.1097565652108,4804.8738733927266,-2942.5638015214399,-7451.1091054406988,5892.0642155721098,5211.2868134963919,7028.5034074042969,13572.257423225905,17749.704955588451,10548.874376827735,-17695.427631842453,465.278225306303,2806.1631399328699,4644.4196348586374,-2844.2996542093451,-7202.2863331368508,5695.3042793043078,5037.2607975227647,6793.7931544433795,13119.024666775909,null,null,{"$f":"SUM(G481:R481)","v":36563.486249535184},{"$f":"SUM(T481:AE481)","v":40469.241834938461},{"$f":"SUM(AF481:AQ481)","v":39117.809611371704}]
[null,827,null,null,"Total",null,{"$f":"SUM(G480:G481)","v":326830.64728604531},{"$f":"SUM(H480:H481)","v":211821.07808799134},{"$f":"SUM(I480:I481)","v":-334109.0410866437},{"$f":"SUM(J480:J481)","v":13592.31222566651},{"$f":"SUM(K480:K481)","v":61772.538723605947},{"$f":"SUM(L480:L481)","v":93123.64475308363},{"$f":"SUM(M480:M481)","v":-58793.130501738611},{"$f":"SUM(N480:N481)","v":-94030.603400677908},{"$f":"SUM(O480:O481)","v":133532.14065309821},{"$f":"SUM(P480:P481)","v":117295.8069900486},{"$f":"SUM(Q480:Q481)","v":115497.67178442846},{"$f":"SUM(R480:R481)","v":1058742.0944851218},null,{"$f":"SUM(T480:T481)","v":361743.09019169601},234448.06046057169,-369798.97077365441,{"$f":"SUM(W480:W481)","v":15044.259368551913},68371.155619644735,103071.2245091604,-65073.483427423562,-104075.06557052112,147796.20455081598,129825.48619430095,127835.27202294076,1171838.1986370992,{"$f":"SUM(AF480:AF481)","v":349663.02032699162},226618.88824747613,-357449.88236266567,14541.870493235636,66087.965258833123,99629.258022802693,-62900.415724246719,-100599.57675717752,142860.68947085721,125490.08633188672,123566.33348871119,1132705.7654449022,null,null,{"$f":"SUM(G482:R482)","v":1645275.1600000295},{"$f":"SUM(T482:AE482)","v":1821025.4317831825},{"$f":"SUM(AF482:AQ482)","v":1760214.0022416068}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G484*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T484*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G484:R484)","v":0},{"$f":"SUM(T484:AE484)","v":0},{"$f":"SUM(AF484:AQ484)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G485:R485)","v":0},{"$f":"SUM(T485:AE485)","v":0},{"$f":"SUM(AF485:AQ485)","v":0}]
[null,831,null,null,"Total",null,{"$f":"SUM(G484:G485)","v":0},{"$f":"SUM(H484:H485)","v":0},{"$f":"SUM(I484:I485)","v":0},{"$f":"SUM(J484:J485)","v":0},{"$f":"SUM(K484:K485)","v":0},{"$f":"SUM(L484:L485)","v":0},{"$f":"SUM(M484:M485)","v":0},{"$f":"SUM(N484:N485)","v":0},{"$f":"SUM(O484:O485)","v":0},{"$f":"SUM(P484:P485)","v":0},{"$f":"SUM(Q484:Q485)","v":0},{"$f":"SUM(R484:R485)","v":0},null,{"$f":"SUM(T484:T485)","v":0},0,0,{"$f":"SUM(W484:W485)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF484:AF485)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G486:R486)","v":0},{"$f":"SUM(T486:AE486)","v":0},{"$f":"SUM(AF486:AQ486)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G488*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T488*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G489:R489)","v":0},{"$f":"SUM(T489:AE489)","v":0},{"$f":"SUM(AF489:AQ489)","v":0}]
[null,835,null,null,"Total",null,{"$f":"SUM(G488:G489)","v":0},{"$f":"SUM(H488:H489)","v":0},{"$f":"SUM(I488:I489)","v":0},{"$f":"SUM(J488:J489)","v":0},{"$f":"SUM(K488:K489)","v":0},{"$f":"SUM(L488:L489)","v":0},{"$f":"SUM(M488:M489)","v":0},{"$f":"SUM(N488:N489)","v":0},{"$f":"SUM(O488:O489)","v":0},{"$f":"SUM(P488:P489)","v":0},{"$f":"SUM(Q488:Q489)","v":0},{"$f":"SUM(R488:R489)","v":0},null,{"$f":"SUM(T488:T489)","v":0},0,0,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF488:AF489)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G490:R490)","v":0},{"$f":"SUM(T490:AE490)","v":0},{"$f":"SUM(AF490:AQ490)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,27013.058916021662,21599.08707203827,23857.954271478287,21937.585970961976,18221.740403188189,18914.635508564872,22071.923230433866,17902.770386237469,19675.314493344988,18470.597787166156,22983.828620470053,32635.970786882797,null,{"$f":"G492*(1+$AW$264)","v":29898.62636492489},23906.327535802793,26406.489646802544,24280.985294308466,20168.208632990147,20935.119627044784,24429.672621438818,19815.165855122181,21777.055256041687,20443.649262088868,25438.988842219802,36122.18444594126,{"$f":"T492*(1+$AX$264)","v":28900.189891250742},23107.998238930893,25524.669790489803,23470.144654384505,19494.710296910394,20236.01102047367,23613.86670823547,19153.457050169654,21049.831001941613,19760.952845566644,24589.477764237348,34915.918110511127,null,null,{"$f":"SUM(G492:R492)","v":265284.46744678856},{"$f":"SUM(T492:AE492)","v":293622.47338472627},{"$f":"SUM(AF492:AQ492)","v":283817.22737310186}]
[null,838,null,null,"Wyoming",null,341.52710509568351,318.08666100494884,597.42654068342381,280.92475455661406,123.41774018438082,181.28220387399779,183.75973318154138,377.01838398342807,154.99435745982555,174.56869868616195,135.28570480313647,506.72189910821908,null,378.00944130373688,352.06506077743097,661.24436243646051,310.93347477818457,136.60137165686177,200.64698696614849,203.3891689346801,417.2919412966811,171.55104117491857,193.21633707810352,149.73708653282006,560.85054193459189,365.38617196071448,340.30817959178336,639.16272960792082,300.55014417578019,132.03969747987918,193.94656977391114,196.59717915775553,403.35686985642019,165.82225569443403,186.76405944187033,144.73675752668697,542.12146620674059,null,null,{"$f":"SUM(G493:R493)","v":3375.0137826213613},{"$f":"SUM(T493:AE493)","v":3735.5368148706184},{"$f":"SUM(AF493:AQ493)","v":3610.7920804738965}]
[null,839,null,null,"Total",null,{"$f":"SUM(G492:G493)","v":27354.586021117346},{"$f":"SUM(H492:H493)","v":21917.173733043219},{"$f":"SUM(I492:I493)","v":24455.380812161711},{"$f":"SUM(J492:J493)","v":22218.51072551859},{"$f":"SUM(K492:K493)","v":18345.15814337257},{"$f":"SUM(L492:L493)","v":19095.91771243887},{"$f":"SUM(M492:M493)","v":22255.682963615407},{"$f":"SUM(N492:N493)","v":18279.788770220897},{"$f":"SUM(O492:O493)","v":19830.308850804813},{"$f":"SUM(P492:P493)","v":18645.166485852318},{"$f":"SUM(Q492:Q493)","v":23119.114325273189},{"$f":"SUM(R492:R493)","v":33142.692685991016},null,{"$f":"SUM(T492:T493)","v":30276.635806228627},24258.392596580223,27067.734009239004,{"$f":"SUM(W492:W493)","v":24591.918769086649},20304.81000464701,21135.766614010932,24633.061790373496,20232.457796418861,21948.606297216607,20636.865599166969,25588.725928752621,36683.03498787585,{"$f":"SUM(AF492:AF493)","v":29265.576063211458},23448.306418522676,26163.832520097723,23770.694798560286,19626.749994390273,20429.957590247581,23810.463887393224,19556.813920026074,21215.653257636048,19947.716905008514,24734.214521764035,35458.039576717871,null,null,{"$f":"SUM(G494:R494)","v":268659.48122940992},{"$f":"SUM(T494:AE494)","v":297358.01019959687},{"$f":"SUM(AF494:AQ494)","v":287428.01945357578}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G496*(1+$AW$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T496*(1+$AX$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G496:R496)","v":0},{"$f":"SUM(T496:AE496)","v":0},{"$f":"SUM(AF496:AQ496)","v":0}]
[null,842,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G497:R497)","v":0},{"$f":"SUM(T497:AE497)","v":0},{"$f":"SUM(AF497:AQ497)","v":0}]
[null,843,null,null,"Total",null,{"$f":"SUM(G496:G497)","v":0},{"$f":"SUM(H496:H497)","v":0},{"$f":"SUM(I496:I497)","v":0},{"$f":"SUM(J496:J497)","v":0},{"$f":"SUM(K496:K497)","v":0},{"$f":"SUM(L496:L497)","v":0},{"$f":"SUM(M496:M497)","v":0},{"$f":"SUM(N496:N497)","v":0},{"$f":"SUM(O496:O497)","v":0},{"$f":"SUM(P496:P497)","v":0},{"$f":"SUM(Q496:Q497)","v":0},{"$f":"SUM(R496:R497)","v":0},null,{"$f":"SUM(T496:T497)","v":0},0,0,{"$f":"SUM(W496:W497)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF496:AF497)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G498:R498)","v":0},{"$f":"SUM(T498:AE498)","v":0},{"$f":"SUM(AF498:AQ498)","v":0}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,50921.869946812229,51786.507307346015,48268.0124739862,40165.047052710564,39873.6919669946,44398.401650191627,28661.543653014003,43599.994945292019,37252.99753401304,65019.90250366446,21022.25643721404,43573.441611643277,null,{"$f":"G500*(1+$AW$264)","v":56361.405351247842},57318.404314753672,53424.059630703472,44455.52569562455,44133.047709165359,49141.092323743542,31723.204224575682,48257.398854179235,41232.40754427528,71965.406705121524,23267.879158665353,48228.009061487668,{"$f":"T500*(1+$AX$264)","v":54479.269291772041},55404.310176041377,51640.013465639095,42970.975276179845,42659.266138419858,47500.071818876029,30663.837691376433,46645.888460605522,39855.490120473594,69562.189713805812,22490.870244158577,46617.480112366247,null,null,{"$f":"SUM(G500:R500)","v":514543.66708288208},{"$f":"SUM(T500:AE500)","v":569507.84057354322},{"$f":"SUM(AF500:AQ500)","v":550489.66250971449}]
[null,846,null,null,"Wyoming",null,1771.7829566786604,1651.2432906565591,1583.4349573163927,914.11155214522296,1481.7956157481458,1742.0488212033015,1078.8452787465758,1907.9021900476146,1192.5525824450597,1511.249840662771,1443.8486499564096,3936.948398464403,null,1961.0469434862093,1827.6310853358355,1752.5793842578998,1011.7580477804212,1640.0828059557807,1928.1365718905461,1194.0888292245877,2111.7065971089451,1319.9424838889111,1672.6833666078928,1598.0822996296797,4357.4979623600593,1895.5596274113541,1766.5990662140248,1694.0536460218027,977.97134048799535,1585.3137850206544,1863.7482666853618,1154.2133571760348,2041.1881437687164,1275.8642475518468,1616.8256806478248,1544.7158460539006,4211.9834211072548,null,null,{"$f":"SUM(G501:R501)","v":20215.764134071116},{"$f":"SUM(T501:AE501)","v":22375.23637752677},{"$f":"SUM(AF501:AQ501)","v":21628.03642814677}]
[null,847,null,null,"Total",null,{"$f":"SUM(G500:G501)","v":52693.652903490889},{"$f":"SUM(H500:H501)","v":53437.750598002574},49851.447431302593,41079.158604855787,41355.487582742746,46140.450471394928,29740.388931760579,45507.897135339634,38445.5501164581,66531.152344327231,22466.10508717045,47510.39001010768,null,{"$f":"SUM(T500:T501)","v":58322.452294734052},59146.035400089509,55176.639014961373,{"$f":"SUM(W500:W501)","v":45467.283743404972},45773.130515121142,51069.228895634085,32917.293053800269,50369.105451288182,42552.35002816419,73638.090071729413,24865.961458295034,52585.507023847727,{"$f":"SUM(AF500:AF501)","v":56374.828919183397},57170.909242255402,53334.067111660901,43948.946616667839,44244.579923440513,49363.82008556139,31818.051048552468,48687.076604374241,41131.354368025444,71179.015394453643,24035.586090212477,50829.463533473499,null,null,{"$f":"SUM(G502:R502)","v":534759.43121695321},{"$f":"SUM(T502:AE502)","v":591883.07695106999},{"$f":"SUM(AF502:AQ502)","v":572117.69893786113}]
[null,{"$f":"+B502+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G456:G502)/2","v":3322570.2645991836},{"$f":"SUM(H456:H502)/2","v":3171993.8154728981},2931159.0883909911,3044429.7154471031,2992706.914220213,2956817.4734612973,2956025.4678085707,2674778.9485371448,3532170.5885531292,3745454.7318541417,3499223.6654026853,{"$f":"SUM(R456:R502)/2","v":5399487.9715346405},null,{"$f":"SUM(T456:T502)/2","v":3677491.2171661211},3510830.0106074763,3244269.0282653444,{"$f":"SUM(W456:W502)/2","v":3369639.3599630557},3312391.4668889069,3272668.2728947434,3271791.6642454448,2960502.053458543,3909481.2998645795,4145548.7119242293,3873014.946749541,5976267.7719949242,{"$f":"SUM(AF456:AF502)/2","v":3554684.8608466065},3393589.1483459058,3135929.7190042497,3257113.4265288031,3201777.2729368825,3163380.5976011534,3162533.2624722472,2861638.8751144079,3778927.8531848029,4007112.0163095533,3743679.2595938155,5776695.9372499306,null,null,{"$f":"SUM(G505:R505)","v":40226818.645282},{"$f":"SUM(T505:AE505)","v":44523895.804022908},{"$f":"SUM(AF505:AQ505)","v":43037062.22918836}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G500+G496+G492+G488+G484+G480+G476+G472+G468+G464+G460+G456","v":3195721.2919572107},3053322.7969762948,2817084.8558972809,2935113.4433290595,2885533.8849318135,2858173.1009422569,2853453.5857589007,2582846.9493794874,3435349.3635511659,3615437.849236052,3344474.2610296211,{"$f":"+R500+R496+R492+R488+R484+R480+R476+R472+R468+R464+R460+R456","v":5258394.1001001289},null,{"$f":"+T500+T496+T492+T488+T484+T480+T476+T472+T468+T464+T460+T456","v":3537092.0846729283},3379482.4111591727,3118009.2490304899,{"$f":"+W500+W496+W492+W488+W484+W480+W476+W472+W468+W464+W460+W456","v":3248645.7921548085},3193770.0856875917,3163486.5898384787,3158262.9303658735,2858749.7675608094,3802317.5151363327,4001643.2695004195,3701735.0248447792,5820102.0834842036,{"$f":"+AF500+AF496+AF492+AF488+AF484+AF480+AF476+AF472+AF468+AF464+AF460+AF456","v":3418974.2251773975},3266627.7782988492,3013886.2662055166,3140160.3249849668,3087117.1410619896,3057844.934040566,3052795.7137572346,2763284.5109900706,3675342.7021377059,3868012.160628173,3578119.0693968069,5625745.2548549594,null,null,{"$f":"SUM(G506:R506)","v":38834905.483089276},{"$f":"SUM(T506:AE506)","v":42983296.803435884},{"$f":"SUM(AF506:AQ506)","v":41547910.081534244}]
[null,852,null,"Total Wyoming Distribution",null,null,126848.97264197312,118671.01849660382,114074.23249371018,109316.27211804411,107173.02928839895,98644.372519041237,102571.88204967002,91931.999157656363,96821.225001962535,130016.88261808868,154749.40437306458,{"$f":"+R501+R497+R493+R489+R485+R481+R477+R473+R469+R465+R461+R457","v":141093.87143450961},null,{"$f":"+T501+T497+T493+T489+T485+T481+T477+T473+T469+T465+T461+T457","v":140399.13249319224},131347.59944830392,126259.77923485458,120993.56780824771,118621.38120131522,109181.68305626458,113528.73387957228,101752.28589773359,107163.78472824712,143905.44242380958,171279.92190476222,156165.68851071945,{"$f":"+AF501+AF497+AF493+AF489+AF485+AF481+AF477+AF473+AF469+AF465+AF461+AF457","v":135710.635669209},126961.37004705705,122043.452798734,116953.1015438363,114660.13187489336,105535.66356058668,109737.54871501279,98354.364124337371,103585.15104709689,139099.85568137973,165560.19019700747,150950.68239497178,null,null,{"$f":"SUM(G507:R507)","v":1391913.162192723},{"$f":"SUM(T507:AE507)","v":1540599.0005870224},{"$f":"SUM(AF507:AQ507)","v":1489152.1476541224}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G267+G370+G423+G451+G505","v":6174507.8636955246},{"$f":"H267+H370+H423+H451+H505","v":5956680.9943274194},5844927.6507733464,5942023.7756028706,5737058.3902096711,5611920.1551680379,5765992.4692863729,5412147.0903384704,6191394.645038113,6597448.3245901261,6261063.3471020795,{"$f":"R267+R370+R423+R451+R505","v":8808814.5497812219},null,{"$f":"T267+T370+T423+T451+T505","v":6834076.2213504752},6592980.8237605523,6469289.8536137901,{"$f":"W267+W370+W423+W451+W505","v":6576757.9032998718},6349897.8688748386,6211392.2170303958,6381922.7210849086,5990279.1530977283,6852766.8689901158,7302195.6910561714,6929877.6656168681,9749782.7165961973,{"$f":"AF267+AF370+AF423+AF451+AF505","v":6605858.6811871491},6372814.4373743488,6253254.0107031092,6357133.2660662811,6137849.0088700857,6003968.6228463408,6168804.4212965257,5790239.4214745034,6623925.1722487519,7058345.7420026679,6698460.9264328675,9424197.9035739042,null,null,{"$f":"SUM(G508:R508)","v":74303979.255913243},{"$f":"SUM(T508:AE508)","v":82241219.704371914},{"$f":"SUM(AF508:AQ508)","v":79494851.614076525}]
[null,854]
[null,855]
[null,856,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - NONLABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G10-G264","v":0},{"$f":"H10-H264","v":0},-2425,0,0,-2218,-18.61,-14.35,-3070.56,-4.8,-9.94,-3118.44,null,{"$f":"G518*(1+$AW518)","v":0},0,-2497.75,0,0,-2284.54,-19.168299999999999,-14.7805,-3162.6768000000002,-4.944,-10.238199999999999,-3211.9932000000003,{"$f":"T518*(1+$AX$518)","v":0},0,-2447.7950000000001,0,0,-2238.8492000000001,-18.784934,-14.48489,-3099.423264,-4.8451199999999996,-10.033435999999998,-3147.7533360000002,null,null,{"$f":"SUM(G518:R518)","v":-10879.7},{"$f":"SUM(T518:AE518)","v":-11206.091},{"$f":"SUM(AF518:AQ518)","v":-10981.96918},0.03,-0.02]
[null,620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"G11-G265","v":-44348.800000000003},-36591.07,-34010.199999999997,-28583.35,-19961.53,-10989.82,-6006.45,-7544.54,-6966.72,-11961.3,-22356.16,-36457.379999999997,null,-45679.264000000003,-37688.802100000001,-35030.506000000001,-29440.8505,-20560.375899999999,-11319.5146,-6186.6435000000001,-7770.8762000000006,-7175.7216000000008,-12320.138999999999,-23026.844799999999,-37551.1014,{"$f":"T519*(1+$AX$519)","v":-44765.678720000004},-36935.026058000003,-34329.895880000004,-28852.033490000002,-20149.168382,-11093.124308,-6062.9106300000003,-7615.4586760000002,-7032.2071680000008,-12073.736219999999,-22566.307903999998,-36800.079372,null,null,{"$f":"SUM(G519:R519)","v":-265777.32},{"$f":"SUM(T519:AE519)","v":-273750.63959999994},{"$f":"SUM(AF519:AQ519)","v":-268275.62680799997},0.03,-0.02]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"G13-G267","v":-44348.800000000003},-36591.07,-36435.199999999997,-28583.35,-19961.53,-13207.82,-6025.0599999999995,-7558.89,-10037.280000000001,-11966.099999999999,-22366.1,-39575.82,null,{"$f":"SUM(T518:T519)","v":-45679.264000000003},-37688.802100000001,-37528.256000000001,{"$f":"SUM(W518:W519)","v":-29440.8505},-20560.375899999999,-13604.054599999999,-6205.8118000000004,-7785.6567000000005,-10338.398400000002,-12325.082999999999,-23037.082999999999,-40763.094599999997,{"$f":"SUM(AF518:AF519)","v":-44765.678720000004},-36935.026058000003,-36777.690880000002,-28852.033490000002,-20149.168382,-13331.973508000001,-6081.6955640000006,-7629.9435659999999,-10131.630432000002,-12078.581339999999,-22576.341339999999,-39947.832708000002,null,null,{"$f":"SUM(G521:R521)","v":-276657.02},{"$f":"SUM(T521:AE521)","v":-284956.73059999995},{"$f":"SUM(AF521:AQ521)","v":-279257.59598800004}]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,{"$f":"G18-G272","v":366113.28955980862},402659.68842603551,437853.09551097039,401599.60824760044,398921.160296774,446146.75773609726,399064.92861704505,381232.63618452009,402474.1398220163,242291.54300025964,412019.39846836543,454918.3624277506,null,{"$f":"G526*(1+$AW526)","v":388812.31351251679},427624.58910844976,464999.98743265058,426498.78395895171,423654.27223517402,473807.85671573534,423806.95419130189,404869.05962796038,427427.53649098135,257313.61866627575,437564.60117340408,483123.30089827115,{"$f":"T526*(1+$AX$526)","v":397366.18440979219},437032.33006883564,475229.98715616891,435881.75720604864,432974.66622434783,484231.62956348155,433130.70718351053,413776.17893977551,436830.94229378295,262974.51827693381,447191.02239921899,493752.01351803314,null,null,{"$f":"SUM(G526:R526)","v":4745294.6082972437},{"$f":"SUM(T526:AE526)","v":5039502.874011673},{"$f":"SUM(AF526:AQ526)","v":5150371.9372399291},6.2E-2,2.1999999999999999E-2]
[null,628,null,null,"Wyoming",null,{"$f":"G19-G273","v":29170.267914035176},27467.998955496354,31798.474613819184,26216.511532242483,25701.414383250216,27992.524428752084,29587.662009135944,36097.531607761368,23488.925934803367,24070.116726861859,25130.503462082997,32498.037199520048,null,30978.824524705356,29171.014890737129,33769.980039875976,27841.935247241519,27294.902075011731,29728.060943334713,31422.097053702375,38335.578567442572,24945.239342761175,25562.463963927297,26688.594676732144,34512.915505890291,{"$f":"T527*(1+$AX$527)","v":31660.358664248874},29812.777218333347,34512.919600753252,28454.457822680833,27895.38992066199,30382.078284088078,32113.383188883829,39178.96129592631,25494.034608301921,26124.838171133699,27275.743759620251,35272.199647019879,null,null,{"$f":"SUM(G527:R527)","v":339219.96876776108},{"$f":"SUM(T527:AE527)","v":360251.60683136224},{"$f":"SUM(AF527:AQ527)","v":368177.14218165225},6.2E-2,2.1999999999999999E-2]
[null,629,null,null,"Total",null,{"$f":"G20-G274","v":395283.5574738438},430127.68738153187,469651.57012478961,427816.11977984296,424622.57468002429,474139.28216484934,428652.59062618099,417330.16779228143,425963.06575681968,266361.65972712147,437149.90193044837,487416.39962727076,null,{"$f":"SUM(T526:T527)","v":419791.13803722215},456795.60399918689,498769.96747252654,{"$f":"SUM(W526:W527)","v":454340.71920619323},450949.17431018577,503535.91765907005,455229.05124500429,443204.63819540292,452372.77583374252,282876.08263020305,464253.19585013622,517636.21640416142,{"$f":"SUM(AF526:AF527)","v":429026.54307404108},466845.10728716897,509742.90675692214,464336.21502872946,460870.05614500982,514613.7078475696,465244.09037239436,452955.14023570181,462324.97690208489,289099.35644806753,474466.76615883922,529024.21316505305,null,null,{"$f":"SUM(G528:R528)","v":5084514.5770650059},{"$f":"SUM(T528:AE528)","v":5399754.4808430346},{"$f":"SUM(AF528:AQ528)","v":5518549.0794215826},{"$f":"AW526","v":6.2E-2},{"$f":"AX526","v":2.1999999999999999E-2}]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,{"$f":"G23-G277","v":21723.651424198921},17533.2509551525,21138.980775234377,21103.803951797308,23850.102578541118,22369.989658282633,21773.957516949318,24252.013326344808,22138.944777715486,24227.692716940452,23525.504868793811,29294.298529552296,null,{"$f":"G531*(1+$AW531)","v":22614.321132591074},18252.114244313751,22005.678987018986,21969.059913820998,24827.956784261303,23287.159234272218,22666.689775144238,25246.345872724942,23046.641513601819,25221.028118335009,24490.050568414354,30495.364769263939,{"$f":"T531*(1+$AX$531)","v":22704.778417121437},18325.122701291006,22093.701702967061,22056.936153476283,24927.268611398347,23380.307871209308,22757.356534244813,25347.331256215843,23138.828079656225,25321.91223080835,24588.010770688012,30617.346228340994,null,null,{"$f":"SUM(G531:R531)","v":272932.19107950304},{"$f":"SUM(T531:AE531)","v":284122.41091376264},{"$f":"SUM(AF531:AQ531)","v":285258.90055741766},4.1000000000000002E-2,4.0000000000000001E-3]
[null,633,null,null,"Wyoming",null,{"$f":"G24-G278","v":640.7492740718676},523.650110923174,627.72654285731824,621.80860666267154,700.13220139107625,658.71937086437401,641.22547164035359,709.56527536225485,650.00422834185474,713.04042708344423,690.07207336978036,864.98925503438841,null,667.01999430881415,545.11976547102404,653.46333111446825,647.30275953584101,728.83762164811037,685.72686506981324,667.51571597760801,738.65745165210728,676.65440170387069,742.27508459386536,718.36502837794126,900.45381449079832,{"$f":"T532*(1+$AX$532)","v":669.68807428604941},547.3002445329081,656.07718443892611,649.89197057398439,731.75297213470276,688.46977253009254,670.18577884151841,741.61208145871569,679.36101931068617,745.24418493224084,721.23848849145304,904.05562974876148,null,null,{"$f":"SUM(G532:R532)","v":8041.6828376025569},{"$f":"SUM(T532:AE532)","v":8371.3918339442625},{"$f":"SUM(AF532:AQ532)","v":8404.8774012800386},4.1000000000000002E-2,4.0000000000000001E-3]
[null,634,null,null,"Total",null,{"$f":"G25-G279","v":22364.400698270794},18056.901066075676,21766.707318091692,21725.612558459979,24550.234779932201,23028.709029147009,22415.182988589673,24961.578601707064,22788.949006057344,24940.733144023892,24215.576942163592,30159.28778458669,null,{"$f":"SUM(T531:T532)","v":23281.34112689989},18797.234009784774,22659.142318133454,{"$f":"SUM(W531:W532)","v":22616.362673356838},25556.794405909415,23972.886099342031,23334.205491121844,25985.003324377049,23723.295915305691,25963.303202928873,25208.415596792296,31395.818583754735,{"$f":"SUM(AF531:AF532)","v":23374.466491407486},18872.422945823913,22749.778887405988,22706.828124050266,25659.021583533049,24068.777643739402,23427.542313086331,26088.943337674558,23818.189098966912,26067.156415740592,25309.249259179465,31521.401858089754,null,null,{"$f":"SUM(G533:R533)","v":280973.87391710561},{"$f":"SUM(T533:AE533)","v":292493.80274770688},{"$f":"SUM(AF533:AQ533)","v":293663.77795869776},{"$f":"AW531","v":4.1000000000000002E-2},{"$f":"AX531","v":4.0000000000000001E-3}]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,{"$f":"G28-G282","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G536*(1+$AW536)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T536*(1+$AX$536)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G536:R536)","v":0},{"$f":"SUM(T536:AE536)","v":0},{"$f":"SUM(AF536:AQ536)","v":0},0.109,0]
[null,638,null,null,"Wyoming",null,{"$f":"G29-G283","v":0},0,0,0,0,0,0,0,0,0,0,0,null,-3,-2,-1,0,0,0,0,0,0,0,{"$f":"Q537*(1+$AW537)","v":0},{"$f":"R537*(1+$AW537)","v":0},{"$f":"T537*(1+$AX$537)","v":-3},-2,-1,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G537:R537)","v":0},{"$f":"SUM(T537:AE537)","v":-6},{"$f":"SUM(AF537:AQ537)","v":-6},0.109,0]
[null,639,null,null,"Total",null,{"$f":"G30-G284","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T536:T537)","v":-3},-2,-1,{"$f":"SUM(W536:W537)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":-3},-2,-1,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G538:R538)","v":0},{"$f":"SUM(T538:AE538)","v":-6},{"$f":"SUM(AF538:AQ538)","v":-6},{"$f":"AW536","v":0.109},{"$f":"AX536","v":0}]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,{"$f":"G33-G287","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G541*(1+$AW541)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T541*(1+$AX$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G541:R541)","v":0},{"$f":"SUM(T541:AE541)","v":0},{"$f":"SUM(AF541:AQ541)","v":0},{"$f":"AW518","v":0.03},{"$f":"AX518","v":-0.02}]
[null,643,null,null,"Wyoming",null,{"$f":"G34-G288","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T542*(1+$AX$542)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G542:R542)","v":0},{"$f":"SUM(T542:AE542)","v":0},{"$f":"SUM(AF542:AQ542)","v":0},{"$f":"AW519","v":0.03},{"$f":"AX519","v":-0.02}]
[null,644,null,null,"Total",null,{"$f":"G35-G289","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T541:T542)","v":0},0,0,{"$f":"SUM(W541:W542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF541:AF542)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G543:R543)","v":0},{"$f":"SUM(T543:AE543)","v":0},{"$f":"SUM(AF543:AQ543)","v":0},{"$f":"AW541","v":0.03},{"$f":"AX541","v":-0.02}]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,{"$f":"G38-G292","v":884502.13799321488},715660.70818781538,1110175.2060974773,1297965.967444713,1506872.0565795479,984465.46391827636,1278444.5908200401,1267234.3831353243,1192310.8956569554,1348062.5045326257,1017947.2211445111,1204947.5765722892,null,{"$f":"G546*(1+$AW546)","v":907499.1935810385},734267.88660069858,1139039.7614560118,1331713.0825982755,1546050.7300506162,1010061.5659801515,1311684.1501813612,1300182.4770968428,1223310.9789440364,1383112.1296504741,1044413.8488942684,1236276.2135631689,{"$f":"T546*(1+$AX$546)","v":899331.70083880913},727659.47562129225,1128788.4036029077,1319727.6648548909,1532136.2734801606,1000971.0118863302,1299878.9928297289,1288480.8348029712,1212301.1801335402,1370664.1204836199,1035014.1242542199,1225149.7276411003,null,null,{"$f":"SUM(G546:R546)","v":13808588.71208279},{"$f":"SUM(T546:AE546)","v":14167612.018596943},{"$f":"SUM(AF546:AQ546)","v":14040103.510429569},2.5999999999999999E-2,-8.9999999999999993E-3]
[null,648,null,null,"Wyoming",null,{"$f":"G39-G293","v":27095.712428795756},20289.395306523114,31514.858560356362,37047.901543712302,42726.376301566517,42585.18476909426,34332.169934583922,43551.75065206518,42994.278978751208,30936.286450488653,32937.46363600011,27473.256757198535,null,27800.200951944447,20816.919584492716,32334.244882925628,38011.146983848819,43837.262085407245,43692.399573090712,35224.806352883104,44684.096169018878,44112.130232198739,31740.629898201358,33793.837690536115,28187.561432885697,{"$f":"T547*(1+$AX$547)","v":27549.999143376946},20629.567308232283,32043.236678979298,37669.04666099418,43442.726726638582,43299.167976932898,34907.783095707156,44281.939303497711,43715.121060108948,31454.964229117544,33489.693151321291,27933.873379989727,null,null,{"$f":"SUM(G547:R547)","v":413484.63531913597},{"$f":"SUM(T547:AE547)","v":424235.23583743349},{"$f":"SUM(AF547:AQ547)","v":420417.11871489655},2.5999999999999999E-2,-8.9999999999999993E-3]
[null,649,null,null,"Total",null,{"$f":"G40-G294","v":911597.85042201064},735950.10349433846,1141690.0646578339,1335013.8689884255,1549598.4328811143,1027050.6486873706,1312776.7607546239,1310786.1337873894,1235305.1746357065,1378998.7909831144,1050884.6847805113,1232420.8333294878,null,{"$f":"SUM(T546:T547)","v":935299.39453298296},755084.80618519126,1171374.0063389374,{"$f":"SUM(W546:W547)","v":1369724.2295821244},1589887.9921360235,1053753.9655532422,1346908.9565342444,1344866.5732658617,1267423.109176235,1414852.7595486755,1078207.6865848044,1264463.7749960546,{"$f":"SUM(AF546:AF547)","v":926881.69998218608},748289.04292952456,1160831.640281887,1357396.7115158851,1575579.0002067992,1044270.1798632632,1334786.7759254361,1332762.774106469,1256016.3011936492,1402119.0847127375,1068503.8174055412,1253083.6010210901,null,null,{"$f":"SUM(G548:R548)","v":14222073.347401928},{"$f":"SUM(T548:AE548)","v":14591847.254434379},{"$f":"SUM(AF548:AQ548)","v":14460520.629144469},{"$f":"AW546","v":2.5999999999999999E-2},{"$f":"AX546","v":-8.9999999999999993E-3}]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,{"$f":"G43-G297","v":140039.13837624434},142674.58249742439,107819.16881941241,113703.25871423376,117272.50971209729,87948.696826806758,201479.83809093412,122517.45617709792,172973.44089941477,227109.54650443851,56193.283925427138,118155.03880462053,null,{"$f":"G551*(1+$AW551)","v":146480.9387415516},149237.6132923059,112778.85058510539,118933.60861508851,122667.04515885377,91994.336880839866,210747.91064311709,128153.25916124442,180930.21918078786,237556.5856436427,58778.174985996789,123590.17058963308,{"$f":"T551*(1+$AX$551)","v":148678.15282267486},151476.17749169047,114470.53334388197,120717.61274431483,124507.05083623657,93374.25193405246,213909.12930276382,130075.55804866308,183644.17246849966,241119.9344282973,59659.847610786739,125444.02314847757,null,null,{"$f":"SUM(G551:R551)","v":1607885.9593481519},{"$f":"SUM(T551:AE551)","v":1681848.7134781671},{"$f":"SUM(AF551:AQ551)","v":1707076.4441803393},4.5999999999999999E-2,1.4999999999999999E-2]
[null,653,null,null,"Wyoming",null,{"$f":"G44-G298","v":4220.2832529233328},4252.9763662800906,3247.4111115102578,3429.8035401002198,3470.5242694099388,2666.8979482030609,6093.2703298717934,3734.4275196603976,5090.3778642844463,6566.0071999673655,1866.2264925456707,3673.75335553676,null,4414.416282557806,4448.6132791289747,3396.7920226397296,3587.5745029448299,3630.1683858027964,2789.5752538204019,6373.560765045896,3906.2111855647759,5324.5352460415306,6868.0435311658648,1952.0729112027716,3842.7460098914512,{"$f":"T552*(1+$AX$552)","v":4480.6325267961729},4515.3424783159089,3447.743902979325,3641.3881204890022,3684.6209115898378,2831.4188826277077,6469.1641765215836,3964.8043533482473,5404.4032747321535,6971.0641841333518,1981.354004870813,3900.3872000398228,null,null,{"$f":"SUM(G552:R552)","v":48311.959250293337},{"$f":"SUM(T552:AE552)","v":50534.309375806828},{"$f":"SUM(AF552:AQ552)","v":51292.324016443934},4.5999999999999999E-2,1.4999999999999999E-2]
[null,654,null,null,"Total",null,{"$f":"G45-G299","v":144259.42162916769},146927.5588637045,111066.57993092269,117133.06225433399,120743.03398150724,90615.594775009828,207573.10842080589,126251.88369675833,178063.81876369921,233675.55370440584,58059.510417972808,121828.79216015732,null,{"$f":"SUM(T551:T552)","v":150895.35502410939},153686.22657143488,116175.64260774512,{"$f":"SUM(W551:W552)","v":122521.18311803334},126297.21354465657,94783.912134660262,217121.47140816299,132059.47034680919,186254.7544268294,244424.62917480856,60730.247897199559,127432.91659952453,{"$f":"SUM(AF551:AF552)","v":153158.78534947103},155991.51997000637,117918.2772468613,124359.00086480383,128191.6717478264,96205.670816680169,220378.29347928541,134040.36240201132,189048.57574323181,248090.99861243065,61641.201615657556,129344.4103485174,null,null,{"$f":"SUM(G553:R553)","v":1656197.9185984454},{"$f":"SUM(T553:AE553)","v":1732383.0228539738},{"$f":"SUM(AF553:AQ553)","v":1758368.7681967833},{"$f":"AW551","v":4.5999999999999999E-2},{"$f":"AX551","v":1.4999999999999999E-2}]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,{"$f":"G48-G302","v":38383.327599052544},36876.383144215331,38539.928706872102,38687.242597994365,40069.206261168642,41748.763105150108,42550.423526941158,40721.060734496423,37207.201885322254,44753.413441889134,39619.895057872258,42722.835728296021,null,{"$f":"G556*(1+$AW556)","v":40110.577341009906},38535.820385705018,40274.225498681342,40428.168514904108,41872.320542921225,43627.45744488186,44465.192585653509,42553.50846754876,38881.525970161754,46767.317046774144,41402.790335476508,44645.363336069342,{"$f":"T556*(1+$AX$556)","v":40311.130227714952},38728.49948763354,40475.596626174745,40630.309357478625,42081.682145635823,43845.594732106263,44687.518548581771,42766.276009886496,39075.933600012562,47001.153632008012,41609.804287153886,44868.590152749683,null,null,{"$f":"SUM(G556:R556)","v":481879.68178927031},{"$f":"SUM(T556:AE556)","v":503564.2674697875},{"$f":"SUM(AF556:AQ556)","v":506082.08880713629},4.4999999999999998E-2,5.0000000000000001E-3]
[null,658,null,null,"Wyoming",null,{"$f":"G49-G303","v":2026.626343394777},2214.0002433653499,2545.2156182232375,3502.251699216431,2115.0438643252764,3482.1506000633235,2898.2570748681846,2266.3895749444218,3083.5692276992522,4258.4994274348937,5550.3767144623525,3861.676714155361,null,2117.8245288475418,2313.6302543167903,2659.7503210432828,3659.85302568117,2210.2208382199137,3638.8473770661726,3028.6786432372528,2368.3771058169204,3222.3298429457182,4450.1319016694633,5800.1436666131576,4035.4521662923521,{"$f":"T557*(1+$AX$557)","v":2128.4136514917795},2325.198405588374,2673.0490726484991,3678.1522908095753,2221.2719424110132,3657.0416139515032,3043.8220364534386,2380.2189913460047,3238.4414921604466,4472.3825611778102,5829.144384946223,4055.6294271238135,null,null,{"$f":"SUM(G557:R557)","v":37804.057102152859},{"$f":"SUM(T557:AE557)","v":39505.239671749732},{"$f":"SUM(AF557:AQ557)","v":39702.765870108487},4.4999999999999998E-2,5.0000000000000001E-3]
[null,659,null,null,"Total",null,{"$f":"G50-G304","v":40409.953942447319},39090.383387580689,41085.144325095345,42189.494297210797,42184.250125493912,45230.913705213432,45448.680601809348,42987.450309440843,40290.771113021503,49011.912869324035,45170.271772334614,46584.512442451378,null,{"$f":"SUM(T556:T557)","v":42228.401869857451},40849.450640021809,42933.975819724626,{"$f":"SUM(W556:W557)","v":44088.02154058528},44082.541381141142,47266.304821948033,47493.871228890763,44921.885573365682,42103.855813107475,51217.448948443605,47202.934002089663,48680.815502361693,{"$f":"SUM(AF556:AF557)","v":42439.543879206729},41053.697893221914,43148.645698823246,44308.461648288197,44302.954088046834,47502.636346057763,47731.340585035206,45146.495001232499,42314.37509217301,51473.536193185821,47438.948672100109,48924.219579873497,null,null,{"$f":"SUM(G558:R558)","v":519683.73889142327},{"$f":"SUM(T558:AE558)","v":543069.50714153727},{"$f":"SUM(AF558:AQ558)","v":545784.85467724479},{"$f":"AW556","v":4.4999999999999998E-2},{"$f":"AX556","v":5.0000000000000001E-3}]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,{"$f":"G53-G307","v":-3769.8622347918572},-2898.3211607867561,-3222.5987436414289,-2864.3251893032138,-2523.1636789812183,-2805.1595512244094,-3067.1483250252204,-3119.8985154496913,-2585.7803505267657,-3234.6023861756257,-3571.5223819394887,-4500.9533147912589,null,{"$f":"G561*(1+$AW561)","v":-3958.3553465314503},-3043.2372188260938,-3383.7286808235003,-3007.5414487683747,-2649.3218629302792,-2945.4175287856301,-3220.5057412764813,-3275.8934412221761,-2715.069368053104,-3396.3325054844072,-3750.0985010364634,-4726.0009805308218,{"$f":"T561*(1+$AX$561)","v":-3993.9805446502328},-3070.6263537955283,-3414.1822389509116,-3034.6093218072897,-2673.1657596966515,-2971.9262865447004,-3249.4902929479695,-3305.3764821931754,-2739.5049923655815,-3426.8994980337666,-3783.8493875457912,-4768.5349893555986,null,null,{"$f":"SUM(G561:R561)","v":-38163.335832636934},{"$f":"SUM(T561:AE561)","v":-40071.502624268775},{"$f":"SUM(AF561:AQ561)","v":-40432.146147887201},0.05,8.9999999999999993E-3]
[null,663,null,null,"Wyoming",null,{"$f":"G54-G308","v":-69.659439709460003},-88.214607144373986,-117.14004977756758,-596.27155729958758,-4.3397191728255677,-35.755947907930931,-81.38828547429739,-46.496362023922757,-47.364790275863925,-70.006458706712692,-143.02797523642766,-72.201309826213219,null,-73.142411694933003,-92.625337501592682,-122.99705226644596,-626.08513516456696,-4.5567051314668463,-37.543745303327476,-85.45769974801226,-48.821180125118893,-49.733029789657124,-73.506781642048324,-150.17937399824905,-75.811375317523883,{"$f":"T562*(1+$AX$562)","v":-73.800693400187399},-93.458965539107012,-124.10402573684397,-631.71990138104798,-4.5977154776500475,-37.881639011057423,-86.226819045744364,-49.260570746244959,-50.180627057764035,-74.168342676826754,-151.53098836423328,-76.493677695381592,null,null,{"$f":"SUM(G562:R562)","v":-1371.8665025551832},{"$f":"SUM(T562:AE562)","v":-1440.4598276829424},{"$f":"SUM(AF562:AQ562)","v":-1453.4239661320887},0.05,8.9999999999999993E-3]
[null,664,null,null,"Total",null,{"$f":"G55-G309","v":-3839.5216745013313},-2986.5357679311419,-3339.7387934190047,-3460.5967466027942,-2527.5033981540473,-2840.9154991323448,-3148.5366104995192,-3166.39487747362,-2633.1451408026333,-3304.608844882343,-3714.5503571759036,-4573.1546246174839,null,{"$f":"SUM(T561:T562)","v":-4031.4977582263832},-3135.8625563276864,-3506.7257330899465,{"$f":"SUM(W561:W562)","v":-3633.6265839329417},-2653.8785680617461,-2982.9612740889575,-3305.9634410244935,-3324.7146213472952,-2764.8023978427609,-3469.8392871264555,-3900.2778750347125,-4801.8123558483458,{"$f":"SUM(AF561:AF562)","v":-4067.7812380504201},-3164.0853193346352,-3538.2862646877556,-3666.3292231883379,-2677.7634751743017,-3009.8079255557577,-3335.7171119937138,-3354.6370529394203,-2789.6856194233455,-3501.0678407105934,-3935.3803759100247,-4845.0286670509804,null,null,{"$f":"SUM(G563:R563)","v":-39535.202335192167},{"$f":"SUM(T563:AE563)","v":-41511.962451951724},{"$f":"SUM(AF563:AQ563)","v":-41885.570114019283},{"$f":"AW561","v":0.05},{"$f":"AX561","v":8.9999999999999993E-3}]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,{"$f":"G58-G312","v":1008484.2661281123},1181895.8881699264,846651.89441220183,1451246.6032283441,938723.76666164061,797244.75216383545,751655.43317421316,1087069.5369941709,1153913.2117035538,943477.62403365853,1227607.8974678428,1685649.8017243394,null,{"$f":"G566*(1+$AW566)","v":1052857.5738377494},1233899.3072494031,883904.57776633871,1515101.4537703914,980027.6123947528,832323.5212590443,784728.27223387861,1134900.5966219145,1204685.3930185102,984990.63949113956,1281622.6449564279,1759818.3930002104,{"$f":"T566*(1+$AX566)","v":1056016.1465592626},1237601.0051711511,886556.29149963765,1519646.7581317024,982967.69523193699,834820.49182282132,787082.45705058018,1138305.2984117803,1208299.4491975657,987945.61140961293,1285467.512891297,1765097.8481792109,null,null,{"$f":"SUM(G566:R566)","v":13073620.675861837},{"$f":"SUM(T566:AE566)","v":13648859.98559976},{"$f":"SUM(AF566:AQ566)","v":13689806.565556556},4.3999999999999997E-2,3.0000000000000001E-3]
[null,668,null,null,"Wyoming",null,{"$f":"G59-G313","v":77340.954272955845},79064.096041913697,87349.75938197221,88029.334363319445,49679.091215198299,56197.043780030639,36897.605658151122,47524.99983492781,74334.025802899836,62999.522594101698,67991.374905815086,108953.95360248693,null,80743.956260965904,82542.916267757901,91193.148794778986,91902.625075305506,51864.971228667026,58669.713706351991,38521.100307109773,49616.099827664635,77604.722938227438,65771.501588242172,70982.995401670953,113747.92756099637,80986.1881297488,82790.545016561169,91466.72824116332,92178.332950531418,52020.566142353018,58845.722847471043,38636.6636080311,49764.948127147625,77837.53710704211,65968.816093006884,71195.944387875963,114089.17134367934,null,null,{"$f":"SUM(G567:R567)","v":836361.76145377266},{"$f":"SUM(T567:AE567)","v":873161.67895773856},{"$f":"SUM(AF567:AQ567)","v":875781.16399461171},4.3999999999999997E-2,3.0000000000000001E-3]
[null,669,null,null,"Total",null,{"$f":"G60-G314","v":1085825.220401068},1260959.9842118402,934001.65379417408,1539275.9375916636,988402.85787683888,853441.79594386602,788553.03883236425,1134594.5368290986,1228247.2375064536,1006477.1466277603,1295599.2723736579,1794603.7553268266,null,{"$f":"SUM(T566:T567)","v":1133601.5300987153},1316442.2235171611,975097.72656111768,{"$f":"SUM(W566:W567)","v":1607004.078845697},1031892.5836234199,890993.23496539635,823249.37254098838,1184516.6964495792,1282290.1159567377,1050762.1410793818,1352605.6403580988,1873566.3205612067,{"$f":"SUM(AF566:AF567)","v":1137002.3346890113},1320391.5501877123,978023.01974080096,1611825.0910822339,1034988.26137429,893666.21467029233,825719.1206586113,1188070.2465389278,1286136.9863046077,1053914.4275026198,1356663.457279173,1879187.0195228902,null,null,{"$f":"SUM(G568:R568)","v":13909982.437315611},{"$f":"SUM(T568:AE568)","v":14522021.664557496},{"$f":"SUM(AF568:AQ568)","v":14565587.72955117},{"$f":"AW566","v":4.3999999999999997E-2},{"$f":"AX566","v":3.0000000000000001E-3}]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,{"$f":"G63-G317","v":752.86228992392307},-194.98434722225284,-19.536237038476202,362.80070978805793,-81.640042307847125,147.08341220144234,-138.64161494952242,327.60567329227115,312.70508029233679,300.10718838517232,629.06078426833392,-262.11046022210337,null,{"$f":"G571*(1+$AW571)","v":791.25826671004313},-204.92854893058771,-20.532585127438487,381.30354598724887,-85.80368446554732,154.58466622371589,-145.71233731194806,344.31356263017693,328.65303938724594,315.4126549928161,661.14288426601888,-275.47809369343065,{"$f":"T571*(1+$AX$571)","v":785.71945884307286},-203.49404908807358,-20.388857031546419,378.6344211653381,-85.203058674288485,153.50257356014987,-144.69235095076442,341.90336769176571,326.35246811153519,313.20476640786637,656.5148840761567,-273.54974703757665,null,null,{"$f":"SUM(G571:R571)","v":2135.3124364113355},{"$f":"SUM(T571:AE571)","v":2244.2133706683135},{"$f":"SUM(AF571:AQ571)","v":2228.5038770736351},5.0999999999999997E-2,-7.0000000000000001E-3]
[null,673,null,null,"Wyoming",null,{"$f":"G64-G318","v":24.884724754892162},-6.4436748215142217,-0.64587957480146052,11.993054847149345,-2.7001654464943954,4.8624579360471323,-4.5859609943260402,10.833063771335354,10.336233329180551,9.9193277842418155,20.797754335078281,-8.662130752354166,null,26.153845717391661,-6.7723022374114468,-0.67881943311633497,12.604700644353962,-2.8378738842656093,5.1104432907855353,-4.8198450050366679,11.385550023673456,10.863381228968759,10.425213501238147,21.858439806167272,-9.1038994207242272,{"$f":"T572*(1+$AX$572)","v":25.970768797369921},-6.7248961217495662,-0.67406769708452063,12.516467739843483,-2.8180087670757499,5.0746701877500362,-4.786106090001411,11.305851173507742,10.787337560365978,10.35223700672948,21.705430727524099,-9.0401721247791578,null,null,{"$f":"SUM(G572:R572)","v":70.588805168434362},{"$f":"SUM(T572:AE572)","v":74.188834232024504},{"$f":"SUM(AF572:AQ572)","v":73.669512392400321},5.0999999999999997E-2,-7.0000000000000001E-3]
[null,674,null,null,"Total",null,{"$f":"G65-G319","v":777.74701467881505},-201.4280220437671,-20.182116613277657,374.79376463520725,-84.34020775434152,151.94587013748946,-143.22757594384848,338.4387370636066,323.04131362151725,310.02651616941421,649.8585386034124,-270.77259097445744,null,{"$f":"SUM(T571:T572)","v":817.41211242743475},-211.70085116799916,-21.211404560554822,{"$f":"SUM(W571:W572)","v":393.90824663160282},-88.641558349812925,159.69510951450141,-150.53218231698472,355.69911265385036,339.5164206162147,325.83786849405425,683.00132407218621,-284.5819931141549,{"$f":"SUM(AF571:AF572)","v":811.6902276404428},-210.21894520982315,-21.062924728630939,391.1508889051816,-88.021067441364238,158.5772437478999,-149.47845704076582,353.20921886527344,337.13980567190117,323.55700341459584,678.22031480368082,-282.58991916235578,null,null,{"$f":"SUM(G573:R573)","v":2205.9012415797697},{"$f":"SUM(T573:AE573)","v":2318.4022049003379},{"$f":"SUM(AF573:AQ573)","v":2302.1733894660356},{"$f":"AW571","v":5.0999999999999997E-2},{"$f":"AX571","v":-7.0000000000000001E-3}]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,{"$f":"G68-G322","v":-0.01},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G576*(1+$AW576)","v":-1.0620000000000001E-2},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T576*(1+$AX$576)","v":-1.0853640000000001E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G576:R576)","v":-0.01},{"$f":"SUM(T576:AE576)","v":-1.0620000000000001E-2},{"$f":"SUM(AF576:AQ576)","v":-1.0853640000000001E-2},6.2E-2,2.1999999999999999E-2]
[null,678,null,null,"Wyoming",null,{"$f":"G69-G323","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T577*(1+$AX$577)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G577:R577)","v":0},{"$f":"SUM(T577:AE577)","v":0},{"$f":"SUM(AF577:AQ577)","v":0},6.2E-2,2.1999999999999999E-2]
[null,679,null,null,"Total",null,{"$f":"G70-G324","v":-0.01},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T576:T577)","v":-1.0620000000000001E-2},0,0,{"$f":"SUM(W576:W577)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF576:AF577)","v":-1.0853640000000001E-2},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G578:R578)","v":-0.01},{"$f":"SUM(T578:AE578)","v":-1.0620000000000001E-2},{"$f":"SUM(AF578:AQ578)","v":-1.0853640000000001E-2},{"$f":"AW576","v":6.2E-2},{"$f":"AX576","v":2.1999999999999999E-2}]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,{"$f":"G73-G327","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G581*(1+$AW581)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T581*(1+$AX$581)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G581:R581)","v":0},{"$f":"SUM(T581:AE581)","v":0},{"$f":"SUM(AF581:AQ581)","v":0},2.5000000000000001E-2,-6.8000000000000005E-2]
[null,683,null,null,"Wyoming",null,{"$f":"G74-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T582*(1+$AX$582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G582:R582)","v":0},{"$f":"SUM(T582:AE582)","v":0},{"$f":"SUM(AF582:AQ582)","v":0},2.5000000000000001E-2,-6.8000000000000005E-2]
[null,684,null,null,"Total",null,{"$f":"G75-G329","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T581:T582)","v":0},0,0,{"$f":"SUM(W581:W582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF581:AF582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G583:R583)","v":0},{"$f":"SUM(T583:AE583)","v":0},{"$f":"SUM(AF583:AQ583)","v":0},{"$f":"AW581","v":2.5000000000000001E-2},{"$f":"AX581","v":-6.8000000000000005E-2}]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,{"$f":"G78-G332","v":136672.58070347976},1324751.4625184098,711077.83935584058,692780.06899202731,721672.9832309325,700759.34104026784,668454.88630206278,685301.83428480255,670082.22208875138,673105.99257334892,672280.6823445959,651969.19590753049,null,{"$f":"G586*(1+$AW586)","v":143369.53715795025},1389664.2841818118,745920.65348427673,726726.29237263661,757034.9594092482,735096.54875124095,701209.17573086382,718881.62416475778,702916.25097110018,706088.18620944303,705222.43577948108,683915.68650699942,{"$f":"T586*(1+$AX$586)","v":135770.95168857888},1316012.0771201758,706386.85884960997,688209.79887688684,716912.10656055796,696136.43166742509,664045.08941712801,680780.8980840256,665661.68966963189,668665.51234034251,667845.6466831686,647668.15512212843,null,null,{"$f":"SUM(G586:R586)","v":8308909.0893420493},{"$f":"SUM(T586:AE586)","v":8716045.6347198095},{"$f":"SUM(AF586:AQ586)","v":8254095.2160796598},4.9000000000000002E-2,-5.2999999999999999E-2]
[null,688,null,null,"Wyoming",null,{"$f":"G79-G333","v":96.267813079131088},111.92242811461445,965.11687952534885,306.47540157128998,6572.2843824640677,217.01277337871491,1431.4917109609651,2939.0598300411857,1117.7359271394969,349.71836166074792,858.08988085481974,951.44374783628336,null,100.98493592000851,117.40662709223055,1012.4076066220908,321.49269624828315,6894.3263172048064,227.64639927427191,1501.6348047980523,3083.0737617132036,1172.5049875693321,366.85456138212453,900.13628501670587,998.06449148026115,{"$f":"T587*(1+$AX$587)","v":95.632734316248062},111.18407585634233,958.75000347111995,304.45358334712415,6528.9270223929516,215.58114011273548,1422.0481601437555,2919.6708523424036,1110.3622232281575,347.41126962887193,852.42906191082045,945.16707343180724,null,null,{"$f":"SUM(G587:R587)","v":15916.619136626665},{"$f":"SUM(T587:AE587)","v":16696.533474321368},{"$f":"SUM(AF587:AQ587)","v":15811.617200182336},4.9000000000000002E-2,-5.2999999999999999E-2]
[null,689,null,null,"Total",null,{"$f":"G80-G334","v":136768.84851655888},1324863.3849465246,712042.95623536594,693086.54439359857,728245.26761339651,700976.35381364659,669886.37801302376,688240.8941148438,671199.95801589091,673455.71093500964,673138.77222545072,652920.63965536677,null,{"$f":"SUM(T586:T587)","v":143470.52209387027},1389781.6908089041,746933.06109089882,{"$f":"SUM(W586:W587)","v":727047.78506888484},763929.28572645306,735324.19515051518,702710.81053566188,721964.69792647101,704088.75595866947,706455.04077082512,706122.57206449774,684913.75099847966,{"$f":"SUM(AF586:AF587)","v":135866.58442289513},1316123.2611960322,707345.60885308112,688514.25246023398,723441.03358295094,696352.0128075378,665467.13757727179,683700.56893636798,666772.05189286009,669012.92360997142,668698.07574507943,648613.32219556021,null,null,{"$f":"SUM(G588:R588)","v":8324825.7084786762},{"$f":"SUM(T588:AE588)","v":8732742.1681941319},{"$f":"SUM(AF588:AQ588)","v":8269906.8332798425},{"$f":"AW586","v":4.9000000000000002E-2},{"$f":"AX586","v":-5.2999999999999999E-2}]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,{"$f":"G83-G337","v":162115.26972944819},170313.5696393082,191125.84888403004,170868.54886821425,158176.57354622654,236113.52819629322,294735.47677752137,155830.4704401418,210987.65712685807,205676.74368270463,203919.50713976609,269885.92318497447,null,{"$f":"G591*(1+$AW591)","v":172976.9928013212},181724.57880514185,203931.28075926006,182316.74164238459,168774.4039738237,251933.13458544484,314482.7537216153,166271.11195963129,225123.83015435757,219457.08550944584,217582.11411813041,287968.28003836772,{"$f":"T591*(1+$AX$591)","v":171420.19986610932},180089.05759589557,202095.89923242672,180675.89096760313,167255.43433805928,249665.73637417585,311652.40893812076,164774.67195199462,223097.71568296835,217481.97173986083,215623.87509106722,285376.5655180224,null,null,{"$f":"SUM(G591:R591)","v":2429749.1172154872},{"$f":"SUM(T591:AE591)","v":2592542.3080689246},{"$f":"SUM(AF591:AQ591)","v":2569209.4272963037},6.7000000000000004E-2,-8.9999999999999993E-3]
[null,693,null,null,"Wyoming",null,{"$f":"G84-G338","v":2846.3476969191829},2687.9695854818997,1657.8978843198897,2430.2877004725028,2355.808126041085,2323.2743316079636,2128.1134270650723,1610.1681635999489,1964.474650604709,2668.8665339790355,2162.5728760689749,2793.5945294928679,null,3037.0529926127679,2868.0635477091869,1768.9770425693223,2593.1169764041606,2513.6472704858375,2478.9337118256972,2270.6970266784319,1718.0494305611453,2096.0944521952242,2847.6805917556308,2307.465258765596,2980.7653629688898,{"$f":"T592*(1+$AX$592)","v":3009.7195156792527},2842.2509757798043,1753.0562491861983,2569.7789236165231,2491.0244450514647,2456.6233084192659,2250.260753438326,1702.586985686095,2077.2296021254674,2822.0514664298303,2286.6980714367055,2953.93847470217,null,null,{"$f":"SUM(G592:R592)","v":27629.37550565313},{"$f":"SUM(T592:AE592)","v":29480.543664531891},{"$f":"SUM(AF592:AQ592)","v":29215.218771551103},6.7000000000000004E-2,-8.9999999999999993E-3]
[null,694,null,null,"Total",null,{"$f":"G85-G339","v":164961.61742636736},173001.53922479006,192783.7467683499,173298.83656868676,160532.38167226763,238436.80252790119,296863.59020458645,157440.63860374174,212952.13177746281,208345.61021668365,206082.08001583506,272679.51771446731,null,{"$f":"SUM(T591:T592)","v":176014.04579393397},184592.64235285105,205700.25780182937,{"$f":"SUM(W591:W592)","v":184909.85861878874},171288.05124430955,254412.06829727054,316753.45074829372,167989.16139019243,227219.92460655278,222304.76610120147,219889.579376896,290949.04540133663,{"$f":"SUM(AF591:AF592)","v":174429.91938178858},182931.30857167538,203848.95548161291,183245.66989121964,169746.45878311075,252122.35968259512,313902.6696915591,166477.25893768072,225174.94528509383,220304.02320629067,217910.57316250392,288330.50399272458,null,null,{"$f":"SUM(G593:R593)","v":2457378.4927211399},{"$f":"SUM(T593:AE593)","v":2622022.8517334559},{"$f":"SUM(AF593:AQ593)","v":2598424.6460678554},{"$f":"AW591","v":6.7000000000000004E-2},{"$f":"AX591","v":-8.9999999999999993E-3}]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,{"$f":"G88-G342","v":1019.4499460659403},1302.3795447038206,1072.16777942925,900.93313440509633,1033.9675591077635,7098.1132578177676,17700.848215687474,966.32793536437032,861.85355528009813,3307.2739218626421,949.31971602191811,1177.8437678164573,null,{"$f":"G596*(1+$AW596)","v":1081.6363927759626},1381.8246969307536,1137.5700139744342,955.89005560380713,1097.0395802133369,7531.0981665446507,18780.599956844409,1025.2739394215969,914.42662215218411,3509.0176310962629,1007.2282186992551,1249.6922376532611,{"$f":"T596*(1+$AX$596)","v":1054.5954829565635},1347.2790795074848,1109.1307636250733,931.99280421371191,1069.6135907080034,7342.8207123810344,18311.0849579233,999.64209093605689,891.56595659837944,3421.2921903188562,982.04751323177368,1218.4499317119296,null,null,{"$f":"SUM(G596:R596)","v":37390.478333562598},{"$f":"SUM(T596:AE596)","v":39671.297511909906},{"$f":"SUM(AF596:AQ596)","v":38679.515074112162},6.0999999999999999E-2,-2.5000000000000001E-2]
[null,698,null,null,"Wyoming",null,{"$f":"G89-G343","v":31.640531358646335},40.881991579400704,33.153465449159924,27.860927060323668,31.979166425837136,227.49176102519937,568.60651080474486,29.898199319390635,26.648395045543829,105.39743373516259,29.341090015302683,36.44150271446378,null,33.570603771523757,43.375793065744148,35.175826841558674,29.560443611003411,33.929895577813198,241.36875844773652,603.29150796383431,31.721989477873461,28.273947143322001,111.82667719300751,31.130896506236144,38.664434380046067,{"$f":"T597*(1+$AX$597)","v":32.731338677235662},42.291398239100545,34.296431170519703,28.821432520728326,33.081648188367865,235.33453948654309,588.20922026473841,30.928939740926623,27.567098464738951,109.03101026318232,30.352624093580239,37.697823520544915,null,null,{"$f":"SUM(G597:R597)","v":1189.3409745331753},{"$f":"SUM(T597:AE597)","v":1261.8907739796991},{"$f":"SUM(AF597:AQ597)","v":1230.3435046302068},6.0999999999999999E-2,-2.5000000000000001E-2]
[null,699,null,null,"Total",null,{"$f":"G90-G344","v":1051.0904774245867},1343.2615362832212,1105.3212448784102,928.79406146541999,1065.9467255336006,7325.6050188429672,18269.454726492222,996.22613468376096,888.50195032564193,3412.6713555978049,978.66080603722082,1214.285270530921,null,{"$f":"SUM(T596:T597)","v":1115.2069965474864},1425.2004899964977,1172.745840815993,{"$f":"SUM(W596:W597)","v":985.45049921481052},1130.96947579115,7772.4669249923872,19383.891464808243,1056.9959288994703,942.70056929550606,3620.8443082892704,1038.3591152054912,1288.3566720333072,{"$f":"SUM(AF596:AF597)","v":1087.3268216337992},1389.5704777465853,1143.4271947955931,960.81423673444021,1102.6952388963712,7578.1552518675771,18899.29417818804,1030.5710306769836,919.13305506311838,3530.3232005820387,1012.400137325354,1256.1477552324745,null,null,{"$f":"SUM(G598:R598)","v":38579.819308095779},{"$f":"SUM(T598:AE598)","v":40933.188285889613},{"$f":"SUM(AF598:AQ598)","v":39909.858578742373},{"$f":"AW596","v":6.0999999999999999E-2},{"$f":"AX596","v":-2.5000000000000001E-2}]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,{"$f":"G93-G347","v":8041.0591729167063},7449.9755941861949,8789.2045017402997,5867.4895851509937,7146.739445538391,7662.0408817539428,9560.2351829513063,7494.3298475531774,7293.0921456416254,7138.2706200325119,6567.8710170288468,8309.5235313081648,null,{"$f":"G601*(1+$AW601)","v":8475.2763682542081},7852.2742762722501,9263.8215448342762,6184.3340227491472,7532.6633755974644,8075.7910893686558,10076.487882830677,7899.0236593210493,7686.9191215062738,7523.7372335142682,6922.5360519484047,8758.2378019988064,{"$f":"T601*(1+$AX$601)","v":8119.3147607875308},7522.4787566688155,8874.7410399512355,5924.5919937936824,7216.2915138223707,7736.6078636151715,9653.2753917517894,7567.2646656295647,7364.0685184030099,7207.7402697066682,6631.7895377665718,8390.3918143148567,null,null,{"$f":"SUM(G601:R601)","v":91319.831525802147},{"$f":"SUM(T601:AE601)","v":96251.102428195489},{"$f":"SUM(AF601:AQ601)","v":92208.556126211275},5.3999999999999999E-2,-4.2000000000000003E-2]
[null,703,null,null,"Wyoming",null,{"$f":"G94-G348","v":88.913702929469878},352.97530799981723,323.87031947283003,46.417172400464779,286.85332424232502,956.78901963614589,266.9871450033952,341.98037787349585,170.99018893674065,276.80767554474915,427.31410445997153,844.18212881170621,null,93.715042887661255,372.03597463180739,341.35931672436288,48.923699710089878,302.34340375141056,1008.4556266964978,281.40445083357855,360.44731827866462,180.22365913932467,291.75529002416562,450.38906610081,889.76796376753839,{"$f":"T602*(1+$AX$602)","v":89.779011086379484},356.4104636972715,327.02222542193965,46.868904322266104,289.64498079385129,966.10049037524482,269.58546389856826,345.30853091096071,172.65426545547302,279.50156784315067,431.47272532457595,852.3977092893017,null,null,{"$f":"SUM(G602:R602)","v":4384.0804673111115},{"$f":"SUM(T602:AE602)","v":4620.8208125459123},{"$f":"SUM(AF602:AQ602)","v":4426.7463384189832},5.3999999999999999E-2,-4.2000000000000003E-2]
[null,704,null,null,"Total",null,{"$f":"G95-G349","v":8129.9728758461715},7802.950902186014,9113.0748212131293,5913.9067575514564,7433.5927697807201,8618.8299013900833,9827.2223279547034,7836.3102254266705,7464.082334578372,7415.0782955772593,6995.1851214888229,9153.705660119871,null,{"$f":"SUM(T601:T602)","v":8568.9914111418693},8224.3102509040582,9605.1808615586397,{"$f":"SUM(W601:W602)","v":6233.2577224592369},7835.0067793488752,9084.246716065154,10357.892333664257,8259.4709775997144,7867.1427806455986,7815.4925235384335,7372.9251180492147,9648.0057657663456,{"$f":"SUM(AF601:AF602)","v":8209.0937718739096},7878.8892203660871,9201.7632653731744,5971.4608981159481,7505.9364946162223,8702.7083539904161,9922.8608556503568,7912.5731965405257,7536.7227838584831,7487.2418375498191,7063.2622630911474,9242.7895236041586,null,null,{"$f":"SUM(G603:R603)","v":95703.911993113274},{"$f":"SUM(T603:AE603)","v":100871.92324074139},{"$f":"SUM(AF603:AQ603)","v":96635.302464630251},{"$f":"AW601","v":5.3999999999999999E-2},{"$f":"AX601","v":-4.2000000000000003E-2}]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,{"$f":"G98-G352","v":13927.320064168758},8436.1860920055624,9099.9248482754774,8811.1515482521645,8763.1228439763108,10128.002924640372,14619.390413078145,20379.538558018874,11375.341958522054,11942.942208904868,13521.284787605444,11260.319699568208,null,{"$f":"G606*(1+$AW606)","v":14832.595868339728},8984.5381879859233,9691.4199634133838,9383.8763988885548,9332.7258288347712,10786.323114741996,15569.650789928224,21704.2085642901,12114.739185825987,12719.233452483684,14400.168298799797,11992.240480040142,{"$f":"T606*(1+$AX$606)","v":14372.785396421195},8706.0175041583589,9390.9859445475686,9092.9762305230088,9043.4113281408936,10451.947098184994,15086.991615440449,21031.378098797108,11739.182271065381,12324.93721545669,13953.763081537003,11620.481025158897,null,null,{"$f":"SUM(G606:R606)","v":142264.52594701626},{"$f":"SUM(T606:AE606)","v":151511.72013357229},{"$f":"SUM(AF606:AQ606)","v":146814.85680943154},6.5000000000000002E-2,-3.1E-2]
[null,708,null,null,"Wyoming",null,{"$f":"G99-G353","v":915.62469477026752},1072.0900773232825,1680.2509214789798,1840.327520672533,1147.3197819746811,900.5167382305699,1098.1724115136149,2240.3448979068726,1282.5400478717047,5011.0329762328765,10875.703660410392,6818.7164341958705,null,975.14029993033489,1141.7759323492958,1789.4672313751134,1959.9488095162476,1221.8955678030352,959.05032621555688,1169.5536182619999,2385.9673162708191,1365.9051509833655,5336.750119688013,11582.624398337068,7261.933002418602,{"$f":"T607*(1+$AX$607)","v":944.91095063249452},1106.3808784464675,1733.9937472024849,1899.1903964212438,1184.0168052011411,929.31976610287461,1133.2974560958778,2312.0023294664238,1323.5620913028811,5171.3108659776844,11223.563041988618,7036.8130793436248,null,null,{"$f":"SUM(G607:R607)","v":34882.640162581643},{"$f":"SUM(T607:AE607)","v":37150.011773149454},{"$f":"SUM(AF607:AQ607)","v":35998.361408181816},6.5000000000000002E-2,-3.1E-2]
[null,709,null,null,"Total",null,{"$f":"G100-G354","v":14842.944758939026},9508.2761693288485,10780.17576975446,10651.479068924695,9910.4426259509892,11028.519662870945,15717.562824591761,22619.883455925752,12657.88200639376,16953.975185137744,24396.988448015836,18079.036133764079,null,{"$f":"SUM(T606:T607)","v":15807.736168270063},10126.314120335219,11480.887194788498,{"$f":"SUM(W606:W607)","v":11343.825208404802},10554.621396637805,11745.373440957552,16739.204408190224,24090.175880560921,13480.644336809353,18055.983572171695,25982.792697136865,19254.173482458744,{"$f":"SUM(AF606:AF607)","v":15317.69634705369},9812.3983826048261,11124.979691750053,10992.166626944252,10227.428133342035,11381.266864287869,16220.289071536326,23343.380428263532,13062.744362368263,17496.248081434373,25177.326123525621,18657.294104502522,null,null,{"$f":"SUM(G608:R608)","v":177147.16610959789},{"$f":"SUM(T608:AE608)","v":188661.73190672172},{"$f":"SUM(AF608:AQ608)","v":182813.21821761341},{"$f":"AW606","v":6.5000000000000002E-2},{"$f":"AX606","v":-3.1E-2}]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,{"$f":"G103-G357","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G611*(1+$AW611)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T611*(1+$AX$611)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G611:R611)","v":0},{"$f":"SUM(T611:AE611)","v":0},{"$f":"SUM(AF611:AQ611)","v":0},5.1999999999999998E-2,1.2E-2]
[null,713,null,null,"Wyoming",null,{"$f":"G104-G358","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T612*(1+$AX$612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G612:R612)","v":0},{"$f":"SUM(T612:AE612)","v":0},{"$f":"SUM(AF612:AQ612)","v":0},5.1999999999999998E-2,1.2E-2]
[null,714,null,null,"Total",null,{"$f":"G105-G359","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T611:T612)","v":0},0,0,{"$f":"SUM(W611:W612)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G613:R613)","v":0},{"$f":"SUM(T613:AE613)","v":0},{"$f":"SUM(AF613:AQ613)","v":0},{"$f":"AW611","v":5.1999999999999998E-2},{"$f":"AX611","v":1.2E-2}]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,{"$f":"G108-G362","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G616*(1+$AW616)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T616*(1+$AX$616)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G616:R616)","v":0},{"$f":"SUM(T616:AE616)","v":0},{"$f":"SUM(AF616:AQ616)","v":0},5.1999999999999998E-2,1.2E-2]
[null,718,null,null,"Wyoming",null,{"$f":"G109-G363","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T617*(1+$AX$617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G617:R617)","v":0},{"$f":"SUM(T617:AE617)","v":0},{"$f":"SUM(AF617:AQ617)","v":0},5.1999999999999998E-2,1.2E-2]
[null,719,null,null,"Total",null,{"$f":"G110-G364","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T616:T617)","v":0},0,0,{"$f":"SUM(W616:W617)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G618:R618)","v":0},{"$f":"SUM(T618:AE618)","v":0},{"$f":"SUM(AF618:AQ618)","v":0},{"$f":"AW616","v":5.1999999999999998E-2},{"$f":"AX616","v":1.2E-2}]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G526+G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616","v":2778004.4807518432},4006460.7692611739,3480101.1247108039,4201033.1518332176,3919897.3849942619,3339027.3735701991,3696834.2186974492,3790207.2947756783,3879344.9263497964,3728159.0520388745,3671209.4043401596,{"$f":"R526+R531+R536+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R611+R616","v":4473527.6561030317},null,{"$f":"T526+T531+T536+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T611+T616","v":2895943.849035278},4188176.6652612621,3629543.5662256153,{"$f":"W526+W531+W536+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W611+W616","v":4377585.0539609129},4080136.6037869011,3485733.9603597042,3854851.6196139506,3948754.9092570655,4044652.0448443559,3881177.6588021331,3830317.6377642769,4666831.4641474513,{"$f":"AF526+AF531+AF536+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF611+AF616","v":2891937.6685307822},4121225.4001954165,3592037.5586659168,4340840.3144202894,4038333.1250426336,3449138.4078127984,3816800.8291258756,3910941.8592461743,4009631.5753474697,3841015.0094853397,3795440.1096166656,4634161.507542856,null,null,{"$f":"SUM(G621:R621)","v":44963806.837426499},{"$f":"SUM(T621:AE621)","v":46883705.033058897},{"$f":"SUM(AF621:AQ621)","v":46441503.365032218}]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G527+G532+G537+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617","v":144428.61321027888},137983.2981330349,161625.94936963246,162914.70150497821,134779.78713166999,138176.71203091444,115857.5874371305,141010.45263520975,154166.54268943143,137895.20867616803,148396.80867518409,{"$f":"R527+R532+R537+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617","v":188689.18178640463},null,{"$f":"T527+T532+T537+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617","v":150912.71785247463},144279.4742770138,168830.0905448109,169989.99978552721,140525.11011056401,144087.34523918101,120974.06270173885,147190.84449336011,160689.74455234833,144026.83163970217,155079.43434566743,197311.33647072405,{"$f":"AF527+AF532+AF537+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF612+AF617","v":151597.22381573741},144977.06460192215,169481.09524398096,170501.17962266566,140515.60779317221,144474.05165327468,121413.39001314415,147585.02707129868,161040.88055273556,144402.79949797419,155187.80814424352,197895.79693806864,null,null,{"$f":"SUM(G622:R622)","v":1765924.8432800374},{"$f":"SUM(T622:AE622)","v":1843896.9920131126},{"$f":"SUM(AF622:AQ622)","v":1849071.9249482178}]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618","v":2922433.0939621222},4144444.0673942096,3641727.0740804374,4363947.8533381959,4054677.1721259328,3477204.0856011137,3812691.8061345797,3931217.7474108869,4033511.4690392283,3866054.2607150427,3819606.2130153431,{"$f":"R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618","v":4662216.8378894376},null,{"$f":"T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618","v":3046856.5668877517},4332456.1395382769,3798373.6567704254,{"$f":"W528+W533+W538+W543+W548+W553+W558+W563+W568+W573+W578+W583+W588+W593+W598+W603+W608+W613+W618","v":4547575.0537464404},4220661.7138974648,3629821.3055988858,3975825.6823156895,4095945.7537504258,4205341.7893967032,4025204.4904418346,3985397.0721099433,4864142.8006181754,{"$f":"AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618","v":3043534.892346519},4266202.4647973394,3761518.653909897,4511341.4940429563,4178848.732835806,3593612.4594660737,3938214.2191390195,4058526.886317472,4170672.4559002058,3985417.8089833148,3950627.9177609095,4832057.3044809243,null,null,{"$f":"SUM(G624:R624)","v":46729731.680706531},{"$f":"SUM(T624:AE624)","v":48727602.025072023},{"$f":"SUM(AF624:AQ624)","v":48290575.289980441}]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,{"$f":"G121-G375","v":3800.1707135001925},3893.8777182583726,2883.4099896123807,2592.9120912050712,2737.8882613471797,2982.4651927412051,2367.9293734972016,2541.9235175675713,2587.0628836378892,1698.9511089881198,1651.317335484775,1906.7745110558535,null,{"$f":"G629*(1+$AW629)","v":4035.7812977372046},4135.2981367903922,3062.1814089683485,2753.6726408597856,2907.6373335507051,3167.3780346911599,2514.7409946540283,2699.5227756567606,2747.4607824234386,1804.2860777453834,1753.699010284831,2024.9945307413166,{"$f":"T629*(1+$AX$629)","v":4132.6400488828976},4234.5452920733615,3135.6737627835887,2819.7607842404204,2977.420629555922,3243.3951075237478,2575.0947785257249,2764.3113222725228,2813.3998412016012,1847.5889436112727,1795.7877865316671,2073.5943994791082,null,null,{"$f":"SUM(G629:R629)","v":31644.682696895812},{"$f":"SUM(T629:AE629)","v":33606.653024103354},{"$f":"SUM(AF629:AQ629)","v":34413.21269668184},6.2E-2,2.4E-2]
[null,731,null,null,"Wyoming",null,{"$f":"G122-G376","v":118.34488833191108},121.65447463013834,20.275080862338086,76.412047610299851,80.586016065788954,88.778696643150852,69.37763912365881,74.992466144349692,76.911726988127157,47.521071368223147,46.399701746531719,53.434775142524131,null,125.68227140848957,129.19705205720692,21.53213587580305,81.149594562138446,85.582349061867873,94.282975835026207,73.679052749325663,79.641999045299372,81.680254061391039,50.467377793052982,49.276483254816689,56.747731201360629,{"$f":"T630*(1+$AX$630)","v":128.69864592229331},132.29778130657988,22.048907136822322,83.097184831629775,87.636325439352703,96.545767255066835,75.447350015309482,81.553407022386551,83.640580158864424,51.678594860086257,50.459118852932292,58.109676750193287,null,null,{"$f":"SUM(G630:R630)","v":874.68858465704182},{"$f":"SUM(T630:AE630)","v":928.91927690577825},{"$f":"SUM(AF630:AQ630)","v":951.21333955151704},6.2E-2,2.4E-2]
[null,732,null,null,"Total",null,{"$f":"G123-G377","v":3918.5156018320995},4015.5321928885096,2903.6850704747194,2669.3241388153692,2818.47427741297,3071.24388938435,2437.3070126208622,2616.9159837119223,2663.9746106260136,1746.4721803563443,1697.7170372313049,1960.2092861983765,null,{"$f":"SUM(T629:T630)","v":4161.4635691456942},4264.4951888475989,3083.7135448441513,{"$f":"SUM(W629:W630)","v":2834.8222354219242},2993.2196826125728,3261.6610105261861,2588.4200474033541,2779.1647747020597,2829.1410364848298,1854.7534555384364,1802.9754935396477,2081.742261942677,{"$f":"SUM(AF629:AF630)","v":4261.3386948051912},4366.8430733799414,3157.7226699204111,2902.8579690720503,3065.0569549952747,3339.9408747788148,2650.5421285410343,2845.8647292949095,2897.0404213604656,1899.2675384713589,1846.2469053845994,2131.7040762293013,null,null,{"$f":"SUM(G631:R631)","v":32519.371281552842},{"$f":"SUM(T631:AE631)","v":34535.572301009139},{"$f":"SUM(AF631:AQ631)","v":35364.426036233352},{"$f":"AW629","v":6.2E-2},{"$f":"AX629","v":2.4E-2}]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,{"$f":"G126-G380","v":13936.436048156553},11880.690100043517,15113.511863010252,15230.183680128786,13859.291354187517,16017.858764220728,14487.41815542629,13062.059357236532,14587.983844266593,14257.314049263368,14892.560491297845,16109.293071432083,null,{"$f":"G634*(1+$AW634)","v":14619.321414516224},12462.843914945648,15854.073944297752,15976.462680455095,14538.396630542704,16802.733843667542,15197.301645042178,13702.100265741121,15302.795052635654,14955.922437677273,15622.295955371439,16898.648431932255,{"$f":"T634*(1+$AX$634)","v":14794.753271490419},12612.398041924997,16044.322831629324,16168.180232620556,14712.857390109217,17004.366649791551,15379.669264782684,13866.525468930015,15486.428593267283,15135.3935069294,15809.763506835896,17101.432213115444,null,null,{"$f":"SUM(G634:R634)","v":173434.60077867011},{"$f":"SUM(T634:AE634)","v":181932.89621682488},{"$f":"SUM(AF634:AQ634)","v":184116.09097142681},4.9000000000000002E-2,1.2E-2]
[null,736,null,null,"Wyoming",null,{"$f":"G127-G381","v":439.8269441267953},378.93022217935595,481.00891094881263,481.04094018119486,431.12414413101396,493.6848609602107,435.44198969498802,406.1794729197909,454.51005936681759,540.83036580950375,477.53297663574904,507.475733298455,null,461.37846438900823,397.49780306614434,504.57834758530441,504.61194625007334,452.24922719343363,517.87541914726103,456.77864719004242,426.0822670928606,476.78105227579164,567.33105373416936,500.93209249090069,532.3420442300793,{"$f":"T635*(1+$AX$635)","v":466.91500596167634},402.26777670293808,510.63328775632806,510.66728960507425,457.67621791975483,524.08992417702814,462.25999095632295,431.19525429797494,482.50242490310114,574.13902637897945,506.94327760079148,538.73014876084028,null,null,{"$f":"SUM(G635:R635)","v":5527.5866202526868},{"$f":"SUM(T635:AE635)","v":5798.4383646450688},{"$f":"SUM(AF635:AQ635)","v":5868.0196250208091},4.9000000000000002E-2,1.2E-2]
[null,737,null,null,"Total",null,{"$f":"G128-G382","v":14376.262992283344},12259.62032222288,15594.52077395907,15711.224620309978,14290.415498318529,16511.543625180944,14922.860145121274,13468.238830156319,15042.493903633411,14798.144415072878,15370.093467933591,16616.768804730542,null,{"$f":"SUM(T634:T635)","v":15080.699878905232},12860.341718011792,16358.652291883056,{"$f":"SUM(W634:W635)","v":16481.074626705169},14990.645857736137,17320.609262814804,15654.08029223222,14128.182532833982,15779.576104911446,15523.253491411442,16123.22804786234,17430.990476162333,{"$f":"SUM(AF634:AF635)","v":15261.668277452096},13014.665818627935,16554.956119385653,16678.847522225631,15170.533608028971,17528.456573968579,15841.929255739007,14297.720723227989,15968.931018170384,15709.53253330838,16316.706784436687,17640.162361876286,null,null,{"$f":"SUM(G636:R636)","v":178962.18739892275},{"$f":"SUM(T636:AE636)","v":187731.33458146994},{"$f":"SUM(AF636:AQ636)","v":189984.1105964476},{"$f":"AW634","v":4.9000000000000002E-2},{"$f":"AX634","v":1.2E-2}]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,{"$f":"G131-G385","v":46895.601462197024},46857.104810432647,56228.029358459637,46696.057230476756,48133.276766804396,49243.696844359743,46553.385373564088,43966.554257507785,39767.094921556418,45927.317398774088,41082.101582496311,48753.689628825523,null,{"$f":"G639*(1+$AW639)","v":49521.75514408006},49481.102679816875,59376.799002533378,49311.036435383459,50828.740265745444,52001.343867643889,49160.374954483676,46428.681295928225,41994.052237163582,48499.247173105439,43382.699271116107,51483.896248039753,{"$f":"T639*(1+$AX$639)","v":50561.712002105734},50520.205836093024,60623.711781586571,50346.568200526504,51896.143811326096,53093.372088864409,50192.742828527829,47403.683603142716,42875.927334144013,49517.731363740648,44293.735955809541,52565.058069248582,null,null,{"$f":"SUM(G639:R639)","v":560103.90963545442},{"$f":"SUM(T639:AE639)","v":591469.72857503989},{"$f":"SUM(AF639:AQ639)","v":603890.59287511557},5.6000000000000001E-2,2.1000000000000001E-2]
[null,741,null,null,"Wyoming",null,{"$f":"G132-G386","v":1320.449117164957},1318.6858130577457,1582.1860155205432,1314.9736959435759,1355.3222048439748,1386.5762530450847,1310.395439715292,1237.6384613764712,1116.2639310862432,1291.9201753111665,1156.6932365457542,1371.1731970065885,null,1394.3942677261946,1392.5322185889795,1670.7884323896938,1388.6122229164162,1431.2202483152373,1464.2245232156095,1383.7775843393483,1306.9462152135536,1178.7747112270729,1364.2677051285918,1221.4680577923166,1447.9588960389574,{"$f":"T640*(1+$AX$640)","v":1423.6765473484445},1421.7753951793479,1705.8749894698772,1417.7730795976609,1461.2758735298571,1494.973238203137,1412.8369136104745,1334.3920857330381,1203.5289801628412,1392.9173269362921,1247.1188870059552,1478.3660328557753,null,null,{"$f":"SUM(G640:R640)","v":15762.277540617397},{"$f":"SUM(T640:AE640)","v":16644.965082891969},{"$f":"SUM(AF640:AQ640)","v":16994.509349632699},5.6000000000000001E-2,2.1000000000000001E-2]
[null,742,null,null,"Total",null,{"$f":"G133-G387","v":48216.050579361967},48175.790623490349,57810.215373980231,48011.030926420353,49488.598971648375,50630.273097404861,47863.780813279329,45204.192718884209,40883.358852642705,47219.237574085244,42238.794819042087,50124.862825832097,null,{"$f":"SUM(T639:T640)","v":50916.149411806255},50873.634898405857,61047.587434923073,{"$f":"SUM(W639:W640)","v":50699.648658299877},52259.96051406068,53465.568390859502,50544.152538823022,47735.627511141778,43172.826948390655,49863.514878234033,44604.167328908421,52931.855144078712,{"$f":"SUM(AF639:AF640)","v":51985.388549454176},51941.981231272373,62329.586771056449,51764.341280124165,53357.419684855951,54588.345327067545,51605.579742138303,48738.075688875753,44079.456314306852,50910.648690676942,45540.854842815497,54043.424102104356,null,null,{"$f":"SUM(G641:R641)","v":575866.18717607181},{"$f":"SUM(T641:AE641)","v":608114.69365793187},{"$f":"SUM(AF641:AQ641)","v":620885.10222474835},{"$f":"AW639","v":5.6000000000000001E-2},{"$f":"AX639","v":2.1000000000000001E-2}]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,{"$f":"G136-G390","v":64568.297088613865},46935.71911515043,63914.14867169199,69509.147551954724,38155.017582708708,76594.720976682671,24834.527695595731,107586.30677914259,42440.959361119945,60174.106968953864,53646.91583828078,57753.7592086484,null,{"$f":"G644*(1+$AW644)","v":68184.121725576246},49564.119385598853,67493.340997306746,73401.659814864193,40291.698567340398,80884.025351376898,26225.261246549093,113611.13995877457,44817.653085342667,63543.856959215285,56651.143125224509,60987.96972433271,{"$f":"T644*(1+$AX$644)","v":69615.988281813334},50604.965892696426,68910.701158250187,74943.094670976338,41137.824237254543,82582.589883755805,26775.991732726623,115996.97389790883,45758.823800134858,64878.277955358797,57840.817130854222,62268.717088543694,null,null,{"$f":"SUM(G644:R644)","v":706113.62683854369},{"$f":"SUM(T644:AE644)","v":745655.98994150211},{"$f":"SUM(AF644:AQ644)","v":761314.76573027379},5.6000000000000001E-2,2.1000000000000001E-2]
[null,746,null,null,"Wyoming",null,{"$f":"G137-G391","v":3120.9969331922121},3325.1703624368611,4194.6197676258926,2712.8228628864895,1011.2739462709269,2764.1616879915759,1163.5832743324127,3381.9140019243114,1551.2923121749991,2191.6798781566222,1467.4831316116924,1892.5213286347507,null,3295.7727614509763,3511.3799027333253,4429.5184746129426,2864.7409432081331,1067.9052872620989,2918.9547425191045,1228.7439376950279,3571.301186032073,1638.1646816567991,2314.413951333393,1549.6621869819473,1998.5025230382969,{"$f":"T645*(1+$AX$645)","v":3364.9839894414463},3585.1188806907248,4522.538362579814,2924.9005030155035,1090.3312982946029,2980.2527921120054,1254.5475603866232,3646.2985109387464,1672.5661399715916,2363.016644311394,1582.2050929085681,2040.471076022101,null,null,{"$f":"SUM(G645:R645)","v":28777.519487238744},{"$f":"SUM(T645:AE645)","v":30389.060578524117},{"$f":"SUM(AF645:AQ645)","v":31027.230850673117},5.6000000000000001E-2,2.1000000000000001E-2]
[null,747,null,null,"Total",null,{"$f":"G138-G392","v":67689.294021806068},50260.88947758729,68108.768439317879,72221.970414841213,39166.291528979636,79358.882664674253,25998.110969928144,110968.22078106689,43992.251673294944,62365.786847110488,55114.398969892485,59646.280537283157,null,{"$f":"SUM(T644:T645)","v":71479.894487027224},53075.499288332176,71922.859471919684,{"$f":"SUM(W644:W645)","v":76266.400758072326},41359.603854602494,83802.980093895996,27454.005184244121,117182.44114480664,46455.817766999462,65858.270910548672,58200.805312206459,62986.472247371006,{"$f":"SUM(AF644:AF645)","v":72980.972271254781},54190.084773387149,73433.23952083,77867.995173991847,42228.155535549144,85562.842675867811,28030.539293113245,119643.27240884758,47431.389940106448,67241.294599670189,59423.02222376279,64309.188164565792,null,null,{"$f":"SUM(G646:R646)","v":734891.14632578252},{"$f":"SUM(T646:AE646)","v":776045.05052002624},{"$f":"SUM(AF646:AQ646)","v":792341.99658094684},{"$f":"AW644","v":5.6000000000000001E-2},{"$f":"AX644","v":2.1000000000000001E-2}]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,{"$f":"G141-G395","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G649*(1+$AW649)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T649*(1+$AX$649)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G649:R649)","v":0},{"$f":"SUM(T649:AE649)","v":0},{"$f":"SUM(AF649:AQ649)","v":0},5.6000000000000001E-2,2.1000000000000001E-2]
[null,751,null,null,"Wyoming",null,{"$f":"G142-G396","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T650*(1+$AX650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G650:R650)","v":0},{"$f":"SUM(T650:AE650)","v":0},{"$f":"SUM(AF650:AQ650)","v":0},5.6000000000000001E-2,2.1000000000000001E-2]
[null,752,null,null,"Total",null,{"$f":"G143-G397","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T649:T650)","v":0},0,0,{"$f":"SUM(W649:W650)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF649:AF650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G651:R651)","v":0},{"$f":"SUM(T651:AE651)","v":0},{"$f":"SUM(AF651:AQ651)","v":0},{"$f":"AW649","v":5.6000000000000001E-2},{"$f":"AX649","v":2.1000000000000001E-2}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,{"$f":"G146-G400","v":299113.99999999988},253824.11000000004,201580.54,110837.88000000003,86332.51999999999,71487.079999999987,64630.62999999999,64710.369999999995,-685464.04999999993,41993.109999999993,75151.679999999993,-771313.37999999989,null,{"$f":"G654*(1+$AW654)","v":299113.99999999988},253824.11000000004,201580.54,110837.88000000003,86332.51999999999,71487.079999999987,64630.62999999999,64710.369999999995,-685464.04999999993,41993.109999999993,75151.679999999993,-771313.37999999989,{"$f":"T654*(1+$AX654)","v":299113.99999999988},253824.11000000004,201580.54,110837.88000000003,86332.51999999999,71487.079999999987,64630.62999999999,64710.369999999995,-685464.04999999993,41993.109999999993,75151.679999999993,-771313.37999999989,null,null,{"$f":"SUM(G654:R654)","v":-187115.51},{"$f":"SUM(T654:AE654)","v":-187115.51},{"$f":"SUM(AF654:AQ654)","v":-187115.51},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G147-G401","v":23930.46},20680.54,18439.75,13675.87,9323.08,4130.34,4265.8500000000004,4384.1000000000004,-38711.93,4063.59,7633.89,210442.48,null,23930.46,20680.54,18439.75,13675.87,9323.08,4130.34,4265.8500000000004,4384.1000000000004,-38711.93,4063.59,7633.89,210442.48,23930.46,20680.54,18439.75,13675.87,9323.08,4130.34,4265.8500000000004,4384.1000000000004,-38711.93,4063.59,7633.89,210442.48,null,null,{"$f":"SUM(G655:R655)","v":282258.02},{"$f":"SUM(T655:AE655)","v":282258.02},{"$f":"SUM(AF655:AQ655)","v":282258.02},0,0]
[null,757,null,null,"Total",null,{"$f":"G148-G402","v":323044.4599999999},274504.65000000002,220020.29,124513.75000000003,95655.599999999991,75617.419999999984,68896.479999999996,69094.47,-724175.98,46056.7,82785.569999999992,-560870.89999999991,null,{"$f":"SUM(T654:T655)","v":323044.4599999999},274504.65000000002,220020.29,{"$f":"SUM(W654:W655)","v":124513.75000000003},95655.599999999991,75617.419999999984,68896.479999999996,69094.47,-724175.98,46056.7,82785.569999999992,-560870.89999999991,{"$f":"SUM(AF654:AF655)","v":323044.4599999999},274504.65000000002,220020.29,124513.75000000003,95655.599999999991,75617.419999999984,68896.479999999996,69094.47,-724175.98,46056.7,82785.569999999992,-560870.89999999991,null,null,{"$f":"SUM(G656:R656)","v":95142.509999999893},{"$f":"SUM(T656:AE656)","v":95142.509999999893},{"$f":"SUM(AF656:AQ656)","v":95142.509999999893},{"$f":"AW654","v":0},{"$f":"AX654","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,{"$f":"G151-G405","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,{"$f":"G659*(1+$AW659)","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,{"$f":"T659*(1+$AX659)","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,null,{"$f":"SUM(G659:R659)","v":-42696.509999999995},{"$f":"SUM(T659:AE659)","v":-42696.509999999995},{"$f":"SUM(AF659:AQ659)","v":-42696.509999999995},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G152-G406","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G660:R660)","v":0},{"$f":"SUM(T660:AE660)","v":0},{"$f":"SUM(AF660:AQ660)","v":0},0,0]
[null,757,null,null,"Total",null,{"$f":"G153-G407","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,{"$f":"SUM(T659:T660)","v":90374.53},73356.600000000006,60334.119999999995,{"$f":"SUM(W659:W660)","v":12931.849999999999},8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,{"$f":"SUM(AF659:AF660)","v":90374.53},73356.600000000006,60334.119999999995,12931.849999999999,8643.67,5996.92,5780.4599999999991,5562.99,-159795.27000000002,6304.05,18992.439999999999,-171178.87,null,null,{"$f":"SUM(G661:R661)","v":-42696.509999999995},{"$f":"SUM(T661:AE661)","v":-42696.509999999995},{"$f":"SUM(AF661:AQ661)","v":-42696.509999999995},{"$f":"AW659","v":0},{"$f":"AX659","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,{"$f":"G156-G410","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,{"$f":"G664*(1+$AW664)","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,{"$f":"T664*(1+$AX664)","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,null,{"$f":"SUM(G664:R664)","v":-234070.33999999997},{"$f":"SUM(T664:AE664)","v":-234070.33999999997},{"$f":"SUM(AF664:AQ664)","v":-234070.33999999997},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G157-G411","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G665:R665)","v":0},{"$f":"SUM(T665:AE665)","v":0},{"$f":"SUM(AF665:AQ665)","v":0},0,0]
[null,757,null,null,"Total",null,{"$f":"G158-G412","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,{"$f":"SUM(T664:T665)","v":388650.30000000005},315416.69,259406.91,{"$f":"SUM(W664:W665)","v":161442.28},82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,{"$f":"SUM(AF664:AF665)","v":388650.30000000005},315416.69,259406.91,161442.28,82710.53,56830.61,54744.990000000005,52524.19,-823151.71000000008,63064.29,99953.5,-945662.91999999993,null,null,{"$f":"SUM(G666:R666)","v":-234070.33999999997},{"$f":"SUM(T666:AE666)","v":-234070.33999999997},{"$f":"SUM(AF666:AQ666)","v":-234070.33999999997},{"$f":"AW664","v":0},{"$f":"AX664","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,{"$f":"G161-G415","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G669*(1+$AW669)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T669*(1+$AX$669)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G669:R669)","v":0},{"$f":"SUM(T669:AE669)","v":0},{"$f":"SUM(AF669:AQ669)","v":0},8.9999999999999993E-3,-1E-3]
[null,761,null,null,"Wyoming",null,{"$f":"G162-G416","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T670*(1+$AX$670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G670:R670)","v":0},{"$f":"SUM(T670:AE670)","v":0},{"$f":"SUM(AF670:AQ670)","v":0},8.9999999999999993E-3,-1E-3]
[null,762,null,null,"Total",null,{"$f":"G163-G417","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T669:T670)","v":0},0,0,{"$f":"SUM(W669:W670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G671:R671)","v":0},{"$f":"SUM(T671:AE671)","v":0},{"$f":"SUM(AF671:AQ671)","v":0},{"$f":"AW669","v":8.9999999999999993E-3},{"$f":"AX669","v":-1E-3}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G669+G664+G659+G654+G649+G644+G639+G634+G629","v":907339.33531246765},{"$f":"H669+H664+H659+H654+H649+H644+H639+H634+H629","v":752164.79174388514},659460.66988277435,419240.31055376533,280572.19396504783,279153.35177800432,213399.34059808328,289954.39391145448,-1569027.9289894195,233419.13952597941,305370.51524755976,-1763631.6535800381,null,{"$f":"T669+T664+T659+T654+T649+T644+T639+T634+T629","v":914499.80958190956},758240.76411715185,667107.96535310638,{"$f":"W669+W664+W659+W654+W649+W644+W639+W634+W629","v":426654.84157156257},286253.19279717922,287170.09109737951,218253.75884072896,299238.99429610069,-1563549.0688424348,240164.76264774334,311507.45736199693,-1756759.6610649538,{"$f":"AF669+AF664+AF659+AF654+AF649+AF644+AF639+AF634+AF629","v":917243.92360429245},760569.51506278804,670035.97953424975,429489.61388836388,288410.96606824576,290238.33372993552,220079.57860456288,302829.04429225408,-1561476.4504312524,242740.44176964011,313837.72438003134,{"$f":"AQ669+AQ664+AQ659+AQ654+AQ649+AQ644+AQ639+AQ634+AQ629","v":-1754146.3682296127},null,null,{"$f":"SUM(G674:R674)","v":1007414.459949564},{"$f":"SUM(T674:AE674)","v":1088782.9077574706},{"$f":"SUM(AF674:AQ674)","v":1119852.3022734979}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G670+G665+G660+G655+G650+G645+G640+G635+G630","v":28930.077882815873},{"$f":"H670+H665+H660+H655+H650+H645+H640+H635+H630","v":25824.980872304099},24717.839774957589,18261.119546621565,12201.386311311704,8863.5414986400228,7244.6483428663523,9484.8244023649222,-35512.951970383816,8135.5414906455153,10781.99904653973,214267.08503408235,null,{"$f":"T670+T665+T660+T655+T650+T645+T640+T635+T630","v":29207.687764974664},26111.146976445656,25066.167390463746,18514.984706936764,12360.037111832638,9125.6776607170013,7408.829221973745,9768.0716673837869,-35336.529300778937,8360.0700879892065,10955.228820519982,214478.03119450872,{"$f":"AF670+AF665+AF660+AF655+AF650+AF645+AF640+AF635+AF630","v":29314.734188673861},26221.999833879592,25200.845546942841,18612.308057049868,12419.999715183567,9226.2017217472367,7470.9418149687317,9877.5392579921445,-35269.691874803611,8445.3415924867513,11020.616376368247,214558.15693438894,null,null,{"$f":"SUM(G675:R675)","v":333200.09223276592},{"$f":"SUM(T675:AE675)","v":336019.40330296697},{"$f":"SUM(AF675:AQ675)","v":337098.99316487816}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G631+G636+G641+G646+G651++G656+G661+G666+G671","v":936269.41319528338},{"$f":"H631+H636+H641+H646+H651++H656+H661+H666+H671","v":777989.77261618897},{"$f":"I631+I636+I641+I646+I651++I656+I661+I666+I671","v":684178.50965773198},437501.43010038696,292773.58027635951,288016.8932766444,220643.98894094961,299439.21831381938,-1604540.880959803,241554.68101662493,316152.51429409947,{"$f":"R631+R636+R641+R646+R651++R656+R661+R666+R671","v":-1549364.5685459557},null,{"$f":"T631+T636+T641+T646+T651++T656+T661+T666+T671","v":943707.49734688434},784351.91109359753,692174.13274357002,{"$f":"W631+W636+W641+W646+W651++W656+W661+W666+W671","v":445169.82627849933},298613.22990901186,296295.7687580965,225662.58806270274,309007.06596348446,-1598885.5981432137,248524.83273573258,322462.68618251686,-1542281.629870445,{"$f":"AF631+AF636+AF641+AF646+AF651++AF656+AF661+AF666+AF671","v":946558.65779296623},786791.51489666733,695236.82508119254,448101.92194541369,300830.96578342933,299464.53545168275,227550.52041953162,312706.5835502462,-1596746.1423060559,251185.78336212688,324858.34075639956,-1539588.211295224,null,null,{"$f":"SUM(G677:R677)","v":1340614.5521823298},{"$f":"SUM(T677:AE677)","v":1424802.3110604384},{"$f":"SUM(AF677:AQ677)","v":1456951.295438376}]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU677/AT677","v":1.0627978852989943}]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"G174-G428","v":3989.148873874823},4491.2918005321262,5846.6724997963247,5094.4387427500915,5510.8910671478952,6563.5811036346859,7622.6811597574633,6931.2796074255893,5332.9314990428538,6561.9153225906339,5885.3115566360211,6827.6633175633106,null,{"$f":"G682*(1+$AW682)","v":4236.476104055062},4769.7518921651181,6209.1661947836974,5410.2939448005973,5852.5663133110647,6970.5231320600369,8095.2873916624267,7361.0189430859764,5663.573251983511,6968.7540725912531,6250.2008731474543,7250.9784432522365,{"$f":"T682*(1+$AX$682)","v":4338.1515305523835},4884.2259375770809,6358.1861834585061,5540.1409994758114,5993.0279048305301,7137.8156872294776,8289.574289062326,7537.6833977200404,5799.4990100311152,7136.0041703334437,6400.2056941029932,7425.0019258902903,null,null,{"$f":"SUM(G682:R682)","v":70657.806550751819},{"$f":"SUM(T682:AE682)","v":75038.590556898445},{"$f":"SUM(AF682:AQ682)","v":76839.516730263989},6.2E-2,2.4E-2]
[null,774,null,null,"Wyoming",null,{"$f":"G175-G429","v":112.49613891906631},126.63467626124043,164.7545744857905,143.59856661100343,155.30847759706694,184.38960065815331,214.72682857720793,195.30017218915282,150.27699478270483,184.92288603833549,165.84468985456215,192.38181797838979,null,119.47089953204843,134.48602618943735,174.96935810390951,152.50167774088567,164.93760320808511,195.82175589895883,228.03989194899484,207.40878286488029,159.59416845923255,196.38810497271231,176.127060625545,204.30949069304998,{"$f":"T683*(1+$AX$683)","v":122.3382011208176},137.71369081798386,179.16862269840334,156.16171800666692,168.89610568507916,200.52147804053385,233.51284935577073,212.38659365363742,163.42442850225413,201.1014194920574,180.35411008055809,209.21291846968319,null,null,{"$f":"SUM(G683:R683)","v":1990.6354239526738},{"$f":"SUM(T683:AE683)","v":2114.0548202377399},{"$f":"SUM(AF683:AQ683)","v":2164.7921359234456},6.2E-2,2.4E-2]
[null,775,null,null,"Total",null,{"$f":"G176-G430","v":4101.6450127938879},4617.9264767933637,6011.4270742821172,5238.0373093610979,5666.199544744959,6747.9707042928421,7837.4079883346712,7126.5797796147453,5483.2084938255575,6746.8382086289712,6051.1562464905801,7020.0451355417026,null,{"$f":"SUM(T682:T683)","v":4355.9470035871109},4904.2379183545554,6384.1355528876065,{"$f":"SUM(W682:W683)","v":5562.7956225414828},6017.5039165191502,7166.344887958996,8323.3272836114211,7568.4277259508563,5823.1674204427436,7165.1421775639656,6426.3279337729991,7455.2879339452866,{"$f":"SUM(AF682:AF683)","v":4460.4897316732013},5021.9396283950646,6537.354806156909,5696.3027174824783,6161.9240105156096,7338.3371652700116,8523.0871384180973,7750.069991373678,5962.9234385333693,7337.1055898255008,6580.559804183551,7634.2148443599735,null,null,{"$f":"SUM(G684:R684)","v":72648.441974704503},{"$f":"SUM(T684:AE684)","v":77152.64537713617},{"$f":"SUM(AF684:AQ684)","v":79004.308866187435},{"$f":"AW682","v":6.2E-2},{"$f":"AX682","v":2.4E-2}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"G179-G433","v":4786812.8548598681},2742791.7159278244,2594529.01696664,1664731.2260276102,1019387.1161264948,693072.83535566262,552151.76889510802,550579.36588305817,647877.36987610091,1499319.2797847218,3199199.1123950379,5083081.8854901046,null,{"$f":"G687*(1+$AW687)","v":5064448.0004417403},2901873.6354516381,2745011.6999507053,1761285.6371372116,1078511.5688618317,733271.05980629113,584176.57149102434,582512.96910427557,685454.25732891483,1586279.7980122357,3384752.6609139503,5377900.6348485313,{"$f":"T687*(1+$AX$687)","v":5094834.6884443909},2919284.8772643479,2761481.7701504095,1771853.3509600349,1084982.6382750026,737670.68616512883,587681.63091997046,586008.04691890127,689566.98287288833,1595797.476800309,3405061.1768794339,5410168.0386576224,null,null,{"$f":"SUM(G687:R687)","v":25033533.547588229},{"$f":"SUM(T687:AE687)","v":26485478.493348349},{"$f":"SUM(AF687:AQ687)","v":26644391.364308439},5.8000000000000003E-2,6.0000000000000001E-3]
[null,779,null,null,"Wyoming",null,{"$f":"G180-G434","v":15311.453873592582},12642.338730463016,11842.889838553783,9434.0130686785087,6828.6059370108005,4563.0533555470538,4310.5665632260998,4325.306811294975,4808.9470656646881,8074.2275389971055,20291.152349634678,29461.771784290093,null,16199.518198260952,13375.594376829871,12529.777449189904,9981.1858266618619,7224.665081357427,4827.7104501687827,4560.579423893214,4576.1746063500841,5087.8659954732402,8542.5327362589378,21468.039185913491,31170.55454777892,{"$f":"T688*(1+$AX$688)","v":16296.715307450519},13455.84794309085,12604.956113885042,10041.072941621833,7268.0130718455712,4856.6767128697957,4587.9429004365729,4603.6316539881846,5118.39319144608,8593.7879326764923,21596.847421028971,31357.577875065595,null,null,{"$f":"SUM(G688:R688)","v":131894.32691695337},{"$f":"SUM(T688:AE688)","v":139544.19787813668},{"$f":"SUM(AF688:AQ688)","v":140381.46306540549},5.8000000000000003E-2,6.0000000000000001E-3]
[null,780,null,null,"Total",null,{"$f":"G181-G435","v":4802124.3087334614},2755434.0546582872,2606371.906805194,1674165.2390962888,1026215.7220635057,697635.88871120976,556462.33545833419,554904.67269435315,652686.3169417656,1507393.5073237191,3219490.2647446725,5112543.6572743943,null,{"$f":"SUM(T687:T688)","v":5080647.5186400013},2915249.2298284681,2757541.477399895,{"$f":"SUM(W687:W688)","v":1771266.8229638734},1085736.233943189,738098.77025645995,588737.15091491758,587089.14371062571,690542.12332438806,1594822.3307484947,3406220.7000998636,5409071.1893963106,{"$f":"SUM(AF687:AF688)","v":5111131.4037518417},2932740.7252074387,2774086.7262642947,1781894.4239016566,1092250.6513468481,742527.36287799862,592269.57382040704,590611.67857288942,694685.37606433441,1604391.2647329855,3426658.024300463,5441525.616532688,null,null,{"$f":"SUM(G689:R689)","v":25165427.874505188},{"$f":"SUM(T689:AE689)","v":26625022.691226486},{"$f":"SUM(AF689:AQ689)","v":26784772.827373844},{"$f":"AW687","v":5.8000000000000003E-2},{"$f":"AX687","v":6.0000000000000001E-3}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"G184-G438","v":32804.79},0,53913.120000000003,31010.2,90094.31,29666.14,22329.86,48763.44,49162.26,69288.59,135993.53,23542.99,null,{"$f":"G692*(1+$AW692)","v":33592.104960000004},0,55207.034880000007,31754.444800000001,92256.573439999993,30378.127359999999,22865.77664,49933.762560000003,50342.154240000003,70951.516159999999,139257.37471999999,24108.021760000003,{"$f":"T692*(1+$AX$692)","v":33692.881274879997},0,55372.655984639998,31849.708134399996,92533.343160319986,30469.261742079994,22934.373969919998,50083.563847679994,50493.180702719997,71164.370708479997,139675.14684415999,24180.345825280001,null,null,{"$f":"SUM(G692:R692)","v":586569.23},{"$f":"SUM(T692:AE692)","v":600646.89152000006},{"$f":"SUM(AF692:AQ692)","v":602448.83219455986},2.4E-2,3.0000000000000001E-3]
[null,784,null,null,"Wyoming",null,{"$f":"G185-G439","v":1115.47},0,1235.95,622.04999999999995,622.29,622.04999999999995,614.92999999999995,1171.9100000000001,2097.46,3051.42,6469.1,701.95,null,1142.24128,0,1265.6128000000001,636.97919999999999,637.22496000000001,636.97919999999999,629.68831999999998,1200.03584,2147.7990399999999,3124.6540800000002,6624.3584000000001,718.79680000000008,{"$f":"T693*(1+$AX$693)","v":1145.6680038399998},0,1269.4096383999999,638.89013759999989,639.13663487999997,638.89013759999989,631.5773849599999,1203.6359475199999,2154.2424371199995,3134.0280422400001,6644.2314751999993,720.95319040000004,null,null,{"$f":"SUM(G693:R693)","v":18324.580000000002},{"$f":"SUM(T693:AE693)","v":18764.369920000001},{"$f":"SUM(AF693:AQ693)","v":18820.663029759995},2.4E-2,3.0000000000000001E-3]
[null,785,null,null,"Total",null,{"$f":"G186-G440","v":33920.26},0,55149.07,31632.25,90716.599999999991,30288.19,22944.79,49935.350000000006,51259.72,72340.009999999995,142462.63,24244.940000000002,null,{"$f":"SUM(T692:T693)","v":34734.346240000006},0,56472.647680000009,{"$f":"SUM(W692:W693)","v":32391.424000000003},92893.7984,31015.10656,23495.464960000001,51133.7984,52489.953280000002,74076.170240000007,145881.73311999999,24826.818560000003,{"$f":"SUM(AF692:AF693)","v":34838.549278719998},0,56642.065623039998,32488.598271999996,93172.479795199979,31108.151879679994,23565.951354879999,51287.199795199995,52647.423139840001,74298.398750719993,146319.37831936,24901.299015680001,null,null,{"$f":"SUM(G694:R694)","v":604893.81000000006},{"$f":"SUM(T694:AE694)","v":619411.26144000003},{"$f":"SUM(AF694:AQ694)","v":621269.49522431986},{"$f":"AW692","v":2.4E-2},{"$f":"AX692","v":3.0000000000000001E-3}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,{"$f":"G189-G443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G697*(1+$AW697)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T697*(1+$AX$697)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G697:R697)","v":0},{"$f":"SUM(T697:AE697)","v":0},{"$f":"SUM(AF697:AQ697)","v":0},2.1999999999999999E-2,1.0999999999999999E-2]
[null,789,null,null,"Wyoming",null,{"$f":"G190-G444","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T698*(1+$AX$698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G698:R698)","v":0},{"$f":"SUM(T698:AE698)","v":0},{"$f":"SUM(AF698:AQ698)","v":0},2.1999999999999999E-2,1.0999999999999999E-2]
[null,790,null,null,"Total",null,{"$f":"G191-G445","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T697:T698)","v":0},0,0,{"$f":"SUM(W697:W698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF697:AF698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G699:R699)","v":0},{"$f":"SUM(T699:AE699)","v":0},{"$f":"SUM(AF699:AQ699)","v":0},{"$f":"AW697","v":2.1999999999999999E-2},{"$f":"AX697","v":1.0999999999999999E-2}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G682+G687+G692+G697","v":4823606.793733743},{"$f":"H682+H687+H692+H697","v":2747283.0077283564},2654288.8094664365,1700835.8647703603,1114992.3171936427,729302.55645929731,582104.31005486543,606274.08549048379,702372.56137514382,1575169.7851073125,3341077.9539516736,{"$f":"R682+R687+R692+R697","v":5113452.5388076678},null,{"$f":"T682+T687+T692+T697","v":5102276.581505795},2906643.3873438034,2806427.901025489,{"$f":"W682+W687+W692+W697","v":1798450.3758820121},1176620.7086151426,770619.71029835125,615137.63552268688,639807.75060736155,741459.98482089839,1664200.068244827,3530260.2365070977,5409259.6350517832,{"$f":"AF682+AF687+AF692+AF697","v":5132865.7212498235},2924169.1032019248,2823212.6123185083,1809243.2000939106,1183509.0093401533,775277.76359443832,618905.57917895273,643629.29416430125,745859.66258563939,1674097.8516791225,3551136.5294176969,5441773.3864087928,null,null,{"$f":"SUM(G702:R702)","v":25690760.584138982},{"$f":"SUM(T702:AE702)","v":27161163.975425255},{"$f":"SUM(AF702:AQ702)","v":27323679.71323327}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G683+G688+G693+G698","v":16539.420012511648},{"$f":"H683+H688+H693+H698","v":12768.973406724257},13243.594413039575,10199.661635289511,7606.204414607867,5369.4929562052075,5140.223391803308,5692.5169834841272,7056.6840604473928,11310.570425035441,26926.097039489243,{"$f":"R683+R688+R693+R698","v":30356.103602268482},null,{"$f":"T683+T688+T693+T698","v":17461.230377792999},13510.080403019309,13970.359607293814,10770.666704402747,8026.8276445655119,5660.5114060677415,5418.3076358422086,5983.6192292149644,7395.2592039324727,11863.57492123165,28268.524646539037,32093.660838471969,{"$f":"AF683+AF688+AF693+AF698","v":17564.721512411335},13593.561633908834,14053.534374983446,10836.1247972285,8076.0458124106508,5696.08832851033,5453.0331347523434,6019.6541951618219,7436.0600570683337,11928.917394408549,28421.433006309529,32287.743983935277,null,null,{"$f":"SUM(G703:R703)","v":152209.54234090605},{"$f":"SUM(T703:AE703)","v":160422.62261837441},{"$f":"SUM(AF703:AQ703)","v":161366.91823108896}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G684+G689+G694+G699","v":4840146.2137462553},{"$f":"H684+H689+H694+H699","v":2760051.9811350806},2667532.4038794758,1711035.52640565,1122598.5216082507,734672.04941550258,587244.53344666888,611966.60247396783,709429.24543559109,1586480.3555323482,3368004.0509911631,{"$f":"R684+R689+R694+R699","v":5143808.6424099365},null,{"$f":"T684+T689+T694+T699","v":5119737.8118835883},2920153.4677468226,2820398.2606327827,{"$f":"W684+W689+W694+W699","v":1809221.0425864151},1184647.5362597082,776280.22170441889,620555.943158529,645791.36983657652,748855.24402483087,1676063.6431660587,3558528.7611536365,5441353.2958902558,{"$f":"AF684+AF689+AF694+AF699","v":5150430.4427622352},2937762.6648358339,2837266.1466934914,1820079.3248911391,1191585.0551525638,780973.85192294861,624358.61231370515,649648.94835946313,753295.72264270775,1686026.769073531,3579557.9624240063,5474061.1303927284,null,null,{"$f":"SUM(G705:R705)","v":25842970.12647989},{"$f":"SUM(T705:AE705)","v":27321586.598043628},{"$f":"SUM(AF705:AQ705)","v":27485046.631464355}]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU705/AT705","v":1.0572154231625521}]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B709+1","v":801},null,null,"Utah",null,{"$f":"G202-G456","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G710*(1+$AW710)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T710*(1+$AX$710)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G710:R710)","v":0},{"$f":"SUM(T710:AE710)","v":0},{"$f":"SUM(AF710:AQ710)","v":0},0,0]
[null,{"$f":"+B710+1","v":802},null,null,"Wyoming",null,{"$f":"G203-G457","v":-4.7293724492192268E-11},5.8207660913467407E-11,0,5.0931703299283981E-11,-1.8189894035458565E-11,0,0,-1.4551915228366852E-11,-5.0931703299283981E-11,-2.9103830456733704E-11,-4.7293724492192268E-11,0,null,-4.7293724492192268E-11,5.8207660913467407E-11,0,5.0931703299283981E-11,-1.8189894035458565E-11,0,0,-1.4551915228366852E-11,-5.0931703299283981E-11,-2.9103830456733704E-11,-4.7293724492192268E-11,0,{"$f":"T711*(1+$AX$711)","v":-4.7293724492192268E-11},5.8207660913467407E-11,0,5.0931703299283981E-11,-1.8189894035458565E-11,0,0,-1.4551915228366852E-11,-5.0931703299283981E-11,-2.9103830456733704E-11,-4.7293724492192268E-11,0,null,null,{"$f":"SUM(G711:R711)","v":-9.822542779147625E-11},{"$f":"SUM(T711:AE711)","v":-9.822542779147625E-11},{"$f":"SUM(AF711:AQ711)","v":-9.822542779147625E-11},0,0]
[null,803,null,null,"Total",null,{"$f":"G204-G458","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T710:T711)","v":-4.7293724492192268E-11},5.8207660913467407E-11,0,{"$f":"SUM(W710:W711)","v":5.0931703299283981E-11},-1.8189894035458565E-11,0,0,-1.4551915228366852E-11,-5.0931703299283981E-11,-2.9103830456733704E-11,-4.7293724492192268E-11,0,{"$f":"SUM(AF710:AF711)","v":-4.7293724492192268E-11},5.8207660913467407E-11,0,5.0931703299283981E-11,-1.8189894035458565E-11,0,0,-1.4551915228366852E-11,-5.0931703299283981E-11,-2.9103830456733704E-11,-4.7293724492192268E-11,0,null,null,{"$f":"SUM(G712:R712)","v":0},{"$f":"SUM(T712:AE712)","v":-9.822542779147625E-11},{"$f":"SUM(AF712:AQ712)","v":-9.822542779147625E-11},{"$f":"AW710","v":0},{"$f":"AX710","v":0}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"G206-G460","v":155036.76871805434},{"$f":"H206-H460","v":112707.69670363757},168372.28931896924,175761.58346812593,-93023.555459071911,106557.75277095113,217635.93057000198,167987.83241240279,401833.90540126729,90781.280230348231,184607.70105219638,333093.05633236963,null,{"$f":"G714*(1+$AW714)","v":161393.27623549456},117328.71226848671,175275.55318104697,182967.80839031909,-96837.521232893851,110926.62063456012,226559.00372337204,174875.33354131129,418309.0955227192,94503.312719792506,192176.61679533642,346749.87164199678,{"$f":"T714*(1+$AX$714)","v":163007.20899784949},118501.99939117157,177028.30871285743,184797.48647422227,-97805.896445222796,112035.88684090573,228824.59376060576,176624.08687672441,422492.18647794641,95448.345846990429,194098.3829632898,350217.37035841675,null,null,{"$f":"SUM(G714:R714)","v":2021352.2415192525},{"$f":"SUM(T714:AE714)","v":2104227.6834215419},{"$f":"SUM(AF714:AQ714)","v":2125269.960255757},4.1000000000000002E-2,0.01]
[null,806,null,null,"Wyoming",null,{"$f":"G207-G461","v":8204.5486770715434},5427.8127200141607,6764.1486598811844,6622.008766580364,5575.3288890719559,4840.8166943292108,7314.1981329896589,5768.7029718924268,13122.597168347975,3143.6974639763112,6454.7632202774139,11811.088657166889,null,8540.9351728314759,5650.3530415347414,7041.4787549363127,6893.5111260101585,5803.9173735239056,5039.2901787967085,7614.0802564422347,6005.219793740016,13660.62365225024,3272.5890599993395,6719.4085123087871,12295.343292110731,{"$f":"T715*(1+$AX$715)","v":8626.3445245597904},5706.8565719500884,7111.8935424856763,6962.4462372702601,5861.9565472591448,5089.6830805846757,7690.221059006657,6065.2719916774158,13797.229888772743,3305.3149505993329,6786.6025974318754,12418.296725031838,null,null,{"$f":"SUM(G715:R715)","v":85049.712021599087},{"$f":"SUM(T715:AE715)","v":88536.750214484651},{"$f":"SUM(AF715:AQ715)","v":89422.117716629495},4.1000000000000002E-2,0.01]
[null,807,null,null,"Total",null,{"$f":"G208-G462","v":163241.31739512589},118135.50942365173,175136.43797885042,182383.59223470627,-87448.226569999955,111398.56946528036,224950.12870299167,173756.53538429522,414956.50256961532,93924.977694324552,191062.46427247382,344904.14498953649,null,{"$f":"SUM(T714:T715)","v":169934.21140832602},122979.06531002145,182317.03193598328,{"$f":"SUM(W714:W715)","v":189861.31951632924},-91033.603859369949,115965.91081335684,234173.08397981428,180880.55333505131,431969.71917496942,97775.90177979185,198896.02530764521,359045.2149341075,{"$f":"SUM(AF714:AF715)","v":171633.55352240929},124208.85596312166,184140.20225534312,191759.93271149253,-91943.939897963646,117125.5699214904,236514.81481961242,182689.35886840182,436289.41636671918,98753.660797589764,200884.98556072166,362635.66708344861,null,null,{"$f":"SUM(G716:R716)","v":2106401.9535408518},{"$f":"SUM(T716:AE716)","v":2192764.4336360265},{"$f":"SUM(AF716:AQ716)","v":2214692.0779723865},{"$f":"AW714","v":4.1000000000000002E-2},{"$f":"AX714","v":0.01}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"G210-G464","v":-1215056.25},-1365946.42,-1323365.1000000001,-1252467.28,-1390931.53,-1329429.68,-1421711.8,-1468810.11,-1524358.04,-1566096.67,-1465563.59,-1157151.44,null,{"$f":"G718*(1+$AW718)","v":-1215056.25},-1365946.42,-1323365.1000000001,-1252467.28,-1390931.53,-1329429.68,-1421711.8,-1468810.11,-1524358.04,-1566096.67,-1465563.59,-1157151.44,{"$f":"T718*(1+$AX$718)","v":-1215056.25},-1365946.42,-1323365.1000000001,-1252467.28,-1390931.53,-1329429.68,-1421711.8,-1468810.11,-1524358.04,-1566096.67,-1465563.59,-1157151.44,null,null,{"$f":"SUM(G718:R718)","v":-16480887.91},{"$f":"SUM(T718:AE718)","v":-16480887.91},{"$f":"SUM(AF718:AQ718)","v":-16480887.91},0,0]
[null,810,null,null,"Wyoming",null,{"$f":"G211-G465","v":-40219.79},-45301.04,-43888.85,-40202.01,-44646.48,-42672.37,-45634.47,-47146.239999999998,-48705.52,0,0,-37106.589999999997,null,-40219.79,-45301.04,-43888.85,-40202.01,-44646.48,-42672.37,-45634.47,-47146.239999999998,-48705.52,0,0,-37106.589999999997,{"$f":"T719*(1+$AX$719)","v":-40219.79},-45301.04,-43888.85,-40202.01,-44646.48,-42672.37,-45634.47,-47146.239999999998,-48705.52,0,0,-37106.589999999997,null,null,{"$f":"SUM(G719:R719)","v":-435523.36},{"$f":"SUM(T719:AE719)","v":-435523.36},{"$f":"SUM(AF719:AQ719)","v":-435523.36},0,0]
[null,811,null,null,"Total",null,{"$f":"G212-G466","v":-1255276.04},-1411247.46,-1367253.9500000002,-1292669.29,-1435578.01,-1372102.05,-1467346.27,-1515956.35,-1573063.56,-1566096.67,-1465563.59,-1194258.03,null,{"$f":"SUM(T718:T719)","v":-1255276.04},-1411247.46,-1367253.9500000002,{"$f":"SUM(W718:W719)","v":-1292669.29},-1435578.01,-1372102.05,-1467346.27,-1515956.35,-1573063.56,-1566096.67,-1465563.59,-1194258.03,{"$f":"SUM(AF718:AF719)","v":-1255276.04},-1411247.46,-1367253.9500000002,-1292669.29,-1435578.01,-1372102.05,-1467346.27,-1515956.35,-1573063.56,-1566096.67,-1465563.59,-1194258.03,null,null,{"$f":"SUM(G720:R720)","v":-16916411.27},{"$f":"SUM(T720:AE720)","v":-16916411.27},{"$f":"SUM(AF720:AQ720)","v":-16916411.27},{"$f":"AW718","v":0},{"$f":"AX718","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"G214-G468","v":637207.15466800239},638207.04713687534,692032.48813709663,660128.23206704902,656489.84594089724,636306.48090170277,667410.49200071068,602270.73999021063,628163.68268399732,825170.33118378976,721467.23421003856,19129.424751270097,null,{"$f":"G722*(1+$AW722)","v":634021.11889466236},635016.01190119097,688572.32569641119,656827.59090671374,653207.39671119279,633124.94849719421,664073.43954070716,599259.38629025954,625022.86427057732,821044.47952787078,717859.89803898835,19033.777627513748,{"$f":"T722*(1+$AX$722)","v":644799.47791587154},645811.28410351113,700278.05523325014,667993.65995212784,664311.922455283,643888.07262164645,675362.68801289913,609446.79585719388,635648.25296317704,835002.23567984451,730063.51630565105,19357.351847181479,null,null,{"$f":"SUM(G722:R722)","v":7383983.153671639},{"$f":"SUM(T722:AE722)","v":7347063.237903282},{"$f":"SUM(AF722:AQ722)","v":7471963.3129476365},-5.0000000000000001E-3,1.7000000000000001E-2]
[null,814,null,null,"Wyoming",null,{"$f":"G215-G469","v":25240.849548341634},25267.380385611585,30473.392649882386,25674.251807181907,24558.610858611704,21913.099108636758,24891.252881364475,22925.628593232759,20662.185813619901,30438.985087973153,37081.317311674182,29322.885905775038,null,25114.645300599925,25141.043483683527,30321.025686632973,25545.880548145997,24435.817804318645,21803.533613093572,24766.796616957654,22811.000450266594,20558.874884551802,30286.790162533289,36895.910725115813,29176.271476246162,{"$f":"T723*(1+$AX$723)","v":25541.59427071012},25568.441222906145,30836.48312330573,25980.160517464476,24851.22670699206,22174.193684516162,25187.83215944593,23198.787457921124,20908.37575758918,30801.665595296352,37523.141207442779,29672.268091342343,null,null,{"$f":"SUM(G723:R723)","v":318449.83995190554},{"$f":"SUM(T723:AE723)","v":316857.59075214597},{"$f":"SUM(AF723:AQ723)","v":322244.16979493242},-5.0000000000000001E-3,1.7000000000000001E-2]
[null,815,null,null,"Total",null,{"$f":"G216-G470","v":662448.0042163441},663474.42752248701,722505.88078697911,685802.48387423111,681048.456799509,658219.58001033962,692301.74488207512,625196.36858344357,648825.86849761708,855609.31627176283,758548.55152171291,48452.310657045338,null,{"$f":"SUM(T722:T723)","v":659135.76419526234},660157.05538487446,718893.35138304415,{"$f":"SUM(W722:W723)","v":682373.47145485971},677643.21451551141,654928.48211028776,688840.2361576648,622070.38674052618,645581.73915512918,851331.26969040406,754755.80876410415,48210.049103759913,{"$f":"SUM(AF722:AF723)","v":670341.07218658167},671379.72532641725,731114.53835655586,693973.82046959235,689163.14916227502,666062.26630616258,700550.5201723451,632645.58331511496,656556.62872076617,865803.90127514082,767586.65751309379,49029.619938523821,null,null,{"$f":"SUM(G724:R724)","v":7702432.9936235473},{"$f":"SUM(T724:AE724)","v":7663920.8286554283},{"$f":"SUM(AF724:AQ724)","v":7794207.4827425703},{"$f":"AW722","v":-5.0000000000000001E-3},{"$f":"AX722","v":1.7000000000000001E-2}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"G218-G472","v":51992.52},26552.85,26452.6,40712.339999999997,26606.57,26678.07,26580.28,26580.28,25465.96,25465.96,36232.89,32943.089999999997,null,{"$f":"G726*(1+$AW726)","v":53500.303079999991},27322.882649999996,27219.725399999996,41892.997859999996,27378.160529999997,27451.734029999996,27351.108119999997,27351.108119999997,26204.472839999999,26204.472839999999,37283.643809999994,33898.439609999994,{"$f":"T726*(1+$AX$726)","v":54837.810656999987},28005.954716249995,27900.218534999993,42940.322806499993,28062.614543249994,28138.027380749994,28034.885822999993,28034.885822999993,26859.584660999997,26859.584660999997,38215.734905249992,34745.900600249988,null,null,{"$f":"SUM(G726:R726)","v":372263.41000000003},{"$f":"SUM(T726:AE726)","v":383059.04888999992},{"$f":"SUM(AF726:AQ726)","v":392635.52511224989},2.9000000000000001E-2,2.5000000000000001E-2]
[null,818,null,null,"Wyoming",null,{"$f":"G219-G473","v":1724.31},880.61,877.29,1306.8,854.02,856.32,853.18,853.18,817.41,817.41,1163.01,1057.42,null,1774.3149899999999,906.1476899999999,902.73140999999987,1344.6971999999998,878.78657999999996,881.15328,877.92221999999992,877.92221999999992,841.11488999999995,841.11488999999995,1196.7372899999998,1088.08518,{"$f":"T727*(1+$AX$727)","v":1818.6728647499997},928.80138224999985,925.29969524999979,1378.3146299999996,900.75624449999987,903.18211199999996,899.87027549999982,899.87027549999982,862.14276224999992,862.14276224999992,1226.6557222499996,1115.2873095,null,null,{"$f":"SUM(G727:R727)","v":12060.960000000001},{"$f":"SUM(T727:AE727)","v":12410.727840000001},{"$f":"SUM(AF727:AQ727)","v":12720.996035999997},2.9000000000000001E-2,2.5000000000000001E-2]
[null,819,null,null,"Total",null,{"$f":"G220-G474","v":53716.829999999994},27433.46,27329.89,42019.14,27460.59,27534.39,27433.46,27433.46,26283.37,26283.37,37395.9,34000.509999999995,null,{"$f":"SUM(T726:T727)","v":55274.61806999999},28229.030339999998,28122.456809999996,{"$f":"SUM(W726:W727)","v":43237.695059999998},28256.947109999997,28332.887309999995,28229.030339999998,28229.030339999998,27045.587729999999,27045.587729999999,38480.381099999991,34986.524789999996,{"$f":"SUM(AF726:AF727)","v":56656.483521749986},28934.756098499995,28825.518230249992,44318.637436499994,28963.370787749995,29041.209492749993,28934.756098499995,28934.756098499995,27721.727423249999,27721.727423249999,39442.39062749999,35861.187909749991,null,null,{"$f":"SUM(G728:R728)","v":384324.37},{"$f":"SUM(T728:AE728)","v":395469.77672999998},{"$f":"SUM(AF728:AQ728)","v":405356.52114824991},{"$f":"AW726","v":2.9000000000000001E-2},{"$f":"AX726","v":2.5000000000000001E-2}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"G222-G476","v":27278.560000000001},-40026.53,113485.22,45645.81,82652.600000000006,96114.95,28471.96,-13660.05,131751.65,21407.5,19714.25,-9804.5400000000009,null,{"$f":"G730*(1+$AW730)","v":27933.245440000002},-40987.166720000001,116208.86528,46741.309439999997,84636.262400000007,98421.708799999993,29155.287039999999,-13987.8912,134913.68959999998,21921.279999999999,20187.392,-10039.848960000001,{"$f":"T730*(1+$AX$730)","v":28463.977103360001},-41765.922887679997,118416.83372031999,47629.394319359992,86244.351385600006,100291.72126719999,29709.237493759996,-14253.661132799998,137477.04970239996,22337.784319999995,20570.952447999996,-10230.60609024,null,null,{"$f":"SUM(G730:R730)","v":503031.38000000006},{"$f":"SUM(T730:AE730)","v":515104.13312000001},{"$f":"SUM(AF730:AQ730)","v":524891.11164927995},2.4E-2,1.9E-2]
[null,822,null,null,"Wyoming",null,{"$f":"G223-G477","v":904.68},364.5,2682.73,1620.69,2927.37,2030.12,1150.57,690.64,3584.6,1097.25,507.03,-240.01,null,926.39231999999993,373.24799999999999,2747.1155200000003,1659.5865600000002,2997.6268799999998,2078.8428800000002,1178.1836799999999,707.21536000000003,3670.6304,1123.5840000000001,519.19871999999998,-245.77024,{"$f":"T731*(1+$AX$731)","v":943.99377407999987},380.33971199999996,2799.31071488,1691.11870464,3054.5817907199994,2118.3408947200001,1200.5691699199997,720.65245183999991,3740.3723775999997,1144.932096,529.06349567999996,-250.43987455999996,null,null,{"$f":"SUM(G731:R731)","v":17320.170000000002},{"$f":"SUM(T731:AE731)","v":17735.854080000001},{"$f":"SUM(AF731:AQ731)","v":18072.835307519996},2.4E-2,1.9E-2]
[null,823,null,null,"Total",null,{"$f":"G224-G478","v":28183.24},-39662.03,116167.95,47266.5,85579.97,98145.069999999992,29622.53,-12969.41,135336.25,22504.75,20221.28,-10044.550000000001,null,{"$f":"SUM(T730:T731)","v":28859.637760000001},-40613.918720000001,118955.9808,{"$f":"SUM(W730:W731)","v":48400.896000000001},87633.889280000003,100500.55167999999,30333.470719999998,-13280.67584,138584.31999999998,23044.863999999998,20706.59072,-10285.619200000001,{"$f":"SUM(AF730:AF731)","v":29407.970877440002},-41385.583175679996,121216.1444352,49320.513023999993,89298.933176320003,102410.06216191998,30909.806663679996,-13533.008680959998,141217.42207999996,23482.716415999996,21100.015943679995,-10481.0459648,null,null,{"$f":"SUM(G732:R732)","v":520351.55},{"$f":"SUM(T732:AE732)","v":532839.98720000009},{"$f":"SUM(AF732:AQ732)","v":542963.94695679995},{"$f":"AW730","v":2.4E-2},{"$f":"AX730","v":1.9E-2}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"G226-G480","v":2121.2735195665737},1380.9135625767813,-2171.3866078823339,89.96415943807915,404.43695654412295,607.05254384627915,-383.82144616535516,-596.90645057159418,876.63039092726831,769.81964064056228,746.29876582813449,7155.3312147571705,null,{"$f":"G734*(1+$AW734)","v":2165.8202634774716},1409.9127473908936,-2216.9857266478625,91.853406786278811,412.9301326315495,619.80064726705098,-391.8816965348276,-609.44148603359758,895.03962913674081,785.98585309401403,761.97103991052529,7305.5931702670705,{"$f":"T734*(1+$AX$734)","v":2237.2923321722278},1456.4398680547929,-2290.1462556272418,94.884569210226005,426.5568270083906,640.25406862686361,-404.81379252047685,-629.55305507270623,924.57593689825319,811.92338624611648,787.11608422757251,7546.6777448858829,null,null,{"$f":"SUM(G734:R734)","v":10999.606249505689},{"$f":"SUM(T734:AE734)","v":11230.597980745308},{"$f":"SUM(AF734:AQ734)","v":11601.207714109902},2.1000000000000001E-2,3.3000000000000002E-2]
[null,826,null,null,"Wyoming",null,{"$f":"G227-G481","v":113.43919438810917},67.418349431884053,-113.09230547394691,2.9736148954099235,17.934319849933217,29.682703070093339,-18.178052096031024,-46.030148750502121,36.398955974526871,32.193369310830349,43.419449743410951,83.844300121096239,null,115.82141747025945,68.834134769953607,-115.46724388889979,3.0360608082135316,18.310940566781813,30.306039834565297,-18.559791190047672,-46.996781874262659,37.163334049991931,32.869430066357786,44.331258188022574,85.605030423639249,{"$f":"T735*(1+$AX$735)","v":119.643524246778},71.105661217362069,-119.27766293723347,3.136250814884578,18.91520160548561,31.306139149105949,-19.172264299319245,-48.547675676113322,38.389724073641659,33.954121258547588,45.794189708227314,88.429996427619344,null,null,{"$f":"SUM(G735:R735)","v":250.00375046481406},{"$f":"SUM(T735:AE735)","v":255.25382922457513},{"$f":"SUM(AF735:AQ735)","v":263.67720558898606},2.1000000000000001E-2,3.3000000000000002E-2]
[null,827,null,null,"Total",null,{"$f":"G228-G482","v":2234.7127139546792},1448.3319120086671,-2284.478913356259,92.93777433348987,422.37127639405662,636.73524691637431,-401.99949826138618,-642.93659932209994,913.029346901807,802.01300995139172,789.7182155715418,7239.1755148782395,null,{"$f":"SUM(T734:T735)","v":2281.6416809477309},1478.7468821608472,-2332.4529705367622,{"$f":"SUM(W734:W735)","v":94.889467594492345},431.24107319833132,650.10668710161622,-410.44148772487529,-656.43826790786022,932.20296318673275,818.85528316037187,806.30229809854791,7391.1982006907101,{"$f":"SUM(AF734:AF735)","v":2356.9358564190056},1527.5455292721549,-2409.4239185644751,98.020820025110581,445.4720286138762,671.56020777596962,-423.98605681979609,-678.1007307488195,962.96566097189486,845.87750750466409,832.91027393579986,7635.1077413135026,null,null,{"$f":"SUM(G736:R736)","v":11249.609999970502},{"$f":"SUM(T736:AE736)","v":11485.851809969883},{"$f":"SUM(AF736:AQ736)","v":11864.884919698889},{"$f":"AW734","v":2.1000000000000001E-2},{"$f":"AX734","v":3.3000000000000002E-2}]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,{"$f":"G230-G484","v":0},0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"G738*(1+$AW738)","v":0},0,0,0,0,0,7998,0,0,0,0,0,{"$f":"T738*(1+$AX$738)","v":0},0,0,0,0,0,8093.9759999999997,0,0,0,0,0,null,null,{"$f":"SUM(G738:R738)","v":7750},{"$f":"SUM(T738:AE738)","v":7998},{"$f":"SUM(AF738:AQ738)","v":8093.9759999999997},3.2000000000000001E-2,1.2E-2]
[null,830,null,null,"Wyoming",null,{"$f":"G231-G485","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T739*(1+$AX$739)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G739:R739)","v":0},{"$f":"SUM(T739:AE739)","v":0},{"$f":"SUM(AF739:AQ739)","v":0},3.2000000000000001E-2,1.2E-2]
[null,831,null,null,"Total",null,{"$f":"G232-G486","v":0},0,0,0,0,0,7750,0,0,0,0,0,null,{"$f":"SUM(T738:T739)","v":0},0,0,{"$f":"SUM(W738:W739)","v":0},0,0,7998,0,0,0,0,0,{"$f":"SUM(AF738:AF739)","v":0},0,0,0,0,0,8093.9759999999997,0,0,0,0,0,null,null,{"$f":"SUM(G740:R740)","v":7750},{"$f":"SUM(T740:AE740)","v":7998},{"$f":"SUM(AF740:AQ740)","v":8093.9759999999997},{"$f":"AW738","v":3.2000000000000001E-2},{"$f":"AX738","v":1.2E-2}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,{"$f":"G234-G488","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G742*(1+$AW742)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T742*(1+$AX$742)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G742:R742)","v":0},{"$f":"SUM(T742:AE742)","v":0},{"$f":"SUM(AF742:AQ742)","v":0},2.5999999999999999E-2,8.9999999999999993E-3]
[null,834,null,null,"Wyoming",null,{"$f":"G235-G489","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T743*(1+$AX$743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G743:R743)","v":0},{"$f":"SUM(T743:AE743)","v":0},{"$f":"SUM(AF743:AQ743)","v":0},2.5999999999999999E-2,8.9999999999999993E-3]
[null,835,null,null,"Total",null,{"$f":"G236-G490","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T742:T743)","v":0},0,0,{"$f":"SUM(W742:W743)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF742:AF743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G744:R744)","v":0},{"$f":"SUM(T744:AE744)","v":0},{"$f":"SUM(AF744:AQ744)","v":0},{"$f":"AW742","v":2.5999999999999999E-2},{"$f":"AX742","v":8.9999999999999993E-3}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,{"$f":"G238-G492","v":234446.27108397832},187458.42292796174,207063.1257285217,190396.25402903801,158146.4395968118,164160.07449143511,191562.16676956613,155378.09961376252,170762.00550665503,160306.27221283384,199476.59137952997,283247.50921311718,null,{"$f":"G746*(1+$AW746)","v":241479.65921649768},193082.1756158006,213275.01950037736,196108.14164990917,162890.83278471616,169084.87672617816,197309.03177265311,160039.4426021754,175884.86567185467,165115.46037921886,205460.88912091588,291744.93448951072,{"$f":"T746*(1+$AX$746)","v":242928.53717179666},194240.66866949541,214554.66961737961,197284.79049980862,163868.17778142446,170099.38598653523,198492.88596328904,160999.67925778846,176940.17486588581,166106.15314149417,206693.65445564137,293495.4040964478,null,null,{"$f":"SUM(G746:R746)","v":2302403.2325532115},{"$f":"SUM(T746:AE746)","v":2371475.3295298079},{"$f":"SUM(AF746:AQ746)","v":2385704.1815069867},0.03,6.0000000000000001E-3]
[null,838,null,null,"Wyoming",null,{"$f":"G239-G493","v":2964.1128949043164},2760.6733389950514,5185.063459316576,2438.1452454433861,1071.1422598156191,1573.3477961260023,1594.8502668184585,3272.1416160165718,1345.1956425401745,1515.0813013138381,1174.1442951968636,4397.8381008917813,null,3053.036281751446,2843.4935391649028,5340.6153630960735,2511.2896028066875,1103.2765276100877,1620.5482300097824,1642.6957748230122,3370.3058644970693,1385.5515118163798,1560.5337403532533,1209.3686240527695,4529.7732439185347,{"$f":"T747*(1+$AX$747)","v":3071.3544994419549},2860.5545003998923,5372.6590552746502,2526.3573404235276,1109.8961867757482,1630.2715193898412,1652.5519494719504,3390.5276996840516,1393.864820887278,1569.8969427953728,1216.6248357970862,4556.9518833820457,null,null,{"$f":"SUM(G747:R747)","v":29291.736217378639},{"$f":"SUM(T747:AE747)","v":30170.488303899998},{"$f":"SUM(AF747:AQ747)","v":30351.511233723402},0.03,6.0000000000000001E-3]
[null,839,null,null,"Total",null,{"$f":"G240-G494","v":237410.38397888263},190219.0962669568,212248.18918783826,192834.3992744814,159217.58185662742,165733.42228756112,193157.01703638458,158650.24122977909,172107.2011491952,161821.35351414766,200650.73567472681,287645.34731400898,null,{"$f":"SUM(T746:T747)","v":244532.69549824912},195925.66915496549,218615.63486347342,{"$f":"SUM(W746:W747)","v":198619.43125271585},163994.10931232624,170705.42495618796,198951.72754747613,163409.74846667246,177270.41718367106,166675.9941195721,206670.25774496864,296274.70773342927,{"$f":"SUM(AF746:AF747)","v":245999.89167123861},197101.2231698953,219927.32867265426,199811.14784023215,164978.07396820022,171729.65750592508,200145.437912761,164390.20695747252,178334.03968677309,167676.05008428954,207910.27929143846,298052.35597982985,null,null,{"$f":"SUM(G748:R748)","v":2331694.9687705897},{"$f":"SUM(T748:AE748)","v":2401645.8178337077},{"$f":"SUM(AF748:AQ748)","v":2416055.6927407105},{"$f":"AW746","v":0.03},{"$f":"AX746","v":6.0000000000000001E-3}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"G242-G496","v":7740},7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,7740,null,{"$f":"G750*(1+$AW750)","v":8034.12},8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,8034.12,{"$f":"T750*(1+$AX$750)","v":8267.1094799999992},8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,8267.1094799999992,null,null,{"$f":"SUM(G750:R750)","v":92880},{"$f":"SUM(T750:AE750)","v":96409.439999999988},{"$f":"SUM(AF750:AQ750)","v":99205.31375999999},3.7999999999999999E-2,2.9000000000000001E-2]
[null,842,null,null,"Wyoming",null,{"$f":"G243-G497","v":8239.42},8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,null,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,8552.517960000001,{"$f":"T751*(1+$AX$751)","v":8800.54098084},8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,8800.54098084,null,null,{"$f":"SUM(G751:R751)","v":98873.04},{"$f":"SUM(T751:AE751)","v":102630.21551999998},{"$f":"SUM(AF751:AQ751)","v":105606.49177008},3.7999999999999999E-2,2.9000000000000001E-2]
[null,843,null,null,"Total",null,{"$f":"G244-G498","v":15979.42},15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,null,{"$f":"SUM(T750:T751)","v":16586.63796},16586.63796,16586.63796,{"$f":"SUM(W750:W751)","v":16586.63796},16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,16586.63796,{"$f":"SUM(AF750:AF751)","v":17067.650460839999},17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,17067.650460839999,null,null,{"$f":"SUM(G752:R752)","v":191753.04000000004},{"$f":"SUM(T752:AE752)","v":199039.65551999994},{"$f":"SUM(AF752:AQ752)","v":204811.80553007999},{"$f":"AW750","v":3.7999999999999999E-2},{"$f":"AX750","v":2.9000000000000001E-2}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"G246-G500","v":29123.780053187766},29618.292692653988,27605.957526013801,22971.622947289434,22804.9880330054,25392.80834980838,16392.416346985996,24936.175054707979,21306.132465986957,37186.877496335539,12023.273562785958,24920.988388356716,null,{"$f":"G754*(1+$AW754)","v":30172.236135102525},30684.551229589531,28599.771996950298,23798.601373391855,23625.967602193596,26306.949450401484,16982.543335477494,25833.877356677469,22073.153234762489,38525.605086203621,12456.111411046253,25818.143970337558,{"$f":"T754*(1+$AX$754)","v":29719.652593075985},30224.282961145687,28170.775416996043,23441.622352790979,23271.578088160692,25912.34520864546,16727.80518544533,25446.369196327305,21742.055936241049,37947.721009910565,12269.269739880559,25430.871810782493,null,null,{"$f":"SUM(G754:R754)","v":294283.3129171179},{"$f":"SUM(T754:AE754)","v":304877.51218213415},{"$f":"SUM(AF754:AQ754)","v":300304.34949940216},3.5999999999999997E-2,-1.4999999999999999E-2]
[null,846,null,null,"Wyoming",null,{"$f":"G247-G501","v":1013.3370433213395},944.39670934344076,905.6150426836075,522.80844785477711,847.48438425185441,996.33117879669862,617.0247212534241,1091.1878099523856,682.05741755494023,864.33015933722891,825.78135004359046,2251.6616015355967,null,1049.8171768809077,978.39499087980471,938.2171842202174,541.62955197754911,877.99382208492125,1032.1991012333799,639.23761121854739,1130.4705711106715,706.6114845869181,895.44604507336919,855.50947864515979,2332.7214191908784,{"$f":"T755*(1+$AX$755)","v":1034.0699192276941},963.7190660166076,924.14392645691419,533.50510869788582,864.82391475364739,1016.7161147148792,629.64904705026913,1113.5135125440113,696.01231231811437,882.01435439726868,842.67683646548232,2297.7305979030152,null,null,{"$f":"SUM(G755:R755)","v":11562.015865928886},{"$f":"SUM(T755:AE755)","v":11978.248437102324},{"$f":"SUM(AF755:AQ755)","v":11798.574710545789},3.5999999999999997E-2,-1.4999999999999999E-2]
[null,847,null,null,"Total",null,{"$f":"G248-G502","v":30137.117096509101},30562.689401997428,28511.572568697411,23494.431395144209,23652.472417257253,26389.139528605083,17009.441068239423,26027.362864660361,21988.189883541898,38051.20765567277,12849.054912829546,27172.649989892314,null,{"$f":"SUM(T754:T755)","v":31222.053311983433},31662.946220469337,29537.989181170517,{"$f":"SUM(W754:W755)","v":24340.230925369404},24503.961424278517,27339.148551634862,17621.780946696043,26964.347927788142,22779.764719349409,39421.051131276989,13311.620889691412,28150.865389528437,{"$f":"SUM(AF754:AF755)","v":30753.722512303681},31188.002027162296,29094.919343452955,23975.127461488864,24136.402002914339,26929.06132336034,17357.454232495598,26559.882708871315,22438.068248559164,38829.735364307831,13111.946576346041,27728.60240868551,null,null,{"$f":"SUM(G756:R756)","v":305845.32878304675},{"$f":"SUM(T756:AE756)","v":316855.76061923645},{"$f":"SUM(AF756:AQ756)","v":312102.92420994793},{"$f":"AW754","v":3.5999999999999997E-2},{"$f":"AX754","v":-1.4999999999999999E-2}]
[null,{"$f":"+B756+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G710:G756)/2","v":-61925.014599183494},{"$f":"SUM(H710:H756)/2","v":-403656.55547289841},-71659.088390991281,-102796.38544710369,-529665.37422021211,-268065.72346129752,-259544.52780857071,-502525.30853714427,-136673.7285531286,-351120.26185414044,-228066.46540268557,{"$f":"SUM(R710:R756)/2","v":-438909.02153463865},null,{"$f":"SUM(T710:T756)/2","v":-47448.78011523161},-394842.2274675084,-56557.320036865531,{"$f":"SUM(W710:W756)/2","v":-89154.718363131222},-527561.61318405496,-257092.89993143093,-245022.7438360737,-491752.75933786971,-112313.17111369423,-343396.50830579462,-215349.96521549195,-413898.45108848414,{"$f":"SUM(AF710:AF756)/2","v":-31058.759391018},-381225.28460047115,-38277.072164268451,-72344.439775829116,-513468.89831105003,-241065.01261977557,-228195.83969658567,-477880.02100250823,-92475.641352120569,-325915.35067107738,-197626.75375244446,-406728.8844424088,null,null,{"$f":"SUM(G759:R759)","v":-3354607.4552819948},{"$f":"SUM(T759:AE759)","v":-3194391.157995631},{"$f":"SUM(AF759:AQ759)","v":-3006261.9577795574}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G754+G750+G746+G742+G738+G734+G730+G726+G722+G718+G714+G710","v":-70109.921957210579},-402307.72697629442,-82784.80589728104,-109021.47332905963,-529110.20493181329,-265872.49094225618,-258552.37575890063,-498173.93937948783,-136458.07355116616,-397268.62923605205,-283555.35102962115,{"$f":"+R754+R750+R746+R742+R738+R734+R730+R726+R722+R718+R714+R710","v":-458726.58010012918},null,{"$f":"+T754+T750+T746+T742+T738+T734+T730+T726+T722+T718+T714+T710","v":-56356.470734765491},-394055.2203075412,-68396.704671862186,{"$f":"+W754+W750+W746+W742+W738+W734+W730+W726+W722+W718+W714+W710","v":-96004.856972879876},-527583.38107215974,-255458.92121439893,-244641.14816432513,-488014.17477560998,-113020.73923094966,-389961.95359382022,-271342.94778380258,-434606.40845037403,{"$f":"+AF754+AF750+AF746+AF742+AF738+AF734+AF730+AF726+AF722+AF718+AF714+AF710","v":-40795.183748874115},-381204.60369805136,-51039.275539824157,-80018.009545980021,-514285.11588449625,-240156.87714569017,-228603.43207352134,-474874.39769683871,-94007.049976451497,-373315.81247451407,-254597.85361805971,-428321.36015227548,null,null,{"$f":"SUM(G760:R760)","v":-3491941.5730892722},{"$f":"SUM(T760:AE760)","v":-3339442.9269724893},{"$f":"SUM(AF760:AQ760)","v":-3161218.9715545769}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G755+G751+G747+G743+G739+G735+G731+G727+G723+G719+G715+G711","v":8184.9073580268923},-1348.8284966038191,11125.717506289811,6225.0878819558911,-555.16928839895627,-2193.2325190412357,-992.15204967001773,-4351.3691576563697,-215.65500196252651,46148.367381911339,55488.885626935415,{"$f":"+R755+R751+R747+R743+R739+R735+R731+R727+R723+R719+R715+R711","v":19817.558565490406},null,{"$f":"+T755+T751+T747+T743+T739+T735+T731+T727+T723+T719+T715+T711","v":8907.6906195339689},-787.00715996701183,11839.384634996681,6850.1386097486575,21.767888104317535,-1633.9787170319878,-381.59567174859603,-3738.5845622599263,707.56811725528314,46565.445288025578,55992.982568310501,20707.957361889952,{"$f":"+AF755+AF751+AF747+AF743+AF739+AF735+AF731+AF727+AF723+AF719+AF715+AF711","v":9736.4243578562855},-20.680902419847371,12762.203375555742,7673.5697701510853,816.21757344606067,-908.13547408533577,407.59237693548857,-3005.6233056695191,1531.4086243309121,47400.461803436847,56971.099865615412,21592.475709866871,null,null,{"$f":"SUM(G761:R761)","v":137334.11780727684},{"$f":"SUM(T761:AE761)","v":145051.76897685742},{"$f":"SUM(AF761:AQ761)","v":154957.01377501999}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G521+G624+G677+G705+G759","v":8592574.9063044768},{"$f":"H521+H624+H677+H705+H759","v":7242238.195672581},6885343.6992266541,6381105.0743971299,4920422.3697903315,4218619.4848319637,4355010.740713628,4332539.3696615295,2991688.8249618877,5331002.9354098756,7253330.212897921,{"$f":"R521+R624+R677+R705+R759","v":7778176.0702187791},null,{"$f":"T521+T624+T677+T705+T759","v":9017173.8320029937},7604430.4888111884,7216860.4741099123,{"$f":"W521+W624+W677+W705+W759","v":6683370.3537482237},5155800.4909821292,4431700.3415299701,4570815.6579008475,4551205.7735126168,3232659.8657646263,5594071.3750378313,7628001.4712306047,8308552.9209495019,{"$f":"AF521+AF624+AF677+AF705+AF759","v":9064699.5547907036},7572596.3338713702,7218966.8626403129,6678326.2676136792,5137646.6870787488,4419653.8607129296,4555845.81661167,4535372.4536586739,3224614.7644527368,5584636.4294078955,7634841.1258488707,8319853.506428021,null,null,{"$f":"SUM(G762:R762)","v":70282051.884086758},{"$f":"SUM(T762:AE762)","v":73994643.045580447},{"$f":"SUM(AF762:AQ762)","v":73947053.663115621}]

{"sheet":"EXPENSES","index":6,"n_rows":450,"n_cols":20,"rows_kept":450,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast",null,"HOT"]
[null,null,null,null,null,"Expense Dec 2020","Expense Dec 2021","Expense Dec 2022","Expense Dec 2023",null,{"$f":"+'Control Panel'!B28","v":"Expense Dec 2023"},"Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,19339122.024096001,32600916.838951997,{"$f":"G16","v":32600916.838951997},32600916.838951997,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M16,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M16,FALSE))","v":32600916.838951997},{"$f":"+K16-G16","v":0},11]
[517,null,null,"Wyoming",null,708332.37590399943,1133159.691048,1133159.691048,1133159.691048,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M17,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M17,FALSE))","v":1133159.691048},{"$f":"+K17-G17","v":0},12]
[518,null,null,"Total",null,20047454.399999999,{"$f":"SUM(G16:G17)","v":33734076.530000001},33734076.530000001,33734076.530000001,null,33734076.530000001,{"$f":"+K18-G18","v":0},13]
[519,null,null,null,null,null,null,null,null,null,"",null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,"",null,15]
[521,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K21-G21","v":0},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,0,{"$f":"SUM(G21:G22)","v":0},0,0,null,0,{"$f":"+K23-G23","v":0},18]
[524,null,null,null,null,null,null,null,null,null,"",null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,"",null,20]
[526,null,null,"Utah",null,16387104.514154997,16610191.004796999,{"$f":"G26","v":16610191.004796999},16610191.004796999,null,16610191.004796999,{"$f":"+K26-G26","v":0},21]
[527,null,null,"Wyoming",null,581907.29584499972,572460.9352030002,572460.9352030002,572460.9352030002,null,572460.9352030002,{"$f":"+K27-G27","v":0},22]
[528,null,null,"Total",null,16969011.809999995,{"$f":"SUM(G26:G27)","v":17182651.939999998},17182651.939999998,17182651.939999998,null,17182651.939999998,{"$f":"+K28-G28","v":0},23]
[529,null,null,null,null,null,null,null,null,null,"",null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,"",null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,"",null,27]
[533,null,null,null,"Commodity",null,null,null,null,null,"",null,28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,"",null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,"",null,32]
[538,null,null,"Utah",null,0,0,{"$f":"G38","v":0},0,null,0,{"$f":"+K38-G38","v":0},33]
[539,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K39-G39","v":0},34]
[540,null,null,"Total",null,0,{"$f":"SUM(G38:G39)","v":0},0,0,null,0,{"$f":"+K40-G40","v":0},35]
[541,null,null,null,null,null,null,null,null,null,"",null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,"",null,37]
[543,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K43-G43","v":0},38]
[544,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K44-G44","v":0},39]
[545,null,null,"Total",null,0,{"$f":"SUM(G43:G44)","v":0},0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,"",null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,"",null,42]
[548,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K48-G48","v":0},43]
[549,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K49-G49","v":0},44]
[550,null,null,"Total",null,0,{"$f":"SUM(G48:G49)","v":0},0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,"",null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,"",null,47]
[553,null,null,"Utah",null,123703113.71487999,268146960.39922601,{"$f":"G53","v":268146960.39922601},268146960.39922601,null,268146960.39922601,{"$f":"+K53-G53","v":0},48]
[554,null,null,"Wyoming",null,4364378.5951199988,9353121.7107739896,9353121.7107739896,9353121.7107739896,null,9353121.7107739896,{"$f":"+K54-G54","v":0},49]
[555,null,null,"Total",null,128067492.30999999,{"$f":"SUM(G53:G54)","v":277500082.11000001},277500082.11000001,277500082.11000001,null,277500082.11000001,{"$f":"+K55-G55","v":0},50]
[556,null,null,null,null,null,null,null,null,null,"",null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,"",null,52]
[558,null,null,"Utah",null,453166.829294,3786908.9816839998,{"$f":"G58","v":3786908.9816839998},3786908.9816839998,null,3786908.9816839998,{"$f":"+K58-G58","v":0},53]
[559,null,null,"Wyoming",null,17878.400705999997,133498.08831600018,133498.08831600018,133498.08831600018,null,133498.08831600018,{"$f":"+K59-G59","v":0},54]
[560,null,null,"Total",null,471045.23,{"$f":"SUM(G58:G59)","v":3920407.07},3920407.07,3920407.07,null,3920407.07,{"$f":"+K60-G60","v":0},55]
[561,null,null,null,null,null,null,null,null,null,"",null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,"",null,57]
[563,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K63-G63","v":0},58]
[564,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K64-G64","v":0},59]
[565,null,null,"Total",null,0,{"$f":"SUM(G63:G64)","v":0},0,0,null,0,{"$f":"+K65-G65","v":0},60]
[566,null,null,null,null,null,null,null,null,null,"",null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,"",null,62]
[568,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K68-G68","v":0},63]
[569,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K69-G69","v":0},64]
[570,null,null,"Total",null,0,{"$f":"SUM(G68:G69)","v":0},0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,"",null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,"",null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,21473393.133668996,-65114120.237848006,{"$f":"G73","v":-65114120.237848006},-65114120.237848006,null,-65114120.237848006,{"$f":"+K73-G73","v":0},68]
[574,null,null,"Wyoming",null,700912.22633100185,-2028163.7621520015,-2028163.7621520015,-2028163.7621520015,null,-2028163.7621520015,{"$f":"+K74-G74","v":0},69]
[575,null,null,"Total",null,22174305.359999999,{"$f":"SUM(G73:G74)","v":-67142284.000000015},-67142284.000000015,-67142284.000000015,null,-67142284.000000015,{"$f":"+K75-G75","v":0},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,"",null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,"",null,72]
[578,null,null,"Utah",null,-1000132.7776240001,1486409.8366780002,{"$f":"G78","v":1486409.8366780002},1486409.8366780002,null,1486409.8366780002,{"$f":"+K78-G78","v":0},73]
[579,null,null,"Wyoming",null,-19835.38237599963,41758.723321999991,41758.723321999991,41758.723321999991,null,41758.723321999991,{"$f":"+K79-G79","v":0},74]
[580,null,null,"Total",null,-1019968.1599999997,{"$f":"SUM(G78:G79)","v":1528168.56},1528168.56,1528168.56,null,1528168.56,{"$f":"+K80-G80","v":0},75]
[581,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M81,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M81,FALSE))","v":""},null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,"",null,77]
[583,null,null,"Utah",null,61260866.422501005,52058607.269253992,{"$f":"G83","v":52058607.269253992},52058607.269253992,null,52058607.269253992,{"$f":"+K83-G83","v":0},78]
[584,null,null,"Wyoming",null,2161990.3574990006,1860822.6707460003,1860822.6707460003,1860822.6707460003,null,1860822.6707460003,{"$f":"+K84-G84","v":0},79]
[585,null,null,"Total",null,63422856.780000009,{"$f":"SUM(G83:G84)","v":53919429.93999999},53919429.93999999,53919429.93999999,null,53919429.93999999,{"$f":"+K85-G85","v":0},80]
[586,null,null,null,null,null,null,null,null,null,"",null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,"",null,82]
[588,null,null,"Utah",null,-61058440.172520004,-51307867.258450001,{"$f":"G88","v":-51307867.258450001},-51307867.258450001,null,-51307867.258450001,{"$f":"+K88-G88","v":0},83]
[589,null,null,"Wyoming",null,-2225604.9974799994,-1717547.1315499987,-1717547.1315499987,-1717547.1315499987,null,-1717547.1315499987,{"$f":"+K89-G89","v":0},84]
[590,null,null,"Total",null,-63284045.170000002,{"$f":"SUM(G88:G89)","v":-53025414.390000001},-53025414.390000001,-53025414.390000001,null,-53025414.390000001,{"$f":"+K90-G90","v":0},85]
[591,null,null,null,null,null,null,null,null,null,"",null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,"",null,87]
[593,null,null,"Utah",null,2742366.377289,2725778.0775830001,{"$f":"G93","v":2725778.0775830001},2725778.0775830001,null,2725778.0775830001,{"$f":"+K93-G93","v":0},88]
[594,null,null,"Wyoming",null,100029.72271099989,94236.582417000027,94236.582417000027,94236.582417000027,null,94236.582417000027,{"$f":"+K94-G94","v":0},89]
[595,null,null,"Total",null,2842396.0999999996,{"$f":"SUM(G93:G94)","v":2820014.66},2820014.66,2820014.66,null,2820014.66,{"$f":"+K95-G95","v":0},90]
[596,null,null,null,null,null,null,null,null,null,"",null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,"",null,92]
[598,null,null,"Utah",null,228064227.54883397,211175292.14531398,{"$f":"G98","v":211175292.14531398},211175292.14531398,null,211175292.14531398,{"$f":"+K98-G98","v":0},93]
[599,null,null,"Wyoming",null,8361720.5211659968,7317193.3646859974,7317193.3646859974,7317193.3646859974,null,7317193.3646859974,{"$f":"+K99-G99","v":0},94]
[600,null,null,"Total",null,236425948.06999996,{"$f":"SUM(G98:G99)","v":218492485.50999999},218492485.50999999,218492485.50999999,null,218492485.50999999,{"$f":"+K100-G100","v":0},95]
[601,null,null,null,null,null,null,null,null,null,"",null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,"",null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,0,{"$f":"SUM(G103:G104)","v":0},0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,"",null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,"",null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,0,{"$f":"SUM(G108:G109)","v":0},0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,"",null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,"",null,107]
[613,null,null,"Utah",null,68758438.703917995,69262983.882890999,{"$f":"G113","v":69262983.882890999},69262983.882890999,null,69262983.882890999,{"$f":"+K113-G113","v":0},108]
[614,null,null,"Wyoming",null,2502667.5260819988,2404759.0671089999,2404759.0671089999,2404759.0671089999,null,2404759.0671089999,{"$f":"+K114-G114","v":0},109]
[615,null,null,"Total",null,71261106.229999989,{"$f":"SUM(G113:G114)","v":71667742.950000003},71667742.950000003,71667742.950000003,null,71667742.950000003,{"$f":"+K115-G115","v":0},110]
[616,null,null,null,null,null,null,null,null,null,"",null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,"",null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,0,{"$f":"SUM(G118:G119)","v":0},0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,"",null,116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,"",null,117,null,"Calculation of Timing Differences:"]
[623,null,"Utah General Gas Purchase Exp",null,null,0,{"$f":"G31","v":0},0,0,null,0,{"$f":"+K123-G123","v":0},118,null,"UT",null,null,null,"WY"]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"F16+F21+F26+F38+F43+F48+F53+F58+F63+F68+F73+F78+F83+F88+F93+F98+F103++F108+F113+F118","v":480123226.31849188},{"$f":"G16+G21+G26+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103++G108+G113+G118","v":541432060.94008088},{"$f":"H16+H21+H26+H38+H43+H48+H53+H58+H63+H68+H73+H78+H83+H88+H93+H98+H103++H108+H113+H118","v":541432060.94008088},{"$f":"I16+I21+I26+I38+I43+I48+I53+I58+I63+I68+I73+I78+I83+I88+I93+I98+I103++I108+I113+I118","v":541432060.94008088},null,541432060.94008088,0,119,null,80994225.032691315,null,null,null,-400.42000000000007]
[625,null,"Wyoming General Gas Purchase Exp",null,null,0,{"$f":"+G109","v":0},0,0,null,0,0,120,null,440118944.24561858,{"$f":"G124-O127","v":461454.52365005016},null,null,17668922.777803376,{"$f":"G126-S127","v":823901.35581561178}]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"F17+F22+F27+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F99+F104+F114+F119","v":17254376.641507994},{"$f":"G17+G22+G27+G34+G39+G44+G49+G54+G59+G64+G69+G74+G79+G84+G89+G94+G99+G104+G114+G119","v":19165299.939918987},{"$f":"H17+H22+H27+H34+H39+H44+H49+H54+H59+H64+H69+H74+H79+H84+H89+H94+H99+H104+H114+H119","v":19165299.939918987},{"$f":"I17+I22+I27+I34+I39+I44+I49+I54+I59+I64+I69+I74+I79+I84+I89+I94+I99+I104+I114+I119","v":19165299.939918987},null,19165299.939918987,0,121,null,19857437.138120998,null,null,null,672876.2263000001]
[627,null,"Utah Timing Differences",null,null,3811994.5165092349,{"$f":"P125","v":461454.52365005016},461454.52365005016,461454.52365005016,null,461454.52365005016,0,122,null,{"$f":"SUM(O124:O126)","v":540970606.41643083},null,null,null,{"$f":"SUM(S124:S126)","v":18341398.584103376}]
[628,null,"Wyoming Timing Differences",null,null,-1028564.797744792,{"$f":"G126-S127","v":823901.35581561178},823901.35581561178,823901.35581561178,null,823901.35581561178,0,123]
[629,null,null,null,null,null,null,null,null,null,"",null,124]
[630,null,null,null,null,null,null,null,null,null,"",null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,{"$f":"F18+F23+F28+F35+F40+F45+F50+F55+F60+F65+F70+F75+F80+F85+F90+F95+F100+F105+F110+F115+F120+F127+F128","v":500161032.67876434},{"$f":"G18+G23+G28+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110+G115+G120+G127+G128","v":561882716.75946581},{"$f":"H18+H23+H28+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H127+H128","v":561882716.75946581},{"$f":"I18+I23+I28+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I127+I128","v":561882716.75946581},null,561882716.75946581,{"$f":"+K131-G131","v":0},126]
[632,null,null,null,null,{"$f":"SUM(F123:F126)","v":497377602.95999986},null,null,null,null,"",null,127]
[633,null,null,null,null,null,null,null,null,null,"",null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,"",null,129]
[635,null,null,null,null,null,null,null,null,null,"",null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,"",null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-5226,-10879.7,{"$f":"'PROJECTED EXPENSES'!AU10","v":-11206.091},{"$f":"'PROJECTED EXPENSES'!AV10","v":-10981.96918},null,-10981.96918,{"$f":"+K138-G138","v":-102.26917999999932},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-297360.19999999995,-265777.32,{"$f":"'PROJECTED EXPENSES'!AU11","v":-273750.63959999994},{"$f":"'PROJECTED EXPENSES'!AV11","v":-268275.62680799997},null,-268275.62680799997,{"$f":"+K139-G139","v":-2498.3068079999648},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,"",null,135]
[641,null,"Total Production Expenses",null,null,-302586.19999999995,-276657.02,{"$f":"SUM(H138:H139)","v":-284956.73059999995},{"$f":"SUM(I138:I139)","v":-279257.59598799999},null,-279257.59598799999,{"$f":"+K141-G141","v":-2600.5759879999678},136]
[642,null,null,null,null,null,null,null,null,null,"",null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,"",null,138]
[644,null," ",null,null,null,null,null,null,null,"",null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M145,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M145,FALSE))","v":""},null,140]
[646,null,null,"Utah",null,7153196.7400000002,6965699.9000000004,{"$f":"'PROJECTED EXPENSES'!AU18","v":7497094.5300217243},{"$f":"'PROJECTED EXPENSES'!AV18","v":7525894.6340674218},null,7525894.6340674218,{"$f":"+K146-G146","v":560194.73406742141},141]
[647,null,null,"Wyoming",null,528944.96000000008,497946.85,{"$f":"'PROJECTED EXPENSES'!AU19","v":535933.88445812149},{"$f":"'PROJECTED EXPENSES'!AV19","v":537992.67557676067},null,537992.67557676067,{"$f":"+K147-G147","v":40045.82557676069},142]
[648,null,null,"Total",null,7682141.7000000002,{"$f":"SUM(G146:G147)","v":7463646.75},{"$f":"SUM(H146:H147)","v":8033028.4144798461},{"$f":"SUM(I146:I147)","v":8063887.3096441822},null,8063887.3096441822,{"$f":"+K148-G148","v":600240.55964418221},143]
[649,null,null,null,null,null,null,null,null,null,"",null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,"",null,145]
[651,null,null,"Utah",null,1232325.75,1501650.5499999998,{"$f":"'PROJECTED EXPENSES'!AU23","v":1644093.9430270181},{"$f":"'PROJECTED EXPENSES'!AV23","v":1599815.4639611635},null,1599815.4639611635,{"$f":"+K151-G151","v":98164.913961163722},146]
[652,null,null,"Wyoming",null,36504.520000000004,44244.68,{"$f":"'PROJECTED EXPENSES'!AU24","v":48441.636703804783},{"$f":"'PROJECTED EXPENSES'!AV24","v":47137.014175510558},null,47137.014175510558,{"$f":"+K152-G152","v":2892.3341755105575},147]
[653,null,null,"Total",null,1268830.27,{"$f":"SUM(G151:G152)","v":1545895.2299999997},{"$f":"SUM(H151:H152)","v":1692535.5797308229},{"$f":"SUM(I151:I152)","v":1646952.478136674},null,1646952.478136674,{"$f":"+K153-G153","v":101057.24813667429},148]
[654,null,null,null,null,null,null,null,null,null,"",null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,"",null,150]
[656,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU28","v":0},{"$f":"'PROJECTED EXPENSES'!AV28","v":0},null,0,{"$f":"+K156-G156","v":0},151]
[657,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU29","v":0},{"$f":"'PROJECTED EXPENSES'!AV29","v":-6},null,-6,{"$f":"+K157-G157","v":-6},152]
[658,null,null,"Total",null,0,{"$f":"SUM(G156:G157)","v":0},{"$f":"SUM(H156:H157)","v":0},{"$f":"SUM(I156:I157)","v":-6},null,-6,{"$f":"+K158-G158","v":-6},153]
[659,null,null,null,null,null,null,null,null,null,"",null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,"",null,155]
[661,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU33","v":0},{"$f":"'PROJECTED EXPENSES'!AV33","v":0},null,0,{"$f":"+K161-G161","v":0},156]
[662,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU34","v":0},{"$f":"'PROJECTED EXPENSES'!AV34","v":0},null,0,{"$f":"+K162-G162","v":0},157]
[663,null,null,"Total",null,0,{"$f":"SUM(G161:G162)","v":0},{"$f":"SUM(H161:H162)","v":0},{"$f":"SUM(I161:I162)","v":0},null,0,{"$f":"+K163-G163","v":0},158]
[664,null,null,null,null,null,null,null,null,null,"",null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,"",null,160]
[666,null,null,"Utah",null,15646804.389999999,17813365.32,{"$f":"'PROJECTED EXPENSES'!AU38","v":18600183.681337841},{"$f":"'PROJECTED EXPENSES'!AV38","v":18324653.616385948},null,18324653.616385948,{"$f":"+K166-G166","v":511288.29638594761},161]
[667,null,null,"Wyoming",null,546417.46000000008,533403.74,{"$f":"'PROJECTED EXPENSES'!AU39","v":556964.24353759177},{"$f":"'PROJECTED EXPENSES'!AV39","v":548713.7661860286},null,548713.7661860286,{"$f":"+K167-G167","v":15310.026186028612},162]
[668,null,null,"Total",null,16193221.85,{"$f":"SUM(G166:G167)","v":18346769.059999999},{"$f":"SUM(H166:H167)","v":19157147.924875431},{"$f":"SUM(I166:I167)","v":18873367.382571977},null,18873367.382571977,{"$f":"+K168-G168","v":526598.32257197797},163]
[669,null,null,null,null,null,null,null,null,null,"",null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,"",null,165]
[671,null,null,"Utah",null,2678161.42,3477109.57,{"$f":"'PROJECTED EXPENSES'!AU43","v":3750745.038811699},{"$f":"'PROJECTED EXPENSES'!AV43","v":3706883.9248876623},null,3706883.9248876623,{"$f":"+K171-G171","v":229774.35488766246},166]
[672,null,null,"Wyoming",null,82742.64,104476.29999999999,{"$f":"'PROJECTED EXPENSES'!AU44","v":112698.19256757066},{"$f":"'PROJECTED EXPENSES'!AV44","v":111380.30286510092},null,111380.30286510092,{"$f":"+K172-G172","v":6904.0028651009343},167]
[673,null,null,"Total",null,2760904.06,{"$f":"SUM(G171:G172)","v":3581585.8699999996},{"$f":"SUM(H171:H172)","v":3863443.2313792696},{"$f":"SUM(I171:I172)","v":3818264.2277527633},null,3818264.2277527633,{"$f":"+K173-G173","v":236678.35775276367},168]
[674,null,null,null,null,null,null,null,null,null,"",null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,"",null,170]
[676,null,null,"Utah",null,2604101.59,2575637.91,{"$f":"'PROJECTED EXPENSES'!AU48","v":2820980.2683148785},{"$f":"'PROJECTED EXPENSES'!AV48","v":2746110.1644787081},null,2746110.1644787081,{"$f":"+K176-G176","v":170472.25447870791},171]
[677,null,null,"Wyoming",null,222976.99999999997,202061.97999999998,{"$f":"'PROJECTED EXPENSES'!AU49","v":221309.39148843155},{"$f":"'PROJECTED EXPENSES'!AV49","v":215435.73923117688},null,215435.73923117688,{"$f":"+K177-G177","v":13373.759231176897},172]
[678,null,null,"Total",null,2827078.59,{"$f":"SUM(G176:G177)","v":2777699.89},{"$f":"SUM(H176:H177)","v":3042289.6598033099},{"$f":"SUM(I176:I177)","v":2961545.9037098847},null,2961545.9037098847,{"$f":"+K178-G178","v":183846.0137098846},173]
[679,null,null,null,null,null,null,null,null,null,"",null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,"",null,175]
[681,null,null,"Utah",null,1961163.5,1733202.44,{"$f":"'PROJECTED EXPENSES'!AU53","v":1920513.6962560951},{"$f":"'PROJECTED EXPENSES'!AV53","v":1854681.1561839357},null,1854681.1561839357,{"$f":"+K181-G181","v":121478.71618393576},176]
[682,null,null,"Wyoming",null,74734.930000000022,62303.840000000004,{"$f":"'PROJECTED EXPENSES'!AU54","v":69037.162242483551},{"$f":"'PROJECTED EXPENSES'!AV54","v":66670.66427964349},null,66670.66427964349,{"$f":"+K182-G182","v":4366.8242796434861},177]
[683,null,null,"Total",null,2035898.43,{"$f":"SUM(G181:G182)","v":1795506.28},{"$f":"SUM(H181:H182)","v":1989550.8584985787},{"$f":"SUM(I181:I182)","v":1921351.8204635791},null,1921351.8204635791,{"$f":"+K183-G183","v":125845.54046357912},178]
[684,null,null,null,null,null,null,null,null,null,"",null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,"",null,180]
[686,null,null,"Utah",null,16053809.32,16922458.899999999,{"$f":"'PROJECTED EXPENSES'!AU58","v":17908835.738819476},{"$f":"'PROJECTED EXPENSES'!AV58","v":17807524.439866766},null,17807524.439866766,{"$f":"+K186-G186","v":885065.53986676782},181]
[687,null,null,"Wyoming",null,1272865.0999999999,1082584.3800000001,{"$f":"'PROJECTED EXPENSES'!AU59","v":1145686.0938117998},{"$f":"'PROJECTED EXPENSES'!AV59","v":1139204.8826348761},null,1139204.8826348761,{"$f":"+K187-G187","v":56620.502634875942},182]
[688,null,null,"Total",null,17326674.420000002,{"$f":"SUM(G186:G187)","v":18005043.279999997},{"$f":"SUM(H186:H187)","v":19054521.832631275},{"$f":"SUM(I186:I187)","v":18946729.322501641},null,18946729.322501641,{"$f":"+K188-G188","v":941686.0425016433},183]
[689,null,null,null,null,null,null,null,null,null,"",null,184]
[690,881,"Rents",null,null,null,null,null,null,null,"",null,185]
[691,null,null,"Utah",null,27543.139999999992,9885.1,{"$f":"'PROJECTED EXPENSES'!AU63","v":10821.842564445074},{"$f":"'PROJECTED EXPENSES'!AV63","v":10519.691220974451},null,10519.691220974451,{"$f":"+K191-G191","v":634.59122097445106},186]
[692,null,null,"Wyoming",null,293.73,326.77999999999997,{"$f":"'PROJECTED EXPENSES'!AU64","v":357.74668068197207},{"$f":"'PROJECTED EXPENSES'!AV64","v":347.75821156994169},null,347.75821156994169,{"$f":"+K192-G192","v":20.97821156994172},187]
[693,null,null,"Total",null,27836.869999999992,{"$f":"SUM(G191:G192)","v":10211.880000000001},{"$f":"SUM(H191:H192)","v":11179.589245127047},{"$f":"SUM(I191:I192)","v":10867.449432544394},null,10867.449432544394,{"$f":"+K193-G193","v":655.56943254439284},188]
[694,null,null,null,null,null,null,null,null,null,"",null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,"",null,190]
[696,null,null,"Utah",null,270450.35000000003,-0.01,{"$f":"'PROJECTED EXPENSES'!AU68","v":-1.0620000000000001E-2},{"$f":"'PROJECTED EXPENSES'!AV68","v":-1.0853640000000001E-2},null,-1.0853640000000001E-2,{"$f":"+K196-G196","v":-8.53640000000001E-4},191]
[697,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU69","v":0},{"$f":"'PROJECTED EXPENSES'!AV69","v":0},null,0,{"$f":"+K197-G197","v":0},192]
[698,null,null,"Total",null,270450.35000000003,{"$f":"SUM(G196:G197)","v":-0.01},{"$f":"SUM(H196:H197)","v":-1.0620000000000001E-2},{"$f":"SUM(I196:I197)","v":-1.0853640000000001E-2},null,-1.0853640000000001E-2,{"$f":"+K198-G198","v":-8.53640000000001E-4},193]
[699,null,null,null,null,null,null,null,null,null,"",null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,"",null,{"$f":"+M199+1","v":195}]
[701,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU73","v":0},{"$f":"'PROJECTED EXPENSES'!AV73","v":0},null,0,{"$f":"+K201-G201","v":0},196]
[702,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU74","v":0},{"$f":"'PROJECTED EXPENSES'!AV74","v":0},null,0,{"$f":"+K202-G202","v":0},197]
[703,null,null,"Total",null,0,{"$f":"SUM(G201:G202)","v":0},{"$f":"SUM(H201:H202)","v":0},{"$f":"SUM(I201:I202)","v":0},null,0,{"$f":"+K203-G203","v":0},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,"",null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,"",null,200]
[706,null,null,"Utah",null,9202601.6000000015,9267142.7800000012,{"$f":"'PROJECTED EXPENSES'!AU78","v":9776639.0009258352},{"$f":"'PROJECTED EXPENSES'!AV78","v":9279271.0655197911},null,9279271.0655197911,{"$f":"+K206-G206","v":12128.285519789904},201]
[707,null,null,"Wyoming",null,15921.009999999998,17752.22,{"$f":"'PROJECTED EXPENSES'!AU79","v":18728.215430065447},{"$f":"'PROJECTED EXPENSES'!AV79","v":17775.453050130058},null,17775.453050130058,{"$f":"+K207-G207","v":23.233050130056654},202]
[708,null,null,"Total",null,9218522.6100000013,{"$f":"SUM(G206:G207)","v":9284895.0000000019},{"$f":"SUM(H206:H207)","v":9795367.2163559012},{"$f":"SUM(I206:I207)","v":9297046.5185699221},null,9297046.5185699221,{"$f":"+K208-G208","v":12151.518569920212},203]
[709,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M209,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M209,FALSE))","v":""},null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,"",null,205]
[711,null,null,"Utah",null,3402959.17,3482508.06,{"$f":"'PROJECTED EXPENSES'!AU83","v":3757758.227543294},{"$f":"'PROJECTED EXPENSES'!AV83","v":3695514.0583553039},null,3695514.0583553039,{"$f":"+K211-G211","v":213005.99835530389},206]
[712,null,null,"Wyoming",null,46388.13,39600.600000000006,{"$f":"'PROJECTED EXPENSES'!AU84","v":42730.548760209036},{"$f":"'PROJECTED EXPENSES'!AV84","v":42022.752423810642},null,42022.752423810642,{"$f":"+K212-G212","v":2422.1524238106358},207]
[713,null,null,"Total",null,3449347.3,{"$f":"SUM(G211:G212)","v":3522108.66},{"$f":"SUM(H211:H212)","v":3800488.7763035032},{"$f":"SUM(I211:I212)","v":3737536.8107791147},null,3737536.8107791147,{"$f":"+K213-G213","v":215428.15077911457},208]
[714,null,null,null,null,null,null,null,null,null,"",null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,"",null,210]
[716,null,null,"Utah",null,34153.14,68457.460000000006,{"$f":"'PROJECTED EXPENSES'!AU88","v":74056.89153213652},{"$f":"'PROJECTED EXPENSES'!AV88","v":71916.83456093006},null,71916.83456093006,{"$f":"+K216-G216","v":3459.3745609300531},211]
[717,null,null,"Wyoming",null,1077.31,2177.5399999999995,{"$f":"'PROJECTED EXPENSES'!AU89","v":2355.6504081058306},{"$f":"'PROJECTED EXPENSES'!AV89","v":2287.5780657039809},null,2287.5780657039809,{"$f":"+K217-G217","v":110.03806570398137},212]
[718,null,null,"Total",null,35230.449999999997,{"$f":"SUM(G216:G217)","v":70635},{"$f":"SUM(H216:H217)","v":76412.541940242358},{"$f":"SUM(I216:I217)","v":74204.412626634046},null,74204.412626634046,{"$f":"+K218-G218","v":3569.4126266340463},213]
[719,null,null,null,null,null,null,null,null,null,"",null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,"",null,215]
[721,null,null,"Utah",null,1147043.97,916775.53999999992,{"$f":"'PROJECTED EXPENSES'!AU93","v":1009882.9826676639},{"$f":"'PROJECTED EXPENSES'!AV93","v":975330.56003862829},null,975330.56003862829,{"$f":"+K221-G221","v":58555.020038628369},216]
[722,null,null,"Wyoming",null,35304.769999999997,44012.54,{"$f":"'PROJECTED EXPENSES'!AU94","v":48482.440063769442},{"$f":"'PROJECTED EXPENSES'!AV94","v":46823.648116661723},null,46823.648116661723,{"$f":"+K222-G222","v":2811.1081166617223},217]
[723,null,null,"Total",null,1182348.74,{"$f":"SUM(G221:G222)","v":960788.08},{"$f":"SUM(H221:H222)","v":1058365.4227314333},{"$f":"SUM(I221:I222)","v":1022154.20815529},null,1022154.20815529,{"$f":"+K223-G223","v":61366.128155290033},218]
[724,null,null,null,null,null,null,null,null,null,"",null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,"",null,220]
[726,null,null,"Utah",null,684012.55,596443.01,{"$f":"'PROJECTED EXPENSES'!AU98","v":654206.09620936576},{"$f":"'PROJECTED EXPENSES'!AV98","v":632722.22755397856},null,632722.22755397856,{"$f":"+K226-G226","v":36279.217553978553},221]
[727,null,null,"Wyoming",null,134011.34,146245.21999999997,{"$f":"'PROJECTED EXPENSES'!AU99","v":160408.47635297102},{"$f":"'PROJECTED EXPENSES'!AV99","v":155140.72562862569},null,155140.72562862569,{"$f":"+K227-G227","v":8895.5056286257168},222]
[728,null,null,"Total",null,818023.89,{"$f":"SUM(G226:G227)","v":742688.23},{"$f":"SUM(H226:H227)","v":814614.57256233681},{"$f":"SUM(I226:I227)","v":787862.95318260428},null,787862.95318260428,{"$f":"+K228-G228","v":45174.723182604299},223]
[729,null,null,null,null,null,null,null,null,null,"",null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,"",null,225]
[731,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU103","v":0},{"$f":"'PROJECTED EXPENSES'!AV103","v":0},null,0,{"$f":"+K231-G231","v":0},226]
[732,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU104","v":0},{"$f":"'PROJECTED EXPENSES'!AV104","v":0},null,0,{"$f":"+K232-G232","v":0},227]
[733,null,null,"Total",null,0,{"$f":"SUM(G231:G232)","v":0},{"$f":"SUM(H231:H232)","v":0},{"$f":"SUM(I231:I232)","v":0},null,0,{"$f":"+K233-G233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,"",null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,"",null,230]
[736,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU108","v":0},{"$f":"'PROJECTED EXPENSES'!AV108","v":0},null,0,{"$f":"+K236-G236","v":0},231]
[737,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU109","v":0},{"$f":"'PROJECTED EXPENSES'!AV109","v":0},null,0,{"$f":"+K237-G237","v":0},232]
[738,null,null,"Total",null,0,{"$f":"SUM(G236:G237)","v":0},{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},null,0,{"$f":"+K238-G238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,"",null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,"",null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,62098326.629999995,{"$f":"G146+G151+G156+G161+G166+G171+G176+G181+G186+G191+G196+G201+G206+G211+G216+G221+G226+G231+G236","v":65330336.530000001},{"$f":"H146+H151+H156+H161+H166+H171+H176+H181+H186+H191+H196+H201+H206+H211+H216+H221+H226+H231+H236","v":69425811.927411482},68230837.826227561,null,68230837.826227561,{"$f":"+K241-G241","v":2900501.2962275594},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,2998182.8999999994,{"$f":"G147+G152+G157+G162+G167+G172+G177+G182+G187+G192+G197+G202+G207+G212+G217+G222+G227+G232+G237","v":2777136.6700000009},2963133.6825056071,2930926.9604455992,null,2930926.9604455992,{"$f":"+K242-G242","v":153790.29044559831},237]
[743,null,null,null,null,null,null,null,null,null,"",null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,65096509.529999994,{"$f":"SUM(G241:G242)","v":68107473.200000003},{"$f":"SUM(H241:H242)","v":72388945.609917089},{"$f":"SUM(I241:I242)","v":71161764.786673158},null,71161764.786673158,{"$f":"+K244-G244","v":3054291.5866731554},239]
[745,null,null,null,null,null,null,null,null,null,"",null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,"",null,241]
[747,null,null,null,null,null,null,null,null,null,"",null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,"",null,243]
[749,null,null,"Utah",null,1313509.6800000002,951849.53,{"$f":"'PROJECTED EXPENSES'!AU121","v":1052108.8890811305},{"$f":"'PROJECTED EXPENSES'!AV121","v":1018903.5256443925},null,1018903.5256443925,{"$f":"+K249-G249","v":67053.995644392446},244]
[750,null,null,"Wyoming",null,14935.17,26310.010000000002,{"$f":"'PROJECTED EXPENSES'!AU122","v":29081.272323382284},{"$f":"'PROJECTED EXPENSES'!AV122","v":28163.445065460313},null,28163.445065460313,{"$f":"+K250-G250","v":1853.4350654603113},245]
[751,null,null,"Total",null,1328444.8500000001,{"$f":"SUM(G249:G250)","v":978159.54},{"$f":"SUM(H249:H250)","v":1081190.1614045128},{"$f":"SUM(I249:I250)","v":1047066.9707098528},null,1047066.9707098528,{"$f":"+K251-G251","v":68907.430709852721},246]
[752,null,null,null,null,null,null,null,null,null,"",null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,"",null,248]
[754,null,null,"Utah",null,1024682.3400000001,1137125.79,{"$f":"'PROJECTED EXPENSES'!AU126","v":1248566.7375478942},{"$f":"'PROJECTED EXPENSES'!AV126","v":1215130.6995577619},null,1215130.6995577619,{"$f":"+K254-G254","v":78004.909557761857},249]
[755,null,null,"Wyoming",null,32577.52,36241.679999999993,{"$f":"'PROJECTED EXPENSES'!AU127","v":39793.448146888637},{"$f":"'PROJECTED EXPENSES'!AV127","v":38727.798066692827},null,38727.798066692827,{"$f":"+K255-G255","v":2486.118066692834},250]
[756,null,null,"Total",null,1057259.8600000001,{"$f":"SUM(G254:G255)","v":1173367.47},{"$f":"SUM(H254:H255)","v":1288360.185694783},{"$f":"SUM(I254:I255)","v":1253858.4976244548},null,1253858.4976244548,{"$f":"+K256-G256","v":80491.027624454815},251]
[757,null,null,null,null,null,null,null,null,null,"",null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,"",null,253]
[759,null,null,"Utah",null,7603226.5299999993,8665342.8599999994,{"$f":"'PROJECTED EXPENSES'!AU131","v":9562520.0538550988},{"$f":"'PROJECTED EXPENSES'!AV131","v":9275361.1400542744},null,9275361.1400542744,{"$f":"+K259-G259","v":610018.28005427495},254]
[760,null,null,"Wyoming",null,221823.93000000002,243857.5,{"$f":"'PROJECTED EXPENSES'!AU132","v":269105.59359367},{"$f":"'PROJECTED EXPENSES'!AV132","v":261024.45289865718},null,261024.45289865718,{"$f":"+K260-G260","v":17166.952898657182},255]
[761,null,null,"Total",null,7825050.459999999,{"$f":"SUM(G259:G260)","v":8909200.3599999994},{"$f":"SUM(H259:H260)","v":9831625.6474487688},{"$f":"SUM(I259:I260)","v":9536385.5929529313},null,9536385.5929529313,{"$f":"+K261-G261","v":627185.2329529319},256]
[762,null,null,null,null,null,null,null,null,null,"",null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,"",null,258]
[764,null,null,"Utah",null,961329.72,1021646.2900000002,{"$f":"'PROJECTED EXPENSES'!AU136","v":1094894.2317534541},{"$f":"'PROJECTED EXPENSES'!AV136","v":1098890.525314081},null,1098890.525314081,{"$f":"+K264-G264","v":77244.235314080841},{"$f":"+M263+1","v":259}]
[765,null,null,"Wyoming",null,36016.880000000005,41636.990000000005,{"$f":"'PROJECTED EXPENSES'!AU137","v":44622.195200822644},{"$f":"'PROJECTED EXPENSES'!AV137","v":44785.063344767907},null,44785.063344767907,{"$f":"+K265-G265","v":3148.0733447679013},260]
[766,null,null,"Total",null,997346.6,{"$f":"SUM(G264:G265)","v":1063283.2800000003},{"$f":"SUM(H264:H265)","v":1139516.4269542766},{"$f":"SUM(I264:I265)","v":1143675.588658849},null,1143675.588658849,{"$f":"+K266-G266","v":80392.308658848749},261]
[767,null,null,null,null,null,null,null,null,null,"",null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,"",null,263]
[769,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU141","v":0},{"$f":"'PROJECTED EXPENSES'!AV141","v":0},null,0,{"$f":"+K269-G269","v":0},264]
[770,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU142","v":0},{"$f":"'PROJECTED EXPENSES'!AV142","v":0},null,0,{"$f":"+K270-G270","v":0},265]
[771,null,null,"Total",null,0,{"$f":"SUM(G269:G270)","v":0},{"$f":"SUM(H269:H270)","v":0},{"$f":"SUM(I269:I270)","v":0},null,0,{"$f":"+K271-G271","v":0},266]
[772,null,null,null,null,null,null,null,null,null,"",null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M273,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M273,FALSE))","v":""},null,268]
[774,null,null,"Utah",null,1765981.4299999997,-187115.51,{"$f":"'PROJECTED EXPENSES'!AU146","v":-187115.51},{"$f":"'PROJECTED EXPENSES'!AV146","v":-187115.51},null,-187115.51,{"$f":"+K274-G274","v":0},269]
[775,null,null,"Wyoming",null,145375,282258.02,{"$f":"'PROJECTED EXPENSES'!AU147","v":282258.02},{"$f":"'PROJECTED EXPENSES'!AV147","v":282258.02},null,282258.02,{"$f":"+K275-G275","v":0},270]
[776,null,null,"Total",null,1911356.4299999997,{"$f":"SUM(G274:G275)","v":95142.510000000009},{"$f":"SUM(H274:H275)","v":95142.510000000009},{"$f":"SUM(I274:I275)","v":95142.510000000009},null,95142.510000000009,{"$f":"+K276-G276","v":0},271]
[777,null,null,null,null,null,null,null,null,null,"",null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,"",null,273]
[779,null,null,"Utah",null,433659.16,-42696.509999999995,{"$f":"'PROJECTED EXPENSES'!AU151","v":-42696.509999999995},{"$f":"'PROJECTED EXPENSES'!AV151","v":-42696.509999999995},null,-42696.509999999995,{"$f":"+K279-G279","v":0},274]
[780,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU152","v":0},{"$f":"'PROJECTED EXPENSES'!AV152","v":0},null,0,{"$f":"+K280-G280","v":0},275]
[781,null,null,"Total",null,433659.16,{"$f":"SUM(G279:G280)","v":-42696.509999999995},{"$f":"SUM(H279:H280)","v":-42696.509999999995},{"$f":"SUM(I279:I280)","v":-42696.509999999995},null,-42696.509999999995,{"$f":"+K281-G281","v":0},276]
[782,null,null,null,null,null,null,null,null,null,"",null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,"",null,278]
[784,null,null,"Utah",null,2032632.8699999996,-234070.33999999997,{"$f":"'PROJECTED EXPENSES'!AU156","v":-234070.33999999997},{"$f":"'PROJECTED EXPENSES'!AV156","v":-234070.33999999997},null,-234070.33999999997,{"$f":"+K284-G284","v":0},279]
[785,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU157","v":0},{"$f":"'PROJECTED EXPENSES'!AV157","v":0},null,0,{"$f":"+K285-G285","v":0},280]
[786,null,null,"Total",null,2032632.8699999996,{"$f":"SUM(G284:G285)","v":-234070.33999999997},{"$f":"SUM(H284:H285)","v":-234070.33999999997},{"$f":"SUM(I284:I285)","v":-234070.33999999997},null,-234070.33999999997,{"$f":"+K286-G286","v":0},281]
[787,null,null,null,null,null,null,null,null,null,"",null,282]
[788,null,null,null,null,null,null,null,null,null,"",null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,"",null,284]
[790,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU162","v":0},{"$f":"'PROJECTED EXPENSES'!AV162","v":0},null,0,{"$f":"+K290-G290","v":0},285]
[791,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU163","v":0},{"$f":"'PROJECTED EXPENSES'!AV163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Total",null,0,{"$f":"SUM(G290:G291)","v":0},{"$f":"SUM(H290:H291)","v":0},{"$f":"SUM(I290:I291)","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,"",null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,"",null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,15135021.73,{"$f":"G249+G254+G259+G264+G269+G274+G279+G284+G290","v":11312082.110000001},{"$f":"H249+H254+H259+H264+H269+H274+H279+H284+H290","v":12494207.552237578},12144403.530570511,null,12144403.530570511,{"$f":"+K295-G295","v":832321.42057050951},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,450728.5,{"$f":"G250+G255+G260+G265+G270+G275+G280+G285+G291","v":630304.19999999995},664860.52926476358,654958.77937557828,null,654958.77937557828,{"$f":"+K296-G296","v":24654.579375578323},291]
[797,null,null,null,null,null,null,null,null,null,"",null,292]
[798,null,"System Total Customer Accounts Exp",null,null,15585750.23,{"$f":"SUM(G295:G296)","v":11942386.310000001},{"$f":"SUM(H295:H296)","v":13159068.081502341},{"$f":"SUM(I295:I296)","v":12799362.30994609},null,12799362.30994609,{"$f":"+K298-G298","v":856975.99994608946},293]
[799,null,null,null,null,null,null,null,null,null,"",null,294]
[800,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,"",null,295]
[801,null,null,null,null,null,null,null,null,null,"",null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,"",null,297]
[803,null,null,"Utah",null,442366.07,600203.71000000008,{"$f":"'PROJECTED EXPENSES'!AU174","v":661151.22443247796},{"$f":"'PROJECTED EXPENSES'!AV174","v":643379.47110545298},null,643379.47110545298,{"$f":"+K303-G303","v":43175.761105452897},298]
[804,null,null,"Wyoming",null,12422.430000000002,16909.48,{"$f":"'PROJECTED EXPENSES'!AU175","v":18626.548320596848},{"$f":"'PROJECTED EXPENSES'!AV175","v":18125.866464684525},null,18125.866464684525,{"$f":"+K304-G304","v":1216.386464684525},299]
[805,null,null,"Total",null,454788.5,{"$f":"SUM(G303:G304)","v":617113.19000000006},{"$f":"SUM(H303:H304)","v":679777.77275307477},{"$f":"SUM(I303:I304)","v":661505.33757013746},null,661505.33757013746,{"$f":"+K305-G305","v":44392.1475701374},300]
[806,null,null,null,null,null,null,null,null,null,"",null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,"",null,302]
[808,null,null,"Utah",null,28370275.680000003,26578575.760000002,{"$f":"'PROJECTED EXPENSES'!AU179","v":28195563.973506171},{"$f":"'PROJECTED EXPENSES'!AV179","v":28297370.150143564},null,28297370.150143564,{"$f":"+K308-G308","v":1718794.3901435621},303]
[809,null,null,"Wyoming",null,174276.02999999997,140034.69999999998,{"$f":"'PROJECTED EXPENSES'!AU180","v":148554.13540641667},{"$f":"'PROJECTED EXPENSES'!AV180","v":149090.52221405823},null,149090.52221405823,{"$f":"+K309-G309","v":9055.8222140582511},304]
[810,null,null,"Total",null,28544551.710000005,{"$f":"SUM(G308:G309)","v":26718610.460000001},{"$f":"SUM(H308:H309)","v":28344118.108912587},{"$f":"SUM(I308:I309)","v":28446460.672357623},null,28446460.672357623,{"$f":"+K310-G310","v":1727850.2123576216},305]
[811,null,null,null,null,null,null,null,null,null,"",null,306]
[812,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,"",null,307]
[813,null,null,"Utah",null,841205.60000000009,586569.23,{"$f":"'PROJECTED EXPENSES'!AU184","v":600646.89152000006},{"$f":"'PROJECTED EXPENSES'!AV184","v":602448.83219455986},null,602448.83219455986,{"$f":"+K313-G313","v":15879.602194559877},308]
[814,null,null,"Wyoming",null,18493.09,18324.580000000002,{"$f":"'PROJECTED EXPENSES'!AU185","v":18764.369920000001},{"$f":"'PROJECTED EXPENSES'!AV185","v":18820.663029759995},null,18820.663029759995,{"$f":"+K314-G314","v":496.08302975999322},309]
[815,null,null,"Total",null,859698.69000000006,{"$f":"SUM(G313:G314)","v":604893.80999999994},{"$f":"SUM(H313:H314)","v":619411.26144000003},{"$f":"SUM(I313:I314)","v":621269.49522431986},null,621269.49522431986,{"$f":"+K315-G315","v":16375.685224319925},310]
[816,null,null,null,null,null,null,null,null,null,"",null,311]
[817,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,"",null,312]
[818,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU189","v":0},{"$f":"'PROJECTED EXPENSES'!AV189","v":0},null,0,{"$f":"+K318-G318","v":0},313]
[819,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU190","v":0},{"$f":"'PROJECTED EXPENSES'!AV190","v":0},null,0,{"$f":"+K319-G319","v":0},314]
[820,null,null,"Total",null,0,{"$f":"SUM(G318:G319)","v":0},{"$f":"SUM(H318:H319)","v":0},{"$f":"SUM(I318:I319)","v":0},null,0,{"$f":"+K320-G320","v":0},315]
[821,null,null,null,null,null,null,null,null,null,"",null,316]
[822,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,"",null,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,29653847.350000005,{"$f":"G303+G308+G313+G318","v":27765348.700000003},{"$f":"H303+H308+H313+H318","v":29457362.089458652},29543198.453443576,null,29543198.453443576,{"$f":"+K323-G323","v":1777849.7534435727},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,205191.54999999996,{"$f":"G304+G309+G314+G319","v":175268.76},185945.05364701353,186037.05170850275,null,186037.05170850275,{"$f":"+K324-G324","v":10768.291708502744},319]
[825,null,null,null,null,null,null,null,null,null,"",null,320]
[826,null,"System Total Cust Service & Info Exp",null,null,29859038.900000006,{"$f":"SUM(G323:G325)","v":27940617.460000005},{"$f":"SUM(H323:H325)","v":29643307.143105667},{"$f":"SUM(I323:I325)","v":29729235.50515208},null,29729235.50515208,{"$f":"+K326-G326","v":1788618.0451520756},321]
[827,null,null,null,null,null,null,null,null,null,"",null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,323]
[829,null,null,null,null,null,null,null,null,null,"",null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,"",null,325]
[831,null,"Utah",null,null,5459694.1099999994,6792035.0300000003,{"$f":"'PROJECTED EXPENSES'!AU202","v":7517568.3824169757},{"$f":"'PROJECTED EXPENSES'!AV202","v":7266526.2651393078},null,7266526.2651393078,{"$f":"+K331-G331","v":474491.23513930757},326]
[832,null,"Wyoming",null,null,174507.19,199725.97,{"$f":"'PROJECTED EXPENSES'!AU203","v":221060.93837675062},{"$f":"'PROJECTED EXPENSES'!AV203","v":213678.8164997767},null,213678.8164997767,{"$f":"+K332-G332","v":13952.846499776701},327]
[833,null,"Total",null,null,5634201.2999999998,{"$f":"SUM(G331:G332)","v":6991761},{"$f":"SUM(H331:H332)","v":7738629.3207937265},{"$f":"SUM(I331:I332)","v":7480205.081639085},null,7480205.081639085,{"$f":"+K333-G333","v":488444.08163908496},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,"",null,329]
[835,null,"Utah",null,null,2264457.7000000002,2470164.2600000002,{"$f":"'PROJECTED EXPENSES'!AU206","v":2600982.3416170562},{"$f":"'PROJECTED EXPENSES'!AV206","v":2605435.9644055534},null,2605435.9644055534,{"$f":"+K335-G335","v":135271.70440555317},330]
[836,null,"Wyoming",null,null,77627.929999999993,103933.77000000002,{"$f":"'PROJECTED EXPENSES'!AU207","v":109438.02598280995},{"$f":"'PROJECTED EXPENSES'!AV207","v":109625.41506217685},null,109625.41506217685,5691.6450621768308,331]
[837,null,"Total",null,null,2342085.6300000004,{"$f":"SUM(G335:G336)","v":2574098.0300000003},{"$f":"SUM(H335:H336)","v":2710420.3675998664},{"$f":"SUM(I335:I336)","v":2715061.3794677304},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M337,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M337,FALSE))","v":2715061.3794677304},140963.34946773015,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,"",null,333]
[839,null,"Utah",null,null,-14805055.200000001,-16480887.91,{"$f":"'PROJECTED EXPENSES'!AU210","v":-16480887.91},{"$f":"'PROJECTED EXPENSES'!AV210","v":-16480887.91},null,-16480887.91,0,{"$f":"+M338+1","v":334}]
[840,null,"Wyoming",null,null,-507146.45999999996,-435523.36,{"$f":"'PROJECTED EXPENSES'!AU211","v":-435523.36},{"$f":"'PROJECTED EXPENSES'!AV211","v":-435523.36},null,-435523.36,0,335]
[841,null,"Total",null,null,-15312201.66,{"$f":"SUM(G339:G340)","v":-16916411.27},{"$f":"SUM(H339:H340)","v":-16916411.27},{"$f":"SUM(I339:I340)","v":-16916411.27},null,-16916411.27,0,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,"",null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,33289973.330000002,36589501.780000001,{"$f":"'PROJECTED EXPENSES'!AU214","v":39672350.496820159},{"$f":"'PROJECTED EXPENSES'!AV214","v":38717778.04267972},null,38717778.04267972,{"$f":"+K343-G343","v":2128276.2626797184},338]
[844,null,"Wyoming",null,null,1037379.03,1431598.7099999997,{"$f":"'PROJECTED EXPENSES'!AU215","v":1548914.3621667565},{"$f":"'PROJECTED EXPENSES'!AV215","v":1513157.5654837382},null,1513157.5654837382,{"$f":"+K344-G344","v":81558.855483738473},339]
[845,null,"Total",null,null,34327352.359999999,{"$f":"SUM(G343:G344)","v":38021100.490000002},{"$f":"SUM(H343:H344)","v":41221264.858986914},{"$f":"SUM(I343:I344)","v":40230935.608163461},null,40230935.608163461,{"$f":"+K345-G345","v":2209835.118163459},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,"",null,341]
[847,null,"Utah",null,null,213691.83000000002,372263.41000000003,{"$f":"'PROJECTED EXPENSES'!AU218","v":383059.04888999992},{"$f":"'PROJECTED EXPENSES'!AV218","v":392635.52511224989},null,392635.52511224989,{"$f":"+K347-G347","v":20372.115112249856},342]
[848,null,"Wyoming",null,null,7341.5599999999995,12060.960000000001,{"$f":"'PROJECTED EXPENSES'!AU219","v":12410.727840000001},{"$f":"'PROJECTED EXPENSES'!AV219","v":12720.996035999997},null,12720.996035999997,{"$f":"+K348-G348","v":660.03603599999587},343]
[849,null,"Total",null,null,221033.39,{"$f":"SUM(G347:G348)","v":384324.37000000005},{"$f":"SUM(H347:H348)","v":395469.77672999993},{"$f":"SUM(I347:I348)","v":405356.52114824986},null,405356.52114824986,{"$f":"+K349-G349","v":21032.151148249803},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,"",null,345]
[851,null,"Utah",null,null,1068996.28,503031.38000000006,{"$f":"'PROJECTED EXPENSES'!AU222","v":515104.13312000001},{"$f":"'PROJECTED EXPENSES'!AV222","v":524891.11164927995},null,524891.11164927995,{"$f":"+K351-G351","v":21859.731649279885},346]
[852,null,"Wyoming",null,null,45110.33,17320.170000000002,{"$f":"'PROJECTED EXPENSES'!AU223","v":17735.854080000001},{"$f":"'PROJECTED EXPENSES'!AV223","v":18072.835307519996},null,18072.835307519996,{"$f":"+K352-G352","v":752.6653075199938},347]
[853,null,"Total",null,null,1114106.6100000001,{"$f":"SUM(G351:G352)","v":520351.55000000005},{"$f":"SUM(H351:H352)","v":532839.98719999997},{"$f":"SUM(I351:I352)","v":542963.94695679995},null,542963.94695679995,{"$f":"+K353-G353","v":22612.396956799901},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,"",null,349]
[855,null,"Utah",null,null,1778014.54,1619711.28,{"$f":"'PROJECTED EXPENSES'!AU226","v":1791786.7879289896},{"$f":"'PROJECTED EXPENSES'!AV226","v":1732697.4003443448},null,1732697.4003443448,{"$f":"+K355-G355","v":112986.12034434476},350]
[856,null,"Wyoming",null,null,64692.47,36813.49,{"$f":"'PROJECTED EXPENSES'!AU227","v":40724.495664163042},{"$f":"'PROJECTED EXPENSES'!AV227","v":39381.486816960693},null,39381.486816960693,{"$f":"+K356-G356","v":2567.9968169606946},351]
[857,null,"Total",null,null,1842707.01,{"$f":"SUM(G355:G356)","v":1656524.77},{"$f":"SUM(H355:H356)","v":1832511.2835931526},{"$f":"SUM(I355:I356)","v":1772078.8871613054},null,1772078.8871613054,{"$f":"+K357-G357","v":115554.11716130539},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,"",null,353]
[859,null,"Utah",null,null,11606.48,7750,{"$f":"'PROJECTED EXPENSES'!AU230","v":7998},{"$f":"'PROJECTED EXPENSES'!AV230","v":8093.9759999999997},null,8093.9759999999997,{"$f":"+K359-G359","v":343.97599999999966},354]
[860,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU231","v":0},{"$f":"'PROJECTED EXPENSES'!AV231","v":0},null,0,0,355]
[861,null,"Total",null,null,11606.48,{"$f":"SUM(G359:G360)","v":7750},{"$f":"SUM(H359:H360)","v":7998},{"$f":"SUM(I359:I360)","v":8093.9759999999997},null,8093.9759999999997,343.97599999999966,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,null,"",null,357]
[863,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU234","v":0},{"$f":"'PROJECTED EXPENSES'!AV234","v":0},null,0,0,358]
[864,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU235","v":0},{"$f":"'PROJECTED EXPENSES'!AV235","v":0},null,0,0,359]
[865,null,"Total",null,null,0,{"$f":"SUM(G363:G364)","v":0},{"$f":"SUM(H363:H364)","v":0},{"$f":"SUM(I363:I364)","v":0},null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,"",null,361]
[867,null,"Utah",null,null,1959106.0599999998,2567687.6999999997,{"$f":"'PROJECTED EXPENSES'!AU238","v":2665097.8029145333},{"$f":"'PROJECTED EXPENSES'!AV238","v":2669521.4088800885},null,2669521.4088800885,101833.70888008876,362]
[868,null,"Wyoming",null,null,15626.77,32666.75,{"$f":"'PROJECTED EXPENSES'!AU239","v":33906.025118770616},{"$f":"'PROJECTED EXPENSES'!AV239","v":33962.303314197292},null,33962.303314197292,1295.5533141972919,363]
[869,null,"Total",null,null,1974732.8299999998,{"$f":"SUM(G367:G368)","v":2600354.4499999997},{"$f":"SUM(H367:H368)","v":2699003.8280333038},{"$f":"SUM(I367:I368)","v":2703483.7121942858},null,2703483.7121942858,103129.2621942861,364]
[870,931,"Rents",null,null,null,null,null,null,null,"",null,365]
[871,null,"Utah",null,null,93055.360000000001,92880,{"$f":"'PROJECTED EXPENSES'!AU242","v":96409.439999999988},{"$f":"'PROJECTED EXPENSES'!AV242","v":99205.31375999999},null,99205.31375999999,6325.31375999999,366]
[872,null,"Wyoming",null,null,98873.04,98873.04,{"$f":"'PROJECTED EXPENSES'!AU243","v":102630.21551999998},{"$f":"'PROJECTED EXPENSES'!AV243","v":105606.49177008},null,105606.49177008,6733.4517700800061,367]
[873,null,"Total",null,null,191928.4,{"$f":"SUM(G371:G372)","v":191753.03999999998},{"$f":"SUM(H371:H372)","v":199039.65551999997},{"$f":"SUM(I371:I372)","v":204811.80553007999},null,204811.80553007999,13058.765530080011,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,null,"",null,369]
[875,null,"Utah",null,null,707114.41,808826.98000000021,{"$f":"'PROJECTED EXPENSES'!AU246","v":874385.3527556773},{"$f":"'PROJECTED EXPENSES'!AV246","v":850794.01200911647},null,850794.01200911647,41967.032009116258,370]
[876,null,"Wyoming",null,null,4373.78,31777.780000000002,{"$f":"'PROJECTED EXPENSES'!AU247","v":34353.48481462909},{"$f":"'PROJECTED EXPENSES'!AV247","v":33426.611138692562},null,33426.611138692562,1648.8311386925598,371]
[877,null,"Total",null,null,711488.19000000006,{"$f":"SUM(G375:G376)","v":840604.76000000024},{"$f":"SUM(H375:H376)","v":908738.83757030638},{"$f":"SUM(I375:I376)","v":884220.62314780906},null,884220.62314780906,43615.863147808821,372]
[878,null,null,null,null,null,null,null,null,null,"",null,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,32040654.899999995,{"$f":"G375+G371+G367+G363+G359+G355+G351+G347+G343+G339+G335+G331","v":35342963.910000004},{"$f":"H375+H371+H367+H363+H359+H355+H351+H347+H343+H339+H335+H331","v":39643853.876463391},38386691.109979659,null,38386691.109979659,3043727.1999796554,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,1018385.6399999999,{"$f":"G376+G372+G368+G364+G360+G356+G352+G348+G344+G340+G336+G332","v":1529247.2799999996},1685650.7695638798,1644109.1614291423,null,1644109.1614291423,114861.88142914278,376]
[882,null,"Total Administrative & General Expense",null,null,33059040.539999995,{"$f":"SUM(G380:G381)","v":36872211.190000005},{"$f":"SUM(H380:H381)","v":41329504.646027267},{"$f":"SUM(I380:I381)","v":40030800.271408804},null,40030800.271408804,3158589.0814087987,377]
[883,null,"TOTAL O & M",null,null,143297753,{"$f":"+G382+G326+G298+G244+G141","v":144586031.14000002},{"$f":"+H382+H326+H298+H244+H141","v":156235868.74995238},{"$f":"+I382+I326+I298+I244+I141","v":153441905.27719215},null,153441905.27719215,8855874.1371921301,378]
[null,null,null,null,null,null,null,null,null,null,"",null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,"",null,380]
[null,null,null,null,null,null,null,{"$f":"H383/G383-1","v":8.0573742277163962E-2},{"$f":"I383/H383-1","v":-1.7882983562704347E-2},null,-1.7882983562704347E-2,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,"",null,382]
[885,null,null,"Production",null,663888.18000000005,833622.6399999999,{"$f":"-'108_111 Projection'!H52","v":833622.64},{"$f":"-'108_111 Projection'!I52","v":833622.64},null,833622.64,{"$f":"+K388-G388","v":0},383]
[886,null,null,"Distribution - Wyoming",null,2435572.96,2408685.5700000003,{"$f":"-'108_111 Projection'!H53","v":2886255.1631902778},{"$f":"-'108_111 Projection'!I53","v":3231567.6563316183},null,3231567.6563316183,{"$f":"+K389-G389","v":822882.08633161802},384]
[887,null,null,"Distribution - Utah",null,68357580.75999999,73350145.979999989,{"$f":"-'108_111 Projection'!H54","v":77433137.206184596},{"$f":"-'108_111 Projection'!I54","v":90010019.791251764},null,90010019.791251764,{"$f":"+K390-G390","v":16659873.811251774},385]
[888,null,null,"General",null,8031018.5599999996,7178595.4300000006,{"$f":"-'108_111 Projection'!H55","v":15966237.341045521},{"$f":"-'108_111 Projection'!I55","v":17415861.978056855},null,17415861.978056855,{"$f":"+K391-G391","v":10237266.548056856},386]
[889,null,null,"Total Depreciation Expense",null,79488060.459999993,{"$f":"SUM(G388:G391)","v":83771049.61999999},{"$f":"SUM(H388:H391)","v":97119252.350420386},{"$f":"SUM(I388:I391)","v":111491072.06564024},null,111491072.06564024,{"$f":"+K392-G392","v":27720022.445640251},387]
[890,null,null,null,null,null,null,null,null,null,"",null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,"",null,389]
[892,null,null,"Production",null,0,0,0,0,null,0,{"$f":"+K395-G395","v":0},390]
[893,null,null,"Distribution - Wyoming",null,0,0,0,0,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,0,{"$f":"Prepayments!C14","v":116065.7825},{"$f":"Prepayments!C14","v":116065.7825},null,116065.7825,116065.7825,392]
[895,null,null,"General",null,0,0,0,0,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,0,{"$f":"SUM(G395:G398)","v":0},{"$f":"SUM(H395:H398)","v":116065.7825},{"$f":"SUM(I395:I398)","v":116065.7825},null,116065.7825,116065.7825,394]
[897,null,null,null,null,null,null,null,null,null,"",null,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,79488060.459999993,{"$f":"G399+G392","v":83771049.61999999},{"$f":"H399+H392","v":97235318.132920384},{"$f":"I399+I392","v":111607137.84814024},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M401,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M401,FALSE))","v":111607137.84814024},27836088.22814025,396]
[899,null,null,null,null,null,null,null,null,null,"",null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,"",null,399]
[902,null,null,"Production",null,0,0,{"$f":"(G405/$G$409)*$H$409","v":0},{"$f":"(H405/$H$409)*$I$409","v":0},null,0,{"$f":"+K405-G405","v":0},400]
[903,null,null,"Distribution - Wyoming",null,1002434.02,1053030.1499999999,{"$f":"(G406/$G$409)*$H$409","v":1226115.8284128413},{"$f":"(H406/$H$409)*$I$409","v":1356965.2717920295},null,1356965.2717920295,{"$f":"+K406-G406","v":303935.12179202959},401]
[904,null,null,"Distribution - Utah",null,25307835.450000003,25339070.68,{"$f":"(G407/$G$409)*$H$409","v":29504032.375539999},32652663.299568061,null,32652663.299568061,{"$f":"+K407-G407","v":7313592.6195680611},402]
[905,null,null,"General",null,1336606.6700000002,1335102.8700000001,{"$f":"(G408/$G$409)*$H$409","v":1554552.6037088421},{"$f":"(H408/$H$409)*$I$409","v":1720452.3810261933},null,1720452.3810261933,{"$f":"+K408-G408","v":385349.51102619315},403]
[906,null,null,"Total Other Taxes",null,27646876.139999997,27727203.699999999,{"$f":"'Other Taxes'!Q21","v":32284700.807661682},{"$f":"'Other Taxes'!S21","v":35730080.952386282},null,35730080.952386282,{"$f":"+K409-G409","v":8002877.2523862831},404]
[907,null,null,null,null,null,null,null,null,null,"",null,405]
[908,4090,"Income Taxes - Federal",null,null,17939744.520000003,12793169.710000001,{"$f":"G411","v":12793169.710000001},{"$f":"H411","v":12793169.710000001},null,12793169.710000001,{"$f":"+K411-G411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,"",null,407]
[910,4091,"Income Taxes - State",null,null,4226772.25,3219218.3,{"$f":"G413","v":3219218.3},{"$f":"H413","v":3219218.3},null,3219218.3,{"$f":"+K413-G413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,"",null,409]
[912,4101,"Deferred Income Taxes",null,null,5466311.0300000021,11626579.249999998,{"$f":"G415","v":11626579.249999998},{"$f":"H415","v":11626579.249999998},null,11626579.249999998,{"$f":"+K415-G415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,"",null,411]
[914,4111,"Deferred Income Tax Credit",null,null,5874285.1099999994,5142817.0599999996,{"$f":"G417","v":5142817.0599999996},{"$f":"H417","v":5142817.0599999996},null,5142817.0599999996,{"$f":"+K417-G417","v":0},412]
[915,null,null,null,null,null,null,null,null,null,"",null,413]
[916,4114,"Investment Tax Credit Adjustment",null,null,0,0,0,0,null,0,{"$f":"+K419-G419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,"",null,415]
[918,null,"South Georgia Amortization",null,null,0,0,{"$f":"G421","v":0},{"$f":"H421","v":0},null,0,{"$f":"+K421-G421","v":0},416]
[919,null,null,null,null,null,null,null,null,null,"",null,417]
[920,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G423","v":0},{"$f":"H423","v":0},null,0,{"$f":"+K423-G423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,"",null,419]
[922,null,"Total Tax Expenses",null,null,61153989.049999997,{"$f":"G409+G411+G413+G415+G417+G419+G421+G423","v":60508988.019999996},{"$f":"H409+H411+H413+H415+H417+H419+H421+H423","v":65066485.127661683},{"$f":"I409+I411+I413+I415+I417+I419+I421+I423","v":68511865.272386283},null,68511865.272386283,{"$f":"+K425-G425","v":8002877.2523862869},420]
[923,null,null,null,null,null,null,null,null,null,"",null,421]
[924,null,null,null,null,null,null,null,null,null,"",null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,140642049.50999999,{"$f":"G401+G425","v":144280037.63999999},{"$f":"H401+H425","v":162301803.26058206},{"$f":"I401+I425","v":180119003.12052652},null,180119003.12052652,{"$f":"+K428-G428","v":35838965.480526537},423]
[926,null,null,null,null,null,null,null,null,null,"",null,424]
[927,null,"TOTAL",null,null,107134936.59999999,{"$f":"+G409+G401:G401","v":111498253.31999999},{"$f":"+H409+H401:H401","v":129520018.94058207},{"$f":"+I409+I401:I401","v":147337218.80052653},null,147337218.80052653,{"$f":"+K430-G430","v":35838965.480526537},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,781317405.46999979,{"$f":"G131+G383+G428","v":850748785.53946579},{"$f":"H131+H383+H428","v":880420388.77000034},{"$f":"I131+I383+I428","v":895443625.15718448},null,895443625.15718448,{"$f":"+K431-G431","v":44694839.617718697},426]
[null,null,null,null,null,null,null,null,null,null,null,null,427]
[null,null,null,null,null,null,null,null,null,null,null,null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,null,null,null,null,null,null,null,null,null,null,431]
[null,null,null,null,null,null,null,null,null,null,null,null,432]
[null,null,null,null,null,null,null,null,null,null,null,null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,null,null,null,null,null,null,null,null,null,null,436]
[null,null,null,null,null,null,null,null,null,null,null,null,437]
[null,null,null,null,null,null,null,null,null,null,null,null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,439]
[null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,null,null,null,null,null,null,null,null,null,null,441]
[null,null,null,null,null,null,null,null,null,null,null,null,442]
[null,null,null,null,null,null,null,null,null,null,null,null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,null,null,null,null,null,null,null,null,null,null,null,445]

{"sheet":"Rate Base","index":7,"n_rows":302,"n_cols":53,"rows_kept":302,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,48,8,49],[9,46,9,49]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2021-12-01"},null,"YE RB DEC 2021","AVG RB DEC 2021","AVG RB DEC 2022","YE RB DEC 2022","AVG RB DEC 2023","YE RB DEC 2023",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2023"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2021-12-01"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2023"},"Adjustment"]
[939,"UTILITy RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITy PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,"Gas Plant In Seryice"]
[942,null,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(T15:AD15)+(0.5*AE15)+(0.5*S15))/12","v":10883.08},null,{"$f":"AE15","v":10883.08},{"$f":"AG15","v":10883.08},{"$f":"+'RB FORECAST'!AJ17","v":10883.08},{"$f":"+'RB FORECAST'!AG17","v":10883.08},{"$f":"+'RB FORECAST'!BA17","v":10883.08},{"$f":"+'RB FORECAST'!AW17","v":10883.08},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR15,FALSE)","v":10883.08},{"$f":"AP15-AE15","v":0},8,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+AE15","v":10883.08},{"$f":"AP15","v":10883.08},{"$f":"AZ15-AY15","v":0}]
[945,null,"Distribution - Utah",null,null,null,null,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,1196564.0799999998,1206298.0199999998,1899799.44,1906984.63,2110492.0699999998,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":642121.98375000001},null,{"$f":"AE16","v":2110492.0699999998},{"$f":"AG16","v":642121.98375000001},{"$f":"+'RB FORECAST'!AJ18","v":2110492.0699999998},{"$f":"+'RB FORECAST'!AG18","v":2110492.0699999998},{"$f":"+'RB FORECAST'!BA18","v":2110492.0699999998},{"$f":"+'RB FORECAST'!AW18","v":2110492.0699999998},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR16,FALSE)","v":2110492.0699999998},{"$f":"AP16-AE16","v":0},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":2110492.0699999998},{"$f":"AP16","v":2110492.0699999998},{"$f":"AZ16-AY16","v":0}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5]
[947,null,"Total Intangible Plant",null,null,null,null,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,{"$f":"SUM(T15:T17)","v":69625.959999999992},69625.959999999992,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,1207447.1599999999,1217181.0999999999,1910682.52,1917867.71,2121375.15,null,{"$f":"SUM(AG15:AG16)","v":653005.06374999997},null,{"$f":"AE18","v":2121375.15},{"$f":"AG18","v":653005.06374999997},{"$f":"SUM(AK15:AK17)","v":2121375.15},{"$f":"SUM(AL15:AL17)","v":2121375.15},{"$f":"SUM(AM15:AM17)","v":2121375.15},2121375.15,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":2121375.15},{"$f":"SUM(AQ15:AQ17)","v":0},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":2121375.15},{"$f":"AJ18","v":653005.06374999997},{"$f":"AZ18-AY18","v":-1468370.0862499999}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266764.3399999999,6266764.3399999999,6266764.3399999999,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6266764.3400000008},null,{"$f":"AE21","v":6266764.3399999999},{"$f":"AG21","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AJ23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AG23","v":6266764.3399999999},{"$f":"+'RB FORECAST'!BA23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AW23","v":6266764.3399999999},null,6266764.3400000008,{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266764.3399999999},{"$f":"AP21","v":6266764.3400000008},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,5404647.3600000003,5404647.3600000003,5404647.3600000003,5404647.3600000003,5404647.3600000003,5404647.3600000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":1437704.34},null,{"$f":"AE22","v":1437704.3400000003},{"$f":"AG22","v":1437704.34},{"$f":"+'RB FORECAST'!AJ24","v":1437704.34},{"$f":"+'RB FORECAST'!AG24","v":1437704.3400000003},{"$f":"+'RB FORECAST'!BA24","v":1437704.34},{"$f":"+'RB FORECAST'!AW24","v":1437704.3400000003},null,1437704.34,0,15,10,null,"326...9","Structures",null,null,1437704.3400000003,1437704.34,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(T23:AD23)+(0.5*AE23)+(0.5*S23))/12","v":52175293.810000002},null,52175293.810000002,52175293.810000002,{"$f":"+'RB FORECAST'!AJ25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AG25","v":52175293.810000002},{"$f":"+'RB FORECAST'!BA25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.050000004,null,17216356.050000001,17216356.050000004,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.12,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,2693816.12,2693816.12,2693816.12,2693816.12,3057767.14,3057767.14,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2754474.6233333335,null,2693816.12,2754474.6233333335,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,57014.71,57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,121186.62999999996,0,20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,{"$f":"SUM(H21:H27)","v":79968136},79968136,80634245.239999995,81295975.429999992,81295975.429999992,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,79968136,{"$f":"SUM(T21:T27)","v":79968136},79968136,79968136,80332087.019999996,80332087.019999996,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(AG21:AG27)","v":80028794.50333333},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":80028794.50333333},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,79968136,{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":80028794.50333333},{"$f":"AZ29-AY29","v":60658.503333330154}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,18]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,19,null,null,"Distribution Plant"]
[961,"364","LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR31+1","v":25},null,null,"364","LNG Plant"]
[962,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":0},null,{"$f":"AE33","v":0},{"$f":"AG33","v":0},{"$f":"+'RB FORECAST'!AJ35","v":0},{"$f":"+'RB FORECAST'!AG35","v":0},{"$f":"+'RB FORECAST'!BA35","v":0},{"$f":"+'RB FORECAST'!AW35","v":0},null,0,{"$f":"AP33-AE33","v":0},{"$f":"+AR32+1","v":26},null,null,null,null,"Wyoming",null,{"$f":"+AE33","v":0},{"$f":"AP33","v":0},{"$f":"AZ33-AY33","v":0}]
[963,null,null,"Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,{"$f":"+'RB FORECAST'!AJ36","v":39360037.75},{"$f":"+'RB FORECAST'!AG36","v":188928181.19999999},{"$f":"+'RB FORECAST'!BA36","v":189428181.20000005},{"$f":"+'RB FORECAST'!AW36","v":189928181.20000011},null,189428181.20000005,189428181.20000005,{"$f":"+AR33+1","v":27},null,null,null,null,"Utah",null,0,189428181.20000005,189428181.20000005]
[964,null,null,"Total",null,null,null,{"$f":"SUM(H33:H34)","v":0},{"$f":"SUM(I33:I34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,{"$f":"+'RB FORECAST'!AJ37","v":39360037.75},{"$f":"+'RB FORECAST'!AG37","v":188928181.19999999},{"$f":"+'RB FORECAST'!BA37","v":189428181.20000005},{"$f":"+'RB FORECAST'!AW37","v":189928181.20000011},null,189428181.20000005,189428181.20000005,{"$f":"+AR34+1","v":28},null,null,null,null,"Total",null,0,189428181.20000005,189428181.20000005]
[965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR35+1","v":29}]
[966,"364.1","LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR36+1","v":30},null,null,"364.1","LNG Plant - Land"]
[967,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T38:AD38)+(0.5*AE38)+(0.5*S38))/12","v":0},null,{"$f":"AE38","v":0},{"$f":"AG38","v":0},{"$f":"+'RB FORECAST'!AJ40","v":0},{"$f":"+'RB FORECAST'!AG40","v":0},{"$f":"+'RB FORECAST'!BA40","v":0},{"$f":"+'RB FORECAST'!AW40","v":0},null,0,{"$f":"AP38-AE38","v":0},{"$f":"+AR37+1","v":31},null,null,null,null,"Wyoming",null,{"$f":"+AE38","v":0},{"$f":"AP38","v":0},{"$f":"AZ38-AY38","v":0}]
[968,null,null,"Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,{"$f":"+'RB FORECAST'!AJ41","v":0},{"$f":"+'RB FORECAST'!AG41","v":14458145.210000001},{"$f":"+'RB FORECAST'!BA41","v":14458145.210000003},{"$f":"+'RB FORECAST'!AW41","v":14458145.210000001},null,14458145.210000003,14458145.210000003,{"$f":"+AR38+1","v":32},null,null,null,null,"Utah",null,0,14458145.210000003,14458145.210000003]
[969,null,null,"Total",null,null,null,{"$f":"SUM(H38:H39)","v":0},0,0,{"$f":"SUM(K38:K39)","v":0},{"$f":"SUM(L38:L39)","v":0},{"$f":"SUM(M38:M39)","v":0},{"$f":"SUM(N38:N39)","v":0},{"$f":"SUM(O38:O39)","v":0},{"$f":"SUM(P38:P39)","v":0},{"$f":"SUM(Q38:Q39)","v":0},{"$f":"SUM(R38:R39)","v":0},{"$f":"SUM(S38:S39)","v":0},{"$f":"SUM(T38:T39)","v":0},{"$f":"SUM(U38:U39)","v":0},{"$f":"SUM(V38:V39)","v":0},{"$f":"SUM(W38:W39)","v":0},{"$f":"SUM(X38:X39)","v":0},{"$f":"SUM(Y38:Y39)","v":0},{"$f":"SUM(Z38:Z39)","v":0},{"$f":"SUM(AA38:AA39)","v":0},{"$f":"SUM(AB38:AB39)","v":0},{"$f":"SUM(AC38:AC39)","v":0},{"$f":"SUM(AD38:AD39)","v":0},{"$f":"SUM(AE38:AE39)","v":0},null,0,null,0,0,{"$f":"+'RB FORECAST'!AJ42","v":3012113.5854166672},{"$f":"+'RB FORECAST'!AG42","v":14458145.210000001},{"$f":"+'RB FORECAST'!BA42","v":14458145.210000003},{"$f":"+'RB FORECAST'!AW42","v":14458145.210000001},null,14458145.210000003,14458145.210000003,{"$f":"+AR39+1","v":33},null,null,null,null,"Total",null,0,14458145.210000003,14458145.210000003]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR40+1","v":34}]
[971,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR41+1","v":35},{"$f":"+AS31+1","v":20},null,"374","Land & Land Rights"]
[972,null,null,"Wyoming",null,null,null,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,{"$f":"(SUM(T43:AD43)+(0.5*AE43)+(0.5*S43))/12","v":451318.04000000004},null,{"$f":"AE43","v":451318.04000000004},{"$f":"AG43","v":451318.04000000004},{"$f":"+'RB FORECAST'!AJ45","v":461358.33954361134},{"$f":"+'RB FORECAST'!AG45","v":468786.78221096651},{"$f":"+'RB FORECAST'!BA45","v":479503.42998119252},{"$f":"+'RB FORECAST'!AW45","v":487432.27744252316},null,479503.42998119252,{"$f":"AP43-AE43","v":28185.389981192478},36,21,null,null,null,"Wyoming",null,{"$f":"+AE43","v":451318.04000000004},{"$f":"AP43","v":479503.42998119252},{"$f":"AZ43-AY43","v":28185.389981192478}]
[973,null,null,"Utah",null,null,null,21540535.719999999,21540535.719999999,22684739.359999999,22684739.359999999,22684739.359999999,22687236.359999999,22687236.359999999,22687236.359999999,22687820.370000001,22687820.370000001,22689814.57,22694563.120000001,22695756.530000001,22699497.740000002,23256879.520000003,23262108.840000004,23492748.330000002,23494101.110000003,23499231.090000004,23503827.050000004,23503827.050000004,23503827.050000004,23504988.380000003,23753887.260000002,null,{"$f":"(SUM(T44:AD44)+(0.5*AE44)+(0.5*S44))/12","v":23303418.15666667},null,{"$f":"AE44","v":23753887.260000002},{"$f":"AG44","v":23303418.15666667},{"$f":"+'RB FORECAST'!AJ46","v":24282330.890162837},{"$f":"+'RB FORECAST'!AG46","v":24673306.596867856},{"$f":"+'RB FORECAST'!BA46","v":25237347.96100007},{"$f":"+'RB FORECAST'!AW46","v":25654661.101636298},null,25237347.96100007,{"$f":"AP44-AE44","v":1483460.7010000683},37,22,null,null,null,"Utah",null,{"$f":"+AE44","v":23753887.260000002},{"$f":"AP44","v":25237347.96100007},1483460.7010000683]
[974,null,null,"Total",null,null,null,21991853.759999998,21991853.759999998,23136057.399999999,23136057.399999999,23136057.399999999,23138554.399999999,23138554.399999999,23138554.399999999,23139138.41,23139138.41,23141132.609999999,23145881.16,{"$f":"SUM(T43:T44)","v":23147074.57},23150815.780000001,23708197.560000002,23713426.880000003,23944066.370000001,23945419.150000002,23950549.130000003,23955145.090000004,23955145.090000004,23955145.090000004,23956306.420000002,24205205.300000001,null,{"$f":"SUM(AG43:AG44)","v":23754736.196666669},null,{"$f":"AE45","v":24205205.300000001},{"$f":"AG45","v":23754736.196666669},{"$f":"SUM(AK43:AK44)","v":24743689.229706448},{"$f":"SUM(AL43:AL44)","v":25142093.37907882},{"$f":"SUM(AM43:AM44)","v":25716851.390981261},26142093.37907882,null,25716851.390981261,{"$f":"SUM(AQ43:AQ44)","v":1511646.0909812609},38,23,null,null,null,"Total",null,{"$f":"AI45","v":24205205.300000001},{"$f":"AJ45","v":23754736.196666669},-450469.10333333164]
[975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,24]
[976,"375","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,25,null,"375","Structures & Improyements"]
[977,null,null,"Wyoming",null,null,null,1310185.27,1720370.6400000001,1720981.46,1720981.46,1725869.46,1725869.46,1725869.46,1725869.46,1725869.46,1725869.46,1725869.46,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1726157.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1745114.8900000001,null,{"$f":"(SUM(T48:AD48)+(0.5*AE48)+(0.5*S48))/12","v":1727958.9670833331},null,{"$f":"AE48","v":1745114.8900000001},{"$f":"AG48","v":1727958.9670833331},{"$f":"+'RB FORECAST'!AJ50","v":1763224.6988483013},{"$f":"+'RB FORECAST'!AG50","v":1762125.3084536176},{"$f":"+'RB FORECAST'!BA50","v":1762125.3084536176},{"$f":"+'RB FORECAST'!AW50","v":1762125.3084536176},null,1762125.3084536176,{"$f":"AP48-AE48","v":17010.418453617487},41,26,null,null,null,"Wyoming",null,{"$f":"+AE48","v":1745114.8900000001},{"$f":"AP48","v":1762125.3084536176},{"$f":"AZ48-AY48","v":17010.418453617487}]
[978,null,null,"Utah",null,null,null,16596884.960000001,16581425.030000001,17853847.59,17865014.84,17872724.419999998,17872724.419999998,17927907.319999997,17872183.899999995,17876188.899999995,18425493.839999996,18438414.879999995,19100999.089999996,19102683.699999996,19103337.349999994,18406552.149999991,18406614.079999991,18406614.079999991,18406614.079999991,18408368.809999991,18437309.36999999,18584193.109999988,18597577.249999989,18636148.919999991,18625619.699999988,null,{"$f":"(SUM(T49:AD49)+(0.5*AE49)+(0.5*S49))/12","v":18613276.857916657},null,{"$f":"AE49","v":18625619.699999988},{"$f":"AG49","v":18613276.857916657},{"$f":"+'RB FORECAST'!AJ51","v":18818905.777828448},{"$f":"+'RB FORECAST'!AG51","v":18807171.978804354},{"$f":"+'RB FORECAST'!BA51","v":18807171.978804354},{"$f":"+'RB FORECAST'!AW51","v":18807171.978804354},null,18807171.978804354,{"$f":"AP49-AE49","v":181552.27880436555},42,27,null,null,null,"Utah",null,{"$f":"+AE49","v":18625619.699999988},{"$f":"AP49","v":18807171.978804354},181552.27880436555]
[979,null,null,"Total",null,null,null,17907070.23,18301795.670000002,19574829.050000001,19585996.300000001,19598593.879999999,19598593.879999999,19653776.779999997,19598053.359999996,19602058.359999996,20151363.299999997,20164284.339999996,20827156.929999996,{"$f":"SUM(T48:T49)","v":20828841.539999995},20829495.189999994,20132709.989999991,20132771.919999991,20132771.919999991,20132771.919999991,20134526.649999991,20163467.20999999,20314395.949999988,20327780.089999989,20366351.75999999,20370734.589999989,null,{"$f":"SUM(AG48:AG49)","v":20341235.824999988},null,{"$f":"AE50","v":20370734.589999989},{"$f":"AG50","v":20341235.824999988},{"$f":"SUM(AK48:AK49)","v":20582130.476676747},{"$f":"SUM(AL48:AL49)","v":20569297.287257969},{"$f":"SUM(AM48:AM49)","v":20569297.287257969},20569297.287257969,null,20569297.287257969,{"$f":"SUM(AQ48:AQ49)","v":198562.69725798303},43,28,null,null,null,"Total",null,{"$f":"AI50","v":20370734.589999989},{"$f":"AJ50","v":20341235.824999988},-29498.765000000596]
[980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,29]
[981,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,30,null,"376","Mains"]
[982,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,46,31,null,null,"Dist - Wy - Mains - SD"]
[983,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,47,32,null,null,"Dist - Wy - Mains - LD"]
[984,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,48,33,null,null,"Dist - Wy - Mains - Feeders"]
[985,null,null,"Total Wyoming",null,null,null,53047753.969999999,53047446.280000001,53047205.869999997,53047205.869999997,53047205.869999997,53126122.299999997,53139457.890000001,53237659.460000001,53270334.689999998,53294039.420000002,53319450.979999997,53544561.170000002,54347577.920000002,54360229.600000001,54377954.969999999,54368557.869999997,54629798.57,54629373.100000001,54855862.090000004,59213534.869999997,59213534.869999997,59293030.939999998,59546185.609999999,60653809.600000001,null,{"$f":"(SUM(T56:AD56)+(0.5*AE56)+(0.5*S56))/12","v":56327902.149583332},null,{"$f":"AE56","v":60653809.600000001},{"$f":"AG56","v":56327902.149583332},{"$f":"+'RB FORECAST'!AJ58","v":65707899.514610797},{"$f":"+'RB FORECAST'!AG58","v":71546331.034489095},{"$f":"+'RB FORECAST'!BA58","v":74503640.403359994},{"$f":"+'RB FORECAST'!AW58","v":77919893.086821988},null,74503640.403359994,{"$f":"AP56-AE56","v":13849830.803359993},49,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE56","v":60653809.600000001},{"$f":"AP56","v":74503640.403359994},{"$f":"AZ56-AY56","v":13849830.803359993}]
[986,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AR56+1","v":50},{"$f":"+AS56+1","v":35},null,null,"Dist - Ut - Mains - SD"]
[987,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,51,36,null,null,"Dist - Ut - Mains - LD"]
[988,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,52,37,null,null,"Dist - Ut - Mains - Feeders"]
[989,null,null,"Total Utah",null,null,null,1676178793.3699992,1678136735.8799992,1715622384.2799993,1717895434.5299993,1752296360.3699992,1761363346.9399991,1767189057.2299991,1770495545.5999992,1774964575.0699992,1780261436.2899992,1781557325.4299994,1784062306.2199993,1786433065.6699994,1809622820.7599995,1854262396.0299993,1857373643.8299994,1859715801.1199994,1866232371.9899993,1866255523.5899994,1868312785.0499995,1897158541.7899995,1949161170.2299993,1953427420.7099996,1968966496.5999994,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":1870372495.1816661},null,{"$f":"AE60","v":1968966496.5999994},{"$f":"AG60","v":1870372495.1816661},{"$f":"+'RB FORECAST'!AJ62","v":2133034240.7087328},{"$f":"+'RB FORECAST'!AG62","v":2322563573.3449755},{"$f":"+'RB FORECAST'!BA62","v":2418564848.5458021},{"$f":"+'RB FORECAST'!AW62","v":2529464512.0956497},null,2418564848.5458021,{"$f":"AP60-AE60","v":449598351.94580269},53,38,null,null,"Total Utah",null,null,{"$f":"+AE60","v":1968966496.5999994},{"$f":"AP60","v":2418564848.5458021},{"$f":"AZ60-AY60","v":449598351.94580269}]
[990,null,null,"Total",null,null,null,1729226547.3399992,1731184182.1599991,1768669590.1499991,1770942640.3999991,1805343566.2399991,1814489469.2399991,1820328515.1199992,1823733205.0599992,1828234909.7599993,1833555475.7099993,1834876776.4099994,1837606867.3899994,{"$f":"SUM(T56:T60)","v":1840780643.5899994},1863983050.3599994,1908640350.9999993,1911742201.6999993,1914345599.6899993,1920861745.0899992,1921111385.6799994,1927526319.9199994,1956372076.6599994,2008454201.1699994,2012973606.3199995,2029620306.1999993,null,{"$f":"SUM(AG56:AG60)","v":1926700397.3312495},null,{"$f":"AE61","v":2029620306.1999993},{"$f":"AG61","v":1926700397.3312495},{"$f":"SUM(AK56:AK60)","v":2198742140.2233438},{"$f":"SUM(AL56:AL60)","v":2394109904.3794646},{"$f":"SUM(AM56:AM60)","v":2493068488.949162},2607384405.1824718,null,2493068488.949162,{"$f":"AQ60+AQ56","v":463448182.74916267},54,39,null,null,null,"Total",null,{"$f":"AI61","v":2029620306.1999993},{"$f":"AJ61","v":1926700397.3312495},{"$f":"AZ61-AY61","v":-102919908.86874986}]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,40]
[992,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,41,null,"377","Compressor Station Equipment"]
[993,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T64:AD64)+(0.5*AE64)+(0.5*S64))/12","v":0},null,null,null,{"$f":"+'RB FORECAST'!AJ66","v":0},{"$f":"+'RB FORECAST'!AG66","v":0},{"$f":"+'RB FORECAST'!BA66","v":0},{"$f":"+'RB FORECAST'!AW66","v":0},null,0,null,57,42,null,null,null,"Wyoming",null,{"$f":"+AE64","v":0},{"$f":"AP64","v":0},{"$f":"AZ64-AY64","v":0}]
[994,null,null,"Utah",null,null,null,15119834.439999999,15119834.439999999,15497498.799999999,15497498.799999999,15497498.799999999,15486559.899999999,15486559.899999999,15486559.900000006,15395010.300000008,15395010.300000008,15372230.590000007,15321412.680000007,15186701.270000007,15150528.750000007,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163947.34,16267682.99,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":15967049.126249999},null,{"$f":"AE65","v":16267682.99},{"$f":"AG65","v":15967049.126249999},{"$f":"+'RB FORECAST'!AJ67","v":16297434.946632728},{"$f":"+'RB FORECAST'!AG67","v":16311288.634305673},{"$f":"+'RB FORECAST'!BA67","v":16418815.990008542},{"$f":"+'RB FORECAST'!AW67","v":16468884.979439879},null,16418815.990008542,{"$f":"AP65-AE65","v":151133.00000854209},58,43,null,null,null,"Utah",null,{"$f":"+AE65","v":16267682.99},{"$f":"AP65","v":16418815.990008542},{"$f":"AZ65-AY65","v":151133.00000854209}]
[995,null,null,"Total",null,null,null,15119834.439999999,15119834.439999999,15497498.799999999,15497498.799999999,15497498.799999999,15486559.899999999,15486559.899999999,15486559.900000006,15395010.300000008,15395010.300000008,15372230.590000007,15321412.680000007,{"$f":"SUM(T64:T65)","v":15186701.270000007},15150528.750000007,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163947.34,16267682.99,null,{"$f":"SUM(AG64:AG65)","v":15967049.126249999},null,{"$f":"AE66","v":16267682.99},{"$f":"AG66","v":15967049.126249999},{"$f":"SUM(AK64:AK65)","v":16297434.946632728},{"$f":"SUM(AL64:AL65)","v":16311288.634305673},{"$f":"SUM(AM64:AM65)","v":16418815.990008542},16468884.979439879,null,16418815.990008542,{"$f":"SUM(AQ64:AQ65)","v":151133.00000854209},59,44,null,null,null,"Total",null,{"$f":"AI66","v":16267682.99},{"$f":"AJ66","v":15967049.126249999},{"$f":"AZ66-AY66","v":-300633.86375000142}]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,45]
[997,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,46,null,"378","Measuring & Regulation Station Equip"]
[998,null,null,"Wyoming",null,null,null,8010995.5199999996,8010995.5199999996,8010995.5199999996,8010995.5199999996,8010995.5199999996,8019464.0700000003,8019464.0700000003,8019464.0700000003,8019464.0700000003,8077759.8799999999,8077759.8799999999,8077759.8799999999,8077759.8799999999,8322595.5999999996,8322595.5999999996,8358177.54,8358177.54,8358177.54,8368449.5800000001,8368449.5800000001,8371506.7000000002,8371943.1600000001,8373564.3700000001,8558201.0299999993,null,{"$f":"(SUM(T69:AD69)+(0.5*AE69)+(0.5*S69))/12","v":8330781.4620833322},null,{"$f":"AE69","v":8558201.0299999993},{"$f":"AG69","v":8330781.4620833322},{"$f":"+'RB FORECAST'!AJ71","v":9179079.2924782131},{"$f":"+'RB FORECAST'!AG71","v":10639479.980977438},{"$f":"+'RB FORECAST'!BA71","v":10989923.346411968},{"$f":"+'RB FORECAST'!AW71","v":11814219.771475701},null,10989923.346411968,{"$f":"AP69-AE69","v":2431722.3164119683},62,47,null,null,null,"Wyoming",null,{"$f":"+AE69","v":8558201.0299999993},{"$f":"AP69","v":10989923.346411968},{"$f":"AZ69-AY69","v":2431722.3164119683}]
[999,null,null,"Utah",null,null,null,113237214,113414853.84,113957509.38000001,113957582.41000001,114561569.14000002,114593947.20000002,114664676.22,115378069.81999999,115481776.72999999,116015539.85000001,116295317.21000001,117663248.62,119020599.62,119403530.43000001,119124043.83000001,120512061.25,120617561.28,120464166.31,122165760.57000001,122852360.78,123229117.25999999,124504128.27,124414126.93999998,131731779.01999998,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":121750414.19666666},null,{"$f":"AE70","v":131731779.01999998},{"$f":"AG70","v":121750414.19666666},{"$f":"+'RB FORECAST'!AJ72","v":141288623.71018615},{"$f":"+'RB FORECAST'!AG72","v":163767784.93854025},{"$f":"+'RB FORECAST'!BA72","v":169161970.9143804},{"$f":"+'RB FORECAST'!AW72","v":181849921.82051519},null,169161970.9143804,{"$f":"AP70-AE70","v":37430191.89438042},63,48,null,null,null,"Utah",null,{"$f":"+AE70","v":131731779.01999998},{"$f":"AP70","v":169161970.9143804},{"$f":"AZ70-AY70","v":37430191.89438042}]
[1000,null,null,"Total",null,null,null,121248209.52,121425849.36,121968504.90000001,121968577.93000001,122572564.66000001,122613411.27000001,122684140.28999999,123397533.88999999,123501240.79999998,124093299.73,124373077.09,125741008.5,{"$f":"SUM(T69:T70)","v":127098359.5},127726126.03,127446639.43000001,128870238.79000001,128975738.82000001,128822343.85000001,130534210.15000001,131220810.36,131600623.95999999,132876071.42999999,132787691.30999999,140289980.04999998,null,{"$f":"SUM(AG69:AG70)","v":130081195.65875},null,{"$f":"AE71","v":140289980.04999998},{"$f":"AG71","v":130081195.65875},{"$f":"SUM(AK69:AK70)","v":150467703.00266436},{"$f":"SUM(AL69:AL70)","v":174407264.9195177},{"$f":"SUM(AM69:AM70)","v":180151894.26079237},193664141.59199089,null,180151894.26079237,{"$f":"SUM(AQ69:AQ70)","v":39861914.210792392},64,49,null,null,null,"Total",null,{"$f":"AI71","v":140289980.04999998},{"$f":"AJ71","v":130081195.65875},{"$f":"AZ71-AY71","v":-10208784.391249985}]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,50]
[1002,"380","Seryices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,51,null,"380","Seryices"]
[1003,null,null,"Wyoming",null,null,null,20623842.300000001,21011186.199999999,21011186.199999999,21011186.199999999,21109610.66,21109610.66,21109610.66,21109610.66,21109340.460000001,21109340.460000001,21109324.75,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21341745.719999999,21821003.510000002,21821003.510000002,22506439.300000001,null,{"$f":"(SUM(T74:AD74)+(0.5*AE74)+(0.5*S74))/12","v":21470150.9175},null,{"$f":"AE74","v":22506439.300000001},{"$f":"AG74","v":21470150.9175},{"$f":"+'RB FORECAST'!AJ76","v":22690151.595259745},{"$f":"+'RB FORECAST'!AG76","v":24160867.357938763},{"$f":"+'RB FORECAST'!BA76","v":24223946.357849125},{"$f":"+'RB FORECAST'!AW76","v":24728927.689289276},null,24223946.357849125,{"$f":"AP74-AE74","v":1717507.0578491241},67,52,null,null,null,"Wyoming",null,{"$f":"+AE74","v":22506439.300000001},{"$f":"AP74","v":24223946.357849125},{"$f":"AZ74-AY74","v":1717507.0578491241}]
[1004,null,null,"Utah",null,null,null,420220719.95000005,420212554.35000002,420212554.35000002,420293320.35000002,420293320.34999996,420293320.34999996,420293320.34999996,420293320.34999996,420293590.55000001,420293590.55000001,420293606.25999999,420293606.25999999,420293606.25999999,420293606.25999999,420248267.95000005,420243004.20000005,420241635.58000004,420231479.81000006,420229742.12000012,420228409.76000011,420227401.60000002,420225813.03000009,420224342.8300001,419628791.87000006,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":420220709.03875011},null,{"$f":"AE75","v":419628791.87000006},{"$f":"AG75","v":420220709.03875011},{"$f":"+'RB FORECAST'!AJ77","v":423054076.85106379},{"$f":"+'RB FORECAST'!AG77","v":450475325.96340829},{"$f":"+'RB FORECAST'!BA77","v":451651423.35366726},{"$f":"+'RB FORECAST'!AW77","v":461066715.71531308},null,451651423.35366726,{"$f":"AP75-AE75","v":32022631.483667195},68,53,null,null,null,"Utah",null,{"$f":"+AE75","v":419628791.87000006},{"$f":"AP75","v":451651423.35366726},{"$f":"AZ75-AY75","v":32022631.483667195}]
[1005,null,null,"Total",null,null,null,440844562.25000006,441223740.55000001,441223740.55000001,441304506.55000001,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441635351.98000002,{"$f":"SUM(T74:T75)","v":441635351.98000002},441635351.98000002,441590013.67000008,441584749.92000008,441583381.30000007,441573225.53000009,441571487.84000015,441570155.48000014,441569147.32000005,442046816.54000008,442045346.34000009,442135231.17000008,null,{"$f":"SUM(AG74:AG75)","v":441690859.95625013},null,{"$f":"AE76","v":442135231.17000008},{"$f":"AG76","v":441690859.95625013},{"$f":"SUM(AK74:AK75)","v":445744228.44632351},{"$f":"SUM(AL74:AL75)","v":474636193.32134706},{"$f":"SUM(AM74:AM75)","v":475875369.71151638},485795643.40460235,null,475875369.71151638,{"$f":"SUM(AQ74:AQ75)","v":33740138.541516319},69,54,null,null,null,"Total",null,{"$f":"AI76","v":442135231.17000008},{"$f":"AJ76","v":441690859.95625013},{"$f":"AZ76-AY76","v":-444371.21374994516}]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,55]
[1007,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,56,null,"381...2","Meters & Meter Installation"]
[1008,null,null,"Wyoming",null,null,null,10403997.109999999,10398726.050000001,10394196.899999999,10387857.859999999,10387857.859999999,10564172.219999999,10564172.219999999,10563353.1,10563353.1,10563353.1,10563353.1,10427173.300000001,10427173.300000001,10425125.51,10422039.49,10417682.74,10412153.699999999,10412153.699999999,10396180.92,10380867.199999999,10380867.199999999,10378409.85,10377385.949999999,11137953.870000001,null,{"$f":"(SUM(T79:AD79)+(0.5*AE79)+(0.5*S79))/12","v":10434383.595416669},null,{"$f":"AE79","v":11137953.870000001},{"$f":"AG79","v":10434383.595416669},{"$f":"+'RB FORECAST'!AJ81","v":11594670.320580972},{"$f":"+'RB FORECAST'!AG81","v":12768991.733935652},{"$f":"+'RB FORECAST'!BA81","v":13005030.356368899},{"$f":"+'RB FORECAST'!AW81","v":13611939.10325004},null,13005030.356368899,{"$f":"AP79-AE79","v":1867076.4863688983},72,57,null,null,null,"Wyoming",null,{"$f":"+AE79","v":11137953.870000001},{"$f":"AP79","v":13005030.356368899},{"$f":"AZ79-AY79","v":1867076.4863688983}]
[1009,null,null,"Utah",null,null,null,364705030.49957305,364807280.87957305,364853322.85957307,364804508.86957306,364775003.19957304,355652020.60957301,355590697.12957299,355529813.27957296,350561856.16957295,350561856.16957295,350459543.54957294,346164489.78957295,346111776.70957297,346061401.66957301,346041405.58957297,345954434.70957297,345910749.76957297,345910749.76957297,345793221.09957296,360173595.74957299,380495527.53957301,399460801.30957294,399426702.25957298,399038297.06957299,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":361161813.30040628},null,{"$f":"AE80","v":399038297.06957299},{"$f":"AG80","v":361161813.30040628},{"$f":"+'RB FORECAST'!AJ82","v":415401029.11269754},{"$f":"+'RB FORECAST'!AG82","v":457473318.37397331},{"$f":"+'RB FORECAST'!BA82","v":465929849.17287588},{"$f":"+'RB FORECAST'!AW82","v":487673504.7543906},null,465929849.17287588,{"$f":"AP80-AE80","v":66891552.103302896},73,58,null,null,null,"Utah",null,{"$f":"+AE80","v":399038297.06957299},{"$f":"AP80","v":465929849.17287588},{"$f":"AZ80-AY80","v":66891552.103302896}]
[1010,null,null,"Total",null,null,null,375109027.60957307,375206006.92957306,375247519.75957304,375192366.72957307,375162861.05957305,366216192.82957304,366154869.34957302,366093166.37957299,361125209.26957297,361125209.26957297,361022896.64957297,356591663.08957297,{"$f":"SUM(T79:T80)","v":356538950.00957298},356486527.179573,356463445.07957298,356372117.44957298,356322903.46957296,356322903.46957296,356189402.01957297,370554462.94957298,390876394.739573,409839211.15957296,409804088.20957297,410176250.93957299,null,{"$f":"SUM(AG79:AG80)","v":371596196.89582294},null,{"$f":"AE81","v":410176250.93957299},{"$f":"AG81","v":371596196.89582294},{"$f":"SUM(AK79:AK80)","v":426995699.4332785},{"$f":"SUM(AL79:AL80)","v":470242310.10790896},{"$f":"SUM(AM79:AM80)","v":478934879.52924478},501285443.85764062,null,478934879.52924478,{"$f":"SUM(AQ79:AQ80)","v":68758628.589671791},74,59,null,null,null,"Total",null,{"$f":"AI81","v":410176250.93957299},{"$f":"AJ81","v":371596196.89582294},{"$f":"AZ81-AY81","v":-38580054.043750048}]
[1011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,60]
[1012,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,61,null,"383...4","House Regulators & Reg Installations"]
[{"$f":"+A83+1","v":1013},null,null,"Wyoming",null,null,null,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,{"$f":"(SUM(T84:AD84)+(0.5*AE84)+(0.5*S84))/12","v":440052.27},null,{"$f":"AE84","v":440052.27},{"$f":"AG84","v":440052.27},{"$f":"+'RB FORECAST'!AJ86","v":440053.73722564708},{"$f":"+'RB FORECAST'!AG86","v":440053.94682931091},{"$f":"+'RB FORECAST'!BA86","v":440053.94682931103},{"$f":"+'RB FORECAST'!AW86","v":440053.94682931091},null,440053.94682931103,{"$f":"AP84-AE84","v":1.6768293110071681},77,62,null,null,null,"Wyoming",null,{"$f":"+AE84","v":440052.27},{"$f":"AP84","v":440053.94682931103},{"$f":"AZ84-AY84","v":1.6768293110071681}]
[1014,null,null,"Utah",null,null,null,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,14227918.720000001,null,{"$f":"(SUM(T85:AD85)+(0.5*AE85)+(0.5*S85))/12","v":14225466.823750002},null,{"$f":"AE85","v":14227918.720000001},{"$f":"AG85","v":14225466.823750002},{"$f":"+'RB FORECAST'!AJ87","v":14227966.1588355},{"$f":"+'RB FORECAST'!AG87","v":14227972.935812004},{"$f":"+'RB FORECAST'!BA87","v":14227972.935811998},{"$f":"+'RB FORECAST'!AW87","v":14227972.935812004},null,14227972.935811998,{"$f":"AP85-AE85","v":54.215811997652054},78,63,null,null,null,"Utah",null,{"$f":"+AE85","v":14227918.720000001},{"$f":"AP85","v":14227972.935811998},{"$f":"AZ85-AY85","v":54.215811997652054}]
[1015,null,null,"Total",null,null,null,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,{"$f":"SUM(T84:T85)","v":14648355.82},14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,null,{"$f":"SUM(AG84:AG85)","v":14665519.093750002},null,{"$f":"AE86","v":14667970.99},{"$f":"AG86","v":14665519.093750002},{"$f":"SUM(AK84:AK85)","v":14668019.896061148},{"$f":"SUM(AL84:AL85)","v":14668026.882641315},{"$f":"SUM(AM84:AM85)","v":14668026.88264131},{"$f":"SUM(AN84:AN85)","v":14668026.882641315},null,14668026.88264131,{"$f":"SUM(AQ84:AQ85)","v":55.892641308659222},79,64,null,null,null,"Total",null,{"$f":"AI86","v":14667970.99},{"$f":"AJ86","v":14665519.093750002},{"$f":"AZ86-AY86","v":-2451.8962499983609}]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,65]
[1017,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,66,null,"387","Other Equipment"]
[1018,null,null,"Wyoming",null,null,null,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,813274.52,null,{"$f":"(SUM(T89:AD89)+(0.5*AE89)+(0.5*S89))/12","v":227938.19541666668},null,{"$f":"AE89","v":813274.52},{"$f":"AG89","v":227938.19541666668},{"$f":"+'RB FORECAST'!AJ91","v":867730.53400753066},{"$f":"+'RB FORECAST'!AG91","v":1072279.0421247387},{"$f":"+'RB FORECAST'!BA91","v":1072279.0421247387},{"$f":"+'RB FORECAST'!AW91","v":1072279.0421247387},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR89,FALSE)","v":1072279.0421247387},{"$f":"AP89-AE89","v":259004.52212473867},82,67,null,null,null,"Wyoming",null,{"$f":"+AE89","v":813274.52},{"$f":"AP89","v":1072279.0421247387},{"$f":"AZ89-AY89","v":259004.52212473867}]
[1019,null,null,"Utah",null,null,null,2162825.6600000006,2175511.9800000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3120240.1000000006,3137783.1000000006,3187430.9600000004,3188614.0400000005,3188740.4100000006,3191324.1700000004,3196093.1300000004,2817532.6700000004,null,{"$f":"(SUM(T90:AD90)+(0.5*AE90)+(0.5*S90))/12","v":3119148.4325000006},null,{"$f":"AE90","v":2817532.6700000004},{"$f":"AG90","v":3119148.4325000006},{"$f":"+'RB FORECAST'!AJ92","v":3006191.7202604152},{"$f":"+'RB FORECAST'!AG92","v":3714835.7144433311},{"$f":"+'RB FORECAST'!BA92","v":3714835.7144433302},{"$f":"+'RB FORECAST'!AW92","v":3714835.7144433311},null,3714835.7144433302,{"$f":"AP90-AE90","v":897303.0444433298},83,68,null,null,null,"Utah",null,{"$f":"+AE90","v":2817532.6700000004},{"$f":"AP90","v":3714835.7144433302},{"$f":"AZ90-AY90","v":897303.0444433298}]
[1020,null,null,"Total",null,null,null,2365314.4500000007,2378000.7700000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,{"$f":"SUM(T89:T90)","v":3271553.0000000005},3271553.0000000005,3271553.0000000005,3271553.0000000005,3322728.8900000006,3340271.8900000006,3389919.7500000005,3391102.8300000005,3391229.2000000007,3393812.9600000004,3398581.9200000004,3630807.1900000004,null,{"$f":"SUM(AG89:AG90)","v":3347086.6279166671},null,{"$f":"AE91","v":3630807.1900000004},{"$f":"AG91","v":3347086.6279166671},{"$f":"SUM(AK89:AK90)","v":3873922.2542679459},{"$f":"SUM(AL89:AL90)","v":4787114.7565680696},{"$f":"SUM(AM89:AM90)","v":4787114.7565680686},4787114.7565680696,null,4787114.7565680686,{"$f":"SUM(AQ89:AQ90)","v":1156307.5665680685},84,69,null,null,null,"Total",null,{"$f":"AI91","v":3630807.1900000004},{"$f":"AJ91","v":3347086.6279166671},{"$f":"AZ91-AY91","v":-283720.56208333327}]
[1021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,70]
[1022,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"388 is excluded from rate base.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,71,null,388,"Asset Retirement Costs"]
[1023,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T94:AD94)+(0.5*AE94)+(0.5*S94))/12","v":0},null,{"$f":"AE94","v":0},{"$f":"AG94","v":0},{"$f":"+'RB FORECAST'!AJ96","v":0},{"$f":"+'RB FORECAST'!AG96","v":0},{"$f":"+'RB FORECAST'!BA96","v":0},{"$f":"+'RB FORECAST'!AW96","v":0},null,0,{"$f":"AP94-AE94","v":0},87,72,null,null,null,"Wyoming",null,{"$f":"+AE94","v":0},{"$f":"AP94","v":0},{"$f":"AZ94-AY94","v":0}]
[1024,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T95:AD95)+(0.5*AE95)+(0.5*S95))/12","v":0},null,{"$f":"AE95","v":0},{"$f":"AG95","v":0},{"$f":"+'RB FORECAST'!AJ97","v":0},{"$f":"+'RB FORECAST'!AG97","v":0},{"$f":"+'RB FORECAST'!BA97","v":0},{"$f":"+'RB FORECAST'!AW97","v":0},null,0,{"$f":"AP95-AE95","v":0},88,73,null,null,null,"Utah",null,{"$f":"+AE95","v":0},{"$f":"AP95","v":0},{"$f":"AZ95-AY95","v":0}]
[1025,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T94:T95)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG94:AG95)","v":0},null,{"$f":"AE96","v":0},{"$f":"AG96","v":0},{"$f":"+'RB FORECAST'!AJ98","v":0},{"$f":"+'RB FORECAST'!AG98","v":0},{"$f":"+'RB FORECAST'!BA98","v":0},{"$f":"+'RB FORECAST'!AW98","v":0},null,0,{"$f":"AP96-AE96","v":0},89,74,null,null,null,"Total",null,{"$f":"AI96","v":0},{"$f":"AJ96","v":0},{"$f":"AZ96-AY96","v":0}]
[1026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,75]
[1027,null,"Total Distribution Plant",null,null,null,null,{"$f":"H91+H86+H81+H76+H71+H66+H61+H50+H45+H96+H40+H35","v":2738460775.4195724},2741479619.4595728,2783237649.4295726,2785547552.9295726,2820633981.8695722,2820865621.3495722,2826769255.6695724,2830769912.8195724,2830320406.7295718,2836782336.549572,2838273237.5195727,2838789250.549572,2843135831.2795725,2866901419.259573,2912084488.759572,2916518638.6895723,2919458769.4895725,2925830259.9295726,2927713060.2495728,2949213042.8695726,2998910591.9495726,3071724617.4695725,3076163890.6095724,3101364169.4195728,null,{"$f":"AG91+AG86+AG81+AG76+AG71+AG66+AG61+AG50+AG45+AG96+AG40+AG35","v":2948144276.7116556},null,{"$f":"AE98","v":3101364169.4195728},{"$f":"AG98","v":2948144276.7116556},{"$f":"AK91+AK86+AK81+AK76+AK71+AK66+AK61+AK50+AK45+AK96+AK40+AK35","v":3344487119.2443719},{"$f":"AL91+AL86+AL81+AL76+AL71+AL66+AL61+AL50+AL45+AL96+AL40+AL35","v":3798259820.0780907},{"$f":"AM91+AM86+AM81+AM76+AM71+AM66+AM61+AM50+AM45+AM96+AM40+AM35","v":3914077065.1681728},{"$f":"AN91+AN86+AN81+AN76+AN71+AN66+AN61+AN50+AN45+AN96+AN40+AN35","v":4075151377.7316923},null,3914077065.1681728,{"$f":"AQ91+AQ86+AQ81+AQ76+AQ71+AQ66+AQ61+AQ50+AQ45+AQ96","v":608826569.3386004},91,76,null,null,"Total Distribution Plant",null,null,{"$f":"AI98","v":3101364169.4195728},{"$f":"AJ98","v":2948144276.7116556},{"$f":"AZ98-AY98","v":-153219892.70791721}]
[1028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,77]
[1029,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,78]
[1030,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,79,null,"389","Land & Land Rights"]
[1031,null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(T102:AD102)+(0.5*AE102)+(0.5*S102))/12","v":11584.020000000004},null,{"$f":"AE102","v":11584.02},{"$f":"AG102","v":11584.020000000004},{"$f":"+'RB FORECAST'!AJ104","v":12068.931879722744},{"$f":"+'RB FORECAST'!AG104","v":12838.190588382171},{"$f":"+'RB FORECAST'!BA104","v":12838.190588382175},{"$f":"+'RB FORECAST'!AW104","v":12838.190588382171},null,12838.190588382175,{"$f":"AP102-AE102","v":1254.1705883821742},95,80,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE102","v":11584.02},{"$f":"AP102","v":12838.190588382175},{"$f":"AZ102-AY102","v":1254.1705883821742}]
[1032,null,null,"Utah",null,null,null,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.16,4809875.1900000004,6071281.5500000007,6070676.5500000007,6072779.4400000004,6073110.4900000002,6084867.9700000007,6095891.120000001,6097920.4600000009,7799843.3200000003,null,{"$f":"(SUM(T103:AD103)+(0.5*AE103)+(0.5*S103))/12","v":5412969.2075000005},null,{"$f":"AE103","v":7799843.3200000003},{"$f":"AG103","v":5412969.2075000005},{"$f":"+'RB FORECAST'!AJ105","v":8126347.9950475292},{"$f":"+'RB FORECAST'!AG105","v":8644311.3100356832},{"$f":"+'RB FORECAST'!BA105","v":8644311.3100356814},{"$f":"+'RB FORECAST'!AW105","v":8644311.3100356832},null,8644311.3100356814,{"$f":"AP103-AE103","v":844467.99003568105},96,81,null,null,null,"Distribution - Utah",null,{"$f":"+AE103","v":7799843.3200000003},{"$f":"AP103","v":8644311.3100356814},{"$f":"AZ103-AY103","v":844467.99003568105}]
[1033,null,null,"Total",null,null,null,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.1799999997,3919957.1799999997,3919957.1799999997,3919957.1799999997,3919957.1799999997,{"$f":"SUM(T102:T103)","v":3919957.1799999997},3919957.1799999997,3919957.18,4821459.21,6082865.5700000003,6082260.5700000003,6084363.46,6084694.5099999998,6096451.9900000002,6107475.1400000006,6109504.4800000004,7811427.3399999999,null,{"$f":"SUM(AG102:AG103)","v":5424553.2275},null,{"$f":"AE104","v":7811427.3399999999},{"$f":"AG104","v":5424553.2275},{"$f":"SUM(AK102:AK103)","v":8138416.9269272517},{"$f":"SUM(AL102:AL103)","v":8657149.5006240662},{"$f":"SUM(AM102:AM103)","v":8657149.5006240644},8657149.5006240662,null,8657149.5006240644,{"$f":"AP104-AE104","v":845722.16062406451},97,82,null,null,null,"Total",null,{"$f":"AI104","v":7811427.3399999999},{"$f":"AJ104","v":5424553.2275},{"$f":"AZ104-AY104","v":-2386874.1124999998}]
[1034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,83]
[1035,"390","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,84,null,"390","Structures & Improyements"]
[1036,null,null,"Wyoming",null,null,null,5791136.7699999996,5791136.7699999996,5791136.7699999996,5791136.7699999996,5880975.0099999998,5880975.0099999998,5880975.0099999998,5880975.0099999998,5880975.0099999998,5880975.0099999998,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,5909450.6200000001,6303175.4400000004,null,{"$f":"(SUM(T107:AD107)+(0.5*AE107)+(0.5*S107))/12","v":5925855.8208333328},null,{"$f":"AE107","v":6303175.4400000004},{"$f":"AG107","v":5925855.8208333328},{"$f":"+'RB FORECAST'!AJ109","v":6328393.8034816692},{"$f":"+'RB FORECAST'!AG109","v":6704404.7904820843},{"$f":"+'RB FORECAST'!BA109","v":6727722.6079755388},{"$f":"+'RB FORECAST'!AW109","v":7075396.063343985},null,6727722.6079755388,{"$f":"AP107-AE107","v":424547.16797553841},100,85,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE107","v":6303175.4400000004},{"$f":"AP107","v":6727722.6079755388},{"$f":"AZ107-AY107","v":424547.16797553841}]
[1037,null,null,"Utah",null,null,null,44200957.539999992,44378381.00999999,44378381.00999999,41670958.719999984,41670958.719999984,41670958.719999984,41670958.719999984,40803571.899999991,40803571.899999991,40803571.899999991,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.61999999,41119046.619999982,41119046.619999923,41287529.579999998,41289567.559999935,41289567.55999995,42729487.719999932,null,{"$f":"(SUM(T108:AD108)+(0.5*AE108)+(0.5*S108))/12","v":41228608.73583331},null,{"$f":"AE108","v":42729487.719999932},{"$f":"AG108","v":41228608.73583331},{"$f":"+'RB FORECAST'!AJ110","v":42900444.05192595},{"$f":"+'RB FORECAST'!AG110","v":45449438.127143882},{"$f":"+'RB FORECAST'!BA110","v":45607510.578994244},{"$f":"+'RB FORECAST'!AW110","v":47964403.352033727},null,45607510.578994244,{"$f":"AP108-AE108","v":2878022.8589943126},101,86,null,null,null,"Distribution - Utah",null,{"$f":"+AE108","v":42729487.719999932},{"$f":"AP108","v":45607510.578994244},{"$f":"AZ108-AY108","v":2878022.8589943126}]
[1038,null,null,"General",null,null,null,51044459.700000003,50867036.229999997,50867036.229999997,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.990000002,53849849.99000001,53849849.990000069,53849849.989999987,53849849.990000054,53849849.990000039,53849849.990000062,null,{"$f":"(SUM(T109:AD109)+(0.5*AE109)+(0.5*S109))/12","v":53849849.99000001},null,{"$f":"AE109","v":53849849.990000062},{"$f":"AG109","v":53849849.99000001},{"$f":"+'RB FORECAST'!AJ111","v":54065297.759685062},{"$f":"+'RB FORECAST'!AG111","v":57277668.323904052},{"$f":"+'RB FORECAST'!BA111","v":57476879.179776527},{"$f":"+'RB FORECAST'!AW111","v":60447154.01907178},null,57476879.179776527,{"$f":"AP109-AE109","v":3627029.1897764653},102,87]
[1039,null,null,"Total",null,null,null,101036554.00999999,101036554.00999999,101036554.00999999,101036554.00999999,101126392.24999999,101126392.24999999,101126392.24999999,100259005.42999999,100259005.42999999,100259005.42999999,100878347.22999999,100878347.22999999,{"$f":"SUM(T107:T109)","v":100878347.22999999},100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,101046830.18999998,101048868.16999999,101048868.16999999,102882513.14999999,null,{"$f":"SUM(AG107:AG109)","v":101004314.54666665},null,{"$f":"SUM(AI107:AI109)","v":102882513.14999999},{"$f":"SUM(AJ107:AJ109)","v":101004314.54666665},{"$f":"SUM(AK107:AK109)","v":103294135.61509268},{"$f":"SUM(AL107:AL109)","v":109431511.24153002},{"$f":"SUM(AM107:AM109)","v":109812112.36674631},115486953.43444949,null,109812112.36674631,{"$f":"AP110-AE110","v":6929599.2167463154},103,88,null,null,null,"Total",null,{"$f":"AI110","v":102882513.14999999},{"$f":"AJ110","v":101004314.54666665},{"$f":"AZ110-AY110","v":-1878198.6033333391}]
[1040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,89]
[1041,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,90,null,"391","Office Furniture & Equipment"]
[1042,null,null,"Wyoming",null,null,null,113184.75,113184.75,113184.75,113184.75,113184.75,107828.6,107828.6,107828.6,107828.6,107828.6,107828.6,105660.72,105660.72,105660.72,105660.72,105660.72,105660.72,69819.259999999995,69819.259999999995,69819.259999999995,69819.259999999995,69819.259999999995,69819.259999999995,131774.12,209578.64958333329,{"$f":"(SUM(T113:AD113)+(0.5*AE113)+(0.5*S113))/12","v":88828.04833333334},null,{"$f":"AE113","v":131774.12},{"$f":"AG113","v":88828.04833333334},{"$f":"+'RB FORECAST'!AJ115","v":131551.77960794102},{"$f":"+'RB FORECAST'!AG115","v":129829.83897126029},{"$f":"+'RB FORECAST'!BA115","v":129731.94211735949},{"$f":"+'RB FORECAST'!AW115","v":128973.76871767298},null,129731.94211735949,{"$f":"AP113-AE113","v":-2042.1778826405061},106,91,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE113","v":131774.12},{"$f":"AP113","v":129731.94211735949},{"$f":"AZ113-AY113","v":-2042.1778826405061}]
[1043,null,null,"Utah",null,null,null,8547813.3999999985,8547813.3999999985,8546904.1099999994,8547813.3999999985,8547813.3999999985,8071579.2799999733,8071856.8399999756,8058703.9399999697,7873422.4899999741,8122931.8099999744,8223430.9699999783,8133148.6599999806,8202772.7299999809,8202989.7299999809,7958333.4499999871,10127976.47999998,10586349.419999978,10252713.859999983,10252833.240000008,10253265.440000003,9863013.3900000062,11384248.92,12577416.579999989,13897427.259999996,13379359.43,{"$f":"(SUM(T114:AD114)+(0.5*AE114)+(0.5*S114))/12","v":10056433.433333322},null,{"$f":"AE114","v":13897427.259999996},{"$f":"AG114","v":10056433.433333322},{"$f":"+'RB FORECAST'!AJ116","v":13873978.350414412},{"$f":"+'RB FORECAST'!AG116","v":13692375.583920443},{"$f":"+'RB FORECAST'!BA116","v":13682050.989029817},{"$f":"+'RB FORECAST'!AW116","v":13602090.981157176},null,13682050.989029817,{"$f":"AP114-AE114","v":-215376.27097017877},107,92,null,null,null,"Distribution - Utah",null,{"$f":"+AE114","v":13897427.259999996},{"$f":"AP114","v":13682050.989029817},{"$f":"AZ114-AY114","v":-215376.27097017877}]
[1044,null,null,"General",null,null,null,38442839.219999984,38441911.479999982,38441911.479999982,38440084.919999979,38440360.729999982,38341693.530000009,38341693.530000009,38348805.650000013,37534010.580000006,37547327.530000009,37547320.620000005,37294615.950000003,37225231.359999999,37225231.359999999,36382456.719999999,36435228.840000004,36435228.840000004,35994434.539999999,35994434.539999977,35994434.539999984,32352568.369999982,33312363.489999987,33312363.489999995,31969020.839999989,48612278.257499993,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":35441316.207083337},null,{"$f":"AE115","v":31969020.839999989},{"$f":"AG115","v":35441316.207083337},{"$f":"+'RB FORECAST'!AJ117","v":31915080.015904125},{"$f":"+'RB FORECAST'!AG117","v":31497329.124459814},{"$f":"+'RB FORECAST'!BA117","v":31473578.887595966},{"$f":"+'RB FORECAST'!AW117","v":31289642.457476672},null,31473578.887595966,{"$f":"AP115-AE115","v":-495441.95240402222},108,93,null,null,null,"General",null,{"$f":"+AE115","v":31969020.839999989},{"$f":"AP115","v":31473578.887595966},{"$f":"AZ115-AY115","v":-495441.95240402222}]
[1045,null,null,"Total",null,null,null,47103837.369999982,47102909.62999998,47102000.339999981,47101083.069999978,47101358.87999998,46521101.409999982,46521378.969999984,46515338.189999983,45515261.669999979,45778087.939999983,45878580.189999983,45533425.329999983,{"$f":"SUM(T113:T115)","v":45533664.80999998},45533881.80999998,44446450.889999986,46668866.039999984,47127238.979999982,46316967.659999982,46317087.039999984,46317519.239999987,42285401.019999988,44766431.669999987,45959599.329999983,45998222.219999984,null,{"$f":"SUM(AG113:AG115)","v":45586577.688749991},null,{"$f":"AE116","v":45998222.219999984},{"$f":"AG116","v":45586577.688749991},{"$f":"SUM(AK113:AK115)","v":45920610.145926476},{"$f":"SUM(AL113:AL115)","v":45319534.547351517},{"$f":"SUM(AM113:AM115)","v":45285361.81874314},45020707.207351521,null,45285361.81874314,{"$f":"AP116-AE116","v":-712860.4012568444},109,94,null,null,null,"Total",null,{"$f":"AI116","v":45998222.219999984},{"$f":"AJ116","v":45586577.688749991}]
[1046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,95]
[1047,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,96,null,"392","Transportation Equipment"]
[1048,null,null,"Wyoming",null,null,null,2228149.64,2228149.64,2228149.64,2228149.64,2336825.77,2336825.77,2336825.77,2336825.77,2336825.77,2610546.88,2561461.7599999998,2561461.7599999998,2561461.7599999998,2561461.7599999998,2561461.7599999998,2560884.11,2562306.62,2562306.62,2562306.62,2562306.62,2563729.13,2563729.13,2563729.13,2563729.13,null,{"$f":"(SUM(T119:AD119)+(0.5*AE119)+(0.5*S119))/12","v":2562356.5587499999},null,{"$f":"AE119","v":2563729.13},{"$f":"AG119","v":2562356.5587499999},{"$f":"+'RB FORECAST'!AJ121","v":2454509.6948180343},{"$f":"+'RB FORECAST'!AG121","v":3384063.4251983212},{"$f":"+'RB FORECAST'!BA121","v":3337438.6026013042},{"$f":"+'RB FORECAST'!AW121","v":3734256.9683177094},null,3337438.6026013042,{"$f":"AP119-AE119","v":773709.4726013043},112,97,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE119","v":2563729.13},{"$f":"AP119","v":3337438.6026013042},{"$f":"AZ119-AY119","v":773709.4726013043}]
[1049,null,null,"Utah",null,null,null,43213941.930000007,43161691.210000008,43182674.820000008,43182674.820000008,43232851.580000006,42404788.820000008,42404788.820000008,42404788.820000008,42174614.690000005,48004644.860000007,47263079.660000011,47203477.040000007,47203477.040000007,47203477.040000007,47203477.040000007,46888667.770000003,46712113.110000007,46664974.190000005,46642611.220000006,46642611.220000006,46541779,46541779,46813928.110000007,49188998.610000007,null,{"$f":"(SUM(T120:AD120)+(0.5*AE120)+(0.5*S120))/12","v":46937927.713750005},null,{"$f":"AE120","v":49188998.610000007},{"$f":"AG120","v":46937927.713750005},{"$f":"+'RB FORECAST'!AJ122","v":47093459.505464941},{"$f":"+'RB FORECAST'!AG122","v":64928345.654921852},{"$f":"+'RB FORECAST'!BA122","v":64033778.320534162},{"$f":"+'RB FORECAST'!AW122","v":71647335.389118358},null,64033778.320534162,{"$f":"AP120-AE120","v":14844779.710534155},113,98,null,null,null,"Distribution - Utah",null,{"$f":"+AE120","v":49188998.610000007},{"$f":"AP120","v":64033778.320534162},{"$f":"AZ120-AY120","v":14844779.710534155}]
[1050,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":0},null,{"$f":"AE121","v":0},{"$f":"AG121","v":0},{"$f":"+'RB FORECAST'!AJ123","v":0},{"$f":"+'RB FORECAST'!AG123","v":0},{"$f":"+'RB FORECAST'!BA123","v":0},{"$f":"+'RB FORECAST'!AW123","v":0},null,0,{"$f":"AP121-AE121","v":0},114,99,null,null,null,"General",null,{"$f":"+AE121","v":0},{"$f":"AP121","v":0},{"$f":"AZ121-AY121","v":0}]
[1051,null,null,"Total",null,null,null,45442091.570000008,45389840.850000009,45410824.460000008,45410824.460000008,45569677.350000009,44741614.590000011,44741614.590000011,44741614.590000011,44511440.460000008,50615191.74000001,49824541.420000009,49764938.800000004,{"$f":"SUM(T119:T121)","v":49764938.800000004},49764938.800000004,49764938.800000004,49449551.880000003,49274419.730000004,49227280.810000002,49204917.840000004,49204917.840000004,49105508.130000003,49105508.130000003,49377657.24000001,51752727.74000001,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":49500284.272500001},null,{"$f":"AE122","v":51752727.74000001},{"$f":"AG122","v":49500284.272500001},{"$f":"SUM(AK119:AK121)","v":49547969.200282976},{"$f":"SUM(AL119:AL121)","v":68312409.080120176},{"$f":"SUM(AM119:AM121)","v":67371216.923135459},75381592.357436061,null,67371216.923135459,{"$f":"AP122-AE122","v":15618489.18313545},{"$f":"+AR121+1","v":115},{"$f":"+AS121+1","v":100},null,null,null,"Total",null,{"$f":"AI122","v":51752727.74000001},{"$f":"AJ122","v":49500284.272500001},{"$f":"AZ122-AY122","v":-2252443.4675000086}]
[1052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,101]
[1053,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,102,null,"393","Stores Equipment"]
[1054,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T125:AD125)+(0.5*AE125)+(0.5*S125))/12","v":12371.89},null,{"$f":"AE125","v":12371.89},{"$f":"AG125","v":12371.89},{"$f":"+'RB FORECAST'!AJ127","v":12371.89},{"$f":"+'RB FORECAST'!AG127","v":12371.89},{"$f":"+'RB FORECAST'!BA127","v":12371.89},{"$f":"+'RB FORECAST'!AW127","v":12371.89},null,12371.89,{"$f":"AP125-AE125","v":0},118,103,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE125","v":12371.89},{"$f":"AP125","v":12371.89},{"$f":"AZ125-AY125","v":0}]
[1055,null,null,"Utah",null,null,null,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,null,{"$f":"(SUM(T126:AD126)+(0.5*AE126)+(0.5*S126))/12","v":52487.309999999859},null,{"$f":"AE126","v":52487.310000000005},{"$f":"AG126","v":52487.309999999859},{"$f":"+'RB FORECAST'!AJ128","v":52487.310000000019},{"$f":"+'RB FORECAST'!AG128","v":52487.310000000005},{"$f":"+'RB FORECAST'!BA128","v":52487.310000000019},{"$f":"+'RB FORECAST'!AW128","v":52487.310000000005},null,52487.310000000019,{"$f":"AP126-AE126","v":0},119,104,null,null,null,"Distribution - Utah",null,{"$f":"+AE126","v":52487.310000000005},{"$f":"AP126","v":52487.310000000019},{"$f":"AZ126-AY126","v":0}]
[1056,null,null,"Total",null,null,null,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,{"$f":"SUM(T125:T126)","v":64859.199999999255},64859.199999999255,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,null,{"$f":"SUM(AG125:AG126)","v":64859.199999999859},null,{"$f":"AE127","v":64859.200000000004},{"$f":"AG127","v":64859.199999999859},{"$f":"SUM(AK125:AK126)","v":64859.200000000019},{"$f":"SUM(AL125:AL126)","v":64859.200000000004},{"$f":"SUM(AM125:AM126)","v":64859.200000000019},64859.200000000004,null,64859.200000000019,{"$f":"AP127-AE127","v":0},120,105,null,null,null,"Total",null,{"$f":"AI127","v":64859.200000000004},{"$f":"AJ127","v":64859.199999999859},{"$f":"AZ127-AY127","v":-1.4551915228366852E-10}]
[1057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,106]
[1058,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,107,null,"394","Tools, Shop & Garage Equipment"]
[1059,null,null,"Wyoming",null,null,null,2330906.81,2330906.81,2330906.81,2330906.81,2330906.81,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2041146.99,2513731.9,null,{"$f":"(SUM(T130:AD130)+(0.5*AE130)+(0.5*S130))/12","v":2106477.7237499994},null,{"$f":"AE130","v":2513731.9},{"$f":"AG130","v":2106477.7237499994},{"$f":"+'RB FORECAST'!AJ132","v":4096360.0157658127},{"$f":"+'RB FORECAST'!AG132","v":3347457.1640554368},{"$f":"+'RB FORECAST'!BA132","v":3936958.4111356847},{"$f":"+'RB FORECAST'!AW132","v":3658005.2188934279},null,3936958.4111356847,{"$f":"AP130-AE130","v":1423226.5111356848},123,108,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE130","v":2513731.9},{"$f":"AP130","v":3936958.4111356847},{"$f":"AZ130-AY130","v":1423226.5111356848}]
[1060,null,null,"Utah",null,null,null,28976154.559999999,28976154.559999999,28976154.559999999,28976154.559999999,28976154.559999999,28385505.729999997,28385505.729999997,28381911.549999997,28381911.549999997,28395910.869999997,28395910.869999997,28390112.019999996,28390112.019999996,28373762.019999996,26534874.57,26534874.57,26534874.57,26354118.170000002,26354118.170000002,26354118.170000002,26256058.98,26256058.98,26256058.98,27236031.220000003,null,{"$f":"(SUM(T131:AD131)+(0.5*AE131)+(0.5*S131))/12","v":26834341.734999999},null,{"$f":"AE131","v":27236031.220000003},{"$f":"AG131","v":26834341.734999999},{"$f":"+'RB FORECAST'!AJ133","v":44383646.990260728},{"$f":"+'RB FORECAST'!AG133","v":36269360.239978872},{"$f":"+'RB FORECAST'!BA133","v":42656546.705530979},{"$f":"+'RB FORECAST'!AW133","v":39634117.045140877},null,42656546.705530979,{"$f":"AP131-AE131","v":15420515.485530976},124,109,null,null,null,"Distribution - Utah",null,{"$f":"+AE131","v":27236031.220000003},{"$f":"AP131","v":42656546.705530979},{"$f":"AZ131-AY131","v":15420515.485530976}]
[1061,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T132:AD132)+(0.5*AE132)+(0.5*S132))/12","v":0},null,{"$f":"AE132","v":0},{"$f":"AG132","v":0},{"$f":"+'RB FORECAST'!AJ134","v":0},{"$f":"+'RB FORECAST'!AG134","v":0},{"$f":"+'RB FORECAST'!BA134","v":0},{"$f":"+'RB FORECAST'!AW134","v":0},null,0,{"$f":"AP132-AE132","v":0},125,110,null,null,null,"General",null,{"$f":"+AE132","v":0},{"$f":"AP132","v":0},{"$f":"AZ132-AY132","v":0}]
[1062,null,null,"Total",null,null,null,31307061.369999997,31307061.369999997,31307061.369999997,31307061.369999997,31307061.369999997,30645723.259999998,30645723.259999998,30642129.079999998,30642129.079999998,30656128.399999999,30656128.399999999,30650329.549999997,{"$f":"SUM(T130:T132)","v":30650329.549999997},30633979.549999997,28576021.559999999,28576021.559999999,28576021.559999999,28395265.16,28395265.16,28395265.16,28297205.969999999,28297205.969999999,28297205.969999999,29749763.120000001,null,{"$f":"SUM(AG130:AG132)","v":28940819.458749998},null,{"$f":"AE133","v":29749763.120000001},{"$f":"AG133","v":28940819.458749998},{"$f":"SUM(AK130:AK132)","v":48480007.006026544},{"$f":"SUM(AL130:AL132)","v":39616817.404034309},{"$f":"SUM(AM130:AM132)","v":46593505.11666666},43292122.264034308,null,46593505.11666666,{"$f":"AP133-AE133","v":16843741.996666659},126,111,null,null,null,"Total",null,{"$f":"AI133","v":29749763.120000001},{"$f":"AJ133","v":28940819.458749998},{"$f":"AZ133-AY133","v":-808943.66125000268}]
[1063,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,112]
[1064,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,113,null,"395","Laboratory Equipment"]
[1065,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T136:AD136)+(0.5*AE136)+(0.5*S136))/12","v":0},null,{"$f":"AE136","v":0},{"$f":"AG136","v":0},{"$f":"+'RB FORECAST'!AJ138","v":0},{"$f":"+'RB FORECAST'!AG138","v":0},{"$f":"+'RB FORECAST'!BA138","v":0},{"$f":"+'RB FORECAST'!AW138","v":0},null,0,{"$f":"AP136-AE136","v":0},129,114,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE136","v":0},{"$f":"AP136","v":0},{"$f":"AZ136-AY136","v":0}]
[1066,null,null,"Utah",null,null,null,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.910000000149,0,0,0,0,0,0,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,null,{"$f":"(SUM(T137:AD137)+(0.5*AE137)+(0.5*S137))/12","v":2.8800665556142726E-12},null,{"$f":"AE137","v":3.637978807091713E-12},{"$f":"AG137","v":2.8800665556142726E-12},{"$f":"+'RB FORECAST'!AJ139","v":3.637978807091713E-12},{"$f":"+'RB FORECAST'!AG139","v":3.637978807091713E-12},{"$f":"+'RB FORECAST'!BA139","v":3.637978807091713E-12},{"$f":"+'RB FORECAST'!AW139","v":3.637978807091713E-12},null,3.637978807091713E-12,{"$f":"AP137-AE137","v":0},130,115,null,null,null,"Distribution - Utah",null,{"$f":"+AE137","v":3.637978807091713E-12},{"$f":"AP137","v":3.637978807091713E-12},{"$f":"AZ137-AY137","v":0}]
[1067,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":0},null,{"$f":"AE138","v":0},{"$f":"AG138","v":0},{"$f":"+'RB FORECAST'!AJ140","v":0},{"$f":"+'RB FORECAST'!AG140","v":0},{"$f":"+'RB FORECAST'!BA140","v":0},{"$f":"+'RB FORECAST'!AW140","v":0},null,0,{"$f":"AP138-AE138","v":0},131,116,null,null,null,"General",null,0,{"$f":"AP138","v":0},{"$f":"AZ138-AY138","v":0}]
[1068,null,null,"Total",null,null,null,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.910000000149,0,0,0,0,{"$f":"SUM(T136:T138)","v":0},0,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,null,{"$f":"SUM(AG136:AG138)","v":2.8800665556142726E-12},null,{"$f":"AE139","v":3.637978807091713E-12},{"$f":"AG139","v":2.8800665556142726E-12},{"$f":"SUM(AK136:AK138)","v":3.637978807091713E-12},{"$f":"SUM(AL136:AL138)","v":3.637978807091713E-12},{"$f":"SUM(AM136:AM138)","v":3.637978807091713E-12},3.637978807091713E-12,null,3.637978807091713E-12,{"$f":"AP139-AE139","v":0},132,117,null,null,null,"Total",null,{"$f":"AI139","v":3.637978807091713E-12},{"$f":"AJ139","v":2.8800665556142726E-12},{"$f":"AZ139-AY139","v":-7.5791225147744033E-13}]
[1069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,118]
[1070,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,119,null,"396","Power Operated Equipment"]
[1071,null,null,"Wyoming",null,null,null,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1335842.48,1335842.48,1288724.19,1291000.1099999999,null,{"$f":"(SUM(T142:AD142)+(0.5*AE142)+(0.5*S142))/12","v":1335919.9045833333},null,{"$f":"AE142","v":1291000.1099999999},{"$f":"AG142","v":1335919.9045833333},{"$f":"+'RB FORECAST'!AJ144","v":1290921.1594905537},{"$f":"+'RB FORECAST'!AG144","v":1285643.4986224794},{"$f":"+'RB FORECAST'!BA144","v":1285552.5253585242},{"$f":"+'RB FORECAST'!AW144","v":1279471.170867143},null,1285552.5253585242,{"$f":"AP142-AE142","v":-5447.5846414756961},135,120,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE142","v":1291000.1099999999},{"$f":"AP142","v":1285552.5253585242},{"$f":"AZ142-AY142","v":-5447.5846414756961}]
[1072,null,null,"Utah",null,null,null,14953312.48,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,15065672.920000002,15065672.920000002,15065672.920000002,15065672.920000002,15065672.920000002,15065672.920000002,15004741.350000001,15004741.350000001,15004741.350000001,15004741.350000001,15125236.300000001,15125236.300000001,15125304.870000001,15114770.910000002,15390703.180000002,null,{"$f":"(SUM(T143:AD143)+(0.5*AE143)+(0.5*S143))/12","v":15077893.3825},null,15390703.180000002,15077893.3825,{"$f":"+'RB FORECAST'!AJ145","v":15389761.968727142},{"$f":"+'RB FORECAST'!AG145","v":15326844.149219573},{"$f":"+'RB FORECAST'!BA145","v":15325759.608256325},{"$f":"+'RB FORECAST'!AW145","v":15253260.526974911},null,15325759.608256325,{"$f":"AP143-AE143","v":-64943.571743676439},136,121,null,null,null,"Distribution - Utah",null,{"$f":"+AE143","v":15390703.180000002},{"$f":"AP143","v":15325759.608256325},{"$f":"AZ143-AY143","v":-64943.571743676439}]
[1073,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T144:AD144)+(0.5*AE144)+(0.5*S144))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ146","v":0},{"$f":"+'RB FORECAST'!AG146","v":0},{"$f":"+'RB FORECAST'!BA146","v":0},{"$f":"+'RB FORECAST'!AW146","v":0},null,0,{"$f":"AP144-AE144","v":0},137,122,null,null,null,"General",null,{"$f":"+AE144","v":0},{"$f":"AP144","v":0},{"$f":"AZ144-AY144","v":0}]
[1074,null,null,"Total",null,null,null,16297445.380000001,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16409805.820000002,16409805.820000002,16409805.820000002,{"$f":"SUM(T142:T144)","v":16409805.820000002},16409805.820000002,16409805.820000002,16348874.250000002,16348874.250000002,16348874.250000002,16348874.250000002,16469369.200000001,16461078.780000001,16461147.350000001,16403495.100000001,16681703.290000001,null,{"$f":"SUM(AG142:AG144)","v":16413813.287083333},null,16681703.290000001,16413813.287083333,{"$f":"SUM(AK142:AK144)","v":16680683.128217695},{"$f":"SUM(AL142:AL144)","v":16612487.647842051},{"$f":"SUM(AM142:AM144)","v":16611312.133614849},16532731.697842054,null,16611312.133614849,{"$f":"AP145-AE145","v":-70391.156385151669},138,123,null,null,null,"Total",null,{"$f":"AI145","v":16681703.290000001},{"$f":"AJ145","v":16413813.287083333},{"$f":"AZ145-AY145","v":-267890.00291666761}]
[1075,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,139,124]
[1076,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,140,125,null,"397","Communication Equipment"]
[{"$f":"+A147+1","v":1077},null,null,"Wyoming",null,null,null,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,null,{"$f":"(SUM(T148:AD148)+(0.5*AE148)+(0.5*S148))/12","v":3108904.31},null,3108904.31,3108904.31,{"$f":"+'RB FORECAST'!AJ150","v":3120997.0940279136},{"$f":"+'RB FORECAST'!AG150","v":3399131.1266699266},{"$f":"+'RB FORECAST'!BA150","v":3416339.9552363777},{"$f":"+'RB FORECAST'!AW150","v":3812143.0122647351},null,3416339.9552363777,{"$f":"AP148-AE148","v":307435.6452363776},141,126,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE148","v":3108904.31},{"$f":"AP148","v":3416339.9552363777},{"$f":"AZ148-AY148","v":307435.6452363776}]
[1078,null,null,"Utah",null,null,null,11950515.970000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,11984943.480000002,13435153.300000003,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":12045368.88916667},null,13435153.300000003,12045368.88916667,{"$f":"+'RB FORECAST'!AJ151","v":13487412.35690189},{"$f":"+'RB FORECAST'!AG151","v":14689370.665645285},{"$f":"+'RB FORECAST'!BA151","v":14763738.747403219},{"$f":"+'RB FORECAST'!AW151","v":16474204.627835749},null,14763738.747403219,{"$f":"AP149-AE149","v":1328585.4474032167},142,127,null,null,null,"Distribution - Utah",null,{"$f":"+AE149","v":13435153.300000003},{"$f":"AP149","v":14763738.747403219},{"$f":"AZ149-AY149","v":1328585.4474032167}]
[1079,null,null,"Total",null,null,null,15059420.280000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15093847.790000003,15093847.790000003,15093847.790000003,{"$f":"SUM(T148:T149)","v":15093847.790000003},15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,16544057.610000003,null,{"$f":"SUM(AG148:AG149)","v":15154273.19916667},null,16544057.610000003,15154273.19916667,{"$f":"SUM(AK148:AK149)","v":16608409.450929804},{"$f":"SUM(AL148:AL149)","v":18088501.792315211},{"$f":"SUM(AM148:AM149)","v":18180078.702639598},20286347.640100483,null,18180078.702639598,{"$f":"AP150-AE150","v":1636021.0926395953},143,128,null,null,null,"Total",null,{"$f":"AI150","v":16544057.610000003},{"$f":"AJ150","v":15154273.19916667},{"$f":"AZ150-AY150","v":-1389784.4108333327}]
[1080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,129]
[1081,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,130,null,"398","Miscellaneous Equipment"]
[1082,null,null,"Wyoming",null,null,null,10493.4,10493.4,10493.4,10493.4,10988.04,10988.04,10988.04,10988.04,10988.04,10988.04,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,18705.5,null,{"$f":"(SUM(T153:AD153)+(0.5*AE153)+(0.5*S153))/12","v":18705.5},null,{"$f":"AE153","v":18705.5},{"$f":"AG153","v":18705.5},{"$f":"+'RB FORECAST'!AJ155","v":19037.799724791879},{"$f":"+'RB FORECAST'!AG155","v":27342.581209921998},{"$f":"+'RB FORECAST'!BA155","v":27341.081202519079},{"$f":"+'RB FORECAST'!AW155","v":27303.593257817447},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR153,FALSE)","v":27341.081202519079},{"$f":"AP153-AE153","v":8635.5812025190789},146,131,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE153","v":18705.5},{"$f":"AP153","v":27341.081202519079},{"$f":"AZ153-AY153","v":8635.5812025190789}]
[1083,null,null,"Utah",null,null,null,1069724.6599999999,1080678.3399999999,1087222.7,1093039.67,1093039.6699999997,1093039.6699999997,1093039.6699999997,1093039.669999999,1091296.7599999988,1213212.0799999989,1216215.389999999,5192475.2499999991,5189841.0099999988,5189841.0099999988,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5189841.01,5191796.8899999997,5897671.7899999991,null,{"$f":"(SUM(T154:AD154)+(0.5*AE154)+(0.5*S154))/12","v":5219606.7091666656},null,{"$f":"AE154","v":5897671.7899999991},{"$f":"AG154","v":5219606.7091666656},{"$f":"+'RB FORECAST'!AJ156","v":6002442.8312835721},{"$f":"+'RB FORECAST'!AG156","v":8620863.9099484663},{"$f":"+'RB FORECAST'!BA156","v":8620390.9714359958},{"$f":"+'RB FORECAST'!AW156","v":8608571.3679005727},null,8620390.9714359958,{"$f":"AP154-AE154","v":2722719.1814359967},147,132,null,null,null,"Distribution - Utah",null,{"$f":"+AE154","v":5897671.7899999991},{"$f":"AP154","v":8620390.9714359958},{"$f":"AZ154-AY154","v":2722719.1814359967}]
[1084,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T155:AD155)+(0.5*AE155)+(0.5*S155))/12","v":0},null,{"$f":"AE155","v":0},{"$f":"AG155","v":0},{"$f":"+'RB FORECAST'!AJ157","v":0},{"$f":"+'RB FORECAST'!AG157","v":0},{"$f":"+'RB FORECAST'!BA157","v":0},{"$f":"+'RB FORECAST'!AW157","v":0},null,0,{"$f":"AP155-AE155","v":0},148,133,null,null,null,"General",null,{"$f":"+AE155","v":0},{"$f":"AP155","v":0},{"$f":"AZ155-AY155","v":0}]
[1085,null,null,"Total",null,null,null,1080218.0599999998,1091171.7399999998,1097716.0999999999,1103533.0699999998,1104027.7099999997,1104027.7099999997,1104027.7099999997,1104027.709999999,1102284.7999999989,1224200.1199999989,1234920.889999999,5211180.7499999991,{"$f":"SUM(T153:T155)","v":5208546.5099999988},5208546.5099999988,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5210502.3899999997,5916377.2899999991,null,{"$f":"SUM(AG153:AG155)","v":5238312.2091666656},null,{"$f":"AE156","v":5916377.2899999991},{"$f":"AG156","v":5238312.2091666656},{"$f":"SUM(AK153:AK155)","v":6021480.6310083643},{"$f":"SUM(AL153:AL155)","v":8648206.4911583886},{"$f":"SUM(AM153:AM155)","v":8647732.052638514},8635874.9611583911,null,8647732.052638514,{"$f":"AP156-AE156","v":2731354.7626385149},149,134,null,null,null,"Total",null,{"$f":"AI156","v":5916377.2899999991},{"$f":"AJ156","v":5238312.2091666656},{"$f":"AZ156-AY156","v":-678065.08083333354}]
[1086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,135]
[1087,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"399 is excluded from rate base.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,136,null,"393","Stores Equipment"]
[1088,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T159:AD159)+(0.5*AE159)+(0.5*S159))/12","v":0},null,{"$f":"AE159","v":0},{"$f":"AG159","v":0},{"$f":"+'RB FORECAST'!AJ161","v":0},{"$f":"+'RB FORECAST'!AG161","v":0},{"$f":"+'RB FORECAST'!BA161","v":0},{"$f":"+'RB FORECAST'!AW161","v":0},null,0,{"$f":"AP159-AE159","v":0},152,137,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE159","v":0},{"$f":"AP159","v":0},{"$f":"AZ159-AY159","v":0}]
[1089,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T160:AD160)+(0.5*AE160)+(0.5*S160))/12","v":0},null,{"$f":"AE160","v":0},{"$f":"AG160","v":0},{"$f":"+'RB FORECAST'!AJ162","v":0},{"$f":"+'RB FORECAST'!AG162","v":0},{"$f":"+'RB FORECAST'!BA162","v":0},{"$f":"+'RB FORECAST'!AW162","v":0},null,0,{"$f":"AP160-AE160","v":0},153,138,null,null,null,"Distribution - Utah",null,{"$f":"+AE160","v":0},{"$f":"AP160","v":0},{"$f":"AZ160-AY160","v":0}]
[1090,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T159:T160)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG159:AG160)","v":0},null,{"$f":"AE161","v":0},{"$f":"AG161","v":0},{"$f":"SUM(AK159:AK160)","v":0},{"$f":"SUM(AL159:AL160)","v":0},{"$f":"SUM(AM159:AM160)","v":0},0,null,0,{"$f":"AP161-AE161","v":0},154,139,null,null,null,"Total",null,{"$f":"AI161","v":0},{"$f":"AJ161","v":0},{"$f":"AZ161-AY161","v":0}]
[1091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,140]
[1092,null,"Total General Plant",null,null,null,null,{"$f":"H156+H150+H145+H139+H133+H127+H122+H116+H110+H104+H161","v":261318492.32999998},261277701.25,261304319.92999998,261309219.63,261558681.20999998,259489022.87,259489300.43000001,258612278.65000004,257373237.18000001,264021083.62,263960988.11999997,267526691.64999998,{"$f":"T156+T150+T145+T139+T133+T127+T122+T116+T110+T104+T161","v":267524296.88999999},267508163.88999999,264362774.97999999,267110373.66999999,268655020.81999999,267616249.17999998,267596108.47999999,267717366.67999998,263659729.57999998,266153889.93000001,267565539.66999996,277401650.95999998,null,{"$f":"AG156+AG150+AG145+AG139+AG133+AG127+AG122+AG116+AG110+AG104+AG161","v":267327807.08958331},null,{"$f":"AI156+AI150+AI145+AI139+AI133+AI127+AI122+AI116+AI110+AI104+AI161","v":277401650.95999998},{"$f":"AJ156+AJ150+AJ145+AJ139+AJ133+AJ127+AJ122+AJ116+AJ110+AJ104+AJ161","v":267327807.08958331},{"$f":"AK156+AK150+AK145+AK139+AK133+AK127+AK122+AK116+AK110+AK104+AK161","v":294756571.30441183},{"$f":"AL156+AL150+AL145+AL139+AL133+AL127+AL122+AL116+AL110+AL104+AL161","v":314751476.90497571},{"$f":"AM156+AM150+AM145+AM139+AM133+AM127+AM122+AM116+AM110+AM104+AM161","v":321223327.81480861},333358338.26299638,null,321223327.81480861,{"$f":"AP163-AE163","v":43821676.854808629},156,141,null,null,"Total General Plant",null,null,{"$f":"AI163","v":277401650.95999998},{"$f":"AJ163","v":267327807.08958331},{"$f":"AZ163-AY163","v":-10073843.870416671}]
[1093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,142]
[1094,101,"Gas Plant in Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,143]
[1095,null,null,"Production",null,null,null,{"$f":"H29","v":79968136},79968136,80634245.239999995,81295975.429999992,81295975.429999992,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,79968136,{"$f":"T29","v":79968136},79968136,79968136,80332087.019999996,80332087.019999996,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"(SUM(T166:AD166)+(0.5*AE166)+(0.5*S166))/12","v":80028794.50333333},null,{"$f":"AI29","v":79968136},80028794.50333333,79968136,79968136,79968136,79968136,null,79968136,{"$f":"AP166-AE166","v":0},159,144,null,"101",null,"Production",null,{"$f":"+AE166","v":79968136},{"$f":"AP166","v":79968136},{"$f":"AZ166-AY166","v":0}]
[1096,null,null,"Distribution - Wyoming",null,null,null,{"$f":"H15+H43+H48+H56+H64+H69+H74+H79+H84+H89+H94+H38+H33","v":94501516.349999994},{"$f":"I15+I43+I48+I56+I64+I69+I74+I79+I84+I89+I94+I38+I33","v":95293466.870000005},95289308.129999995,95282969.090000004,95386281.549999997,95649980.890000001,95663316.480000004,95760698.929999992,95793103.959999993,95875104.5,95900500.349999994,96222140.090000004,97025156.840000004,97280596.450000003,97295235.799999997,97317063.890000001,97572775.549999997,97572350.079999998,97793138.329999998,102135497.39,102142599.51000001,102699332.48,102953084.46000001,106317046.59999999,null,{"$f":"(SUM(T167:AD167)+(0.5*AE167)+(0.5*S167))/12","v":99421368.677083328},null,{"$f":"AI15+AI43+AI48+AI56+AI64+AI69+AI74+AI79+AI84+AI89+AI94+AI38+AI33","v":106317046.59999999},{"$f":"AJ15+AJ43+AJ48+AJ56+AJ64+AJ69+AJ74+AJ79+AJ84+AJ89+AJ94+AJ38+AJ33","v":99421368.677083328},{"$f":"AK15+AK43+AK48+AK56+AK64+AK69+AK74+AK79+AK84+AK89+AK94+AK38+AK33","v":112715051.11255483},{"$f":"AL15+AL43+AL48+AL56+AL64+AL69+AL74+AL79+AL84+AL89+AL94+AL38+AL33","v":122869798.26695958},{"$f":"AM15+AM43+AM48+AM56+AM64+AM69+AM74+AM79+AM84+AM89+AM94+AM38+AM33","v":126487385.27137883},{"$f":"AN15+AN43+AN48+AN56+AN64+AN69+AN74+AN79+AN84+AN89+AN94+AN33+AN38","v":131847753.30568719},null,126487385.27137883,{"$f":"AP167-AE167","v":20170338.671378836},160,145,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE167","v":106317046.59999999},{"$f":"AP167","v":126487385.27137883},{"$f":"AZ167-AY167","v":20170338.671378836}]
[1097,null,null,"Distribution - Utah",null,null,null,{"$f":"H16+H44+H49+H60+H65+H70+H75+H80+H85+H90+H95+H39+H34","v":2644028885.0295725},{"$f":"I16+I44+I49+I60+I65+I70+I75+I80+I85+I90+I95+I39+I34","v":2646255778.5495725},2688017967.2595725,2690334209.7995725,2725317326.2795725,2725285266.4195724,2731175565.1495724,2735078839.8495727,2734596928.7295723,2740976858.009572,2742442363.1295724,2742636736.4195719,2746180300.3995724,2769690448.7695723,2814858878.9195719,2819271200.759572,2821955619.8995724,2828327535.8095722,2829989547.8795724,2848284992.6395726,2897985173.5395722,2970935967.5095725,2975128673.8595724,2997168497.9695721,null,{"$f":"(SUM(T168:AD168)+(0.5*AE168)+(0.5*S168))/12","v":2849375913.0983224},null,{"$f":"AI16+AI44+AI49+AI60+AI65+AI70+AI75+AI80+AI85+AI90+AI95+AI39+AI34","v":2997168497.9695721},{"$f":"AJ16+AJ44+AJ49+AJ60+AJ65+AJ70+AJ75+AJ80+AJ85+AJ90+AJ95+AJ39+AJ34","v":2849375913.0983224},{"$f":"AK16+AK44+AK49+AK60+AK65+AK70+AK75+AK80+AK85+AK90+AK95+AK34+AK39","v":3230881329.6964002},{"$f":"AL16+AL44+AL49+AL60+AL65+AL70+AL75+AL80+AL85+AL90+AL95+AL34+AL39","v":3677511396.9611306},{"$f":"AM16+AM44+AM49+AM60+AM65+AM70+AM75+AM80+AM85+AM90+AM95+AM34+AM39","v":3789711055.0467939},{"$f":"AN16+AN44+AN49+AN60+AN65+AN70+AN75+AN80+AN85+AN90+AN95+AN34+AN39","v":3945424999.5760045},null,3789711055.0467939,{"$f":"AP168-AE168","v":792542557.07722187},161,146,null,null,null,"Distribution - Utah",null,{"$f":"+AE168","v":2997168497.9695721},{"$f":"AP168","v":3789711055.0467939},{"$f":"AZ168-AY168","v":792542557.07722187}]
[1098,null,null,"General",null,null,null,{"$f":"H163","v":261318492.32999998},261277701.25,261304319.92999998,261309219.63,261558681.20999998,259489022.87,259489300.43000001,258612278.65000004,257373237.18000001,264021083.62,263960988.11999997,267526691.64999998,{"$f":"T163","v":267524296.88999999},267508163.88999999,264362774.97999999,267110373.66999999,268655020.81999999,267616249.17999998,267596108.47999999,267717366.67999998,263659729.57999998,266153889.93000001,267565539.66999996,277401650.95999998,null,{"$f":"(SUM(T169:AD169)+(0.5*AE169)+(0.5*S169))/12","v":267327807.08958331},null,{"$f":"AI163","v":277401650.95999998},{"$f":"AJ163","v":267327807.08958331},{"$f":"AK163","v":294756571.30441183},{"$f":"AL163","v":314751476.90497571},{"$f":"AM163","v":321223327.81480861},333358338.26299638,null,321223327.81480861,{"$f":"AP169-AE169","v":43821676.854808629},162,147,null,null,null,"General",null,{"$f":"+AE169","v":277401650.95999998},{"$f":"AP169","v":321223327.81480861},{"$f":"AZ169-AY169","v":43821676.854808629}]
[1099,null,null,"Gas Plant in Seryice",null,null,null,{"$f":"SUM(H166:H169)","v":3079817029.7095723},3082795082.6695724,3125245840.5595722,3128222373.9495726,3163558264.4695725,3165687188.6295724,3171591100.509572,3174714735.8795729,3173026188.319572,3186135964.5795717,3187566770.0495725,3186353704.1595721,{"$f":"SUM(T166:T169)","v":3190697890.1295724},3214447345.1095719,3256485025.6995721,3264030725.339572,3268515503.2895727,3273484271.069572,3275346930.6895723,3298105992.7095723,3343755638.6295719,3419757325.9195724,3425615433.9895725,3460855331.529572,null,{"$f":"(SUM(T170:AD170)+(0.5*AE170)+(0.5*S170))/12","v":3296153883.3683224},null,{"$f":"SUM(AI166:AI169)","v":3460855331.529572},{"$f":"SUM(AJ166:AJ169)","v":3296153883.3683224},{"$f":"SUM(AK166:AK169)","v":3718321088.1133671},{"$f":"SUM(AL166:AL169)","v":4195100808.1330662},{"$f":"SUM(AM166:AM169)","v":4317389904.1329813},4490599227.1446886,null,4317389904.1329813,{"$f":"AP170-AE170","v":856534572.60340929},163,148,null,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AY166:AY169)","v":3460855331.529572},{"$f":"AP170","v":4317389904.1329813},{"$f":"AZ170-AY170","v":856534572.60340929}]
[1100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,149]
[1101,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,150,null,105,"Gas Plant Held For Future Use"]
[1102,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T173:AD173)+(0.5*AE173)+(0.5*S173))/12","v":0},null,{"$f":"AE173","v":0},{"$f":"AG173","v":0},{"$f":"+'RB FORECAST'!AJ175","v":4826.9620833333347},{"$f":"+'RB FORECAST'!AG175","v":5036.83},{"$f":"+'RB FORECAST'!BA175","v":5036.8300000000008},{"$f":"+'RB FORECAST'!AW175","v":5036.83},null,5036.8300000000008,{"$f":"AP173-AE173","v":5036.8300000000008},166,151,null,null,null,"Distribution - Utah",null,{"$f":"+AE173","v":0},{"$f":"AP173","v":5036.8300000000008},{"$f":"AZ173-AY173","v":5036.8300000000008}]
[1103,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T173)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T174:AD174)+(0.5*AE174)+(0.5*S174))/12","v":0},null,{"$f":"AE174","v":0},{"$f":"AG174","v":0},{"$f":"SUM(AK173)","v":4826.9620833333347},{"$f":"SUM(AL173)","v":5036.83},{"$f":"SUM(AM173)","v":5036.8300000000008},5036.83,null,5036.8300000000008,{"$f":"AP174-AE174","v":5036.8300000000008},167,152,null,null,null,"Total",null,{"$f":"SUM(AY173)","v":0},{"$f":"AP174","v":5036.8300000000008},{"$f":"AZ174-AY174","v":5036.8300000000008}]
[1104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,153]
[1105,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,154,null,106,"Complete Construction Not Yet Classified"]
[1106,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T177:AD177)+(0.5*AE177)+(0.5*S177))/12","v":0},null,{"$f":"AE177","v":0},{"$f":"AG177","v":0},{"$f":"+'RB FORECAST'!AJ179","v":0},{"$f":"+'RB FORECAST'!AG179","v":0},{"$f":"+'RB FORECAST'!BA179","v":0},{"$f":"+'RB FORECAST'!AW179","v":0},null,0,{"$f":"AP177-AE177","v":0},{"$f":"+AR176+1","v":170},{"$f":"+AS176+1","v":155},null,null,null,"Production",null,{"$f":"+AE177","v":0},{"$f":"AP177","v":0},{"$f":"AZ177-AY177","v":0}]
[1107,null,null,"Distribution - Wyoming",null,null,null,1290209.42,618470.97999999952,734533.98,818265.42,834153.47,925651.87,961540.94,1051852.8400000001,1174881.8,1460596.87,1600360.48,1676316.88,2097454.38,2037566.14,1646474.16,1893187.74,2435754.14,2703850.74,3026964.24,2293491.5499999998,3265179.64,3066168.37,3138173.41,3134024.2,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":2500786.2541666669},null,{"$f":"AE178","v":3134024.2},{"$f":"AG178","v":2500786.2541666669},{"$f":"+'RB FORECAST'!AJ180","v":130584.34166666667},{"$f":"+'RB FORECAST'!AG180","v":0},{"$f":"+'RB FORECAST'!BA180","v":0},{"$f":"+'RB FORECAST'!AW180","v":0},null,0,{"$f":"AP178-AE178","v":-3134024.2},171,156,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE178","v":3134024.2},{"$f":"AP178","v":0},{"$f":"AZ178-AY178","v":-3134024.2}]
[1108,null,null,"Distribution - Utah",null,null,null,158629169.41000006,165646691.51000005,139869758.14000005,143743161.98000002,122385658.77000003,126555395.49000001,126191851.61000003,139428002.88000003,146500575.92000002,147157198.91000003,232679142.64000002,262721970.89000002,273525862.94,258522404.92000005,222287274.77000001,228665660.27000001,245122375.29000005,250450349.57000002,256017427.02000001,135405259.19000003,149135181.53000006,156728086.37000003,179612601.59000003,206640270.82000002,null,{"$f":"(SUM(T179:AD179)+(0.5*AE179)+(0.5*S179))/12","v":215846133.69291666},null,{"$f":"AE179","v":206640270.82000002},{"$f":"AG179","v":215846133.69291666},{"$f":"+'RB FORECAST'!AJ181","v":8610011.2841666676},{"$f":"+'RB FORECAST'!AG181","v":0},{"$f":"+'RB FORECAST'!BA181","v":0},{"$f":"+'RB FORECAST'!AW181","v":0},null,0,{"$f":"AP179-AE179","v":-206640270.82000002},172,157,null,null,null,"Distribution - Utah",null,{"$f":"+AE179","v":206640270.82000002},{"$f":"AP179","v":0},{"$f":"AZ179-AY179","v":-206640270.82000002}]
[1109,null,null,"General",null,null,null,1462319.19,1610214.82,2636151.2599999998,3219728.46,3393752.8,3853544.26,4071226.11,3534439.74,3628285.87,4464941.7,4625627.62,4818639.83,5161771.04,5251727.67,5446879.8300000001,6846141.9900000002,6010370.0300000003,6020397.96,6059551.2999999998,5955841.3099999996,5902224.3899999997,6720289.3199999994,7200678.5,18782504.52,null,{"$f":"(SUM(T180:AD180)+(0.5*AE180)+(0.5*S180))/12","v":6531370.4595833346},null,{"$f":"AE180","v":18782504.52},{"$f":"AG180","v":6531370.4595833346},{"$f":"+'RB FORECAST'!AJ182","v":782604.35499999998},{"$f":"+'RB FORECAST'!AG182","v":0},{"$f":"+'RB FORECAST'!BA182","v":0},{"$f":"+'RB FORECAST'!AW182","v":0},null,0,{"$f":"AP180-AE180","v":-18782504.52},173,158,null,null,null,"General",null,{"$f":"+AE180","v":18782504.52},{"$f":"AP180","v":0},{"$f":"AZ180-AY180","v":-18782504.52}]
[1110,null,null,"Total",null,null,null,161381698.02000004,167875377.31000003,143240443.38000003,147781155.86000001,126613565.04000002,131334591.62000002,131224618.66000003,144014295.46000004,151303743.59000003,153082737.48000002,238905130.74000001,269216927.60000002,{"$f":"SUM(T177:T180)","v":280785088.36000001},265811698.73000002,229380628.76000002,237404990.00000003,253568499.46000004,259174598.27000004,265103942.56000003,143654592.05000004,158302585.56000003,166514544.06000003,189951453.50000003,228556799.54000002,null,{"$f":"(SUM(T181:AD181)+(0.5*AE181)+(0.5*S181))/12","v":224878290.40666667},null,{"$f":"AE181","v":228556799.54000002},{"$f":"AG181","v":224878290.40666667},{"$f":"SUM(AK177:AK180)","v":9523199.9808333348},{"$f":"SUM(AL177:AL180)","v":0},{"$f":"SUM(AM177:AM180)","v":0},0,null,0,{"$f":"AP181-AE181","v":-228556799.54000002},174,159,null,null,null,"Total",null,{"$f":"SUM(AY177:AY180)","v":228556799.54000002},{"$f":"AP181","v":0},{"$f":"AZ181-AY181","v":-228556799.54000002}]
[1111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,160]
[1112,108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,161,null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[1113,null,null,"Production",null,null,null,-70615828.909999996,-70657295.790000007,-70681636.75,-70726361.849999994,-70770151.549999997,-70834836.920000002,-70899589.870000005,-70965213.299999997,-71030878.420000002,-71096596.040000007,-71162330.040000007,-71164490.400000006,-71234109.359999999,-71303758.75,-71373554.260000005,-71443467.950000003,-71513382.799999997,-71572680.349999994,-71641946.469999999,-71711214.159999996,-71780483.099999994,-71849768.280000001,-71919083.469999999,-71988400.25,null,{"$f":"(SUM(T184:AD184)+(0.5*AE184)+(0.5*S184))/12","v":-71576657.856250003},null,{"$f":"AE184","v":-71988400.25},{"$f":"AG184","v":-71576657.856250003},{"$f":"+'RB FORECAST'!AJ186","v":-72405211.569999963},{"$f":"+'RB FORECAST'!AG186","v":-72822022.889999926},{"$f":"+'RB FORECAST'!BA186","v":-73238834.209999904},{"$f":"+'RB FORECAST'!AW186","v":-73655645.529999852},null,-73238834.209999904,{"$f":"AP184-AE184","v":-1250433.959999904},177,162,null,null,null,"Production",null,{"$f":"+AE184","v":-71988400.25},{"$f":"AP184","v":-73238834.209999904},{"$f":"AZ184-AY184","v":-1250433.959999904}]
[1114,null,null,"Distribution - Wyoming",null,null,null,-30238138.100000001,-30367601.140000001,-30492006.219999999,-30614762.329999998,-30743996.510000002,-31046623.359999999,-31177535.629999999,-31307916.120000001,-33047252.120000001,-33187948.440000001,-33321745.510000002,-33325015.59,-33484933.219999999,-33639978.880000003,-33778561.109999999,-33906876.469999999,-34043745.560000002,-34185939.909999996,-34309431.409999996,-34432630.630000003,-34561543.469999999,-34686346.299999997,-34827291.130000003,-34967074.590000004,null,{"$f":"(SUM(T185:AD185)+(0.5*AE185)+(0.5*S185))/12","v":-34166943.598333336},null,{"$f":"AE185","v":-34967074.590000004},{"$f":"AG185","v":-34166943.598333336},{"$f":"+'RB FORECAST'!AJ187","v":-36542190.387301229},{"$f":"+'RB FORECAST'!AG187","v":-37839573.187925451},{"$f":"+'RB FORECAST'!BA187","v":-39704871.742510542},{"$f":"+'RB FORECAST'!AW187","v":-41241835.767755158},null,-39704871.742510542,{"$f":"AP185-AE185","v":-4737797.1525105387},178,163,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE185","v":-34967074.590000004},{"$f":"AP185","v":-39704871.742510542},{"$f":"AZ185-AY185","v":-4737797.1525105387}]
[1115,null,null,"Distribution - Utah",null,null,null,-571308202.84000003,-575136709.49000001,-592976756.36000001,-597201757.08000004,-601650288.64999998,-597042458.03999996,-601463384.52999997,-605818206.74000001,-692617125.10000002,-609828903.66999996,-614322537.64999998,-613261093.09000003,-619611182.55999994,-624133894.07000005,-628695472.44000006,-631885135.47000003,-636527707.75,-641236226.20000005,-647049843.94000006,-651480502.23000002,-650700537.57000005,-654647118.5,-658556615.42999995,-662612593.79999995,null,{"$f":"(SUM(T186:AD186)+(0.5*AE186)+(0.5*S186))/12","v":-640205089.96708333},null,{"$f":"AE186","v":-662612593.79999995},{"$f":"AG186","v":-640205089.96708333},{"$f":"+'RB FORECAST'!AJ188","v":-692460431.40788436},{"$f":"+'RB FORECAST'!AG188","v":-717045335.71437669},{"$f":"+'RB FORECAST'!BA188","v":-752392024.79137754},{"$f":"+'RB FORECAST'!AW188","v":-781516901.01524878},null,-752392024.79137754,{"$f":"AP186-AE186","v":-89779430.991377592},{"$f":"+AR185+1","v":179},{"$f":"+AS185+1","v":164},null,null,null,"Distribution - Utah",null,{"$f":"+AE186","v":-662612593.79999995},{"$f":"AP186","v":-752392024.79137754},{"$f":"AZ186-AY186","v":-89779430.991377592}]
[1116,null,null,"General",null,null,null,-130506047.53,-131399823.31,-132135101.78,-133065545.33,-134020827.17,-132904321.23999999,-133857245.67,-134482563.44,-45238700.990000002,-133482937.66,-133643240.61,-133462506.09999999,-132489969.17,-133452424.34999999,-131207859.03,-131741111.69,-132488560.76000001,-132284708.11,-133174676.98,-134057872.01000001,-130724449.28,-131586083.81999999,-132290488.61,-131023257.56999999,null,{"$f":"(SUM(T187:AD187)+(0.5*AE187)+(0.5*S187))/12","v":-132311757.13708334},null,{"$f":"AE187","v":-131023257.56999999},{"$f":"AG187","v":-132311757.13708334},{"$f":"+'RB FORECAST'!AJ189","v":-136925289.84556791},{"$f":"+'RB FORECAST'!AG189","v":-141786643.6432828},{"$f":"+'RB FORECAST'!BA189","v":-148776004.22971991},{"$f":"+'RB FORECAST'!AW189","v":-154535080.03793862},null,-148776004.22971991,{"$f":"AP187-AE187","v":-17752746.659719914},180,165,null,null,null,"General",null,{"$f":"+AE187","v":-131023257.56999999},{"$f":"AP187","v":-148776004.22971991},{"$f":"AZ187-AY187","v":-17752746.659719914}]
[1117,null,null,"Total",null,null,null,-802668217.38,-807561429.73000002,-826285501.11000001,-831608426.59000003,-837185263.88,-831828239.55999994,-837397755.69999993,-842573899.5999999,-841933956.63,-847596385.80999994,-852449853.81000006,-851213105.18000007,{"$f":"SUM(T184:T187)","v":-856820194.30999994},-862530056.05000007,-865055446.84000003,-868976591.57999992,-874573396.87,-879279554.57000005,-886175898.80000007,-891682219.02999997,-887767013.42000008,-892769316.9000001,{"$f":"SUM(AD184:AD187)","v":-897593478.63999999},-900591326.21000004,null,{"$f":"(SUM(T188:AD188)+(0.5*AE188)+(0.5*S188))/12","v":-878260448.55875003},null,{"$f":"AE188","v":-900591326.21000004},{"$f":"AG188","v":-878260448.55875003},{"$f":"SUM(AK184:AK187)","v":-938333123.21075344},{"$f":"SUM(AL184:AL187)","v":-969493575.4355849},{"$f":"SUM(AM184:AM187)","v":-1014111734.9736079},-1050949462.3509424,null,-1014111734.9736079,{"$f":"AP188-AE188","v":-113520408.76360786},181,166,null,null,null,"Total",null,{"$f":"SUM(AY184:AY187)","v":-900591326.21000004},{"$f":"AP188","v":-1014111734.9736079},{"$f":"AZ188-AY188","v":-113520408.76360786}]
[1118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,167]
[1119,111,"Accum Proy For Amort & Depl - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,168,null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1120,null,null,"Production",null,null,null,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"(SUM(T191:AD191)+(0.5*AE191)+(0.5*S191))/12","v":-6150276.6599999992},null,{"$f":"AE191","v":-6150276.6600000001},{"$f":"AG191","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AJ193","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AG193","v":-6150276.6600000001},{"$f":"+'RB FORECAST'!BA193","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AW193","v":-6150276.6600000001},null,-6150276.6599999992,{"$f":"AP191-AE191","v":0},184,169,null,null,null,"Production",null,{"$f":"+AE191","v":-6150276.6600000001},{"$f":"AP191","v":-6150276.6599999992},{"$f":"AZ191-AY191","v":0}]
[1121,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T192:AD192)+(0.5*AE192)+(0.5*S192))/12","v":-10883.08},null,{"$f":"AE192","v":-10883.08},{"$f":"AG192","v":-10883.08},{"$f":"+'RB FORECAST'!AJ194","v":-10883.08},{"$f":"+'RB FORECAST'!AG194","v":-10883.08},{"$f":"+'RB FORECAST'!BA194","v":-10883.08},{"$f":"+'RB FORECAST'!AW194","v":-10883.08},null,-10883.08,{"$f":"AP192-AE192","v":0},185,170,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE192","v":-10883.08},{"$f":"AP192","v":-10883.08},{"$f":"AZ192-AY192","v":0}]
[1122,null,null,"Distribution - Utah",null,null,null,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,{"$f":"(SUM(T193:AD193)+(0.5*AE193)+(0.5*S193))/12","v":-58742.889999999992},null,{"$f":"AE193","v":-58742.89},{"$f":"AG193","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AJ195","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AG195","v":-58742.89},{"$f":"+'RB FORECAST'!BA195","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AW195","v":-58742.89},null,-58742.889999999992,{"$f":"AP193-AE193","v":0},186,171,null,null,null,"Distribution - Utah",null,{"$f":"+AE193","v":-58742.89},{"$f":"AP193","v":-58742.889999999992},{"$f":"AZ193-AY193","v":0}]
[1123,null,null,"General",null,null,null,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-15192.12,-24755.08,-41829.74,-59394.03,-77263.33,null,{"$f":"(SUM(T194:AD194)+(0.5*AE194)+(0.5*S194))/12","v":-18552.477916666667},null,{"$f":"AE194","v":-77263.33},{"$f":"AG194","v":-18552.477916666667},{"$f":"+'RB FORECAST'!AJ196","v":-77263.33},{"$f":"+'RB FORECAST'!AG196","v":-77263.33},{"$f":"+'RB FORECAST'!BA196","v":-77263.33},{"$f":"+'RB FORECAST'!AW196","v":-77263.33},null,-77263.33,{"$f":"AP194-AE194","v":0},187,172,null,null,null,"General",null,{"$f":"+AE194","v":-77263.33},{"$f":"AP194","v":-77263.33},{"$f":"AZ194-AY194","v":0}]
[1124,null,null,"Total",null,null,null,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,{"$f":"SUM(T191:T194)","v":-6225612.9100000001},-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6235094.75,-6244657.71,-6261732.3700000001,-6279296.6600000001,-6297165.96,null,{"$f":"(SUM(T195:AD195)+(0.5*AE195)+(0.5*S195))/12","v":-6238455.1079166671},null,{"$f":"AE195","v":-6297165.96},{"$f":"AG195","v":-6238455.1079166671},{"$f":"SUM(AK191:AK194)","v":-6297165.959999999},{"$f":"SUM(AL191:AL194)","v":-6297165.96},{"$f":"SUM(AM191:AM194)","v":-6297165.959999999},-6297165.96,null,-6297165.959999999,{"$f":"AP195-AE195","v":0},188,173,null,null,null,"Total",null,{"$f":"SUM(AY191:AY194)","v":-6297165.96},{"$f":"AP195","v":-6297165.959999999},{"$f":"AZ195-AY195","v":0}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,174]
[1126,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,175,null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,null,"Production",null,null,null,0,0,0,0,-9525.9,-9525.9,-9521.16,-9521.16,-9537.7199999999993,-7121.68,52561.31,71120.94,106289.77,-9612.81,-9612.4599999999991,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,-9612.81,27718.61,null,{"$f":"(SUM(T198:AD198)+(0.5*AE198)+(0.5*S198))/12","v":4965.1495833333347},null,{"$f":"AE198","v":27718.61},{"$f":"AG198","v":4965.1495833333347},{"$f":"+'RB FORECAST'!AJ200","v":27858.03006085927},{"$f":"+'RB FORECAST'!AG200","v":28519.517699105225},{"$f":"+'RB FORECAST'!BA200","v":28679.569302432752},{"$f":"+'RB FORECAST'!AW200","v":29438.944649352736},null,28679.569302432752,{"$f":"AP198-AE198","v":960.95930243275143},191,null,null,null,null,"Production",null,{"$f":"+AE198","v":27718.61},{"$f":"AP198","v":28679.569302432752},{"$f":"AZ198-AY198","v":960.95930243275143}]
[null,null,null,"Distribution - Wyoming",null,null,null,-5659346.5099999998,-5739239.8499999996,-5795725.2999999998,-5900379.0099999998,-5969282.5300000003,-5993727.4800000004,-6071304.1699999999,-6122961.0700000003,-6159039.0700000003,-6199415.7400000002,-6249737.2599999998,-6300426.0499999998,-6213857.3399999999,-6276496.9699999997,-6326830.1900000004,-6375932.4000000004,-6422654.4500000002,-6475024.71,-6318503.9699999997,-7168484.1399999997,-6537424.9299999997,-6485488.7699999996,-6528994.2400000002,-6567428.0899999999,null,-6463634.9316666657,null,{"$f":"AE199","v":-6567428.0899999999},{"$f":"AG199","v":-6463634.9316666657},{"$f":"+'RB FORECAST'!AJ201","v":-6600461.1758580813},{"$f":"+'RB FORECAST'!AG201","v":-6757188.8218909912},{"$f":"+'RB FORECAST'!BA201","v":-6795110.1821447266},{"$f":"+'RB FORECAST'!AW201","v":-6975030.5671934625},null,-6795110.1821447266,{"$f":"AP199-AE199","v":-227682.09214472678},192,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE199","v":-6567428.0899999999},{"$f":"AP199","v":-6795110.1821447266},{"$f":"AZ199-AY199","v":-227682.09214472678}]
[null,null,null,"Distribution - Utah",null,null,null,-163029131.96000001,-163658521.47999999,-162109763.33000001,-163800938.63,-164454186.77000001,-163367788.77000001,-164574720.13,-165369343.97,-165035032.72999999,-165967333.12,-164470967.58000001,-166536872.96000001,-167769026.19,-167331261.74000001,-167382501.81999999,-168741435.91,-170093562.06,-170102537.25,-171346558.41999999,-177538645.88999999,-177318626.68000001,-177553523.25,-173062572.31999999,-173080221.69999999,null,-171504066.57166669,null,{"$f":"AE200","v":-173080221.69999999},{"$f":"AG200","v":-171504066.57166669},{"$f":"+'RB FORECAST'!AJ202","v":-173950786.82007453},{"$f":"+'RB FORECAST'!AG202","v":-178081240.22590616},{"$f":"+'RB FORECAST'!BA202","v":-179080632.58314809},{"$f":"+'RB FORECAST'!AW202","v":-183822315.2793014},null,-179080632.58314809,{"$f":"AP200-AE200","v":-6000410.883148104},193,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE200","v":-173080221.69999999},{"$f":"AP200","v":-179080632.58314809},{"$f":"AZ200-AY200","v":-6000410.883148104}]
[null,null,null,"General",null,null,null,-243642628.12,-243397001.27000001,-243050325.19,-242703649.06,-242458070.97,-242010394.96000001,-241663695.12,-240793898.47999999,-240338946.22000003,-239873246.99000001,-239519508.09999999,-238567756.84,-238116642.91,-237665528.93000001,-237214414.97,-236763301.02999997,-236310085.03,-235736788.65000001,-234427936.53999999,-233942554.47,-233344647.41000003,-232513034.71000001,-231352249.96000001,-245606164.88999999,null,-235789512.1229167,null,{"$f":"AE201","v":-245606164.88999999},{"$f":"AG201","v":-235789512.1229167},{"$f":"+'RB FORECAST'!AJ203","v":-246841523.60590875},{"$f":"+'RB FORECAST'!AG203","v":-252702764.1930714},{"$f":"+'RB FORECAST'!BA203","v":-254120932.72597301},{"$f":"+'RB FORECAST'!AW203","v":-260849526.49994031},null,-254120932.72597301,{"$f":"AP201-AE201","v":-8514767.8359730244},194,null,null,null,null,"General",null,{"$f":"+AE201","v":-245606164.88999999},{"$f":"AP201","v":-254120932.72597301},{"$f":"AZ201-AY201","v":-8514767.8359730244}]
[null,null,null,"Total",null,null,null,-412331106.59000003,-412794762.60000002,-410955813.82000005,-412404966.69999999,-412891066.17000002,-411381437.11000001,-412319240.58000004,-412295724.67999995,-411542555.74000001,-412047117.52999997,-410187651.63,-411333934.90999997,{"$f":"SUM(T198:T201)","v":-411993236.66999996},{"$f":"SUM(U198:U201)","v":-411282900.45000005},-410933359.44,-411890282.14999998,-412835914.35000002,-412323963.42000002,-412102611.74000001,-418659297.30999994,-417210311.83000004,-416561659.54000002,-410953429.33000004,-425226096.06999993,null,-413752248.47666669,null,{"$f":"AE202","v":-425226096.06999993},{"$f":"AG202","v":-413752248.47666669},{"$f":"SUM(AK198:AK201)","v":-427364913.5717805},{"$f":"SUM(AL198:AL201)","v":-437512673.72316945},{"$f":"SUM(AM198:AM201)","v":-439967995.92196339},-451617433.40178585,{"$f":"AE202+AE195+AE188-AN188-AN195-AN202","v":176749473.47272819},-439967995.92196339,{"$f":"AP202-AE202","v":-14741899.85196346},195,null,null,null,null,"Total",null,{"$f":"SUM(AY198:AY201)","v":-425226096.06999993},{"$f":"AP202","v":-439967995.92196339},{"$f":"AZ202-AY202","v":-14741899.85196346}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197]
[{"$f":"+A197+1","v":1127},"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR205,FALSE)","v":0},null,198,{"$f":"+AS197+1","v":176},null,"System Net Utility Plant"]
[{"$f":"+A205+1","v":1128},null,"Production",null,null,null,null,{"$f":"H166+H177+H184+H191+H198","v":3202030.4300000034},3160563.5499999933,3802331.8299999945,4419336.9199999981,4366021.3199999947,8268278.9699999858,8203530.759999983,8137907.3299999908,8072225.6499999864,8008924.0699999817,8002873.059999981,2724489.8799999938,2690039.7500000005,2504487.7799999998,2434692.6199999945,2728729.5999999926,2658814.7499999986,2235566.1800000058,2166300.060000001,2097032.3700000034,2027763.4300000058,1958478.2499999986,1889163.060000001,1857177.7,null,{"$f":"AG166+AG177+AG184+AG191+AG198","v":2306825.1366666611},null,{"$f":"AE206","v":1857177.7},{"$f":"AG206","v":2306825.1366666611},{"$f":"AK166+AK177+AK184+AK191+AK198","v":1440505.8000608969},1024355.967699179,607704.69930252945,191652.75464950042,null,607704.69930252945,{"$f":"AP206-AE206","v":-1249473.0006974705},199,177,null,null,"Production",null,null,{"$f":"AY166+AY177+AY184+AY191+AY198","v":1857177.7},{"$f":"AP206","v":607704.69930252945},{"$f":"AZ206-AY206","v":-1249473.0006974705}]
[1129,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H167+H178+H185+H192+H199","v":59883358.079999998},59794213.780000009,59725227.510000005,59575210.090000011,59496272.899999991,59524398.840000004,59365134.540000007,59370791.499999993,57750811.489999987,57937454.110000007,57918494.979999997,58262132.25,59412937.579999998,59390803.660000004,58825435.579999998,58916559.68,59531246.599999994,59604353.119999997,60181284.109999999,62816991.090000004,64297927.670000009,64582782.700000018,64724089.420000009,67905685.039999992,null,{"$f":"AG167+AG178+AG185+AG192+AG199","v":61280693.321249984},null,{"$f":"AE207","v":67905685.039999992},{"$f":"AG207","v":61280693.321249984},69692100.811062202,78262153.177143127,79976520.266723558,83620003.890738577,null,79976520.266723558,{"$f":"AP207-AE207","v":12070835.226723567},200,178,null,null,"Distribution - Wyoming",null,null,{"$f":"AY167+AY178+AY185+AY192+AY199","v":67905685.039999992},{"$f":"AP207","v":79976520.266723558},{"$f":"AZ207-AY207","v":12070835.226723567}]
[1130,null,"Distribution - Utah",null,null,null,null,{"$f":"H193+H186+H179+H173+H168+H200","v":2068261976.7495728},2073048496.1995726,2072742462.8195724,2073015933.1795721,2081539766.7395725,2091371672.2095723,2091270569.2095723,2103260549.1295726,2023386603.9295726,2112279077.239572,2196269257.6495724,2225501998.3695717,2232267211.6995726,2236688954.9895725,2241009436.5395718,2247251546.759572,2260397982.4895725,2267380379.0395722,2267551829.6495724,2154612360.8195729,2219042447.9295726,2295404669.2395725,2323063344.8095722,2368057210.3995724,null,{"$f":"AG193+AG186+AG179+AG173+AG168+AG200","v":2253454147.3624887},null,{"$f":"AE208","v":2368057210.3995724},{"$f":"AG208","v":2253454147.3624887},{"$f":"AK193+AK186+AK179+AK173+AK168+AK200","v":2373026206.8246913},{"$f":"AL193+AL186+AL179+AL173+AL168+AL200","v":2782331114.9608479},{"$f":"AM193+AM186+AM179+AM173+AM168+AM200","v":2858184691.6122684},{"$f":"AN193+AN186+AN179+AN173+AN168+AN200","v":2980032077.2214546},null,2858184691.6122684,{"$f":"AP208-AE208","v":490127481.21269608},201,179,null,null,"Distribution - Utah",null,null,{"$f":"AY193+AY186+AY179+AY173+AY168+AY200","v":2368057210.3995724},{"$f":"AP208","v":2858184691.6122684},{"$f":"AZ208-AY208","v":490127481.21269608}]
[1131,null,"General",null,null,null,null,{"$f":"H194+H187+H180+H169+H201","v":-111373574.41000003},-111914618.79000002,-111250666.06000002,-111245956.58000001,-111532174.41000003,-111577859.34999999,-111966124.53,-113135453.80999996,-24581834.440000027,-104875869.61000001,-104581843.25000003,-99690641.740000039,-97926254.430000007,-98363772,-98618329.469999999,-94553607.339999974,-94138965.219999999,-94390559.900000036,-93952664.020000011,-94342410.610000044,-94531897.800000042,-91266769.020000011,-88935914.430000037,-80522530.310000002,null,{"$f":"AG194+AG187+AG180+AG169+AG201","v":-94260644.188750058},null,{"$f":"AE209","v":-80522530.310000002},{"$f":"AG209","v":-94260644.188750058},{"$f":"AK194+AK187+AK180+AK169+AK201","v":-88304901.122064859},{"$f":"AL194+AL187+AL180+AL169+AL201","v":-79815194.261378497},{"$f":"AM194+AM187+AM180+AM169+AM201","v":-81750872.470884323},{"$f":"AN194+AN187+AN180+AN169+AN201","v":-82103531.604882568},null,-81750872.470884323,{"$f":"AP209-AE209","v":-1228342.1608843207},202,180,null,null,"General",null,null,{"$f":"AY194+AY187+AY180+AY169+AY201","v":-80522530.310000002},{"$f":"AP209","v":-81750872.470884323},{"$f":"AZ209-AY209","v":-1228342.1608843207}]
[1132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,181]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,182]
[1134,null,"System Net Utility Plant",null,null,null,null,{"$f":"SUM(H206:H209)","v":2019973790.8495727},2024088654.7395725,2025019356.0995724,2025764523.6095722,2033869886.5495725,2047586490.6695724,2046873109.9795725,2057633794.1495728,2064627806.6295724,2073349585.8095717,2157608782.4395723,2186797978.7595716,{"$f":"SUM(T206:T209)","v":2196443934.5995727},2200220474.4295726,2203651235.2695718,2214343228.6995721,2228449078.6195726,2234829738.4395723,2235946749.7995725,2125183973.6695728,2190836241.2295723,2270679161.1695724,2300740682.8595724,2357297542.8295722,null,{"$f":"SUM(AG206:AG209)","v":2222781021.6316552},null,{"$f":"AE212","v":2357297542.8295722},{"$f":"AG212","v":2222781021.6316552},{"$f":"SUM(AK206:AK209)","v":2355853912.3137493},{"$f":"SUM(AL206:AL209)","v":2781802429.8443117},{"$f":"SUM(AM206:AM209)","v":2857018044.1074104},2981740202.26196,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR212,FALSE)","v":2857018044.1074104},{"$f":"AP212-AE212","v":499720501.27783823},205,183,null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY206:AY209)","v":2357297542.8295722},{"$f":"AP212","v":2857018044.1074104},{"$f":"AZ212-AY212","v":499720501.27783823}]
[1135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,184]
[1136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,185]
[1137,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,186,null,"WORKING CAPITAL"]
[1138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,187]
[1139,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,188,null,154,"Plant Materials & Operating Supplies"]
[1140,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T218:AD218)+(0.5*AE218)+(0.5*S218))/12","v":0},null,{"$f":"AE218","v":0},{"$f":"AG218","v":0},{"$f":"+'RB FORECAST'!AJ220","v":0},{"$f":"+'RB FORECAST'!AG220","v":0},{"$f":"+'RB FORECAST'!BA220","v":0},{"$f":"+'RB FORECAST'!AW220","v":0},null,0,{"$f":"AP218-AE218","v":0},211,189,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE218","v":0},{"$f":"AP218","v":0},{"$f":"AZ218-AY218","v":0}]
[1141,null,null,"Distribution - Utah",null,null,null,22896182.559999999,22147283.82,22292881.199999999,22745905.870000001,22268636.550000001,21647691.460000001,21687142.27,20655004.100000001,19883093.989999998,18685951.93,18364417.399999999,18735930.48,18099612.32,18853955.449999999,22503050.800000001,23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,null,{"$f":"(SUM(T219:AD219)+(0.5*AE219)+(0.5*S219))/12","v":22087178.220833328},null,{"$f":"AE219","v":20939896.84},{"$f":"AG219","v":22087178.220833328},{"$f":"+'RB FORECAST'!AJ221","v":22179010.152499992},{"$f":"+'RB FORECAST'!AG221","v":20939896.84},{"$f":"+'RB FORECAST'!BA221","v":22179010.152499992},{"$f":"+'RB FORECAST'!AW221","v":20939896.84},null,22179010.152499992,{"$f":"AP219-AE219","v":1239113.3124999925},212,190,null,null,null,"Distribution - Utah",null,{"$f":"+AE219","v":20939896.84},{"$f":"AP219","v":22179010.152499992},{"$f":"AZ219-AY219","v":1239113.3124999925}]
[1142,null,null,"Total",null,null,null,22896182.559999999,22147283.82,22292881.199999999,22745905.870000001,22268636.550000001,21647691.460000001,21687142.27,20655004.100000001,19883093.989999998,18685951.93,18364417.399999999,18735930.48,{"$f":"SUM(T218:T219)","v":18099612.32},{"$f":"SUM(U218:U219)","v":18853955.449999999},{"$f":"SUM(V218:V219)","v":22503050.800000001},23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,null,{"$f":"(SUM(T220:AD220)+(0.5*AE220)+(0.5*S220))/12","v":22087178.220833328},null,{"$f":"SUM(AI218:AI219)","v":20939896.84},{"$f":"SUM(AJ218:AJ219)","v":22087178.220833328},{"$f":"SUM(AK218:AK219)","v":22179010.152499992},20939896.84,22179010.152499992,20939896.84,null,22179010.152499992,{"$f":"AP220-AE220","v":1239113.3124999925},213,191,null,null,null,"Total",null,{"$f":"SUM(AY218:AY219)","v":20939896.84},{"$f":"SUM(AZ218:AZ219)","v":22179010.152499992},{"$f":"AZ220-AY220","v":1239113.3124999925}]
[1143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,192]
[1144,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,193,null,"1641","Gas Stored Underground"]
[1145,null,null,"Production",null,null,null,30071846.23,17550004.170000002,5954574.0499999998,7662333.6500000004,15431079.140000001,23791129.140000001,32725279.739999998,39991140.93,47331434,49932603.18,52970477.479999997,45826911.25,33652911.520000003,21131351.050000001,14010245.199999999,11574315.84,17495294.93,23415459.210000001,30738132.550000001,35307557.590000004,37462513.810000002,49638760.359999999,48688525.369999997,44932895.700000003,null,{"$f":"(SUM(T223:AD223)+(0.5*AE223)+(0.5*S223))/12","v":30707914.242083341},null,{"$f":"AE223","v":44932895.700000003},{"$f":"AE223","v":44932895.700000003},{"$f":"+'RB FORECAST'!AJ225","v":44932895.699999996},{"$f":"+'RB FORECAST'!AG225","v":44932895.700000003},{"$f":"+'RB FORECAST'!BA225","v":44932895.699999996},{"$f":"+'RB FORECAST'!AW225","v":44932895.700000003},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR223,FALSE)","v":44932895.699999996},{"$f":"AP223-AE223","v":0},216,194,null,null,null,"Production",null,{"$f":"+AE223","v":44932895.700000003},{"$f":"AP223","v":44932895.699999996},{"$f":"AZ223-AY223","v":0}]
[1146,null,null,"Total",null,null,null,30071846.23,17550004.170000002,5954574.0499999998,7662333.6500000004,15431079.140000001,23791129.140000001,32725279.739999998,39991140.93,47331434,49932603.18,52970477.479999997,45826911.25,{"$f":"SUM(T223)","v":33652911.520000003},21131351.050000001,14010245.199999999,11574315.84,17495294.93,23415459.210000001,30738132.550000001,35307557.590000004,37462513.810000002,49638760.359999999,48688525.369999997,44932895.700000003,null,{"$f":"SUM(AG223)","v":30707914.242083341},null,{"$f":"+AI223","v":44932895.700000003},{"$f":"+AJ223","v":44932895.700000003},{"$f":"SUM(AK223)","v":44932895.699999996},{"$f":"SUM(AL223)","v":44932895.700000003},{"$f":"SUM(AM223)","v":44932895.699999996},44932895.700000003,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR224,FALSE)","v":44932895.699999996},{"$f":"SUM(AQ223)","v":0},217,195,null,null,null,"Total",null,{"$f":"SUM(AY223)","v":44932895.700000003},{"$f":"AP224","v":44932895.699999996},{"$f":"AZ224-AY224","v":0}]
[1147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,196]
[1148,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,197,null,"165","Prepayments"]
[1149,null,null,"General",null,null,null,3148686.69,3030677.92,2948157.89,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,3708678.55,3657552.36,3386440.03,2844896.44,3470205.51,3090706.4,2556160.5099999998,2071394.68,3394644.21,3368885.9,3922074.8,3911968.42,null,{"$f":"(SUM(T227:AD227)+(0.5*AE227)+(0.5*S227))/12","v":3265892.1137499996},null,{"$f":"AE227","v":3911968.42},{"$f":"AG227","v":3265892.1137499996},{"$f":"+'RB FORECAST'!AJ229","v":3911968.4200000013},{"$f":"+'RB FORECAST'!AG229","v":3911968.42},{"$f":"+'RB FORECAST'!BA229","v":3911968.4200000013},{"$f":"+'RB FORECAST'!AW229","v":3911968.42},null,3911968.4200000013,{"$f":"AP227-AE227","v":0},220,198,null,null,null,"General",null,{"$f":"+AE227","v":3911968.42},{"$f":"AP227","v":3911968.4200000013},{"$f":"AZ227-AY227","v":0}]
[1150,null,null,"Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T228:AD228)+(0.5*AE228)+(0.5*S228))/12","v":0},null,{"$f":"AE228","v":0},{"$f":"AG228","v":0},{"$f":"+'RB FORECAST'!AJ230","v":4400424.5802690974},{"$f":"+'RB FORECAST'!AG230","v":4536237.6660416676},{"$f":"+'RB FORECAST'!BA230","v":4478204.7747916682},{"$f":"+'RB FORECAST'!AW230","v":4420171.8835416688},null,4478204.7747916682,{"$f":"AP228-AE228","v":4478204.7747916682},221,null,null,null,null,"LNG - Utah",null,{"$f":"+AE228","v":0},{"$f":"AP228","v":4478204.7747916682},{"$f":"AZ228-AY228","v":4478204.7747916682}]
[1151,null,null,"Total",null,null,null,{"$f":"SUM(H227:H228)","v":3148686.69},3030677.92,2948157.89,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,3708678.55,3657552.36,3386440.03,2844896.44,3470205.51,3090706.4,2556160.5099999998,2071394.68,3394644.21,3368885.9,3922074.8,{"$f":"SUM(AE227:AE228)","v":3911968.42},null,{"$f":"(SUM(T229:AD229)+(0.5*AE229)+(0.5*S229))/12","v":3265892.1137499996},null,{"$f":"AE229","v":3911968.42},{"$f":"AG229","v":3265892.1137499996},{"$f":"SUM(AK227:AK228)","v":8312393.0002690982},{"$f":"SUM(AL227:AL228)","v":8448206.0860416666},{"$f":"SUM(AM227:AM228)","v":8390173.194791669},{"$f":"SUM(AN227:AN228)","v":8332140.3035416687},null,8390173.194791669,{"$f":"AP229-AE229","v":4478204.7747916691},222,{"$f":"+AS227+1","v":199},null,null,null,"Total",null,{"$f":"SUM(AY227:AY228)","v":3911968.42},{"$f":"AP229","v":8390173.194791669},{"$f":"AZ229-AY229","v":4478204.7747916691}]
[1152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,200]
[1153,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,201,null,"190008","Accum Deferred Income Tax Federal"]
[1154,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T232:AD232)+(0.5*AE232)+(0.5*S232))/12","v":0},null,{"$f":"AE232","v":0},{"$f":"AG232","v":0},{"$f":"+'RB FORECAST'!AJ234","v":0},{"$f":"+'RB FORECAST'!AG234","v":0},{"$f":"+'RB FORECAST'!BA234","v":0},{"$f":"+'RB FORECAST'!AW234","v":0},null,0,{"$f":"AP232-AE232","v":0},225,202,null,null,null,"Production",null,{"$f":"+AE232","v":0},{"$f":"AP232","v":0},{"$f":"AZ232-AY232","v":0}]
[1155,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T233:AD233)+(0.5*AE233)+(0.5*S233))/12","v":0},null,{"$f":"AE233","v":0},{"$f":"AG233","v":0},{"$f":"+'RB FORECAST'!AJ235","v":0},{"$f":"+'RB FORECAST'!AG235","v":0},{"$f":"+'RB FORECAST'!BA235","v":0},{"$f":"+'RB FORECAST'!AW235","v":0},null,0,{"$f":"AP233-AE233","v":0},226,203,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE233","v":0},{"$f":"AP233","v":0},{"$f":"AZ233-AY233","v":0}]
[1156,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T234:AD234)+(0.5*AE234)+(0.5*S234))/12","v":0},null,{"$f":"AE234","v":0},{"$f":"AG234","v":0},{"$f":"+'RB FORECAST'!AJ236","v":0},{"$f":"+'RB FORECAST'!AG236","v":0},{"$f":"+'RB FORECAST'!BA236","v":0},{"$f":"+'RB FORECAST'!AW236","v":0},null,0,{"$f":"AP234-AE234","v":0},227,204,null,null,null,"Distribution - Utah",null,{"$f":"+AE234","v":0},{"$f":"AP234","v":0},{"$f":"AZ234-AY234","v":0}]
[1157,null,null,"General",null,null,null,29373875.719999999,27694517.210000001,26752074.949999999,26455900.760000002,26214784.399999999,26360233.969999999,26105132.899999999,25935799.23,25510548.07,25521263.59,25323183.870000001,52271894.810000002,52295499.439999998,50793935.590000004,50812246.460000001,50608722.68,50285314.630000003,50090343.75,49748347.200000003,49548014.840000004,48633409.899999999,48613033.479999997,48141086.840000004,47392886.539999999,null,{"$f":"(SUM(T235:AD235)+(0.5*AE235)+(0.5*S235))/12","v":49950195.457083337},null,{"$f":"AE235","v":47392886.539999999},{"$f":"AG235","v":49950195.457083337},{"$f":"+'RB FORECAST'!AJ237","v":47392886.540000014},{"$f":"+'RB FORECAST'!AG237","v":47392886.539999999},{"$f":"+'RB FORECAST'!BA237","v":47392886.540000014},{"$f":"+'RB FORECAST'!AW237","v":47392886.539999999},null,47392886.540000014,{"$f":"AP235-AE235","v":0},228,205,null,null,null,"General",null,{"$f":"+AE235","v":47392886.539999999},{"$f":"AP235","v":47392886.540000014},{"$f":"AZ235-AY235","v":0}]
[1158,null,null,"Total",null,null,null,29373875.719999999,27694517.210000001,26752074.949999999,26455900.760000002,26214784.399999999,26360233.969999999,26105132.899999999,25935799.23,25510548.07,25521263.59,25323183.870000001,52271894.810000002,{"$f":"SUM(T232:T235)","v":52295499.439999998},50793935.590000004,50812246.460000001,50608722.68,50285314.630000003,50090343.75,49748347.200000003,49548014.840000004,48633409.899999999,48613033.479999997,48141086.840000004,47392886.539999999,null,{"$f":"SUM(AG232:AG235)","v":49950195.457083337},null,{"$f":"AE236","v":47392886.539999999},{"$f":"AG236","v":49950195.457083337},{"$f":"SUM(AK232:AK235)","v":47392886.540000014},{"$f":"SUM(AL232:AL235)","v":47392886.539999999},{"$f":"SUM(AM232:AM235)","v":47392886.540000014},47392886.539999999,null,47392886.540000014,{"$f":"AP236-AE236","v":0},229,206,null,null,null,"Total",null,{"$f":"SUM(AY232:AY235)","v":47392886.539999999},{"$f":"AP236","v":47392886.540000014},{"$f":"AZ236-AY236","v":0}]
[1159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,207]
[1160,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,208,null,"190009","Accum Deferred Income Tax State"]
[1161,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T239:AD239)+(0.5*AE239)+(0.5*S239))/12","v":0},null,{"$f":"AE239","v":0},{"$f":"AG239","v":0},{"$f":"+'RB FORECAST'!AJ241","v":0},{"$f":"+'RB FORECAST'!AG241","v":0},{"$f":"+'RB FORECAST'!BA241","v":0},{"$f":"+'RB FORECAST'!AW241","v":0},null,0,{"$f":"AP239-AE239","v":0},232,209,null,null,null,"Production",null,{"$f":"+AE239","v":0},{"$f":"AP239","v":0},{"$f":"AZ239-AY239","v":0}]
[1162,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":0},null,{"$f":"AE240","v":0},{"$f":"AG240","v":0},{"$f":"+'RB FORECAST'!AJ242","v":0},{"$f":"+'RB FORECAST'!AG242","v":0},{"$f":"+'RB FORECAST'!BA242","v":0},{"$f":"+'RB FORECAST'!AW242","v":0},null,0,{"$f":"AP240-AE240","v":0},233,210,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE240","v":0},{"$f":"AP240","v":0},{"$f":"AZ240-AY240","v":0}]
[1163,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":0},null,{"$f":"AE241","v":0},{"$f":"AG241","v":0},{"$f":"+'RB FORECAST'!AJ243","v":0},{"$f":"+'RB FORECAST'!AG243","v":0},{"$f":"+'RB FORECAST'!BA243","v":0},{"$f":"+'RB FORECAST'!AW243","v":0},null,0,{"$f":"AP241-AE241","v":0},234,211,null,null,null,"Distribution - Utah",null,{"$f":"+AE241","v":0},{"$f":"AP241","v":0},{"$f":"AZ241-AY241","v":0}]
[1164,null,null,"General",null,null,null,6892536.7699999996,6498150.6100000003,6276824.2999999998,6207269.8600000003,6150645.0999999996,6184803.0099999998,6124894.3799999999,6085975.0999999996,5991545.54,5929539.7199999997,5883481.0099999998,12156825.140000001,12162313.689999999,11813171.17,11817428.73,11770105.51,11693883.75,11648557.92,11569052.279999999,11522480.029999999,11309838.66,11378955.75,11267611.09,11091091.1,null,{"$f":"(SUM(T242:AD242)+(0.5*AE242)+(0.5*S242))/12","v":11631446.391666666},null,{"$f":"AE242","v":11091091.1},{"$f":"AG242","v":11631446.391666666},{"$f":"+'RB FORECAST'!AJ244","v":11091091.099999998},{"$f":"+'RB FORECAST'!AG244","v":11091091.1},{"$f":"+'RB FORECAST'!BA244","v":11091091.099999998},{"$f":"+'RB FORECAST'!AW244","v":11091091.1},null,11091091.099999998,{"$f":"AP242-AE242","v":0},235,212,null,null,null,"General",null,{"$f":"+AE242","v":11091091.1},{"$f":"AP242","v":11091091.099999998},{"$f":"AZ242-AY242","v":0}]
[1165,null,null,"Total",null,null,null,6892536.7699999996,6498150.6100000003,6276824.2999999998,6207269.8600000003,6150645.0999999996,6184803.0099999998,6124894.3799999999,6085975.0999999996,5991545.54,5929539.7199999997,5883481.0099999998,12156825.140000001,{"$f":"SUM(T239:T242)","v":12162313.689999999},11813171.17,11817428.73,11770105.51,11693883.75,11648557.92,11569052.279999999,11522480.029999999,11309838.66,11378955.75,11267611.09,11091091.1,null,{"$f":"SUM(AG239:AG242)","v":11631446.391666666},null,{"$f":"AE243","v":11091091.1},{"$f":"AG243","v":11631446.391666666},{"$f":"SUM(AK239:AK242)","v":11091091.099999998},{"$f":"SUM(AL239:AL242)","v":11091091.1},{"$f":"SUM(AM239:AM242)","v":11091091.099999998},11091091.1,null,11091091.099999998,{"$f":"AP243-AE243","v":0},236,213,null,null,null,"Total",null,{"$f":"SUM(AY239:AY242)","v":11091091.1},{"$f":"AP243","v":11091091.099999998},{"$f":"AZ243-AY243","v":0}]
[1166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,214]
[1167,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,215,null,2351,"Customer Deposits"]
[1168,null,null,"Distribution - Wyoming",null,null,null,-168867.87,0,0,-148918.37,-140136.01,-132466.51999999999,-126372.92,-123848.36,-120849.02,-119327.55,-124051.64,-123575.69,-119865.08,-121969.73,-124366,-120850.63,-121204.52,-133354.48000000001,-133021.26999999999,-133697.32999999999,-131208.21,-132184.07999999999,-138118.18,-135735.85999999999,null,{"$f":"(SUM(T246:AD246)+(0.5*AE246)+(0.5*S246))/12","v":-128291.27374999999},null,{"$f":"AE246","v":-135735.85999999999},{"$f":"AG246","v":-128291.27374999999},{"$f":"+'RB FORECAST'!AJ248","v":-128797.94749999999},{"$f":"+'RB FORECAST'!AG248","v":-135735.85999999999},{"$f":"+'RB FORECAST'!BA248","v":-128797.94749999999},{"$f":"+'RB FORECAST'!AW248","v":-135735.85999999999},null,-128797.94749999999,{"$f":"AP246-AE246","v":6937.9124999999913},239,216,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE246","v":-135735.85999999999},{"$f":"AP246","v":-128797.94749999999},{"$f":"AZ246-AY246","v":6937.9124999999913}]
[1169,null,null,"Distribution - Utah",null,null,null,-4327596.28,0,0,-4218296.2300000004,-3808393.07,-3722261.96,-3684899.67,-3710353.83,-3686083.14,-3797291.73,-3839637.39,-3878615.51,-3880264.5,-3910751.16,-3957318.27,-3940018.56,-4054577.76,-4117138.29,-4124428.55,-4103614.28,-4103679.99,-4035879.34,-3894040.14,-3805423.97,null,{"$f":"(SUM(T247:AD247)+(0.5*AE247)+(0.5*S247))/12","v":-3996977.5483333338},null,{"$f":"AE247","v":-3805423.97},{"$f":"AG247","v":-3996977.5483333338},{"$f":"+'RB FORECAST'!AJ249","v":-3993927.9008333334},{"$f":"+'RB FORECAST'!AG249","v":-3805423.97},{"$f":"+'RB FORECAST'!BA249","v":-3993927.9008333334},{"$f":"+'RB FORECAST'!AW249","v":-3805423.97},null,-3993927.9008333334,{"$f":"AP247-AE247","v":-188503.93083333317},240,217,null,null,null,"Distribution - Utah",null,{"$f":"+AE247","v":-3805423.97},{"$f":"AP247","v":-3993927.9008333334},{"$f":"AZ247-AY247","v":-188503.93083333317}]
[1170,null,null,"Total",null,null,null,-4496464.1500000004,0,0,-4367214.6000000006,-3948529.08,-3854728.48,-3811272.59,-3834202.19,-3806932.16,-3916619.28,-3963689.0300000003,-4002191.1999999997,{"$f":"SUM(T246:T247)","v":-4000129.58},-4032720.89,-4081684.27,-4060869.19,-4175782.28,-4250492.7700000005,-4257449.8199999994,-4237311.6099999994,-4234888.2,-4168063.42,-4032158.3200000003,-3941159.83,null,{"$f":"(SUM(T248:AD248)+(0.5*AE248)+(0.5*S248))/12","v":-4125268.8220833335},null,{"$f":"AE248","v":-3941159.83},{"$f":"AG248","v":-4125268.8220833335},{"$f":"SUM(AK246:AK247)","v":-4122725.8483333332},{"$f":"SUM(AL246:AL247)","v":-3941159.83},{"$f":"SUM(AM246:AM247)","v":-4122725.8483333332},-3941159.83,null,-4122725.8483333332,{"$f":"AP248-AE248","v":-181566.01833333308},241,218,null,null,null,"Total",null,{"$f":"SUM(AY246:AY247)","v":-3941159.83},{"$f":"AP248","v":-4122725.8483333332},{"$f":"AZ248-AY248","v":-181566.01833333308}]
[1171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,219]
[{"$f":"+A249+1","v":1172},252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,220,null,252,"Misc Customer Credits"]
[null,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T251:AD251)+(0.5*AE251)+(0.5*S251))/12","v":0},null,{"$f":"AE251","v":0},{"$f":"AG251","v":0},{"$f":"+'RB FORECAST'!AJ253","v":0},{"$f":"+'RB FORECAST'!AG253","v":0},{"$f":"+'RB FORECAST'!BA253","v":0},{"$f":"+'RB FORECAST'!AW253","v":0},null,0,{"$f":"AP251-AE251","v":0},244,221,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE251","v":0},{"$f":"AP251","v":0},{"$f":"AZ251-AY251","v":0}]
[{"$f":"+A250+1","v":1173},null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T252:AD252)+(0.5*AE252)+(0.5*S252))/12","v":0},null,{"$f":"AE252","v":0},{"$f":"AG252","v":0},{"$f":"+'RB FORECAST'!AJ254","v":0},{"$f":"+'RB FORECAST'!AG254","v":0},{"$f":"+'RB FORECAST'!BA254","v":0},{"$f":"+'RB FORECAST'!AW254","v":0},null,0,{"$f":"AP252-AE252","v":0},245,222,null,null,null,"Distribution - Utah",null,{"$f":"+AE252","v":0},{"$f":"AP252","v":0},{"$f":"AZ252-AY252","v":0}]
[1174,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T251:T252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD251:AD252)","v":0},0,null,{"$f":"(SUM(T253:AD253)+(0.5*AE253)+(0.5*S253))/12","v":0},null,{"$f":"AE253","v":0},{"$f":"AG253","v":0},{"$f":"SUM(AK251:AK252)","v":0},{"$f":"SUM(AL251:AL252)","v":0},{"$f":"SUM(AM251:AM252)","v":0},0,null,0,{"$f":"AP253-AE253","v":0},246,223,null,null,null,"Total",null,{"$f":"SUM(AY251:AY252)","v":0},{"$f":"SUM(AZ251:AZ252)","v":0},{"$f":"SUM(BA251:BA252)","v":0}]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,224]
[1176,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,225,null,2531,"Unclaimed Customer Deposits"]
[1177,null,null,"General",null,null,null,-86232.75,-86129.85,-88576.46,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,-105283.55,-107866.44,-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,null,{"$f":"(SUM(T256:AD256)+(0.5*AE256)+(0.5*S256))/12","v":-106847.74958333334},null,{"$f":"AE256","v":-102616.39999999997},{"$f":"AG256","v":-106847.74958333334},{"$f":"+'RB FORECAST'!AJ258","v":-106819.66916666667},{"$f":"+'RB FORECAST'!AG258","v":-102616.39999999997},{"$f":"+'RB FORECAST'!BA258","v":-106819.66916666667},{"$f":"+'RB FORECAST'!AW258","v":-102616.39999999997},null,-106819.66916666667,{"$f":"AP256-AE256","v":-4203.2691666667088},249,226,null,null,null,"General",null,{"$f":"+AE256","v":-102616.39999999997},{"$f":"AP256","v":-106819.66916666667},{"$f":"AZ256-AY256","v":-4203.2691666667088}]
[1178,null,null,"Total",null,null,null,-86232.75,-86129.85,-88576.46,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,{"$f":"+T256","v":-105283.55},-107866.44,-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,null,{"$f":"+AG256","v":-106847.74958333334},null,{"$f":"AE257","v":-102616.39999999997},{"$f":"AG257","v":-106847.74958333334},{"$f":"+AK256","v":-106819.66916666667},{"$f":"+AL256","v":-102616.39999999997},{"$f":"+AM256","v":-106819.66916666667},-102616.39999999997,null,-106819.66916666667,{"$f":"AP257-AE257","v":-4203.2691666667088},250,227,null,null,null,"Total",null,{"$f":"SUM(AY256)","v":-102616.39999999997},{"$f":"AP257","v":-106819.66916666667},{"$f":"AZ257-AY257","v":-4203.2691666667088}]
[1179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR257+1","v":251},{"$f":"+AS257+1","v":228}]
[1180,255,"Deferred Inyestment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,229,null,255,"Deferred Inyestment Tax Credits"]
[1181,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T260:AD260)+(0.5*AE260)+(0.5*S260))/12","v":0},null,{"$f":"AE260","v":0},{"$f":"AG260","v":0},{"$f":"+'RB FORECAST'!AJ262","v":0},{"$f":"+'RB FORECAST'!AG262","v":0},{"$f":"+'RB FORECAST'!BA262","v":0},{"$f":"+'RB FORECAST'!AW262","v":0},null,0,{"$f":"AP260-AE260","v":0},253,230,null,null,null,"Production",null,{"$f":"+AE260","v":0},{"$f":"AP260","v":0},{"$f":"AZ260-AY260","v":0}]
[1182,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T261:AD261)+(0.5*AE261)+(0.5*S261))/12","v":0},null,{"$f":"AE261","v":0},{"$f":"AG261","v":0},{"$f":"+'RB FORECAST'!AJ263","v":0},{"$f":"+'RB FORECAST'!AG263","v":0},{"$f":"+'RB FORECAST'!BA263","v":0},{"$f":"+'RB FORECAST'!AW263","v":0},null,0,{"$f":"AP261-AE261","v":0},254,231,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE261","v":0},{"$f":"AP261","v":0},{"$f":"AZ261-AY261","v":0}]
[{"$f":"+A261+1","v":1183},null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T262:AD262)+(0.5*AE262)+(0.5*S262))/12","v":0},null,{"$f":"AE262","v":0},{"$f":"AG262","v":0},{"$f":"+'RB FORECAST'!AJ264","v":0},{"$f":"+'RB FORECAST'!AG264","v":0},{"$f":"+'RB FORECAST'!BA264","v":0},{"$f":"+'RB FORECAST'!AW264","v":0},null,0,{"$f":"AP262-AE262","v":0},255,232,null,null,null,"Distribution - Utah",null,{"$f":"+AE262","v":0},{"$f":"AP262","v":0},{"$f":"AZ262-AY262","v":0}]
[1184,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T263:AD263)+(0.5*AE263)+(0.5*S263))/12","v":0},null,{"$f":"AE263","v":0},{"$f":"AG263","v":0},{"$f":"+'RB FORECAST'!AJ265","v":0},{"$f":"+'RB FORECAST'!AG265","v":0},{"$f":"+'RB FORECAST'!BA265","v":0},{"$f":"+'RB FORECAST'!AW265","v":0},null,0,{"$f":"AP263-AE263","v":0},256,233,null,null,null,"General",null,{"$f":"+AE263","v":0},{"$f":"AP263","v":0},{"$f":"AZ263-AY263","v":0}]
[1185,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T260:T263)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T264:AD264)+(0.5*AE264)+(0.5*S264))/12","v":0},null,{"$f":"AE264","v":0},{"$f":"AG264","v":0},{"$f":"SUM(AK260:AK263)","v":0},{"$f":"SUM(AL260:AL263)","v":0},{"$f":"SUM(AM260:AM263)","v":0},0,null,0,{"$f":"SUM(AQ260:AQ263)","v":0},257,234,null,null,null,"Total",null,{"$f":"SUM(AY260:AY263)","v":0},{"$f":"AP264","v":0},{"$f":"AZ264-AY264","v":0}]
[1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,235]
[1187,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259,236,null,2820,"Accum Deferred Income Taxes - Federal"]
[1188,null,null,"Production",null,null,null,-19537705.440000001,-21522270.379999999,-22799373.02,-24346132.550000001,-25879911.77,-27207237.960000001,-28783938.109999999,-28619401.550000001,-29974877.059999999,-31061649.899999999,-32579941.539999999,-32506432.149999999,-32847925.629999999,-33351413.510000002,-33507390.489999998,-33963163.350000001,-31483078.879999999,-31080074.73,-24954142.02,-24655105.82,-25179711.170000002,-32181230.73,-32697505.190000001,-33930377.859999999,null,{"$f":"(SUM(T267:AD267)+(0.5*AE267)+(0.5*S267))/12","v":-30759928.877083331},null,{"$f":"AE267","v":-33930377.859999999},{"$f":"AG267","v":-30759928.877083331},{"$f":"+'RB FORECAST'!AJ269","v":-34515849.118439563},{"$f":"+'RB FORECAST'!AG269","v":-35101320.376879141},{"$f":"+'RB FORECAST'!BA269","v":-35667816.090427622},{"$f":"+'RB FORECAST'!AW269+'RB FORECAST'!AZ269","v":-35882747.307850182},null,-35667816.090427622,{"$f":"AP267-AE267","v":-1737438.2304276228},260,237,null,null,null,"Production",null,{"$f":"+AE267","v":-33930377.859999999},{"$f":"AP267","v":-35667816.090427622},{"$f":"AZ267-AY267","v":-1737438.2304276228}]
[1189,null,null,"Distribution - Wyoming",null,null,null,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,null,{"$f":"(SUM(T268:AD268)+(0.5*AE268)+(0.5*S268))/12","v":-8486889.9900000002},null,{"$f":"AE268","v":-8486889.9900000002},{"$f":"AG268","v":-8486889.9900000002},{"$f":"+'RB FORECAST'!AJ270","v":-8633331.9242214616},{"$f":"+'RB FORECAST'!AG270","v":-8779773.8584429231},{"$f":"+'RB FORECAST'!BA270","v":-8921469.5041716564},{"$f":"+'RB FORECAST'!AW270+'RB FORECAST'!AZ270","v":-8975229.5184340551},null,-8921469.5041716564,{"$f":"AP268-AE268","v":-434579.51417165622},261,238,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE268","v":-8486889.9900000002},{"$f":"AP268","v":-8921469.5041716564},{"$f":"AZ268-AY268","v":-434579.51417165622}]
[1190,null,null,"Distribution - Utah",null,null,null,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,null,{"$f":"(SUM(T269:AD269)+(0.5*AE269)+(0.5*S269))/12","v":-257559818.18000004},null,{"$f":"AE269","v":-257559818.18000001},{"$f":"AG269","v":-257559818.18000004},{"$f":"+'RB FORECAST'!AJ271","v":-262004032.49130249},{"$f":"+'RB FORECAST'!AG271","v":-266448246.80260491},{"$f":"+'RB FORECAST'!BA271","v":-270748420.92926276},{"$f":"+'RB FORECAST'!AW271+'RB FORECAST'!AZ271","v":-272379927.81990135},null,-270748420.92926276,{"$f":"AP269-AE269","v":-13188602.74926275},262,239,null,null,null,"Distribution - Utah",null,{"$f":"+AE269","v":-257559818.18000001},{"$f":"AP269","v":-270748420.92926276},{"$f":"AZ269-AY269","v":-13188602.74926275}]
[1191,null,null,"General",null,null,null,16178083.09,16555952.83,16799276.93,17093884.5,17386023.440000001,17638899.149999999,17939200.859999999,17908603.98,18166833.030000001,17851645.489999998,18138520.609999999,18175647.27,18240477.109999999,18335867.789999999,18365699.300000001,18452088.32,17977330.100000001,17901694.57,16746686.43,16690661.85,16789996.239999998,18903922.879999999,19002747.48,19238365.809999999,null,{"$f":"(SUM(T270:AD270)+(0.5*AE270)+(0.5*S270))/12","v":18009514.884166665},null,{"$f":"AE270","v":19238365.809999999},{"$f":"AG270","v":18009514.884166665},{"$f":"+'RB FORECAST'!AJ272","v":19570325.27969927},{"$f":"+'RB FORECAST'!AG272","v":19902284.749398541},{"$f":"+'RB FORECAST'!BA272","v":20223485.173750151},{"$f":"+'RB FORECAST'!AW272+'RB FORECAST'!AZ272","v":20345350.170415528},null,20223485.173750151,{"$f":"AP270-AE270","v":985119.36375015229},263,240,null,null,null,"General",null,{"$f":"+AE270","v":19238365.809999999},{"$f":"AP270","v":20223485.173750151},{"$f":"AZ270-AY270","v":985119.36375015229}]
[1192,null,null,"Total",null,null,null,-269406330.52000004,-271013025.72000003,-272046804.25999999,-273298956.22000003,-274540596.5,-275615046.98000002,-276891445.42000002,-276757505.74000001,-277854752.20000005,-279256712.57999998,-280488129.10000002,-280377493.05000001,{"$f":"SUM(T267:T270)","v":-280654156.69},-281062253.88999999,-281188399.36000001,-281557783.19999999,-279552456.94999999,-279225088.32999998,-274254163.75999999,-274011152.13999999,-274436423.10000002,-279324016.01999998,-279741465.88,-280738720.22000003,null,{"$f":"SUM(AG267:AG270)","v":-278797122.16291672},null,{"$f":"AE271","v":-280738720.22000003},{"$f":"AG271","v":-278797122.16291672},{"$f":"SUM(AK267:AK270)","v":-285582888.25426424},{"$f":"SUM(AL267:AL270)","v":-290427056.28852844},{"$f":"SUM(AM267:AM270)","v":-295114221.35011184},-296892554.47577006,null,-295114221.35011184,{"$f":"AP271-AE271","v":-14375501.130111814},264,241,null,null,null,"Total",null,{"$f":"SUM(AY267:AY270)","v":-280738720.22000003},{"$f":"AP271","v":-295114221.35011184},{"$f":"AZ271-AY271","v":-14375501.130111814}]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,242]
[1194,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,243,null,2821,"Accum Deferred Income Taxes - State"]
[1195,null,null,"Production",null,null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,null,{"$f":"(SUM(T274:AD274)+(0.5*AE274)+(0.5*S274))/12","v":-700755.31000000017},null,{"$f":"AE274","v":-700755.31},{"$f":"AG274","v":-700755.31000000017},{"$f":"+'RB FORECAST'!AJ276","v":-712596.21839082905},{"$f":"+'RB FORECAST'!AG276","v":-724437.12678165769},{"$f":"+'RB FORECAST'!BA276","v":-732339.14071078447},{"$f":"+'RB FORECAST'!AW276+'RB FORECAST'!AZ276","v":-740241.15463991102},null,-732339.14071078447,{"$f":"AP274-AE274","v":-31583.830710784416},267,244,null,null,null,"Production",null,{"$f":"+AE274","v":-700755.31},{"$f":"AP274","v":-732339.14071078447},{"$f":"AZ274-AY274","v":-31583.830710784416}]
[1196,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T275:AD275)+(0.5*AE275)+(0.5*S275))/12","v":0},null,{"$f":"AE275","v":0},{"$f":"AG275","v":0},{"$f":"+'RB FORECAST'!AJ277","v":0},{"$f":"+'RB FORECAST'!AG277","v":0},{"$f":"+'RB FORECAST'!BA277","v":0},{"$f":"+'RB FORECAST'!AW277+'RB FORECAST'!AZ277","v":0},null,0,{"$f":"AP275-AE275","v":0},268,245,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE275","v":0},{"$f":"AP275","v":0},{"$f":"AZ275-AY275","v":0}]
[1197,null,null,"Distribution - Utah",null,null,null,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,null,{"$f":"(SUM(T276:AD276)+(0.5*AE276)+(0.5*S276))/12","v":-64071192.340000011},null,{"$f":"AE276","v":-64071192.340000004},{"$f":"AG276","v":-64071192.340000011},{"$f":"+'RB FORECAST'!AJ278","v":-65153825.761627771},{"$f":"+'RB FORECAST'!AG278","v":-66236459.183255494},{"$f":"+'RB FORECAST'!BA278","v":-66958953.108169787},{"$f":"+'RB FORECAST'!AW278+'RB FORECAST'!AZ278","v":-67681447.033084065},null,-66958953.108169787,{"$f":"AP276-AE276","v":-2887760.7681697831},269,246,null,null,null,"Distribution - Utah",null,{"$f":"+AE276","v":-64071192.340000004},{"$f":"AP276","v":-66958953.108169787},{"$f":"AZ276-AY276","v":-2887760.7681697831}]
[1198,null,null,"General",null,null,null,1583023.02,1205153.28,961829.18,667221.61,375082.68,122207.01,-178094.7,-147497.82,-405726.87,-90539.33,-377414.45,-362770.09,-427599.93,-522990.61,-552822.12,-639211.14,-164452.91,-88817.38,1066190.78,1122215.3600000001,1022880.97,-1091045.67,-1189870.27,-1425488.6,null,{"$f":"(SUM(T277:AD277)+(0.5*AE277)+(0.5*S277))/12","v":-196637.68875},null,{"$f":"AE277","v":-1425488.6},{"$f":"AG277","v":-196637.68875},{"$f":"+'RB FORECAST'!AJ279","v":-1449575.5811243688},{"$f":"+'RB FORECAST'!AG279","v":-1473662.5622487364},{"$f":"+'RB FORECAST'!BA279","v":-1489736.9759738513},{"$f":"+'RB FORECAST'!AW279+'RB FORECAST'!AZ279","v":-1505811.3896989666},null,-1489736.9759738513,{"$f":"AP277-AE277","v":-64248.375973851187},270,247,null,null,null,"General",null,{"$f":"+AE277","v":-1425488.6},{"$f":"AP277","v":-1489736.9759738513},{"$f":"AZ277-AY277","v":-64248.375973851187}]
[1199,null,null,"Total",null,null,null,-63188924.630000003,-63566794.370000005,-63810118.470000006,-64104726.040000007,-64396864.970000006,-64649740.640000008,-64950042.350000009,-64919445.470000006,-65177674.520000003,-64862486.980000004,-65149362.100000009,-65134717.74000001,{"$f":"SUM(T274:T277)","v":-65199547.580000006},-65294938.260000005,-65324769.770000003,-65411158.790000007,-64936400.560000002,-64860765.030000009,-63705756.870000005,-63649732.290000007,-63749066.680000007,-65862993.320000008,-65961817.920000009,-66197436.250000007,null,{"$f":"SUM(AG274:AG277)","v":-64968585.338750012},null,{"$f":"AE278","v":-66197436.250000007},{"$f":"AG278","v":-64968585.338750012},{"$f":"SUM(AK274:AK277)","v":-67315997.561142966},{"$f":"SUM(AL274:AL277)","v":-68434558.872285888},{"$f":"SUM(AM274:AM277)","v":-69181029.22485441},-69927499.577422947,null,-69181029.22485441,{"$f":"AP278-AE278","v":-2983592.9748544022},271,248,null,null,null,"Total",null,{"$f":"SUM(AY274:AY277)","v":-66197436.250000007},{"$f":"AP278","v":-69181029.22485441},{"$f":"AZ278-AY278","v":-2983592.9748544022}]
[1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,249]
[1201,"186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,250,null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1202,null,"General",null,null,null,null,117589454.95999999,118012000.40000001,118878650.88,119451236.93000001,120023822.98,120675148.03,121234090.36,121806677.2,122384945.25,122749938.8,123630247.59999999,126101934.36,126686376.72,127265527.42,128615965.47,129620915.14,130303956.67,131693771.37,132313819.06999999,133127600.88,133851990.04000001,134695125.19999999,135538259.36000001,135902646.68000001,null,{"$f":"(SUM(T281:AD281)+(0.5*AE281)+(0.5*S281))/12","v":131226299.82166667},null,{"$f":"AE281","v":135902646.68000001},{"$f":"AG281","v":131226299.82166667},{"$f":"+'RB FORECAST'!AJ283","v":135902646.68000004},{"$f":"+'RB FORECAST'!AG283","v":135902646.68000001},{"$f":"+'RB FORECAST'!BA283","v":135902646.68000004},{"$f":"+'RB FORECAST'!AW283","v":135902646.68000001},null,135902646.68000004,{"$f":"AP281-AE281","v":0},274,251,null,null,"General",null,null,{"$f":"+AE281","v":135902646.68000001},{"$f":"AP281","v":135902646.68000004},{"$f":"AZ281-AY281","v":0}]
[1203,null,"Total",null,null,null,null,117589454.95999999,118012000.40000001,118878650.88,119451236.93000001,120023822.98,120675148.03,121234090.36,121806677.2,122384945.25,122749938.8,123630247.59999999,126101934.36,{"$f":"+T281","v":126686376.72},127265527.42,128615965.47,129620915.14,130303956.67,131693771.37,132313819.06999999,133127600.88,133851990.04000001,134695125.19999999,135538259.36000001,135902646.68000001,null,{"$f":"+AG281","v":131226299.82166667},null,{"$f":"AE282","v":135902646.68000001},{"$f":"AG282","v":131226299.82166667},{"$f":"+AK281","v":135902646.68000004},{"$f":"+AL281","v":135902646.68000001},{"$f":"+AM281","v":135902646.68000004},135902646.68000001,null,135902646.68000004,{"$f":"AP282-AE282","v":0},275,252,null,null,"Total",null,null,{"$f":"SUM(AY281)","v":135902646.68000001},{"$f":"AP282","v":135902646.68000004},{"$f":"AZ282-AY282","v":0}]
[1204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276,253]
[1205,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277,254,null,"System Working Capital (W/O WC Cash)"]
[1206,null,"Production",null,null,null,null,{"$f":"H223+H232+H239+H260+H267+H274","v":9833385.4799999986},-4673021.5199999977,-17545554.279999997,-17384554.210000001,-11149587.939999999,-4116864.1300000004,3240586.3199999989,10670984.069999998,16655801.630000001,18170197.970000003,19689780.629999999,12619723.790000001,{"$f":"T223+T232+T239+T260+T267+T274","v":104230.58000000427},-12920817.770000001,-20197900.599999998,-23089602.82,-14688539.26,-8365370.8300000001,5083235.2200000007,9951696.4600000028,11582047.33,16756774.319999998,15290264.869999995,10301762.530000003,null,{"$f":"AG223+AG232+AG239+AG260+AG267+AG274","v":-752769.94499999064},null,{"$f":"AE285","v":10301762.530000003},{"$f":"AG285","v":-752769.94499999064},{"$f":"AK223+AK232+AK239+AK260+AK267+AK274","v":9704450.363169603},{"$f":"AL223+AL232+AL239+AL260+AL267+AL274","v":9107138.1963392049},{"$f":"AM223+AM232+AM239+AM260+AM267+AM274","v":8532740.4688615892},8309907.23750991,null,8532740.4688615892,{"$f":"AQ223+AQ232+AQ239+AQ260+AQ267+AQ274","v":-1769022.0611384073},278,255,null,null,"Production",null,null,{"$f":"AY223+AY232+AY239+AY260+AY267+AY274","v":10301762.530000003},{"$f":"+AZ223+AZ260+AZ267+AZ274+AZ232+AZ239","v":8532740.4688615892},{"$f":"AZ285-AY285","v":-1769022.0611384138}]
[1207,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H218+H233+H240+H246+H251+H261+H268+H275","v":-8655757.8599999994},-8486889.9900000002,-8486889.9900000002,-8635808.3599999994,-8627026,-8619356.5099999998,-8613262.9100000001,-8610738.3499999996,-8607739.0099999998,-8606217.540000001,-8610941.6300000008,-8610465.6799999997,{"$f":"T218+T233+T240+T246+T251+T261+T268+T275","v":-8606755.0700000003},-8608859.7200000007,-8611255.9900000002,-8607740.620000001,-8608094.5099999998,-8620244.4700000007,-8619911.2599999998,-8620587.3200000003,-8618098.2000000011,-8619074.0700000003,-8625008.1699999999,-8622625.8499999996,null,{"$f":"AG218+AG233+AG240+AG246+AG251+AG261+AG268+AG275","v":-8615181.2637499999},null,{"$f":"AE286","v":-8622625.8499999996},{"$f":"AG286","v":-8615181.2637499999},{"$f":"AK218+AK233+AK240+AK246+AK251+AK261+AK268+AK275","v":-8762129.8717214614},{"$f":"AL218+AL233+AL240+AL246+AL251+AL261+AL268+AL275","v":-8915509.7184429225},{"$f":"AM218+AM233+AM240+AM246+AM251+AM261+AM268+AM275","v":-9050267.4516716562},-9110965.3784340546,null,-9050267.4516716562,{"$f":"AQ218+AQ233+AQ240+AQ246+AQ251+AQ261+AQ268+AQ275","v":-427641.60167165624},279,256,null,null,"Distribution - Wyoming",null,null,{"$f":"AY218+AY233+AY240+AY246+AY251+AY261+AY268+AY275","v":-8622625.8499999996},{"$f":"AZ218+AZ233+AZ240+AZ246+AZ251+AZ261+AZ268+AZ275","v":-9050267.4516716562},{"$f":"AZ286-AY286","v":-427641.60167165659}]
[1208,null,"Distribution - Utah",null,null,null,null,{"$f":"H219+H234+H241+H247+H252+H262+H269+H276+H228","v":-303062424.24000001},{"$f":"I219+I234+I241+I247+I252+I262+I269+I276+I228","v":-299483726.70000005},{"$f":"J219+J234+J241+J247+J252+J262+J269+J276+J228","v":-299338129.32000005},-303103400.88,-303170767.04000002,-303705581.01999998,-303628767.92000002,-304686360.25,-305433999.67000002,-306742350.32000005,-307106230.50999999,-306773695.55000001,-307411662.70000005,-306687806.23000002,-303085277.99000001,-301722034.08000004,-302003097.32000005,-301923607.14999998,-302188811.36000001,-302853179.65999997,-303172649.09000003,-303112804.45000005,-302693671.54000002,-304496537.64999998,null,{"$f":"AG219+AG234+AG241+AG247+AG252+AG262+AG269+AG276+AG228","v":-303540809.84750009},null,{"$f":"AE287","v":-304496537.64999998},{"$f":"AG287","v":-303540809.84750009},{"$f":"AK219+AK234+AK241+AK247+AK252+AK262+AK269+AK276+AK228","v":-304572351.42099452},{"$f":"AL219+AL234+AL241+AL247+AL252+AL262+AL269+AL276+AL228","v":-311013995.44981873},{"$f":"AM219+AM234+AM241+AM247+AM252+AM262+AM269+AM276+AM228","v":-315044087.01097423},{"$f":"AN219+AN234+AN241+AN247+AN252+AN262+AN269+AN276+AN228","v":-318506730.09944373},null,-315044087.01097423,{"$f":"AQ219+AQ234+AQ241+AQ247+AQ252+AQ262+AQ269+AQ276+AQ228","v":-10547549.360974204},280,257,null,null,"Distribution - Utah",null,null,{"$f":"AY219+AY234+AY241+AY247+AY252+AY262+AY269+AY276+AY228","v":-304496537.64999998},{"$f":"AZ219+AZ234+AZ241+AZ247+AZ252+AZ262+AZ269+AZ276+AZ228","v":-315044087.01097423},{"$f":"AZ287-AY287","v":-10547549.360974252}]
[1209,null,"General",null,null,null,null,{"$f":"H227+H235+H242+H256+H263+H270+H277+H281","v":174679427.5},172910322.40000001,172528237.66999999,172334817.92000002,172568435.83000001,174367101.96000001,174581351.87,174159609.39000002,175260610.55000001,175244916.31,176141147.29999998,211766404.69,{"$f":"T227+T235+T242+T256+T263+T270+T277+T281","v":212560462.02999997},211235197.28,212337335.06,212549239.84,213455201.18000001,214226003.09,213887854.93000001,213972847.51999998,214898332.84999999,215768523.08999997,216579732.77000004,216008853.55000001,null,{"$f":"AG227+AG235+AG242+AG256+AG263+AG270+AG277+AG281","v":213779863.23000002},null,{"$f":"AE288","v":216008853.55000001},{"$f":"AG288","v":213779863.23000002},{"$f":"AK227+AK235+AK242+AK256+AK263+AK270+AK277+AK281","v":216312522.76940829},{"$f":"AL227+AL235+AL242+AL256+AL263+AL270+AL277+AL281","v":216624598.5271498},{"$f":"AM227+AM235+AM242+AM256+AM263+AM270+AM277+AM281","v":216925521.2686097},217035515.12071657,null,216925521.2686097,{"$f":"AQ227+AQ235+AQ242+AQ256+AQ263+AQ270+AQ277+AQ281","v":916667.71860963444},281,258,null,null,"General",null,null,{"$f":"AY227+AY235+AY242+AY256+AY263+AY270+AY277+AY281","v":216008853.55000001},{"$f":"AZ227+AZ235+AZ242+AZ256+AZ263+AZ270+AZ277+AZ281","v":216925521.2686097},{"$f":"AZ288-AY288","v":916667.71860969067}]
[1210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR289,FALSE)","v":0},null,282,259]
[1211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,283,260]
[1212,null,"System Working Capital (W/O WC Cash)",null,null,null,null,{"$f":"+H282+H278+H271+H264+H257+H253+H248+H243+H236+H229+H220+H224","v":-127205369.12000005},-139733315.81,-152842335.92000002,-156788945.53000003,-150378945.14999998,-142074699.70000005,-134420092.64000002,-128466505.14000005,-122125326.50000006,-121933453.57999998,-119886244.21000004,-90998032.75,{"$f":"+T282+T278+T271+T264+T257+T253+T248+T243+T236+T229+T220+T224","v":-103353725.16000003},{"$f":"+U282+U278+U271+U264+U257+U253+U248+U243+U236+U229+U220+U224","v":-116982286.43999998},-119557099.52000004,-120870137.68000001,-111844529.91,-104683219.35999998,-91837632.470000029,-87549223.000000015,-85310367.10999997,-79206581.10999997,-79448682.069999963,-86808547.420000061,null,{"$f":"+AG282+AG278+AG271+AG264+AG257+AG253+AG248+AG243+AG236+AG229+AG220+AG224","v":-99128897.826250046},null,{"$f":"+AI282+AI278+AI271+AI264+AI257+AI253+AI248+AI243+AI236+AI229+AI220+AI224","v":-86808547.420000061},{"$f":"+AJ282+AJ278+AJ271+AJ264+AJ257+AJ253+AJ248+AJ243+AJ236+AJ229+AJ220+AJ224","v":-84903916.368333384},{"$f":"+AK282+AK278+AK271+AK264+AK257+AK253+AK248+AK243+AK236+AK229+AK220+AK224","v":-87317508.160138041},{"$f":"+AL282+AL278+AL271+AL264+AL257+AL253+AL248+AL243+AL236+AL229+AL220+AL224","v":-94197768.444772705},{"$f":"+AM282+AM278+AM271+AM264+AM257+AM253+AM248+AM243+AM236+AM229+AM220+AM224","v":-98636092.725174516},-102272273.11965136,null,-98636092.725174516,{"$f":"+AQ282+AQ278+AQ271+AQ264+AQ257+AQ253+AQ248+AQ243+AQ236+AQ229+AQ220+AQ224","v":-11827545.305174556},284,261,null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY285:AY288)","v":-86808547.419999957},{"$f":"SUM(AZ285:AZ288)","v":-98636092.725174606},{"$f":"AQ291","v":-11827545.305174556}]
[1213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,262]
[1214,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,263,null,"RATE BASE (W/O Working Cap. Cash)"]
[1215,null,"Production",null,null,null,null,{"$f":"H206+H285","v":13035415.910000002},-1512457.9700000044,-13743222.450000003,-12965217.290000003,-6783566.6200000048,4151414.8399999854,11444117.079999981,18808891.399999991,24728027.279999986,26179122.039999984,27692653.689999979,15344213.669999994,{"$f":"T206+T285","v":2794270.3300000047},-10416329.990000002,-17763207.980000004,-20360873.220000006,-12029724.510000002,-6129804.6499999948,7249535.2800000012,12048728.830000006,13609810.760000005,18715252.569999997,17179427.929999996,12158940.230000002,null,{"$f":"AG206+AG285","v":1554055.1916666706},null,{"$f":"AI206+AI285","v":12158940.230000002},1554055.1916666706,11144956.163230499,10131494.164038384,{"$f":"AM206+AM285","v":9140445.1681641191},8501559.9921594113,null,9140445.1681641191,{"$f":"AQ206+AQ285","v":-3018495.0618358776},287,264,null,null,"Production",null,null,{"$f":"AY206+AY285","v":12158940.230000002},9140445.1681641191,{"$f":"AZ294-AY294","v":-3018495.0618358832}]
[1216,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H207+H286","v":51227600.219999999},51307323.790000007,51238337.520000003,50939401.730000012,50869246.899999991,50905042.330000006,50751871.63000001,50760053.149999991,49143072.479999989,49331236.570000008,49307553.349999994,49651666.57,{"$f":"T207+T286","v":50806182.509999998},50781943.940000005,50214179.589999996,50308819.060000002,50923152.089999996,50984108.649999999,51561372.850000001,54196403.770000003,55679829.470000006,55963708.630000018,56099081.250000007,59283059.18999999,null,{"$f":"AG207+AG286","v":52665512.057499982},null,59283059.18999999,52665512.057499982,60929970.93934074,69346643.45870021,{"$f":"AM207+AM286","v":70926252.815051898},74509038.512304515,null,70926252.815051898,{"$f":"AQ207+AQ286","v":11643193.62505191},288,265,null,null,"Distribution - Wyoming",null,null,59283059.18999999,70926252.815051898,{"$f":"AZ295-AY295","v":11643193.625051908}]
[1217,null,"Distribution - Utah",null,null,null,null,{"$f":"H208+H287","v":1765199552.5095727},1773564769.4995725,1773404333.4995723,1769912532.299572,1778368999.6995726,1787666091.1895723,1787641801.2895722,1798574188.8795726,1717952604.2595725,1805536726.9195719,1889163027.1395724,1918728302.8195717,{"$f":"T208+T287","v":1924855548.9995725},1930001148.7595725,1937924158.5495718,1945529512.6795721,1958394885.1695724,1965456771.8895721,1965363018.2895722,1851759181.1595731,1915869798.8395724,1992291864.7895725,2020369673.2695723,2063560672.7495723,null,{"$f":"AG208+AG287","v":1949913337.5149887},null,2063560672.7495723,1949913337.5149887,2068453855.4036968,2471317119.5110292,{"$f":"AM208+AM287","v":2543140604.601294},2661525347.1220107,null,2543140604.601294,{"$f":"AQ208+AQ287","v":479579931.85172188},289,266,null,null,"Distribution - Utah",null,null,2063560672.7495723,2543140604.601294,{"$f":"AZ296-AY296","v":479579931.85172176}]
[1218,null,"General",null,null,null,null,{"$f":"H209+H288","v":63305853.089999974},60995703.609999985,61277571.60999997,61088861.340000004,61036261.419999987,62789242.610000014,62615227.340000004,61024155.580000058,150678776.10999998,70369046.699999988,71559304.049999952,112075762.94999996,{"$f":"T209+T288","v":114634207.59999996},112871425.28,113719005.59,117995632.50000003,119316235.96000001,119835443.18999997,119935190.91,119630436.90999994,120366435.04999995,124501754.06999996,127643818.34,135486323.24000001,null,{"$f":"AG209+AG288","v":119519219.04124996},null,135486323.24000001,119519219.04124996,128007621.64734343,136809404.2657713,{"$f":"AM209+AM288","v":135174648.79772538},134931983.515834,null,135174648.79772538,{"$f":"AQ209+AQ288","v":-311674.4422746863},290,267,null,null,"General",null,null,135486323.24000001,135174648.79772538,{"$f":"AZ297-AY297","v":-311674.44227463007}]
[1219,null,null,null,null,null,null,{"$f":"SUM(H294:H297)","v":1892768421.7295728},1884355338.9295723,1872177020.1795721,1868975578.079572,1883490941.3995726,1905511790.9695725,1912453017.3395722,1929167289.0095727,1942502480.1295724,1951416132.2295718,2037722538.2295723,2095799946.0095718,{"$f":"SUM(T294:T297)","v":2093090209.4395723},2083238187.9895725,2084094135.7495716,2093473091.019572,2116604548.7095723,{"$f":"SUM(Y294:Y297)","v":2130146519.0795722},2144109117.3295724,2037634750.6695728,2105525874.1195724,2191472580.0595727,2221292000.7895722,2270488995.4095726,null,{"$f":"(SUM(T298:AD298)+(0.5*AE298)+(0.5*S298))/12","v":2123652123.8054063},null,{"$f":"SUM(AI294:AI297)","v":2270488995.4095726},{"$f":"SUM(AJ294:AJ297)","v":2123652123.8054054},{"$f":"SUM(AK294:AK297)","v":2268536404.1536117},{"$f":"SUM(AL294:AL297)","v":2687604661.3995395},{"$f":"SUM(AM294:AM297)","v":2758381951.3822351},{"$f":"SUM(AN294:AN297)","v":2879467929.1423087},null,2758381951.3822351,{"$f":"SUM(AQ294:AQ297)","v":487892955.97266322},291,268]
[1220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292,269]
[1221,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,{"$f":"H212+H291","v":1892768421.7295725},1884355338.9295726,1872177020.1795723,1868975578.0795722,1883490941.3995724,1905511790.9695723,1912453017.3395724,1929167289.0095727,1942502480.1295724,1951416132.2295718,2037722538.2295723,2095799946.0095716,{"$f":"T212+T291","v":2093090209.4395726},2083238187.9895725,2084094135.7495718,2093473091.019572,2116604548.7095726,2130146519.0795724,2144109117.3295724,2037634750.6695728,2105525874.1195724,2191472580.0595722,2221292000.7895722,2270488995.4095721,null,{"$f":"AG212+AG291","v":2123652123.8054051},null,{"$f":"AI212+AI291","v":2270488995.4095721},{"$f":"AJ212+AJ291","v":2137877105.2633219},{"$f":"AK212+AK291","v":2268536404.1536112},{"$f":"AL212+AL291","v":2687604661.399539},{"$f":"AM212+AM291","v":2758381951.382236},2879467929.1423087,null,2758381951.382236,{"$f":"AQ212+AQ291","v":487892955.9726637},293,270,null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY212+AY291","v":2270488995.4095721},{"$f":"AP300","v":2758381951.382236},{"$f":"AQ300","v":487892955.9726637}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL300-AI300","v":417115665.98996687},null,null,{"$f":"AN300-AL300","v":191863267.74276972}]
[null,154,"Plant Materials & Operating Supplies"]

{"sheet":"RB FORECAST","index":8,"n_rows":302,"n_cols":53,"rows_kept":302,"cut":false,"hidden":false,"merged":[[273,44,274,50],[4,1,4,4],[10,1,10,4]]}
[]
[null,"Rate Base Forecast"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End","Annual Change","13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End ",null,null,"13-Month Avg"]
[null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"Period Ended","Booked","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase",null,"Period Ended","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase","Check",null,"Period Ended"]
[null,null,null,null,null,{"$f":"'Rate Base'!S9","v":"2020-12-01"},{"$f":"'Rate Base'!T9","v":"2021-01-01"},{"$f":"'Rate Base'!U9","v":"2021-02-01"},{"$f":"'Rate Base'!V9","v":"2021-03-01"},{"$f":"'Rate Base'!W9","v":"2021-04-01"},{"$f":"'Rate Base'!X9","v":"2021-05-01"},{"$f":"'Rate Base'!Y9","v":"2021-06-01"},{"$f":"'Rate Base'!Z9","v":"2021-07-01"},{"$f":"'Rate Base'!AA9","v":"2021-08-01"},{"$f":"'Rate Base'!AB9","v":"2021-09-01"},{"$f":"'Rate Base'!AC9","v":"2021-10-01"},{"$f":"'Rate Base'!AD9","v":"2021-11-01"},{"$f":"'Rate Base'!AE9","v":"2021-12-01"},null,{"$f":"+R8","v":"2021-12-01"},{"$f":"R8","v":"2021-12-01"},{"$f":"EOMONTH(U8,1)","v":"2022-01-31"},{"$f":"EOMONTH(V8,1)","v":"2022-02-28"},"2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31",{"$f":"AG8","v":"2022-12-31"},null,{"$f":"+AG8","v":"2022-12-31"},{"$f":"AG8","v":"2022-12-31"},{"$f":"EOMONTH(AK8,1)","v":"2023-01-31"},{"$f":"EOMONTH(AL8,1)","v":"2023-02-28"},"2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31",{"$f":"AW8","v":"2023-12-31"},"Figures",null,{"$f":"+AW8","v":"2023-12-31"}]
[]
[null,"UTILITY RATE BASE",null,null,null,null," "]
[null,null,"NET UTILITY PLANT"]
[]
[null,null,"Intangible Plant"]
[null,"101","Gas Plant In Service"]
[null,null,null,"Intangible Plant"]
[1,null,"302","Franchises & Consents"]
[{"$f":"+A16+1","v":2},null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S15","v":10883.08},{"$f":"'Rate Base'!T15","v":10883.08},{"$f":"'Rate Base'!U15","v":10883.08},{"$f":"'Rate Base'!V15","v":10883.08},{"$f":"'Rate Base'!W15","v":10883.08},{"$f":"'Rate Base'!X15","v":10883.08},{"$f":"'Rate Base'!Y15","v":10883.08},{"$f":"'Rate Base'!Z15","v":10883.08},{"$f":"'Rate Base'!AA15","v":10883.08},{"$f":"'Rate Base'!AB15","v":10883.08},{"$f":"'Rate Base'!AC15","v":10883.08},{"$f":"'Rate Base'!AD15","v":10883.08},{"$f":"'Rate Base'!AE15","v":10883.08},null,{"$f":"((F17/2)+SUM(G17:Q17)+(R17/2))/12","v":10883.08},{"$f":"+R17","v":10883.08},{"$f":"(U17/U20)*V20","v":10883.08},10883.08,10883.08,{"$f":"(X17/X20)*Y20","v":10883.08},{"$f":"(Y17/Y20)*Z20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,{"$f":"((U17/2)+SUM(V17:AF17)+(AG17/2))/12","v":10883.08},{"$f":"AG17","v":10883.08},{"$f":"(AK17/AK20)*AL20","v":10883.08},{"$f":"(AL17/AL20)*AM20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,null,null,{"$f":"((AK17/2)+SUM(AL17:AV17)+(AW17/2))/12","v":10883.08}]
[3,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S16","v":58742.879999999997},{"$f":"'Rate Base'!T16","v":58742.879999999997},{"$f":"'Rate Base'!U16","v":58742.879999999997},{"$f":"'Rate Base'!V16","v":58742.880000000005},{"$f":"'Rate Base'!W16","v":58742.880000000005},{"$f":"'Rate Base'!X16","v":58742.880000000005},{"$f":"'Rate Base'!Y16","v":58742.880000000005},{"$f":"'Rate Base'!Z16","v":58742.880000000005},{"$f":"'Rate Base'!AA16","v":1196564.0799999998},{"$f":"'Rate Base'!AB16","v":1206298.0199999998},{"$f":"'Rate Base'!AC16","v":1899799.44},{"$f":"'Rate Base'!AD16","v":1906984.63},{"$f":"'Rate Base'!AE16","v":2110492.0699999998},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":642121.98375000001},{"$f":"+R18","v":2110492.0699999998},{"$f":"(U18/U20)*V20","v":2110492.0699999998},{"$f":"(V18/V20)*W20","v":2110492.0699999998},{"$f":"(W18/W20)*X20","v":2110492.0699999998},{"$f":"(X18/X20)*Y20","v":2110492.0699999998},{"$f":"(Y18/Y20)*Z20","v":2110492.0699999998},{"$f":"(Z18/Z20)*AA20","v":2110492.0699999998},{"$f":"(AA18/AA20)*AB20","v":2110492.0699999998},{"$f":"(AB18/AB20)*AC20","v":2110492.0699999998},{"$f":"(AC18/AC20)*AD20","v":2110492.0699999998},{"$f":"(AD18/AD20)*AE20","v":2110492.0699999998},{"$f":"(AE18/AE20)*AF20","v":2110492.0699999998},{"$f":"(AF18/AF20)*AG20","v":2110492.0699999998},null,null,{"$f":"((U18/2)+SUM(V18:AF18)+(AG18/2))/12","v":2110492.0699999998},{"$f":"AG18","v":2110492.0699999998},{"$f":"(AK18/AK20)*AL20","v":2110492.0699999998},{"$f":"(AL18/AL20)*AM20","v":2110492.0699999998},2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,2110492.0699999998,null,null,null,{"$f":"((AK18/2)+SUM(AL18:AV18)+(AW18/2))/12","v":2110492.0699999998}]
[4]
[5,null,null,"Total Intangible Plant",null,{"$f":"SUM(F17:F18)","v":69625.959999999992},69625.959999999992,69625.959999999992,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,1207447.1599999999,1217181.0999999999,1910682.52,1917867.71,2121375.15,null,{"$f":"SUM(T17:T19)","v":653005.06374999997},{"$f":"+R20","v":2121375.15},{"$f":"IF($R20-$F20=0,U20+$AH20/12,U20+((G20-F20)/($R20-$F20))*$AH20)","v":2121375.15},2121375.15,2121375.15,{"$f":"IF($R20-$F20=0,X20+$AH20/12,X20+((J20-I20)/($R20-$F20))*$AH20)","v":2121375.15},{"$f":"IF($R20-$F20=0,Y20+$AH20/12,Y20+((K20-J20)/($R20-$F20))*$AH20)","v":2121375.15},2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,{"$f":"'101_106 PROJECTION'!N6","v":0},{"$f":"+AG20-U20","v":0},{"$f":"SUM(AJ17:AJ19)","v":2121375.15},{"$f":"AG20","v":2121375.15},{"$f":"IF($R20-$F20=0,AK20+$AX20/12,AK20+((G20-F20)/($R20-$F20))*$AX20)","v":2121375.15},{"$f":"IF($R20-$F20=0,AL20+$AX20/12,AL20+((H20-G20)/($R20-$F20))*$AX20)","v":2121375.15},2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,2121375.15,0,{"$f":"+AW20-AK20","v":0},null,{"$f":"SUM(BA17:BA19)","v":2121375.15}]
[6]
[7,null,null,"Production & Gathering Plant"]
[8,null,"325","Land & Land Rights",null,{"$f":"'Rate Base'!S21","v":6266764.3399999999},{"$f":"'Rate Base'!T21","v":6266764.3399999999},{"$f":"'Rate Base'!U21","v":6266764.3399999999},{"$f":"'Rate Base'!V21","v":6266764.3399999999},{"$f":"'Rate Base'!W21","v":6266764.3399999999},{"$f":"'Rate Base'!X21","v":6266764.3399999999},{"$f":"'Rate Base'!Y21","v":6266764.3399999999},{"$f":"'Rate Base'!Z21","v":6266764.3399999999},{"$f":"'Rate Base'!AA21","v":6266764.3399999999},{"$f":"'Rate Base'!AB21","v":6266764.3399999999},{"$f":"'Rate Base'!AC21","v":6266764.3399999999},{"$f":"'Rate Base'!AD21","v":6266764.3399999999},{"$f":"'Rate Base'!AE21","v":6266764.3399999999},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6266764.3400000008},{"$f":"+R23","v":6266764.3399999999},{"$f":"(U23/U$31)*V$31","v":6266764.3399999999},{"$f":"(V23/V$31)*W$31","v":6266764.3399999999},{"$f":"(W23/W$31)*X$31","v":6266764.3399999999},{"$f":"(X23/X$31)*Y$31","v":6266764.3399999999},{"$f":"(Y23/Y$31)*Z$31","v":6266764.3399999999},{"$f":"(Z23/Z$31)*AA$31","v":6266764.3399999999},{"$f":"(AA23/AA$31)*AB$31","v":6266764.3399999999},{"$f":"(AB23/AB$31)*AC$31","v":6266764.3399999999},{"$f":"(AC23/AC$31)*AD$31","v":6266764.3399999999},{"$f":"(AD23/AD$31)*AE$31","v":6266764.3399999999},{"$f":"(AE23/AE$31)*AF$31","v":6266764.3399999999},{"$f":"(AF23/AF$31)*AG$31","v":6266764.3399999999},null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266764.3400000008},{"$f":"AG23","v":6266764.3399999999},{"$f":"(AK23/AK31)*AL31","v":6266764.3399999999},{"$f":"(AL23/AL31)*AM31","v":6266764.3399999999},6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266764.3400000008}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437704.3400000003},{"$f":"'Rate Base'!T22","v":1437704.3400000003},{"$f":"'Rate Base'!U22","v":1437704.3400000003},{"$f":"'Rate Base'!V22","v":1437704.3400000003},{"$f":"'Rate Base'!W22","v":1437704.3400000003},{"$f":"'Rate Base'!X22","v":1437704.3400000003},{"$f":"'Rate Base'!Y22","v":1437704.3400000003},{"$f":"'Rate Base'!Z22","v":1437704.3400000003},{"$f":"'Rate Base'!AA22","v":1437704.3400000003},{"$f":"'Rate Base'!AB22","v":1437704.3400000003},{"$f":"'Rate Base'!AC22","v":1437704.3400000003},{"$f":"'Rate Base'!AD22","v":1437704.3400000003},{"$f":"'Rate Base'!AE22","v":1437704.3400000003},null,1437704.34,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,1437704.34,1437704.3400000003,{"$f":"(AK24/AK31)*AL31","v":1437704.3400000003},{"$f":"(AL24/AL31)*AM31","v":1437704.3400000003},1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,null,1437704.34]
[10,null,"330","Gas Wells - Construction",null,{"$f":"'Rate Base'!S23","v":52175293.810000002},{"$f":"'Rate Base'!T23","v":52175293.810000002},{"$f":"'Rate Base'!U23","v":52175293.810000002},{"$f":"'Rate Base'!V23","v":52175293.810000002},{"$f":"'Rate Base'!W23","v":52175293.810000002},{"$f":"'Rate Base'!X23","v":52175293.810000002},{"$f":"'Rate Base'!Y23","v":52175293.810000002},{"$f":"'Rate Base'!Z23","v":52175293.810000002},{"$f":"'Rate Base'!AA23","v":52175293.810000002},{"$f":"'Rate Base'!AB23","v":52175293.810000002},{"$f":"'Rate Base'!AC23","v":52175293.810000002},{"$f":"'Rate Base'!AD23","v":52175293.810000002},{"$f":"'Rate Base'!AE23","v":52175293.810000002},null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,52175293.810000002,52175293.810000002,{"$f":"(AK25/AK31)*AL31","v":52175293.810000002},{"$f":"(AL25/AL31)*AM31","v":52175293.810000002},52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,null,52175293.810000002]
[11,null,"331","Gas Wells - Equipment",null,{"$f":"'Rate Base'!S24","v":17216356.050000001},{"$f":"'Rate Base'!T24","v":17216356.050000001},{"$f":"'Rate Base'!U24","v":17216356.050000001},{"$f":"'Rate Base'!V24","v":17216356.050000001},{"$f":"'Rate Base'!W24","v":17216356.050000001},{"$f":"'Rate Base'!X24","v":17216356.050000001},{"$f":"'Rate Base'!Y24","v":17216356.050000001},{"$f":"'Rate Base'!Z24","v":17216356.050000001},{"$f":"'Rate Base'!AA24","v":17216356.050000001},{"$f":"'Rate Base'!AB24","v":17216356.050000001},{"$f":"'Rate Base'!AC24","v":17216356.050000001},{"$f":"'Rate Base'!AD24","v":17216356.050000001},{"$f":"'Rate Base'!AE24","v":17216356.050000001},null,17216356.050000004,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,17216356.050000004,17216356.050000001,{"$f":"(AK26/AK31)*AL31","v":17216356.050000001},{"$f":"(AL26/AL31)*AM31","v":17216356.050000001},17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,null,17216356.050000004]
[12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"'Rate Base'!S25","v":2693816.12},{"$f":"'Rate Base'!T25","v":2693816.12},{"$f":"'Rate Base'!U25","v":2693816.12},{"$f":"'Rate Base'!V25","v":2693816.12},{"$f":"'Rate Base'!W25","v":3057767.14},{"$f":"'Rate Base'!X25","v":3057767.14},{"$f":"'Rate Base'!Y25","v":2693816.12},{"$f":"'Rate Base'!Z25","v":2693816.12},{"$f":"'Rate Base'!AA25","v":2693816.12},{"$f":"'Rate Base'!AB25","v":2693816.12},{"$f":"'Rate Base'!AC25","v":2693816.12},{"$f":"'Rate Base'!AD25","v":2693816.12},{"$f":"'Rate Base'!AE25","v":2693816.12},null,2754474.6233333335,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,2693816.1200000006,2693816.12,{"$f":"(AK27/AK31)*AL31","v":2693816.12},{"$f":"(AL27/AL31)*AM31","v":2693816.12},2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,null,2693816.1200000006]
[13,null,"336","Purification Equipment",null,{"$f":"'Rate Base'!S26","v":57014.71},{"$f":"'Rate Base'!T26","v":57014.71},{"$f":"'Rate Base'!U26","v":57014.71},{"$f":"'Rate Base'!V26","v":57014.71},{"$f":"'Rate Base'!W26","v":57014.71},{"$f":"'Rate Base'!X26","v":57014.71},{"$f":"'Rate Base'!Y26","v":57014.71},{"$f":"'Rate Base'!Z26","v":57014.71},{"$f":"'Rate Base'!AA26","v":57014.71},{"$f":"'Rate Base'!AB26","v":57014.71},{"$f":"'Rate Base'!AC26","v":57014.71},{"$f":"'Rate Base'!AD26","v":57014.71},{"$f":"'Rate Base'!AE26","v":57014.71},null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,57014.71,57014.71,{"$f":"(AK28/AK31)*AL31","v":57014.71},{"$f":"(AL28/AL31)*AM31","v":57014.71},57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,null,57014.71]
[14,null,"337","Other Equipment",null,{"$f":"'Rate Base'!S27","v":121186.63},{"$f":"'Rate Base'!T27","v":121186.63},{"$f":"'Rate Base'!U27","v":121186.63},{"$f":"'Rate Base'!V27","v":121186.63},{"$f":"'Rate Base'!W27","v":121186.63},{"$f":"'Rate Base'!X27","v":121186.63},{"$f":"'Rate Base'!Y27","v":121186.63},{"$f":"'Rate Base'!Z27","v":121186.63},{"$f":"'Rate Base'!AA27","v":121186.63},{"$f":"'Rate Base'!AB27","v":121186.63},{"$f":"'Rate Base'!AC27","v":121186.63},{"$f":"'Rate Base'!AD27","v":121186.63},{"$f":"'Rate Base'!AE27","v":121186.63},null,121186.62999999996,121186.63,121186.62999999999,121186.62999999999,121186.62999999999,{"$f":"(X29/X$31)*Y$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$f":"(AK29/AK31)*AL31","v":121186.62999999999},{"$f":"(AL29/AL31)*AM31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,null,121186.62999999996]
[15]
[16,null,null,"Total Production & Gathering Plant",null,{"$f":"SUM(F23:F29)","v":79968136},79968136,79968136,79968136,80332087.019999996,80332087.019999996,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(T23:T29)","v":80028794.50333333},{"$f":"+R31","v":79968136},{"$f":"IF($R31-$F31=0,U31+$AH31/12,U31+((G31-F31)/($R31-$F31))*$AH31)","v":79968136},79968136,79968136,{"$f":"IF($R31-$F31=0,X31+$AH31/12,X31+((J31-I31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,Y31+$AH31/12,Y31+((K31-J31)/($R31-$F31))*$AH31)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM('101_106 PROJECTION'!N7:N13)","v":0},{"$f":"+AG31-U31","v":0},{"$f":"SUM(AJ23:AJ29)","v":79968136},{"$f":"AG31","v":79968136},{"$f":"IF($R31-$F31=0,AK31+$AX31/12,AK31+((G31-F31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AL31+$AX31/12,AL31+((H31-G31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AM31+$AX31/12,AM31+((I31-H31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AN31+$AX31/12,AN31+((J31-I31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AO31+$AX31/12,AO31+((K31-J31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AP31+$AX31/12,AP31+((L31-K31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AQ31+$AX31/12,AQ31+((M31-L31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AR31+$AX31/12,AR31+((N31-M31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AS31+$AX31/12,AS31+((O31-N31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AT31+$AX31/12,AT31+((P31-O31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AU31+$AX31/12,AU31+((Q31-P31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AV31+$AX31/12,AV31+((R31-Q31)/($R31-$F31))*$AX31)","v":79968136},0,{"$f":"+AW31-AK31","v":0},null,{"$f":"SUM(BA23:BA29)","v":79968136}]
[17,null,null,null,null,null,{"$f":"+G31/G172","v":2.5062898072356371E-2}]
[18,null,null,"Distribution Plant"]
[19,null,"364","LNG Plant"]
[20,null,null,null,"Wyoming",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":0},{"$f":"+R35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":0},{"$f":"AG35","v":0},{"$f":"AG35","v":0},{"$f":"AL35","v":0},{"$f":"AM35","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":0}]
[21,null,null,null,"Utah",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!N14","v":188928181.19999999},{"$f":"AE36","v":188928181.19999999},{"$f":"AF36","v":188928181.19999999},null,null,39360037.75,188928181.19999999,{"$f":"AG36+($AX$37/12)","v":189011514.53333333},{"$f":"AL36+($AX$37/12)","v":189094847.86666667},{"$f":"AM36+($AX$37/12)","v":189178181.20000002},189261514.53333336,189344847.8666667,189428181.20000005,189511514.53333339,189594847.86666673,189678181.20000008,189761514.53333342,189844847.86666676,189928181.20000011,null,null,null,189428181.20000005]
[22,null,null,null,"Total",{"$f":"SUM(F35:F36)","v":0},{"$f":"SUM(G35:G36)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"SUM(V35:V36)","v":0},{"$f":"SUM(W35:W36)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE35:AE36)","v":188928181.19999999},{"$f":"SUM(AF35:AF36)","v":188928181.19999999},{"$f":"SUM(AG35:AG36)","v":188928181.19999999},{"$f":"SUM('101_106 PROJECTION'!N14)","v":188928181.19999999},{"$f":"+AG37-U37","v":188928181.19999999},39360037.75,188928181.19999999,{"$f":"SUM(AL35:AL36)","v":189011514.53333333},{"$f":"SUM(AM35:AM36)","v":189094847.86666667},189178181.20000002,189261514.53333336,189344847.8666667,189428181.20000005,189511514.53333339,189594847.86666673,189678181.20000008,189761514.53333342,189844847.86666676,189928181.20000011,{"$f":"'101_106 PROJECTION'!T14","v":1000000},{"$f":"+AW37-AK37","v":1000000.0000001192},null,189428181.20000005]
[23]
[24,null,"364.1","LNG Plant - Land"]
[25,null,null,null,"Wyoming",0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"((F40/2)+SUM(G40:Q40)+(R40/2))/12","v":0},{"$f":"+R40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"AG40","v":0},{"$f":"AG40","v":0},{"$f":"AH40","v":0},{"$f":"AI40","v":0},{"$f":"AJ40","v":0},{"$f":"AK40","v":0},{"$f":"AL40","v":0},{"$f":"AM40","v":0},{"$f":"AN40","v":0},{"$f":"AO40","v":0},{"$f":"AP40","v":0},{"$f":"AQ40","v":0},{"$f":"AR40","v":0},null,null,null,{"$f":"((AK40/2)+SUM(AL40:AV40)+(AW40/2))/12","v":0}]
[26,null,null,null,"Utah",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$AH$42","v":14458145.210000001},{"$f":"$AH$42","v":14458145.210000001},14458145.210000001,null,null,null,14458145.210000001,{"$f":"AG41","v":14458145.210000001},{"$f":"AL41","v":14458145.210000001},{"$f":"AM41","v":14458145.210000001},14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,null,null,null,14458145.210000003]
[27,null,null,null,"Total",{"$f":"SUM(F40:F41)","v":0},{"$f":"SUM(G40:G41)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"SUM(V40:V41)","v":0},{"$f":"SUM(W40:W41)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE40:AE41)","v":14458145.210000001},14458145.210000001,14458145.210000001,{"$f":"'101_106 PROJECTION'!N15","v":14458145.210000001},{"$f":"+AG42-U42","v":14458145.210000001},{"$f":"((U42/2)+SUM(V42:AF42)+(AG42/2))/12","v":3012113.5854166672},14458145.210000001,{"$f":"SUM(AL40:AL41)","v":14458145.210000001},{"$f":"SUM(AM40:AM41)","v":14458145.210000001},{"$f":"SUM(AN40:AN41)","v":14458145.210000001},14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,14458145.210000001,{"$f":"'101_106 PROJECTION'!T15","v":0},null,null,14458145.210000003]
[28]
[29,null,"374","Land & Land Rights"]
[30,null,null,null,"Wyoming",{"$f":"'Rate Base'!S43","v":451318.04000000004},{"$f":"'Rate Base'!T43","v":451318.04000000004},{"$f":"'Rate Base'!U43","v":451318.04000000004},{"$f":"'Rate Base'!V43","v":451318.04000000004},{"$f":"'Rate Base'!W43","v":451318.04000000004},{"$f":"'Rate Base'!X43","v":451318.04000000004},{"$f":"'Rate Base'!Y43","v":451318.04000000004},{"$f":"'Rate Base'!Z43","v":451318.04000000004},{"$f":"'Rate Base'!AA43","v":451318.04000000004},{"$f":"'Rate Base'!AB43","v":451318.04000000004},{"$f":"'Rate Base'!AC43","v":451318.04000000004},{"$f":"'Rate Base'!AD43","v":451318.04000000004},{"$f":"'Rate Base'!AE43","v":451318.04000000004},null,{"$f":"((F45/2)+SUM(G45:Q45)+(R45/2))/12","v":451318.04000000004},{"$f":"+R45","v":451318.04000000004},{"$f":"(U45/U47)*V47","v":451337.71987970331},451399.41415304167,460590.89602365182,{"$f":"(X45/X47)*Y47","v":460677.12991521467},{"$f":"(Y45/Y47)*Z47","v":464480.48116753175},464502.78913182317,464587.38486110338,464663.17435500835,464663.17435500835,464663.17435500835,464682.32522075926,468786.78221096651,null,null,{"$f":"((U45/2)+SUM(V45:AF45)+(AG45/2))/12","v":461358.33954361134},{"$f":"AG45","v":468786.78221096651},{"$f":"(AK45/AK47)*AL47","v":468807.78779332235},{"$f":"(AL45/AL47)*AM47","v":468873.63799967681},478684.28889369551,478776.33178920083,482835.88952853798,482859.70023206761,482949.99461318878,483030.88954140636,483030.88954140636,483030.88954140636,483051.330473657,487432.27744252316,null,null,null,{"$f":"((AK45/2)+SUM(AL45:AV45)+(AW45/2))/12","v":479503.42998119252}]
[31,null,null,null,"Utah",{"$f":"'Rate Base'!S44","v":22694563.120000001},{"$f":"'Rate Base'!T44","v":22695756.530000001},{"$f":"'Rate Base'!U44","v":22699497.740000002},{"$f":"'Rate Base'!V44","v":23256879.520000003},{"$f":"'Rate Base'!W44","v":23262108.840000004},{"$f":"'Rate Base'!X44","v":23492748.330000002},{"$f":"'Rate Base'!Y44","v":23494101.110000003},{"$f":"'Rate Base'!Z44","v":23499231.090000004},{"$f":"'Rate Base'!AA44","v":23503827.050000004},{"$f":"'Rate Base'!AB44","v":23503827.050000004},{"$f":"'Rate Base'!AC44","v":23503827.050000004},{"$f":"'Rate Base'!AD44","v":23504988.380000003},{"$f":"'Rate Base'!AE44","v":23753887.260000002},null,{"$f":"((F46/2)+SUM(G46:Q46)+(R46/2))/12","v":23303418.15666667},{"$f":"+R46","v":23753887.260000002},{"$f":"(U46/U47)*V47","v":23754923.056494556},23758170.1653703,24241938.605264276,{"$f":"(X46/X47)*Y47","v":24246477.289643422},{"$f":"(Y46/Y47)*Z47","v":24446656.251817681},24447830.370336805,24452282.834536992,24456271.806690004,24456271.806690004,24456271.806690004,24457279.759986039,24673306.596867856,null,null,{"$f":"((U46/2)+SUM(V46:AF46)+(AG46/2))/12","v":24282330.890162837},{"$f":"AG46","v":24673306.596867856},{"$f":"(AK46/AK47)*AL47","v":24674412.168085683},{"$f":"(AL46/AL47)*AM47","v":24677878.013097752},25194234.716418847,25199079.141788851,25412742.829740867,25413996.040818412,25418748.437929247,25423006.120615244,25423006.120615244,25423006.120615244,25424081.973023389,25654661.101636298,null,null,null,{"$f":"((AK46/2)+SUM(AL46:AV46)+(AW46/2))/12","v":25237347.96100007}]
[32,null,null,null,"Total",{"$f":"SUM(F45:F46)","v":23145881.16},23147074.57,23150815.780000001,23708197.560000002,23713426.880000003,23944066.370000001,23945419.150000002,23950549.130000003,23955145.090000004,23955145.090000004,23955145.090000004,23956306.420000002,24205205.300000001,null,{"$f":"SUM(T45:T46)","v":23754736.196666669},{"$f":"+R47","v":24205205.300000001},{"$f":"IF($R47-$F47=0,U47+$AH47/12,U47+((G47-F47)/($R47-$F47))*$AH47)","v":24206260.776374262},24209569.579523344,24702529.50128793,{"$f":"IF($R47-$F47=0,X47+$AH47/12,X47+((J47-I47)/($R47-$F47))*$AH47)","v":24707154.419558637},{"$f":"IF($R47-$F47=0,Y47+$AH47/12,Y47+((K47-J47)/($R47-$F47))*$AH47)","v":24911136.732985213},24912333.159468628,24916870.219398096,24920934.981045011,24920934.981045011,24920934.981045011,24921962.085206799,25142093.379078824,{"$f":"+'101_106 PROJECTION'!N16","v":936888.07907882251},{"$f":"+AG47-U47","v":936888.07907882333},{"$f":"SUM(AJ45:AJ46)","v":24743689.229706448},{"$f":"AG47","v":25142093.379078824},{"$f":"IF($R47-$F47=0,AK47+$AX47/12,AK47+((G47-F47)/($R47-$F47))*$AX47)","v":25143219.95587901},{"$f":"IF($R47-$F47=0,AL47+$AX47/12,AL47+((H47-G47)/($R47-$F47))*$AX47)","v":25146751.651097436},{"$f":"IF($R47-$F47=0,AM47+$AX47/12,AM47+((I47-H47)/($R47-$F47))*$AX47)","v":25672919.005312551},{"$f":"IF($R47-$F47=0,AN47+$AX47/12,AN47+((J47-I47)/($R47-$F47))*$AX47)","v":25677855.473578062},{"$f":"IF($R47-$F47=0,AO47+$AX47/12,AO47+((K47-J47)/($R47-$F47))*$AX47)","v":25895578.719269414},{"$f":"IF($R47-$F47=0,AP47+$AX47/12,AP47+((L47-K47)/($R47-$F47))*$AX47)","v":25896855.741050489},{"$f":"IF($R47-$F47=0,AQ47+$AX47/12,AQ47+((M47-L47)/($R47-$F47))*$AX47)","v":25901698.432542443},{"$f":"IF($R47-$F47=0,AR47+$AX47/12,AR47+((N47-M47)/($R47-$F47))*$AX47)","v":25906037.010156658},{"$f":"IF($R47-$F47=0,AS47+$AX47/12,AS47+((O47-N47)/($R47-$F47))*$AX47)","v":25906037.010156658},{"$f":"IF($R47-$F47=0,AT47+$AX47/12,AT47+((P47-O47)/($R47-$F47))*$AX47)","v":25906037.010156658},{"$f":"IF($R47-$F47=0,AU47+$AX47/12,AU47+((Q47-P47)/($R47-$F47))*$AX47)","v":25907133.30349705},{"$f":"IF($R47-$F47=0,AV47+$AX47/12,AV47+((R47-Q47)/($R47-$F47))*$AX47)","v":26142093.379078824},{"$f":"'101_106 PROJECTION'!$T$16","v":999999.99999999988},{"$f":"+AW47-AK47","v":1000000},null,{"$f":"SUM(BA45:BA46)","v":25716851.390981261}]
[33]
[34,null,"375","Structures & Improvements"]
[35,null,null,null,"Wyoming",{"$f":"'Rate Base'!S48","v":1726157.8399999999},{"$f":"'Rate Base'!T48","v":1726157.8399999999},{"$f":"'Rate Base'!U48","v":1726157.8399999999},{"$f":"'Rate Base'!V48","v":1726157.8399999999},{"$f":"'Rate Base'!W48","v":1726157.8399999999},{"$f":"'Rate Base'!X48","v":1726157.8399999999},{"$f":"'Rate Base'!Y48","v":1726157.8399999999},{"$f":"'Rate Base'!Z48","v":1726157.8399999999},{"$f":"'Rate Base'!AA48","v":1726157.8399999999},{"$f":"'Rate Base'!AB48","v":1730202.8399999999},{"$f":"'Rate Base'!AC48","v":1730202.8399999999},{"$f":"'Rate Base'!AD48","v":1730202.8399999999},{"$f":"'Rate Base'!AE48","v":1745114.8900000001},null,{"$f":"((F50/2)+SUM(G50:Q50)+(R50/2))/12","v":1727958.9670833331},{"$f":"+R50","v":1745114.8900000001},{"$f":"(U50/U52)*V52","v":1745052.1062172626},{"$f":"(V50/V52)*W52","v":1745027.7453149848},{"$f":"(W50/W52)*X52","v":1770996.2547097867},{"$f":"(X50/X52)*Y52","v":1770993.9466386815},{"$f":"(Y50/Y52)*Z52","v":1770993.9466386815},{"$f":"(Z50/Z52)*AA52","v":1770993.9466386815},{"$f":"(AA50/AA52)*AB52","v":1770928.5495514723},{"$f":"(AB50/AB52)*AC52","v":1769849.9629163789},{"$f":"(AC50/AC52)*AD52","v":1764224.9949884787},{"$f":"(AD50/AD52)*AE52","v":1763726.1810565363},{"$f":"(AE50/AE52)*AF52","v":1762288.6522818604},{"$f":"(AF50/AF52)*AG52","v":1762125.3084536176},null,null,{"$f":"((U50/2)+SUM(V50:AF50)+(AG50/2))/12","v":1763224.6988483013},{"$f":"AG50","v":1762125.3084536176},{"$f":"(AK50/AK52)*AL52","v":1762125.3084536176},{"$f":"(AL50/AL52)*AM52","v":1762125.3084536176},1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,1762125.3084536176,null,null,null,{"$f":"((AK50/2)+SUM(AL50:AV50)+(AW50/2))/12","v":1762125.3084536176}]
[36,null,null,null,"Utah",{"$f":"'Rate Base'!S49","v":19100999.089999996},{"$f":"'Rate Base'!T49","v":19102683.699999996},{"$f":"'Rate Base'!U49","v":19103337.349999994},{"$f":"'Rate Base'!V49","v":18406552.149999991},{"$f":"'Rate Base'!W49","v":18406614.079999991},{"$f":"'Rate Base'!X49","v":18406614.079999991},{"$f":"'Rate Base'!Y49","v":18406614.079999991},{"$f":"'Rate Base'!Z49","v":18408368.809999991},{"$f":"'Rate Base'!AA49","v":18437309.36999999},{"$f":"'Rate Base'!AB49","v":18584193.109999988},{"$f":"'Rate Base'!AC49","v":18597577.249999989},{"$f":"'Rate Base'!AD49","v":18636148.919999991},{"$f":"'Rate Base'!AE49","v":18625619.699999988},null,{"$f":"((F51/2)+SUM(G51:Q51)+(R51/2))/12","v":18613276.857916657},{"$f":"+R51","v":18625619.699999988},{"$f":"(U51/U52)*V52","v":18624949.608381782},{"$f":"(V51/V52)*W52","v":18624689.604353406},{"$f":"(W51/W52)*X52","v":18901851.631297924},{"$f":"(X51/X52)*Y52","v":18901826.997243799},{"$f":"(Y51/Y52)*Z52","v":18901826.997243799},{"$f":"(Z51/Z52)*AA52","v":18901826.997243799},{"$f":"(AA51/AA52)*AB52","v":18901129.01381427},{"$f":"(AB51/AB52)*AC52","v":18889617.253417365},{"$f":"(AC51/AC52)*AD52","v":18829581.943392724},{"$f":"(AD51/AD52)*AE52","v":18824258.099873502},{"$f":"(AE51/AE52)*AF52","v":18808915.348276831},{"$f":"(AF51/AF52)*AG52","v":18807171.978804354},null,null,{"$f":"((U51/2)+SUM(V51:AF51)+(AG51/2))/12","v":18818905.777828448},{"$f":"AG51","v":18807171.978804354},{"$f":"(AK51/AK52)*AL52","v":18807171.978804354},{"$f":"(AL51/AL52)*AM52","v":18807171.978804354},{"$f":"(AM51/AM52)*AN52","v":18807171.978804354},{"$f":"(AN51/AN52)*AO52","v":18807171.978804354},{"$f":"(AO51/AO52)*AP52","v":18807171.978804354},{"$f":"(AP51/AP52)*AQ52","v":18807171.978804354},{"$f":"(AQ51/AQ52)*AR52","v":18807171.978804354},{"$f":"(AR51/AR52)*AS52","v":18807171.978804354},{"$f":"(AS51/AS52)*AT52","v":18807171.978804354},{"$f":"(AT51/AT52)*AU52","v":18807171.978804354},{"$f":"(AU51/AU52)*AV52","v":18807171.978804354},{"$f":"(AV51/AV52)*AW52","v":18807171.978804354},null,null,null,{"$f":"((AK51/2)+SUM(AL51:AV51)+(AW51/2))/12","v":18807171.978804354}]
[37,null,null,null,"Total",{"$f":"SUM(F50:F51)","v":20827156.929999996},20828841.539999995,20829495.189999994,20132709.989999991,20132771.919999991,20132771.919999991,20132771.919999991,20134526.649999991,20163467.20999999,20314395.949999988,20327780.089999989,20366351.75999999,20370734.589999989,null,{"$f":"SUM(T50:T51)","v":20341235.824999988},{"$f":"+R52","v":20370734.589999989},{"$f":"IF($R52-$F52=0,U52+$AH52/12,U52+((G52-F52)/($R52-$F52))*$AH52)","v":20370001.714599043},20369717.349668391,20672847.886007711,{"$f":"IF($R52-$F52=0,X52+$AH52/12,X52+((J52-I52)/($R52-$F52))*$AH52)","v":20672820.943882484},{"$f":"IF($R52-$F52=0,Y52+$AH52/12,Y52+((K52-J52)/($R52-$F52))*$AH52)","v":20672820.943882484},20672820.943882484,20672057.563365746,20659467.216333747,20593806.938381206,20587984.280930042,20571204.000558697,20569297.287257977,{"$f":"+'101_106 PROJECTION'!N17","v":198562.69725799104},{"$f":"+AG52-U52","v":198562.69725798815},{"$f":"SUM(AJ50:AJ51)","v":20582130.476676747},{"$f":"AG52","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AK52+$AX52/12,AK52+((G52-F52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AL52+$AX52/12,AL52+((H52-G52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AM52+$AX52/12,AM52+((I52-H52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AN52+$AX52/12,AN52+((J52-I52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AO52+$AX52/12,AO52+((K52-J52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AP52+$AX52/12,AP52+((L52-K52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AQ52+$AX52/12,AQ52+((M52-L52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AR52+$AX52/12,AR52+((N52-M52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AS52+$AX52/12,AS52+((O52-N52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AT52+$AX52/12,AT52+((P52-O52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AU52+$AX52/12,AU52+((Q52-P52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"IF($R52-$F52=0,AV52+$AX52/12,AV52+((R52-Q52)/($R52-$F52))*$AX52)","v":20569297.287257977},{"$f":"'101_106 PROJECTION'!$T$17","v":0},{"$f":"+AW52-AK52","v":0},null,{"$f":"SUM(BA50:BA51)","v":20569297.287257969}]
[38,null,null,null,null,null,null,null,{"$f":"I52-H52","v":-696785.20000000298},{"$f":"J52-I52","v":61.929999999701977},0,0,1754.730000000447,28940.559999998659,150928.73999999836,13384.140000000596,38571.670000001788,4382.8299999982119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG53","v":0}]
[39,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R52-H52","v":-458760.60000000522}]
[40,null,null,null,"Dist - Wy - Mains - SD"]
[41,null,null,null,"Dist - Wy - Mains - LD"]
[42,null,null,null,"Dist - Wy - Mains - Feeders"]
[43,null,null,null,"Wyoming",{"$f":"'Rate Base'!S56","v":53544561.170000002},{"$f":"'Rate Base'!T56","v":54347577.920000002},{"$f":"'Rate Base'!U56","v":54360229.600000001},{"$f":"'Rate Base'!V56","v":54377954.969999999},{"$f":"'Rate Base'!W56","v":54368557.869999997},{"$f":"'Rate Base'!X56","v":54629798.57},{"$f":"'Rate Base'!Y56","v":54629373.100000001},{"$f":"'Rate Base'!Z56","v":54855862.090000004},{"$f":"'Rate Base'!AA56","v":59213534.869999997},{"$f":"'Rate Base'!AB56","v":59213534.869999997},{"$f":"'Rate Base'!AC56","v":59293030.939999998},{"$f":"'Rate Base'!AD56","v":59546185.609999999},{"$f":"'Rate Base'!AE56","v":60653809.600000001},null,{"$f":"((F58/2)+SUM(G58:Q58)+(R58/2))/12","v":56327902.149583332},{"$f":"+R58","v":60653809.600000001},{"$f":"(U58/U63)*V63","v":60833851.296565734},{"$f":"(V58/V63)*W63","v":62150075.382964402},{"$f":"(W58/W63)*X63","v":64683390.797980487},{"$f":"(X58/X63)*Y63","v":64859352.311121069},{"$f":"(Y58/Y63)*Z63","v":65007037.642857887},{"$f":"(Z58/Z63)*AA63","v":65376684.964835078},{"$f":"(AA58/AA63)*AB63","v":65390846.554223537},{"$f":"(AB58/AB63)*AC63","v":65754752.378436081},{"$f":"(AC58/AC63)*AD63","v":67391111.924579188},{"$f":"(AD58/AD63)*AE63","v":70345622.093735948},{"$f":"(AE58/AE63)*AF63","v":70601998.510785744},{"$f":"(AF58/AF63)*AG63","v":71546331.034489095},null,null,{"$f":"((U58/2)+SUM(V58:AF58)+(AG58/2))/12","v":65707899.514610797},{"$f":"AG58","v":71546331.034489095},{"$f":"(AK58/AK63)*AL63","v":71651679.179266259},{"$f":"(AL58/AL63)*AM63","v":72421843.914758518},73904167.644194797,74007128.34338358,74093543.746071115,74309836.195736676,74318122.593819067,74531055.509836122,75488541.723656878,77217319.951051056,77367333.977890402,77919893.086821988,null,null,null,{"$f":"((AK58/2)+SUM(AL58:AV58)+(AW58/2))/12","v":74503640.403359994}]
[44,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F59/2)+SUM(G59:Q59)+(R59/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U59/2)+SUM(V59:AF59)+(AG59/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK59/2)+SUM(AL59:AV59)+(AW59/2))/12","v":0}]
[45,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F60/2)+SUM(G60:Q60)+(R60/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U60/2)+SUM(V60:AF60)+(AG60/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK60/2)+SUM(AL60:AV60)+(AW60/2))/12","v":0}]
[46,null,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":0}]
[47,null,null,null,"Utah",{"$f":"'Rate Base'!S60","v":1784062306.2199993},{"$f":"'Rate Base'!T60","v":1786433065.6699994},{"$f":"'Rate Base'!U60","v":1809622820.7599995},{"$f":"'Rate Base'!V60","v":1854262396.0299993},{"$f":"'Rate Base'!W60","v":1857373643.8299994},{"$f":"'Rate Base'!X60","v":1859715801.1199994},{"$f":"'Rate Base'!Y60","v":1866232371.9899993},{"$f":"'Rate Base'!Z60","v":1866255523.5899994},{"$f":"'Rate Base'!AA60","v":1868312785.0499995},{"$f":"'Rate Base'!AB60","v":1897158541.7899995},{"$f":"'Rate Base'!AC60","v":1949161170.2299993},{"$f":"'Rate Base'!AD60","v":1953427420.7099996},{"$f":"'Rate Base'!AE60","v":1968966496.5999994},null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":1870372495.1816661},{"$f":"+R62","v":1968966496.5999994},{"$f":"(U62/U63)*V63","v":1974811077.0289416},{"$f":"(V62/V63)*W63","v":2017538832.2223587},{"$f":"(W62/W63)*X63","v":2099776258.2040401},{"$f":"(X62/X63)*Y63","v":2105488386.2030842},{"$f":"(Y62/Y63)*Z63","v":2110282602.2984412},{"$f":"(Z62/Z63)*AA63","v":2122282230.9669592},{"$f":"(AA62/AA63)*AB63","v":2122741949.741895},{"$f":"(AB62/AB63)*AC63","v":2134555195.7773445},{"$f":"(AC62/AC63)*AD63","v":2187675307.1767006},{"$f":"(AD62/AD63)*AE63","v":2283585713.7166657},{"$f":"(AE62/AE63)*AF63","v":2291908300.1958733},{"$f":"(AF62/AF63)*AG63","v":2322563573.3449755},null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":2133034240.7087328},{"$f":"AG62","v":2322563573.3449755},{"$f":"(AK62/AK63)*AL63","v":2325983423.9514441},{"$f":"(AL62/AL63)*AM63","v":2350984797.6664281},2399104541.1684952,2402446889.629477,2405252138.529819,2412273504.3709354,2412542500.5034013,2419454807.9153485,2450537081.0388732,2506657321.9971704,2511527133.0579209,2529464512.0956497,null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":2418564848.5458021}]
[48,null,null,null,"Total",{"$f":"SUM(F56:F62)","v":1837606867.3899994},1840780643.5899994,1863983050.3599994,1908640350.9999993,1911742201.6999993,1914345599.6899993,1920861745.0899992,1921111385.6799994,1927526319.9199994,1956372076.6599994,2008454201.1699994,2012973606.3199995,2029620306.1999993,null,{"$f":"SUM(T56:T62)","v":1926700397.3312495},{"$f":"+R63","v":2029620306.1999993},{"$f":"IF($R63-$F63=0,U63+$AH63/12,U63+((G63-F63)/($R63-$F63))*$AH63)","v":2035644928.3255072},2079688907.6053228,2164459649.0020204,{"$f":"IF($R63-$F63=0,X63+$AH63/12,X63+((J63-I63)/($R63-$F63))*$AH63)","v":2170347738.514205},{"$f":"IF($R63-$F63=0,Y63+$AH63/12,Y63+((K63-J63)/($R63-$F63))*$AH63)","v":2175289639.941299},2187658915.9317942,2188132796.2961183,2200309948.1557803,2255066419.1012797,2353931335.8104019,2362510298.7066593,2394109904.3794646,{"$f":"'101_106 PROJECTION'!N18","v":364489598.17946482},{"$f":"+AG63-U63","v":364489598.17946529},{"$f":"SUM(AJ56:AJ62)","v":2198742140.2233438},{"$f":"AG63","v":2394109904.3794646},{"$f":"IF($R63-$F63=0,AK63+$AX63/12,AK63+((G63-F63)/($R63-$F63))*$AX63)","v":2397635103.1307106},{"$f":"IF($R63-$F63=0,AL63+$AX63/12,AL63+((H63-G63)/($R63-$F63))*$AX63)","v":2423406641.5811868},{"$f":"IF($R63-$F63=0,AM63+$AX63/12,AM63+((I63-H63)/($R63-$F63))*$AX63)","v":2473008708.8126898},{"$f":"IF($R63-$F63=0,AN63+$AX63/12,AN63+((J63-I63)/($R63-$F63))*$AX63)","v":2476454017.9728603},{"$f":"IF($R63-$F63=0,AO63+$AX63/12,AO63+((K63-J63)/($R63-$F63))*$AX63)","v":2479345682.2758899},{"$f":"IF($R63-$F63=0,AP63+$AX63/12,AP63+((L63-K63)/($R63-$F63))*$AX63)","v":2486583340.5666718},{"$f":"IF($R63-$F63=0,AQ63+$AX63/12,AQ63+((M63-L63)/($R63-$F63))*$AX63)","v":2486860623.0972199},{"$f":"IF($R63-$F63=0,AR63+$AX63/12,AR63+((N63-M63)/($R63-$F63))*$AX63)","v":2493985863.4251842},{"$f":"IF($R63-$F63=0,AS63+$AX63/12,AS63+((O63-N63)/($R63-$F63))*$AX63)","v":2526025622.7625294},{"$f":"IF($R63-$F63=0,AT63+$AX63/12,AT63+((P63-O63)/($R63-$F63))*$AX63)","v":2583874641.9482207},{"$f":"IF($R63-$F63=0,AU63+$AX63/12,AU63+((Q63-P63)/($R63-$F63))*$AX63)","v":2588894467.0358105},{"$f":"IF($R63-$F63=0,AV63+$AX63/12,AV63+((R63-Q63)/($R63-$F63))*$AX63)","v":2607384405.1824708},{"$f":"'101_106 PROJECTION'!$T$18","v":213274500.80300629},{"$f":"+AW63-AK63","v":213274500.80300617},null,{"$f":"SUM(BA56:BA62)","v":2493068488.949162}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG64","v":0}]
[50,null,"377","Compressor Station Equipment"]
[51,null,null,null,"Wyoming",{"$f":"'Rate Base'!S64","v":0},{"$f":"'Rate Base'!T64","v":0},{"$f":"'Rate Base'!U64","v":0},{"$f":"'Rate Base'!V64","v":0},{"$f":"'Rate Base'!W64","v":0},{"$f":"'Rate Base'!X64","v":0},{"$f":"'Rate Base'!Y64","v":0},{"$f":"'Rate Base'!Z64","v":0},{"$f":"'Rate Base'!AA64","v":0},{"$f":"'Rate Base'!AB64","v":0},{"$f":"'Rate Base'!AC64","v":0},{"$f":"'Rate Base'!AD64","v":0},{"$f":"'Rate Base'!AE64","v":0},null,{"$f":"((F66/2)+SUM(G66:Q66)+(R66/2))/12","v":0},0,{"$f":"(U66/U68)*V68","v":0},{"$f":"(V66/V68)*W68","v":0},{"$f":"(W66/W68)*X68","v":0},{"$f":"(X66/X68)*Y68","v":0},{"$f":"(Y66/Y68)*Z68","v":0},{"$f":"(Z66/Z68)*AA68","v":0},{"$f":"(AA66/AA68)*AB68","v":0},{"$f":"(AB66/AB68)*AC68","v":0},{"$f":"(AC66/AC68)*AD68","v":0},{"$f":"(AD66/AD68)*AE68","v":0},{"$f":"(AE66/AE68)*AF68","v":0},{"$f":"(AF66/AF68)*AG68","v":0},null,null,{"$f":"((U66/2)+SUM(V66:AF66)+(AG66/2))/12","v":0},0,{"$f":"(AK66/AK68)*AL68","v":0},{"$f":"(AL66/AL68)*AM68","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK66/2)+SUM(AL66:AV66)+(AW66/2))/12","v":0}]
[52,null,null,null,"Utah",{"$f":"'Rate Base'!S65","v":15321412.680000007},{"$f":"'Rate Base'!T65","v":15186701.270000007},{"$f":"'Rate Base'!U65","v":15150528.750000007},{"$f":"'Rate Base'!V65","v":16163608.039999999},{"$f":"'Rate Base'!W65","v":16163608.039999999},{"$f":"'Rate Base'!X65","v":16163608.039999999},{"$f":"'Rate Base'!Y65","v":16163608.039999999},{"$f":"'Rate Base'!Z65","v":16163608.039999999},{"$f":"'Rate Base'!AA65","v":16163608.039999999},{"$f":"'Rate Base'!AB65","v":16163608.039999999},{"$f":"'Rate Base'!AC65","v":16163608.039999999},{"$f":"'Rate Base'!AD65","v":16163947.34},{"$f":"'Rate Base'!AE65","v":16267682.99},null,{"$f":"((F67/2)+SUM(G67:Q67)+(R67/2))/12","v":15967049.126249999},{"$f":"+R67","v":16267682.99},{"$f":"(U67/U68)*V68","v":16261475.273487817},{"$f":"(V67/V68)*W68","v":16259808.386104697},{"$f":"(W67/W68)*X68","v":16306492.694706943},{"$f":"(X67/X68)*Y68","v":16306492.694706943},{"$f":"(Y67/Y68)*Z68","v":16306492.694706943},{"$f":"(Z67/Z68)*AA68","v":16306492.694706943},{"$f":"(AA67/AA68)*AB68","v":16306492.694706943},{"$f":"(AB67/AB68)*AC68","v":16306492.694706943},{"$f":"(AC67/AC68)*AD68","v":16306492.694706943},{"$f":"(AD67/AD68)*AE68","v":16306492.694706943},{"$f":"(AE67/AE68)*AF68","v":16306508.330191812},{"$f":"(AF67/AF68)*AG68","v":16311288.634305673},null,null,{"$f":"((U67/2)+SUM(V67:AF67)+(AG67/2))/12","v":16297434.946632728},{"$f":"AG67","v":16311288.634305673},{"$f":"(AK67/AK68)*AL68","v":16288853.157212583},{"$f":"(AL67/AL68)*AM68","v":16282828.814182848},{"$f":"(AM67/AM68)*AN68","v":16451551.843689242},{"$f":"(AN67/AN68)*AO68","v":16451551.843689242},{"$f":"(AO67/AO68)*AP68","v":16451551.843689242},{"$f":"(AP67/AP68)*AQ68","v":16451551.843689242},{"$f":"(AQ67/AQ68)*AR68","v":16451551.843689242},{"$f":"(AR67/AR68)*AS68","v":16451551.843689242},{"$f":"(AS67/AS68)*AT68","v":16451551.843689242},{"$f":"(AT67/AT68)*AU68","v":16451551.843689242},{"$f":"(AU67/AU68)*AV68","v":16451608.352320381},{"$f":"(AV67/AV68)*AW68","v":16468884.979439879},null,null,null,{"$f":"((AK67/2)+SUM(AL67:AV67)+(AW67/2))/12","v":16418815.990008542}]
[53,null,null,null,"Total",{"$f":"SUM(F66:F67)","v":15321412.680000007},15186701.270000007,15150528.750000007,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163608.039999999,16163947.34,16267682.99,null,{"$f":"SUM(T66:T67)","v":15967049.126249999},{"$f":"+R68","v":16267682.99},{"$f":"IF($R68-$F68=0,U68+$AH68/12,U68+((G68-F68)/($R68-$F68))*$AH68)","v":16261475.273487817},16259808.386104697,16306492.694706943,{"$f":"IF($R68-$F68=0,X68+$AH68/12,X68+((J68-I68)/($R68-$F68))*$AH68)","v":16306492.694706943},{"$f":"IF($R68-$F68=0,Y68+$AH68/12,Y68+((K68-J68)/($R68-$F68))*$AH68)","v":16306492.694706943},16306492.694706943,16306492.694706943,16306492.694706943,16306492.694706943,16306492.694706943,16306508.330191812,16311288.634305673,{"$f":"'101_106 PROJECTION'!N19","v":43605.644305672089},{"$f":"+AG68-U68","v":43605.644305672497},{"$f":"SUM(AJ66:AJ67)","v":16297434.946632728},{"$f":"AG68","v":16311288.634305673},{"$f":"IF($R68-$F68=0,AK68+$AX68/12,AK68+((G68-F68)/($R68-$F68))*$AX68)","v":16288853.157212583},{"$f":"IF($R68-$F68=0,AL68+$AX68/12,AL68+((H68-G68)/($R68-$F68))*$AX68)","v":16282828.814182848},{"$f":"IF($R68-$F68=0,AM68+$AX68/12,AM68+((I68-H68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AN68+$AX68/12,AN68+((J68-I68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AO68+$AX68/12,AO68+((K68-J68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AP68+$AX68/12,AP68+((L68-K68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AQ68+$AX68/12,AQ68+((M68-L68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AR68+$AX68/12,AR68+((N68-M68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AS68+$AX68/12,AS68+((O68-N68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AT68+$AX68/12,AT68+((P68-O68)/($R68-$F68))*$AX68)","v":16451551.843689242},{"$f":"IF($R68-$F68=0,AU68+$AX68/12,AU68+((Q68-P68)/($R68-$F68))*$AX68)","v":16451608.352320381},{"$f":"IF($R68-$F68=0,AV68+$AX68/12,AV68+((R68-Q68)/($R68-$F68))*$AX68)","v":16468884.979439879},{"$f":"'101_106 PROJECTION'!$T$19","v":157596.34513420492},{"$f":"+AW68-AK68","v":157596.34513420612},null,{"$f":"SUM(BA66:BA67)","v":16418815.990008542}]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG69","v":0}]
[55,null,"378","Measuring & Regulation Station Equip"]
[56,null,null,null,"Wyoming",{"$f":"'Rate Base'!S69","v":8077759.8799999999},{"$f":"'Rate Base'!T69","v":8077759.8799999999},{"$f":"'Rate Base'!U69","v":8322595.5999999996},{"$f":"'Rate Base'!V69","v":8322595.5999999996},{"$f":"'Rate Base'!W69","v":8358177.54},{"$f":"'Rate Base'!X69","v":8358177.54},{"$f":"'Rate Base'!Y69","v":8358177.54},{"$f":"'Rate Base'!Z69","v":8368449.5800000001},{"$f":"'Rate Base'!AA69","v":8368449.5800000001},{"$f":"'Rate Base'!AB69","v":8371506.7000000002},{"$f":"'Rate Base'!AC69","v":8371943.1600000001},{"$f":"'Rate Base'!AD69","v":8373564.3700000001},{"$f":"'Rate Base'!AE69","v":8558201.0299999993},null,{"$f":"((F71/2)+SUM(G71:Q71)+(R71/2))/12","v":8330781.4620833322},{"$f":"+R71","v":8558201.0299999993},{"$f":"(U71/U73)*V73","v":8752374.6219738033},{"$f":"(V71/V73)*W73","v":8842178.7198460791},{"$f":"(W71/W73)*X73","v":8802197.2286691144},{"$f":"(X71/X73)*Y73","v":9005847.8697065525},{"$f":"(Y71/Y73)*Z73","v":9020940.0012027118},{"$f":"(Z71/Z73)*AA73","v":8998996.3386455588},{"$f":"(AA71/AA73)*AB73","v":9243884.5278095286},{"$f":"(AB71/AB73)*AC73","v":9342104.9800180346},{"$f":"(AC71/AC73)*AD73","v":9396438.5834798515},{"$f":"(AD71/AD73)*AE73","v":9578895.6020578034},{"$f":"(AE71/AE73)*AF73","v":9566252.5308407955},{"$f":"(AF71/AF73)*AG73","v":10639479.980977438},null,null,{"$f":"((U71/2)+SUM(V71:AF71)+(AG71/2))/12","v":9179079.2924782131},{"$f":"AG71","v":10639479.980977438},{"$f":"(AK71/AK73)*AL73","v":10749077.709166866},{"$f":"(AL71/AL73)*AM73","v":10799765.987675048},10777199.167140501,10892146.042125616,10900664.519374253,10888278.820886768,11026501.474750096,11081940.210339036,11112607.817829985,11215592.340725649,11208456.190703208,11814219.771475701,null,null,null,{"$f":"((AK71/2)+SUM(AL71:AV71)+(AW71/2))/12","v":10989923.346411968}]
[57,null,null,null,"Utah",{"$f":"'Rate Base'!S70","v":117663248.62},{"$f":"'Rate Base'!T70","v":119020599.62},{"$f":"'Rate Base'!U70","v":119403530.43000001},{"$f":"'Rate Base'!V70","v":119124043.83000001},{"$f":"'Rate Base'!W70","v":120512061.25},{"$f":"'Rate Base'!X70","v":120617561.28},{"$f":"'Rate Base'!Y70","v":120464166.31},{"$f":"'Rate Base'!Z70","v":122165760.57000001},{"$f":"'Rate Base'!AA70","v":122852360.78},{"$f":"'Rate Base'!AB70","v":123229117.25999999},{"$f":"'Rate Base'!AC70","v":124504128.27},{"$f":"'Rate Base'!AD70","v":124414126.93999998},{"$f":"'Rate Base'!AE70","v":131731779.01999998},null,{"$f":"((F72/2)+SUM(G72:Q72)+(R72/2))/12","v":121750414.19666666},{"$f":"+R72","v":131731779.01999998},{"$f":"(U72/U73)*V73","v":134720588.53963482},{"$f":"(V72/V73)*W73","v":136102894.64982453},{"$f":"(W72/W73)*X73","v":135487481.09011126},{"$f":"(X72/X73)*Y73","v":138622165.7216576},{"$f":"(Y72/Y73)*Z73","v":138854470.77317762},{"$f":"(Z72/Z73)*AA73","v":138516703.79426053},{"$f":"(AA72/AA73)*AB73","v":142286135.79363438},{"$f":"(AB72/AB73)*AC73","v":143797990.31308535},{"$f":"(AC72/AC73)*AD73","v":144634318.20717227},{"$f":"(AD72/AD73)*AE73","v":147442780.8230544},{"$f":"(AE72/AE73)*AF73","v":147248172.83735099},{"$f":"(AF72/AF73)*AG73","v":163767784.93854025},null,null,{"$f":"((U72/2)+SUM(V72:AF72)+(AG72/2))/12","v":141288623.71018615},{"$f":"AG72","v":163767784.93854025},{"$f":"(AK72/AK73)*AL73","v":165454763.73938102},{"$f":"(AL72/AL73)*AM73","v":166234981.10982344},{"$f":"(AM72/AM73)*AN73","v":165887622.19579232},{"$f":"(AN72/AN73)*AO73","v":167656937.53221634},{"$f":"(AO72/AO73)*AP73","v":167788057.864465},{"$f":"(AP72/AP73)*AQ73","v":167597411.47856659},{"$f":"(AQ72/AQ73)*AR73","v":169724998.34296185},{"$f":"(AR72/AR73)*AS73","v":170578336.94065899},{"$f":"(AS72/AS73)*AT73","v":171050386.90523779},{"$f":"(AT72/AT73)*AU73","v":172635572.19885457},{"$f":"(AU72/AU73)*AV73","v":172525729.28507927},{"$f":"(AV72/AV73)*AW73","v":181849921.82051519},null,null,null,{"$f":"((AK72/2)+SUM(AL72:AV72)+(AW72/2))/12","v":169161970.9143804}]
[58,null,null,null,"Total",{"$f":"SUM(F71:F72)","v":125741008.5},127098359.5,127726126.03,127446639.43000001,128870238.79000001,128975738.82000001,128822343.85000001,130534210.15000001,131220810.36,131600623.95999999,132876071.42999999,132787691.30999999,140289980.04999998,null,{"$f":"SUM(T71:T72)","v":130081195.65875},{"$f":"+R73","v":140289980.04999998},{"$f":"IF($R73-$F73=0,U73+$AH73/12,U73+((G73-F73)/($R73-$F73))*$AH73)","v":143472963.16160864},144945073.36967063,144289678.31878039,{"$f":"IF($R73-$F73=0,X73+$AH73/12,X73+((J73-I73)/($R73-$F73))*$AH73)","v":147628013.59136418},{"$f":"IF($R73-$F73=0,Y73+$AH73/12,Y73+((K73-J73)/($R73-$F73))*$AH73)","v":147875410.77438036},147515700.13290611,151530020.32144392,153140095.29310337,154030756.7906521,157021676.42511216,156814425.36819175,174407264.91951764,{"$f":"'101_106 PROJECTION'!N20","v":34117284.869517721},{"$f":"+AG73-U73","v":34117284.869517654},{"$f":"SUM(AJ71:AJ72)","v":150467703.00266436},{"$f":"AG73","v":174407264.91951764},{"$f":"IF($R73-$F73=0,AK73+$AX73/12,AK73+((G73-F73)/($R73-$F73))*$AX73)","v":176203841.44854784},{"$f":"IF($R73-$F73=0,AL73+$AX73/12,AL73+((H73-G73)/($R73-$F73))*$AX73)","v":177034747.09749845},{"$f":"IF($R73-$F73=0,AM73+$AX73/12,AM73+((I73-H73)/($R73-$F73))*$AX73)","v":176664821.36293277},{"$f":"IF($R73-$F73=0,AN73+$AX73/12,AN73+((J73-I73)/($R73-$F73))*$AX73)","v":178549083.57434192},{"$f":"IF($R73-$F73=0,AO73+$AX73/12,AO73+((K73-J73)/($R73-$F73))*$AX73)","v":178688722.38383922},{"$f":"IF($R73-$F73=0,AP73+$AX73/12,AP73+((L73-K73)/($R73-$F73))*$AX73)","v":178485690.29945332},{"$f":"IF($R73-$F73=0,AQ73+$AX73/12,AQ73+((M73-L73)/($R73-$F73))*$AX73)","v":180751499.81771189},{"$f":"IF($R73-$F73=0,AR73+$AX73/12,AR73+((N73-M73)/($R73-$F73))*$AX73)","v":181660277.15099797},{"$f":"IF($R73-$F73=0,AS73+$AX73/12,AS73+((O73-N73)/($R73-$F73))*$AX73)","v":182162994.72306773},{"$f":"IF($R73-$F73=0,AT73+$AX73/12,AT73+((P73-O73)/($R73-$F73))*$AX73)","v":183851164.53958017},{"$f":"IF($R73-$F73=0,AU73+$AX73/12,AU73+((Q73-P73)/($R73-$F73))*$AX73)","v":183734185.47578245},{"$f":"IF($R73-$F73=0,AV73+$AX73/12,AV73+((R73-Q73)/($R73-$F73))*$AX73)","v":193664141.59199086},{"$f":"'101_106 PROJECTION'!$T$20","v":19256876.672473207},{"$f":"+AW73-AK73","v":19256876.672473222},null,{"$f":"SUM(BA71:BA72)","v":180151894.26079237}]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG74","v":0}]
[60,null,"380","Services"]
[61,null,null,null,"Wyoming",{"$f":"'Rate Base'!S74","v":21341745.719999999},{"$f":"'Rate Base'!T74","v":21341745.719999999},{"$f":"'Rate Base'!U74","v":21341745.719999999},{"$f":"'Rate Base'!V74","v":21341745.719999999},{"$f":"'Rate Base'!W74","v":21341745.719999999},{"$f":"'Rate Base'!X74","v":21341745.719999999},{"$f":"'Rate Base'!Y74","v":21341745.719999999},{"$f":"'Rate Base'!Z74","v":21341745.719999999},{"$f":"'Rate Base'!AA74","v":21341745.719999999},{"$f":"'Rate Base'!AB74","v":21341745.719999999},{"$f":"'Rate Base'!AC74","v":21821003.510000002},{"$f":"'Rate Base'!AD74","v":21821003.510000002},{"$f":"'Rate Base'!AE74","v":22506439.300000001},null,{"$f":"((F76/2)+SUM(G76:Q76)+(R76/2))/12","v":21470150.917499997},{"$f":"+R76","v":22506439.300000001},{"$f":"(U76/U78)*V78","v":22506439.300000001},{"$f":"(V76/V78)*W78","v":22506439.300000001},{"$f":"(W76/W78)*X78","v":22356385.099577252},{"$f":"(X76/X78)*Y78","v":22338963.898886792},{"$f":"(Y76/Y78)*Z78","v":22334434.237772748},{"$f":"(Z76/Z78)*AA78","v":22300822.134740535},{"$f":"(AA76/AA78)*AB78","v":22295070.978962481},{"$f":"(AB76/AB78)*AC78","v":22290661.325967528},{"$f":"(AC76/AC78)*AD78","v":22287324.663381048},{"$f":"(AD76/AD78)*AE78","v":23868245.365404427},{"$f":"(AE76/AE78)*AF78","v":23863379.509454791},{"$f":"(AF76/AF78)*AG78","v":24160867.357938763},null,null,{"$f":"((U76/2)+SUM(V76:AF76)+(AG76/2))/12","v":22690151.595259745},{"$f":"AG76","v":24160867.357938763},{"$f":"(AK76/AK78)*AL78","v":24160867.357938763},{"$f":"(AL76/AL78)*AM78","v":24160867.357938763},24109345.118332356,24103363.417895604,24101808.124644257,24090267.15597279,24088292.453330841,24086778.365770832,24085632.697547067,24628453.724741913,24626782.996462256,24728927.689289276,null,null,null,{"$f":"((AK76/2)+SUM(AL76:AV76)+(AW76/2))/12","v":24223946.357849125}]
[62,null,null,null,"Utah",{"$f":"'Rate Base'!S75","v":420293606.25999999},{"$f":"'Rate Base'!T75","v":420293606.25999999},{"$f":"'Rate Base'!U75","v":420293606.25999999},{"$f":"'Rate Base'!V75","v":420248267.95000005},{"$f":"'Rate Base'!W75","v":420243004.20000005},{"$f":"'Rate Base'!X75","v":420241635.58000004},{"$f":"'Rate Base'!Y75","v":420231479.81000006},{"$f":"'Rate Base'!Z75","v":420229742.12000012},{"$f":"'Rate Base'!AA75","v":420228409.76000011},{"$f":"'Rate Base'!AB75","v":420227401.60000002},{"$f":"'Rate Base'!AC75","v":420225813.03000009},{"$f":"'Rate Base'!AD75","v":420224342.8300001},{"$f":"'Rate Base'!AE75","v":419628791.87000006},null,{"$f":"((F77/2)+SUM(G77:Q77)+(R77/2))/12","v":420220709.03875011},{"$f":"+R77","v":419628791.87000006},{"$f":"(U77/U78)*V78","v":419628791.87000006},{"$f":"(V77/V78)*W78","v":419628791.87000006},{"$f":"(W77/W78)*X78","v":416831056.43086213},{"$f":"(X77/X78)*Y78","v":416506241.06130421},{"$f":"(Y77/Y78)*Z78","v":416421786.28835982},{"$f":"(Z77/Z78)*AA78","v":415795094.25593257},{"$f":"(AA77/AA78)*AB78","v":415687864.91952658},{"$f":"(AB77/AB78)*AC78","v":415605647.6778664},{"$f":"(AC77/AC78)*AD78","v":415543436.16269165},{"$f":"(AD77/AD78)*AE78","v":445019437.9144367},{"$f":"(AE77/AE78)*AF78","v":444928714.84508115},{"$f":"(AF77/AF78)*AG78","v":450475325.96340829},null,null,{"$f":"((U77/2)+SUM(V77:AF77)+(AG77/2))/12","v":423054076.85106379},{"$f":"AG77","v":450475325.96340829},{"$f":"(AK77/AK78)*AL78","v":450475325.96340829},{"$f":"(AL77/AL78)*AM78","v":450475325.96340829},{"$f":"(AM77/AM78)*AN78","v":449514702.43374705},{"$f":"(AN77/AN78)*AO78","v":449403174.63078612},{"$f":"(AO77/AO78)*AP78","v":449374176.44856071},{"$f":"(AP77/AP78)*AQ78","v":449158997.02030629},{"$f":"(AQ77/AQ78)*AR78","v":449122179.02022648},{"$f":"(AR77/AR78)*AS78","v":449093949.11121583},{"$f":"(AS77/AS78)*AT78","v":449072588.31903481},{"$f":"(AT77/AT78)*AU78","v":459193395.47147518},{"$f":"(AU77/AU78)*AV78","v":459162245.02247745},{"$f":"(AV77/AV78)*AW78","v":461066715.71531308},null,null,null,{"$f":"((AK77/2)+SUM(AL77:AV77)+(AW77/2))/12","v":451651423.35366726}]
[63,null,null,null,"Total",{"$f":"SUM(F76:F77)","v":441635351.98000002},441635351.98000002,441635351.98000002,441590013.67000008,441584749.92000008,441583381.30000007,441573225.53000009,441571487.84000015,441570155.48000014,441569147.32000005,442046816.54000008,442045346.34000009,442135231.17000008,null,{"$f":"SUM(T76:T77)","v":441690859.95625013},{"$f":"+R78","v":442135231.17000008},{"$f":"IF($R78-$F78=0,U78+$AH78/12,U78+((G78-F78)/($R78-$F78))*$AH78)","v":442135231.17000008},442135231.17000008,439187441.53043938,{"$f":"IF($R78-$F78=0,X78+$AH78/12,X78+((J78-I78)/($R78-$F78))*$AH78)","v":438845204.96019101},{"$f":"IF($R78-$F78=0,Y78+$AH78/12,Y78+((K78-J78)/($R78-$F78))*$AH78)","v":438756220.52613258},438095916.3906731,437982935.89848906,437896309.00383389,437830760.82607263,468887683.27984107,468792094.35453588,474636193.321347,{"$f":"'101_106 PROJECTION'!N21","v":32500962.151346985},{"$f":"+AG78-U78","v":32500962.151346922},{"$f":"SUM(AJ76:AJ77)","v":445744228.44632351},{"$f":"AG78","v":474636193.321347},{"$f":"IF($R78-$F78=0,AK78+$AX78/12,AK78+((G78-F78)/($R78-$F78))*$AX78)","v":474636193.321347},{"$f":"IF($R78-$F78=0,AL78+$AX78/12,AL78+((H78-G78)/($R78-$F78))*$AX78)","v":474636193.321347},{"$f":"IF($R78-$F78=0,AM78+$AX78/12,AM78+((I78-H78)/($R78-$F78))*$AX78)","v":473624047.55207932},{"$f":"IF($R78-$F78=0,AN78+$AX78/12,AN78+((J78-I78)/($R78-$F78))*$AX78)","v":473506538.04868168},{"$f":"IF($R78-$F78=0,AO78+$AX78/12,AO78+((K78-J78)/($R78-$F78))*$AX78)","v":473475984.57320493},{"$f":"IF($R78-$F78=0,AP78+$AX78/12,AP78+((L78-K78)/($R78-$F78))*$AX78)","v":473249264.17627901},{"$f":"IF($R78-$F78=0,AQ78+$AX78/12,AQ78+((M78-L78)/($R78-$F78))*$AX78)","v":473210471.47355723},{"$f":"IF($R78-$F78=0,AR78+$AX78/12,AR78+((N78-M78)/($R78-$F78))*$AX78)","v":473180727.47698659},{"$f":"IF($R78-$F78=0,AS78+$AX78/12,AS78+((O78-N78)/($R78-$F78))*$AX78)","v":473158221.01658183},{"$f":"IF($R78-$F78=0,AT78+$AX78/12,AT78+((P78-O78)/($R78-$F78))*$AX78)","v":483821849.19621706},{"$f":"IF($R78-$F78=0,AU78+$AX78/12,AU78+((Q78-P78)/($R78-$F78))*$AX78)","v":483789028.01893967},{"$f":"IF($R78-$F78=0,AV78+$AX78/12,AV78+((R78-Q78)/($R78-$F78))*$AX78)","v":485795643.40460235},{"$f":"'101_106 PROJECTION'!$T$21","v":11159450.083255336},{"$f":"+AW78-AK78","v":11159450.083255351},null,{"$f":"SUM(BA76:BA77)","v":475875369.71151638}]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG79","v":0}]
[65,null,"381...2","Meters & Meter Installation"]
[66,null,null,null,"Wyoming",{"$f":"'Rate Base'!S79","v":10427173.300000001},{"$f":"'Rate Base'!T79","v":10427173.300000001},{"$f":"'Rate Base'!U79","v":10425125.51},{"$f":"'Rate Base'!V79","v":10422039.49},{"$f":"'Rate Base'!W79","v":10417682.74},{"$f":"'Rate Base'!X79","v":10412153.699999999},{"$f":"'Rate Base'!Y79","v":10412153.699999999},{"$f":"'Rate Base'!Z79","v":10396180.92},{"$f":"'Rate Base'!AA79","v":10380867.199999999},{"$f":"'Rate Base'!AB79","v":10380867.199999999},{"$f":"'Rate Base'!AC79","v":10378409.85},{"$f":"'Rate Base'!AD79","v":10377385.949999999},{"$f":"'Rate Base'!AE79","v":11137953.870000001},null,{"$f":"((F81/2)+SUM(G81:Q81)+(R81/2))/12","v":10434383.595416669},{"$f":"+R81","v":11137953.870000001},{"$f":"(U81/U83)*V83","v":11136349.35958284},{"$f":"(V81/V83)*W83","v":11134753.683958646},{"$f":"(W81/W83)*X83","v":11134051.097998956},{"$f":"(X81/X83)*Y83","v":11131271.216161095},{"$f":"(Y81/Y83)*Z83","v":11129773.213320432},{"$f":"(Z81/Z83)*AA83","v":11129773.213320432},{"$f":"(AA81/AA83)*AB83","v":11125709.620997023},{"$f":"(AB81/AB83)*AC83","v":11562961.436018173},{"$f":"(AC81/AC83)*AD83","v":12181531.841198729},{"$f":"(AD81/AD83)*AE83","v":12758732.727290468},{"$f":"(AE81/AE83)*AF83","v":12757663.635157047},{"$f":"(AF81/AF83)*AG83","v":12768991.733935652},null,null,{"$f":"((U81/2)+SUM(V81:AF81)+(AG81/2))/12","v":11594670.320580972},{"$f":"AG81","v":12768991.733935652},{"$f":"(AK81/AK83)*AL83","v":12768162.496389983},{"$f":"(AL81/AL83)*AM83","v":12767337.824811578},12766974.716756558,12765538.027802829,12764763.835135888,12764763.835135888,12762663.703351874,12988642.679897914,13308330.105500963,13606637.078781724,13606084.554268744,13611939.10325004,null,null,null,{"$f":"((AK81/2)+SUM(AL81:AV81)+(AW81/2))/12","v":13005030.356368899}]
[67,null,null,null,"Utah",{"$f":"'Rate Base'!S80","v":346164489.78957295},{"$f":"'Rate Base'!T80","v":346111776.70957297},{"$f":"'Rate Base'!U80","v":346061401.66957301},{"$f":"'Rate Base'!V80","v":346041405.58957297},{"$f":"'Rate Base'!W80","v":345954434.70957297},{"$f":"'Rate Base'!X80","v":345910749.76957297},{"$f":"'Rate Base'!Y80","v":345910749.76957297},{"$f":"'Rate Base'!Z80","v":345793221.09957296},{"$f":"'Rate Base'!AA80","v":360173595.74957299},{"$f":"'Rate Base'!AB80","v":380495527.53957301},{"$f":"'Rate Base'!AC80","v":399460801.30957294},{"$f":"'Rate Base'!AD80","v":399426702.25957298},{"$f":"'Rate Base'!AE80","v":399038297.06957299},null,{"$f":"((F82/2)+SUM(G82:Q82)+(R82/2))/12","v":361161813.30040628},{"$f":"+R82","v":399038297.06957299},{"$f":"(U82/U83)*V83","v":398980812.44430274},{"$f":"(V82/V83)*W83","v":398923644.34222716},{"$f":"(W82/W83)*X83","v":398898472.86924636},{"$f":"(X82/X83)*Y83","v":398798878.33621252},{"$f":"(Y82/Y83)*Z83","v":398745209.54663771},{"$f":"(Z82/Z83)*AA83","v":398745209.54663771},{"$f":"(AA82/AA83)*AB83","v":398599623.65360528},{"$f":"(AB82/AB83)*AC83","v":414264998.25410354},{"$f":"(AC82/AC83)*AD83","v":436426454.83597445},{"$f":"(AD82/AD83)*AE83","v":457105770.02630544},{"$f":"(AE82/AE83)*AF83","v":457067467.77534348},{"$f":"(AF82/AF83)*AG83","v":457473318.37397331},null,null,{"$f":"((U82/2)+SUM(V82:AF82)+(AG82/2))/12","v":415401029.11269754},{"$f":"AG82","v":457473318.37397331},{"$f":"(AK82/AK83)*AL83","v":457443609.36799681},{"$f":"(AL82/AL83)*AM83","v":457414063.94644725},{"$f":"(AM82/AM83)*AN83","v":457401054.91250634},{"$f":"(AN82/AN83)*AO83","v":457349582.80908352},{"$f":"(AO82/AO83)*AP83","v":457321845.8901642},{"$f":"(AP82/AP83)*AQ83","v":457321845.8901642},{"$f":"(AQ82/AQ83)*AR83","v":457246604.6905241},{"$f":"(AR82/AR83)*AS83","v":465342729.61858118},{"$f":"(AS82/AS83)*AT83","v":476796137.25486153},{"$f":"(AT82/AT83)*AU83","v":487483549.68368798},{"$f":"(AU82/AU83)*AV83","v":487463754.44631118},{"$f":"(AV82/AV83)*AW83","v":487673504.7543906},null,null,null,{"$f":"((AK82/2)+SUM(AL82:AV82)+(AW82/2))/12","v":465929849.17287588}]
[68,null,null,null,"Total",{"$f":"SUM(F81:F82)","v":356591663.08957297},356538950.00957298,356486527.179573,356463445.07957298,356372117.44957298,356322903.46957296,356322903.46957296,356189402.01957297,370554462.94957298,390876394.739573,409839211.15957296,409804088.20957297,410176250.93957299,null,{"$f":"SUM(T81:T82)","v":371596196.89582294},{"$f":"+R83","v":410176250.93957299},{"$f":"IF($R83-$F83=0,U83+$AH83/12,U83+((G83-F83)/($R83-$F83))*$AH83)","v":410117161.80388558},410058398.02618581,410032523.96724534,{"$f":"IF($R83-$F83=0,X83+$AH83/12,X83+((J83-I83)/($R83-$F83))*$AH83)","v":409930149.55237365},{"$f":"IF($R83-$F83=0,Y83+$AH83/12,Y83+((K83-J83)/($R83-$F83))*$AH83)","v":409874982.75995815},409874982.75995815,409725333.27460229,425827959.69012171,448607986.67717314,469864502.75359583,469825131.41050047,470242310.1079089,{"$f":"'101_106 PROJECTION'!N22","v":60066059.168335885},{"$f":"+AG83-U83","v":60066059.168335915},{"$f":"SUM(AJ81:AJ82)","v":426995699.4332785},{"$f":"AG83","v":470242310.1079089},{"$f":"IF($R83-$F83=0,AK83+$AX83/12,AK83+((G83-F83)/($R83-$F83))*$AX83)","v":470211771.86438674},{"$f":"IF($R83-$F83=0,AL83+$AX83/12,AL83+((H83-G83)/($R83-$F83))*$AX83)","v":470181401.77125877},{"$f":"IF($R83-$F83=0,AM83+$AX83/12,AM83+((I83-H83)/($R83-$F83))*$AX83)","v":470168029.6292628},{"$f":"IF($R83-$F83=0,AN83+$AX83/12,AN83+((J83-I83)/($R83-$F83))*$AX83)","v":470115120.83688629},{"$f":"IF($R83-$F83=0,AO83+$AX83/12,AO83+((K83-J83)/($R83-$F83))*$AX83)","v":470086609.72530001},{"$f":"IF($R83-$F83=0,AP83+$AX83/12,AP83+((L83-K83)/($R83-$F83))*$AX83)","v":470086609.72530001},{"$f":"IF($R83-$F83=0,AQ83+$AX83/12,AQ83+((M83-L83)/($R83-$F83))*$AX83)","v":470009268.3938759},{"$f":"IF($R83-$F83=0,AR83+$AX83/12,AR83+((N83-M83)/($R83-$F83))*$AX83)","v":478331372.29847902},{"$f":"IF($R83-$F83=0,AS83+$AX83/12,AS83+((O83-N83)/($R83-$F83))*$AX83)","v":490104467.36036241},{"$f":"IF($R83-$F83=0,AT83+$AX83/12,AT83+((P83-O83)/($R83-$F83))*$AX83)","v":501090186.76246965},{"$f":"IF($R83-$F83=0,AU83+$AX83/12,AU83+((Q83-P83)/($R83-$F83))*$AX83)","v":501069839.00057983},{"$f":"IF($R83-$F83=0,AV83+$AX83/12,AV83+((R83-Q83)/($R83-$F83))*$AX83)","v":501285443.85764056},{"$f":"'101_106 PROJECTION'!$T$22","v":31043133.749731593},{"$f":"+AW83-AK83","v":31043133.74973166},null,{"$f":"SUM(BA81:BA82)","v":478934879.52924478}]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG84","v":0}]
[70,null,"383...4","House Regulators & Reg Installations"]
[71,null,null,null,"Wyoming",{"$f":"'Rate Base'!S84","v":440052.27},{"$f":"'Rate Base'!T84","v":440052.27},{"$f":"'Rate Base'!U84","v":440052.27},{"$f":"'Rate Base'!V84","v":440052.27},{"$f":"'Rate Base'!W84","v":440052.27},{"$f":"'Rate Base'!X84","v":440052.27},{"$f":"'Rate Base'!Y84","v":440052.27},{"$f":"'Rate Base'!Z84","v":440052.27},{"$f":"'Rate Base'!AA84","v":440052.27},{"$f":"'Rate Base'!AB84","v":440052.27},{"$f":"'Rate Base'!AC84","v":440052.27},{"$f":"'Rate Base'!AD84","v":440052.27},{"$f":"'Rate Base'!AE84","v":440052.27},null,{"$f":"((F86/2)+SUM(G86:Q86)+(R86/2))/12","v":440052.27},{"$f":"+R86","v":440052.27},{"$f":"(U86/U88)*V88","v":440052.27},{"$f":"(V86/V88)*W88","v":440053.94682931091},{"$f":"(W86/W88)*X88","v":440053.94682931091},{"$f":"(X86/X88)*Y88","v":440053.94682931091},{"$f":"(Y86/Y88)*Z88","v":440053.94682931091},{"$f":"(Z86/Z88)*AA88","v":440053.94682931091},{"$f":"(AA86/AA88)*AB88","v":440053.94682931091},{"$f":"(AB86/AB88)*AC88","v":440053.94682931091},{"$f":"(AC86/AC88)*AD88","v":440053.94682931091},{"$f":"(AD86/AD88)*AE88","v":440053.94682931091},{"$f":"(AE86/AE88)*AF88","v":440053.94682931091},{"$f":"(AF86/AF88)*AG88","v":440053.94682931091},null,null,{"$f":"((U86/2)+SUM(V86:AF86)+(AG86/2))/12","v":440053.73722564708},{"$f":"AG86","v":440053.94682931091},{"$f":"(AK86/AK88)*AL88","v":440053.94682931091},{"$f":"(AL86/AL88)*AM88","v":440053.94682931091},440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,440053.94682931091,null,null,null,{"$f":"((AK86/2)+SUM(AL86:AV86)+(AW86/2))/12","v":440053.94682931103}]
[72,null,null,null,"Utah",{"$f":"'Rate Base'!S85","v":14208303.550000001},{"$f":"'Rate Base'!T85","v":14208303.550000001},{"$f":"'Rate Base'!U85","v":14227918.720000001},{"$f":"'Rate Base'!V85","v":14227918.720000001},{"$f":"'Rate Base'!W85","v":14227918.720000001},{"$f":"'Rate Base'!X85","v":14227918.720000001},{"$f":"'Rate Base'!Y85","v":14227918.720000001},{"$f":"'Rate Base'!Z85","v":14227918.720000001},{"$f":"'Rate Base'!AA85","v":14227918.720000001},{"$f":"'Rate Base'!AB85","v":14227918.720000001},{"$f":"'Rate Base'!AC85","v":14227918.720000001},{"$f":"'Rate Base'!AD85","v":14227918.720000001},{"$f":"'Rate Base'!AE85","v":14227918.720000001},null,{"$f":"((F87/2)+SUM(G87:Q87)+(R87/2))/12","v":14225466.823750002},14227918.720000001,{"$f":"(U87/U88)*V88","v":14227918.720000001},{"$f":"(V87/V88)*W88","v":14227972.935812004},{"$f":"(W87/W88)*X88","v":14227972.935812004},{"$f":"(X87/X88)*Y88","v":14227972.935812004},{"$f":"(Y87/Y88)*Z88","v":14227972.935812004},{"$f":"(Z87/Z88)*AA88","v":14227972.935812004},{"$f":"(AA87/AA88)*AB88","v":14227972.935812004},{"$f":"(AB87/AB88)*AC88","v":14227972.935812004},{"$f":"(AC87/AC88)*AD88","v":14227972.935812004},{"$f":"(AD87/AD88)*AE88","v":14227972.935812004},{"$f":"(AE87/AE88)*AF88","v":14227972.935812004},{"$f":"(AF87/AF88)*AG88","v":14227972.935812004},null,null,{"$f":"((U87/2)+SUM(V87:AF87)+(AG87/2))/12","v":14227966.1588355},{"$f":"AG87","v":14227972.935812004},{"$f":"(AK87/AK88)*AL88","v":14227972.935812004},{"$f":"(AL87/AL88)*AM88","v":14227972.935812004},{"$f":"(AM87/AM88)*AN88","v":14227972.935812004},{"$f":"(AN87/AN88)*AO88","v":14227972.935812004},{"$f":"(AO87/AO88)*AP88","v":14227972.935812004},{"$f":"(AP87/AP88)*AQ88","v":14227972.935812004},{"$f":"(AQ87/AQ88)*AR88","v":14227972.935812004},{"$f":"(AR87/AR88)*AS88","v":14227972.935812004},{"$f":"(AS87/AS88)*AT88","v":14227972.935812004},{"$f":"(AT87/AT88)*AU88","v":14227972.935812004},{"$f":"(AU87/AU88)*AV88","v":14227972.935812004},{"$f":"(AV87/AV88)*AW88","v":14227972.935812004},null,null,null,{"$f":"((AK87/2)+SUM(AL87:AV87)+(AW87/2))/12","v":14227972.935811998}]
[73,null,null,null,"Total",{"$f":"SUM(F86:F87)","v":14648355.82},14648355.82,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,14667970.99,null,{"$f":"SUM(T86:T87)","v":14665519.093750002},14667970.99,{"$f":"IF($R88-$F88=0,U88+$AH88/12,U88+((G88-F88)/($R88-$F88))*$AH88)","v":14667970.99},14668026.882641315,14668026.882641315,{"$f":"IF($R88-$F88=0,X88+$AH88/12,X88+((J88-I88)/($R88-$F88))*$AH88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,Y88+$AH88/12,Y88+((K88-J88)/($R88-$F88))*$AH88)","v":14668026.882641315},14668026.882641315,14668026.882641315,14668026.882641315,14668026.882641315,14668026.882641315,14668026.882641315,14668026.882641315,{"$f":"+'101_106 PROJECTION'!N23","v":55.892641314573083},{"$f":"+AG88-U88","v":55.892641315236688},{"$f":"SUM(AJ86:AJ87)","v":14668019.896061148},{"$f":"AG88","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AK88+$AX88/12,AK88+((G88-F88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AL88+$AX88/12,AL88+((H88-G88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AM88+$AX88/12,AM88+((I88-H88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AN88+$AX88/12,AN88+((J88-I88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AO88+$AX88/12,AO88+((K88-J88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AP88+$AX88/12,AP88+((L88-K88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AQ88+$AX88/12,AQ88+((M88-L88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AR88+$AX88/12,AR88+((N88-M88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AS88+$AX88/12,AS88+((O88-N88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AT88+$AX88/12,AT88+((P88-O88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AU88+$AX88/12,AU88+((Q88-P88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"IF($R88-$F88=0,AV88+$AX88/12,AV88+((R88-Q88)/($R88-$F88))*$AX88)","v":14668026.882641315},{"$f":"'101_106 PROJECTION'!$T$23","v":0},{"$f":"+AW88-AK88","v":0},null,{"$f":"SUM(BA86:BA87)","v":14668026.88264131}]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG89","v":0}]
[75,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG90","v":0}]
[{"$f":"+A90+1","v":76},null,null,null,"Wyoming",{"$f":"'Rate Base'!S89","v":202488.79},{"$f":"'Rate Base'!T89","v":202488.79},{"$f":"'Rate Base'!U89","v":202488.79},{"$f":"'Rate Base'!V89","v":202488.79},{"$f":"'Rate Base'!W89","v":202488.79},{"$f":"'Rate Base'!X89","v":202488.79},{"$f":"'Rate Base'!Y89","v":202488.79},{"$f":"'Rate Base'!Z89","v":202488.79},{"$f":"'Rate Base'!AA89","v":202488.79},{"$f":"'Rate Base'!AB89","v":202488.79},{"$f":"'Rate Base'!AC89","v":202488.79},{"$f":"'Rate Base'!AD89","v":202488.79},{"$f":"'Rate Base'!AE89","v":813274.52},null,{"$f":"((F91/2)+SUM(G91:Q91)+(R91/2))/12","v":227938.19541666665},813274.52,{"$f":"(U91/U93)*V93","v":813274.52},{"$f":"(V91/V93)*W93","v":813274.52},{"$f":"(W91/W93)*X93","v":813274.52},{"$f":"(X91/X93)*Y93","v":813274.52},{"$f":"(Y91/Y93)*Z93","v":850169.80835768976},{"$f":"(Z91/Z93)*AA93","v":862817.44465007167},{"$f":"(AA91/AA93)*AB93","v":898611.09886970907},{"$f":"(AB91/AB93)*AC93","v":899464.04109993146},{"$f":"(AC91/AC93)*AD93","v":899555.14762665262},{"$f":"(AD91/AD93)*AE93","v":901417.91093662253},{"$f":"(AE91/AE93)*AF93","v":904856.09548732184},{"$f":"(AF91/AF93)*AG93","v":1072279.0421247387},null,null,{"$f":"((U91/2)+SUM(V91:AF91)+(AG91/2))/12","v":867730.53400753066},{"$f":"AG91","v":1072279.0421247387},{"$f":"(AK91/AK93)*AL93","v":1072279.0421247387},{"$f":"(AL91/AL93)*AM93","v":1072279.0421247387},1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,1072279.0421247387,null,null,null,{"$f":"((AK91/2)+SUM(AL91:AV91)+(AW91/2))/12","v":1072279.0421247387}]
[77,null,null,null,"Utah",{"$f":"'Rate Base'!S90","v":3069064.2100000004},{"$f":"'Rate Base'!T90","v":3069064.2100000004},{"$f":"'Rate Base'!U90","v":3069064.2100000004},{"$f":"'Rate Base'!V90","v":3069064.2100000004},{"$f":"'Rate Base'!W90","v":3069064.2100000004},{"$f":"'Rate Base'!X90","v":3120240.1000000006},{"$f":"'Rate Base'!Y90","v":3137783.1000000006},{"$f":"'Rate Base'!Z90","v":3187430.9600000004},{"$f":"'Rate Base'!AA90","v":3188614.0400000005},{"$f":"'Rate Base'!AB90","v":3188740.4100000006},{"$f":"'Rate Base'!AC90","v":3191324.1700000004},{"$f":"'Rate Base'!AD90","v":3196093.1300000004},{"$f":"'Rate Base'!AE90","v":2817532.6700000004},null,{"$f":"((F92/2)+SUM(G92:Q92)+(R92/2))/12","v":3119148.4325000006},2817532.6700000004,{"$f":"(U92/U93)*V93","v":2817532.6700000004},{"$f":"(V92/V93)*W93","v":2817532.6700000004},{"$f":"(W92/W93)*X93","v":2817532.6700000004},{"$f":"(X92/X93)*Y93","v":2817532.6700000004},{"$f":"(Y92/Y93)*Z93","v":2945353.8149645091},{"$f":"(Z92/Z93)*AA93","v":2989170.6659486811},{"$f":"(AA92/AA93)*AB93","v":3113175.2765228711},{"$f":"(AB92/AB93)*AC93","v":3116130.2351994007},{"$f":"(AC92/AC93)*AD93","v":3116445.8673865334},{"$f":"(AD92/AD93)*AE93","v":3122899.2805370125},{"$f":"(AE92/AE93)*AF93","v":3134810.6303443131},{"$f":"(AF92/AF93)*AG93","v":3714835.7144433311},null,null,{"$f":"((U92/2)+SUM(V92:AF92)+(AG92/2))/12","v":3006191.7202604152},{"$f":"AG92","v":3714835.7144433311},{"$f":"(AK92/AK93)*AL93","v":3714835.7144433311},{"$f":"(AL92/AL93)*AM93","v":3714835.7144433311},{"$f":"(AM92/AM93)*AN93","v":3714835.7144433311},{"$f":"(AN92/AN93)*AO93","v":3714835.7144433311},{"$f":"(AO92/AO93)*AP93","v":3714835.7144433311},{"$f":"(AP92/AP93)*AQ93","v":3714835.7144433311},{"$f":"(AQ92/AQ93)*AR93","v":3714835.7144433311},{"$f":"(AR92/AR93)*AS93","v":3714835.7144433311},{"$f":"(AS92/AS93)*AT93","v":3714835.7144433311},{"$f":"(AT92/AT93)*AU93","v":3714835.7144433311},{"$f":"(AU92/AU93)*AV93","v":3714835.7144433311},{"$f":"(AV92/AV93)*AW93","v":3714835.7144433311},null,null,null,{"$f":"((AK92/2)+SUM(AL92:AV92)+(AW92/2))/12","v":3714835.7144433302}]
[78,null,null,null,"Total",{"$f":"SUM(F91:F92)","v":3271553.0000000005},3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3322728.8900000006,3340271.8900000006,3389919.7500000005,3391102.8300000005,3391229.2000000007,3393812.9600000004,3398581.9200000004,3630807.1900000004,null,{"$f":"SUM(T91:T92)","v":3347086.6279166671},3630807.1900000004,{"$f":"IF($R93-$F93=0,U93+$AH93/12,U93+((G93-F93)/($R93-$F93))*$AH93)","v":3630807.1900000004},3630807.1900000004,3630807.1900000004,{"$f":"IF($R93-$F93=0,X93+$AH93/12,X93+((J93-I93)/($R93-$F93))*$AH93)","v":3630807.1900000004},{"$f":"IF($R93-$F93=0,Y93+$AH93/12,Y93+((K93-J93)/($R93-$F93))*$AH93)","v":3795523.6233221991},3851988.1105987527,4011786.3753925804,4015594.2762993323,4016001.0150131863,4024317.1914736354,4039666.7258316353,4787114.7565680705,{"$f":"'101_106 PROJECTION'!N24","v":1156307.5665680706},{"$f":"+AG93-U93","v":1156307.5665680701},{"$f":"SUM(AJ91:AJ92)","v":3873922.2542679459},{"$f":"AG93","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AK93+$AX93/12,AK93+((G93-F93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AL93+$AX93/12,AL93+((H93-G93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AM93+$AX93/12,AM93+((I93-H93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AN93+$AX93/12,AN93+((J93-I93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AO93+$AX93/12,AO93+((K93-J93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AP93+$AX93/12,AP93+((L93-K93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AQ93+$AX93/12,AQ93+((M93-L93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AR93+$AX93/12,AR93+((N93-M93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AS93+$AX93/12,AS93+((O93-N93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AT93+$AX93/12,AT93+((P93-O93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AU93+$AX93/12,AU93+((Q93-P93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"IF($R93-$F93=0,AV93+$AX93/12,AV93+((R93-Q93)/($R93-$F93))*$AX93)","v":4787114.7565680705},{"$f":"'101_106 PROJECTION'!$T$24","v":0},{"$f":"+AW93-AK93","v":0},null,{"$f":"SUM(BA91:BA92)","v":4787114.7565680686}]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG94","v":0}]
[80,null,"388","Other Equipment"]
[81,null,null,null,"Wyoming",{"$f":"'Rate Base'!S94","v":0},{"$f":"'Rate Base'!T94","v":0},{"$f":"'Rate Base'!U94","v":0},{"$f":"'Rate Base'!V94","v":0},{"$f":"'Rate Base'!W94","v":0},{"$f":"'Rate Base'!X94","v":0},{"$f":"'Rate Base'!Y94","v":0},{"$f":"'Rate Base'!Z94","v":0},{"$f":"'Rate Base'!AA94","v":0},{"$f":"'Rate Base'!AB94","v":0},{"$f":"'Rate Base'!AC94","v":0},{"$f":"'Rate Base'!AD94","v":0},{"$f":"'Rate Base'!AE94","v":0},null,{"$f":"((F96/2)+SUM(G96:Q96)+(R96/2))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U96/2)+SUM(V96:AF96)+(AG96/2))/12","v":0},{"$f":"AG96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK96/2)+SUM(AL96:AV96)+(AW96/2))/12","v":0}]
[82,null,null,null,"Utah",{"$f":"'Rate Base'!S95","v":0},{"$f":"'Rate Base'!T95","v":0},{"$f":"'Rate Base'!U95","v":0},{"$f":"'Rate Base'!V95","v":0},{"$f":"'Rate Base'!W95","v":0},{"$f":"'Rate Base'!X95","v":0},{"$f":"'Rate Base'!Y95","v":0},{"$f":"'Rate Base'!Z95","v":0},{"$f":"'Rate Base'!AA95","v":0},{"$f":"'Rate Base'!AB95","v":0},{"$f":"'Rate Base'!AC95","v":0},{"$f":"'Rate Base'!AD95","v":0},{"$f":"'Rate Base'!AE95","v":0},null,{"$f":"((F97/2)+SUM(G97:Q97)+(R97/2))/12","v":0},{"$f":"+R97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U97/2)+SUM(V97:AF97)+(AG97/2))/12","v":0},{"$f":"AG97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK97/2)+SUM(AL97:AV97)+(AW97/2))/12","v":0}]
[83,null,null,null,"Total",{"$f":"SUM(F96:F97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T96:T97)","v":0},{"$f":"+R98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG98-U98","v":0},{"$f":"SUM(AJ96:AJ97)","v":0},{"$f":"AG98","v":0},{"$f":"IF($R98-$F98=0,AK98+$AX98/12,AK98+((G98-F98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AL98+$AX98/12,AL98+((H98-G98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AM98+$AX98/12,AM98+((I98-H98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AN98+$AX98/12,AN98+((J98-I98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AO98+$AX98/12,AO98+((K98-J98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AP98+$AX98/12,AP98+((L98-K98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AQ98+$AX98/12,AQ98+((M98-L98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AR98+$AX98/12,AR98+((N98-M98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AS98+$AX98/12,AS98+((O98-N98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AT98+$AX98/12,AT98+((P98-O98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AU98+$AX98/12,AU98+((Q98-P98)/($R98-$F98))*$AX98)","v":0},{"$f":"IF($R98-$F98=0,AV98+$AX98/12,AV98+((R98-Q98)/($R98-$F98))*$AX98)","v":0},{"$f":"+'101_106 PROJECTION'!$T$25","v":0},{"$f":"+AW98-AK98","v":0},null,{"$f":"SUM(BA96:BA97)","v":0}]
[84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R98-O98","v":0},null,null,{"$f":"+R99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG99","v":0}]
[85,null,null,"Total Distribution Plant",null,{"$f":"F47+F52+F63+F68+F73+F78+F83+F88+F93+F98+F42+F37","v":2838789250.5495725},{"$f":"G47+G52+G63+G68+G73+G78+G83+G88+G93+G98+G42+G37","v":2843135831.2795725},2866901419.259572,2912084488.7595725,2916518638.6895719,2919458769.489572,2925830259.9295716,2927713060.2495728,2949213042.8695722,2998910591.9495721,3071724617.4695721,3076163890.6095724,3101364169.4195719,null,{"$f":"T47+T52+T63+T68+T73+T78+T83+T88+T93+T98+T42+T37","v":2948144276.7116561},{"$f":"+R100","v":3101364169.4195719},{"$f":"V47+V52+V63+V68+V73+V78+V83+V88+V93+V98+V42+V37","v":3110506800.4054623},{"$f":"W47+W52+W63+W68+W73+W78+W83+W88+W93+W98+W42+W37","v":3155965539.5591173},3237949996.9731293,3246736408.7489233,3252150254.8793077,3263557177.0066295,3267946319.5261583,3297744828.1938653,3376041185.9069657,3733599280.7097478,3741835644.2743173,3798259820.0780897,{"$f":"AH47+AH52+AH63+AH68+AH73+AH78+AH83+AH88+AH93+AH98+AH42+AH37","v":696895650.65851712},{"$f":"+AG100-U100","v":696895650.65851784},{"$f":"AJ47+AJ52+AJ63+AJ68+AJ73+AJ78+AJ83+AJ88+AJ93+AJ98+AJ42+AJ37","v":3344487119.2443724},{"$f":"AG100","v":3798259820.0780897},{"$f":"AL47+AL52+AL63+AL68+AL73+AL78+AL83+AL88+AL93+AL98+AL42+AL37","v":3803613081.547884},{"$f":"AM47+AM52+AM63+AM68+AM73+AM78+AM83+AM88+AM93+AM98+AM42+AM37","v":3830265996.2397051},3879250843.5424337,3884498266.4198384,3887771561.5243268,3894664077.6889114,3897179211.7283974,3913593261.2086282,3957969660.0528555,4039239529.9701347,4044173693.1900635,4075151377.7316914,null,{"$f":"+AW100-AK100","v":276891557.65360165},null,{"$f":"BA47+BA52+BA63+BA68+BA73+BA78+BA83+BA88+BA93+BA98+BA42+BA37","v":3914077065.1681728}]
[86]
[87,"General Plant"]
[88,null,"389","Land & Land Rights"]
[89,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S102","v":11584.02},{"$f":"'Rate Base'!T102","v":11584.02},{"$f":"'Rate Base'!U102","v":11584.02},{"$f":"'Rate Base'!V102","v":11584.02},{"$f":"'Rate Base'!W102","v":11584.02},{"$f":"'Rate Base'!X102","v":11584.02},{"$f":"'Rate Base'!Y102","v":11584.02},{"$f":"'Rate Base'!Z102","v":11584.02},{"$f":"'Rate Base'!AA102","v":11584.02},{"$f":"'Rate Base'!AB102","v":11584.02},{"$f":"'Rate Base'!AC102","v":11584.02},{"$f":"'Rate Base'!AD102","v":11584.02},{"$f":"'Rate Base'!AE102","v":11584.02},null,{"$f":"((F104/2)+SUM(G104:Q104)+(R104/2))/12","v":11584.020000000004},{"$f":"+R104","v":11584.02},{"$f":"(U104/U106)*V106","v":11584.02},{"$f":"(V104/V106)*W106","v":11584.02},{"$f":"(W104/W106)*X106","v":11584.02},{"$f":"(X104/X106)*Y106","v":11874.562464648585},{"$f":"(Y104/Y106)*Z106","v":12281.097448000537},{"$f":"(Z104/Z106)*AA106","v":12280.90246431191},{"$f":"(AA104/AA106)*AB106","v":12281.580198607733},{"$f":"(AB104/AB106)*AC106","v":12281.686891748426},{"$f":"(AC104/AC106)*AD106","v":12285.476175747328},{"$f":"(AD104/AD106)*AE106","v":12289.028794668429},{"$f":"(AE104/AE106)*AF106","v":12289.682824748883},{"$f":"(AF104/AF106)*AG106","v":12838.190588382171},null,null,{"$f":"((U104/2)+SUM(V104:AF104)+(AG104/2))/12","v":12068.931879722744},{"$f":"AG104","v":12838.190588382171},{"$f":"(AK104/AK106)*AL106","v":12838.190588382171},{"$f":"(AL104/AL106)*AM106","v":12838.190588382171},12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,12838.190588382171,null,null,null,{"$f":"((AK104/2)+SUM(AL104:AV104)+(AW104/2))/12","v":12838.190588382175}]
[90,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S103","v":3908373.1599999997},{"$f":"'Rate Base'!T103","v":3908373.1599999997},{"$f":"'Rate Base'!U103","v":3908373.1599999997},{"$f":"'Rate Base'!V103","v":3908373.16},{"$f":"'Rate Base'!W103","v":4809875.1900000004},{"$f":"'Rate Base'!X103","v":6071281.5500000007},{"$f":"'Rate Base'!Y103","v":6070676.5500000007},{"$f":"'Rate Base'!Z103","v":6072779.4400000004},{"$f":"'Rate Base'!AA103","v":6073110.4900000002},{"$f":"'Rate Base'!AB103","v":6084867.9700000007},{"$f":"'Rate Base'!AC103","v":6095891.120000001},{"$f":"'Rate Base'!AD103","v":6097920.4600000009},{"$f":"'Rate Base'!AE103","v":7799843.3200000003},null,{"$f":"((F105/2)+SUM(G105:Q105)+(R105/2))/12","v":5412969.2075000005},{"$f":"+R105","v":7799843.3200000003},{"$f":"(U105/U106)*V106","v":7799843.3200000003},{"$f":"(V105/V106)*W106","v":7799843.3200000003},{"$f":"(W105/W106)*X106","v":7799843.3200000003},{"$f":"(X105/X106)*Y106","v":7995473.6540347831},{"$f":"(Y105/Y106)*Z106","v":8269204.9816951314},{"$f":"(Z105/Z106)*AA106","v":8269073.6937466264},{"$f":"(AA105/AA106)*AB106","v":8269530.0311251879},{"$f":"(AB105/AB106)*AC106","v":8269601.8705885801},{"$f":"(AC105/AC106)*AD106","v":8272153.3010493712},{"$f":"(AD105/AD106)*AE106","v":8274545.3783213608},{"$f":"(AE105/AE106)*AF106","v":8274985.7549914718},{"$f":"(AF105/AF106)*AG106","v":8644311.3100356832},null,null,{"$f":"((U105/2)+SUM(V105:AF105)+(AG105/2))/12","v":8126347.9950475292},{"$f":"AG105","v":8644311.3100356832},{"$f":"(AK105/AK106)*AL106","v":8644311.3100356832},{"$f":"(AL105/AL106)*AM106","v":8644311.3100356832},{"$f":"(AM105/AM106)*AN106","v":8644311.3100356832},{"$f":"(AN105/AN106)*AO106","v":8644311.3100356832},{"$f":"(AO105/AO106)*AP106","v":8644311.3100356832},{"$f":"(AP105/AP106)*AQ106","v":8644311.3100356832},{"$f":"(AQ105/AQ106)*AR106","v":8644311.3100356832},{"$f":"(AR105/AR106)*AS106","v":8644311.3100356832},{"$f":"(AS105/AS106)*AT106","v":8644311.3100356832},{"$f":"(AT105/AT106)*AU106","v":8644311.3100356832},{"$f":"(AU105/AU106)*AV106","v":8644311.3100356832},{"$f":"(AV105/AV106)*AW106","v":8644311.3100356832},null,null,null,{"$f":"((AK105/2)+SUM(AL105:AV105)+(AW105/2))/12","v":8644311.3100356814}]
[91,null,null,null,"Total",{"$f":"SUM(F104:F105)","v":3919957.1799999997},3919957.1799999997,3919957.1799999997,3919957.18,4821459.21,6082865.5700000003,6082260.5700000003,6084363.46,6084694.5099999998,6096451.9900000002,6107475.1400000006,6109504.4800000004,7811427.3399999999,null,{"$f":"SUM(T104:T105)","v":5424553.2275},{"$f":"+R106","v":7811427.3399999999},{"$f":"IF($R106-$F106=0,U106+$AH106/12,U106+((G106-F106)/($R106-$F106))*$AH106)","v":7811427.3399999999},7811427.3399999999,7811427.3399999999,{"$f":"IF($R106-$F106=0,X106+$AH106/12,X106+((J106-I106)/($R106-$F106))*$AH106)","v":8007348.2164994311},{"$f":"IF($R106-$F106=0,Y106+$AH106/12,Y106+((K106-J106)/($R106-$F106))*$AH106)","v":8281486.0791431312},{"$f":"IF($R106-$F106=0,Z106+$AH106/12,Z106+((L106-K106)/($R106-$F106))*$AH106)","v":8281354.5962109379},{"$f":"IF($R106-$F106=0,AA106+$AH106/12,AA106+((M106-L106)/($R106-$F106))*$AH106)","v":8281811.6113237953},8281883.5574803278,{"$f":"IF($R106-$F106=0,AC106+$AH106/12,AC106+((O106-N106)/($R106-$F106))*$AH106)","v":8284438.7772251181},{"$f":"IF($R106-$F106=0,AD106+$AH106/12,AD106+((P106-O106)/($R106-$F106))*$AH106)","v":8286834.4071160285},{"$f":"IF($R106-$F106=0,AE106+$AH106/12,AE106+((Q106-P106)/($R106-$F106))*$AH106)","v":8287275.4378162203},8657149.5006240644,{"$f":"+'101_106 PROJECTION'!N26","v":845722.1606240652},{"$f":"+AG106-U106","v":845722.16062406451},{"$f":"SUM(AJ104:AJ105)","v":8138416.9269272517},{"$f":"AG106","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AK106+$AX106/12,AK106+((G106-F106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AL106+$AX106/12,AL106+((H106-G106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AM106+$AX106/12,AM106+((I106-H106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AN106+$AX106/12,AN106+((J106-I106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AO106+$AX106/12,AO106+((K106-J106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AP106+$AX106/12,AP106+((L106-K106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AQ106+$AX106/12,AQ106+((M106-L106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AR106+$AX106/12,AR106+((N106-M106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AS106+$AX106/12,AS106+((O106-N106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AT106+$AX106/12,AT106+((P106-O106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AU106+$AX106/12,AU106+((Q106-P106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"IF($R106-$F106=0,AV106+$AX106/12,AV106+((R106-Q106)/($R106-$F106))*$AX106)","v":8657149.5006240644},{"$f":"+'101_106 PROJECTION'!$T$26","v":0},{"$f":"+AW106-AK106","v":0},null,{"$f":"SUM(BA104:BA105)","v":8657149.5006240644}]
[92]
[93,null,"390","Structures & Improvements"]
[94,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S107","v":5909450.6200000001},{"$f":"'Rate Base'!T107","v":5909450.6200000001},{"$f":"'Rate Base'!U107","v":5909450.6200000001},{"$f":"'Rate Base'!V107","v":5909450.6200000001},{"$f":"'Rate Base'!W107","v":5909450.6200000001},{"$f":"'Rate Base'!X107","v":5909450.6200000001},{"$f":"'Rate Base'!Y107","v":5909450.6200000001},{"$f":"'Rate Base'!Z107","v":5909450.6200000001},{"$f":"'Rate Base'!AA107","v":5909450.6200000001},{"$f":"'Rate Base'!AB107","v":5909450.6200000001},{"$f":"'Rate Base'!AC107","v":5909450.6200000001},{"$f":"'Rate Base'!AD107","v":5909450.6200000001},{"$f":"'Rate Base'!AE107","v":6303175.4400000004},null,{"$f":"((F109/2)+SUM(G109:Q109)+(R109/2))/12","v":5925855.8208333319},{"$f":"+R109","v":6303175.4400000004},{"$f":"(U109/U112)*V112","v":6303175.4400000004},{"$f":"(V109/V112)*W112","v":6303175.4400000004},{"$f":"(W109/W112)*X112","v":6303175.4400000004},{"$f":"(X109/X112)*Y112","v":6303175.4400000004},{"$f":"(Y109/Y112)*Z112","v":6303175.4400000004},{"$f":"(Z109/Z112)*AA112","v":6303175.4400000004},{"$f":"(AA109/AA112)*AB112","v":6303175.4400000004},{"$f":"(AB109/AB112)*AC112","v":6303175.4400000004},{"$f":"(AC109/AC112)*AD112","v":6336905.3362792945},{"$f":"(AD109/AD112)*AE112","v":6337313.3351298571},{"$f":"(AE109/AE112)*AF112","v":6337313.3351298571},{"$f":"(AF109/AF112)*AG112","v":6704404.7904820843},null,null,{"$f":"((U109/2)+SUM(V109:AF109)+(AG109/2))/12","v":6328393.8034816692},{"$f":"AG109","v":6704404.7904820843},{"$f":"(AK109/AK112)*AL112","v":6704404.7904820843},{"$f":"(AL109/AL112)*AM112","v":6704404.7904820843},6704404.7904820843,6704404.7904820843,6704404.7904820843,6704404.7904820843,6704404.7904820843,6704404.7904820843,6735592.6812461074,6735969.9318453334,6735969.9318453334,7075396.063343985,null,null,null,{"$f":"((AK109/2)+SUM(AL109:AV109)+(AW109/2))/12","v":6727722.6079755388}]
[95,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S108","v":41119046.61999999},{"$f":"'Rate Base'!T108","v":41119046.61999999},{"$f":"'Rate Base'!U108","v":41119046.61999999},{"$f":"'Rate Base'!V108","v":41119046.61999999},{"$f":"'Rate Base'!W108","v":41119046.61999999},{"$f":"'Rate Base'!X108","v":41119046.61999999},{"$f":"'Rate Base'!Y108","v":41119046.61999999},{"$f":"'Rate Base'!Z108","v":41119046.619999982},{"$f":"'Rate Base'!AA108","v":41119046.619999923},{"$f":"'Rate Base'!AB108","v":41287529.579999998},{"$f":"'Rate Base'!AC108","v":41289567.559999935},{"$f":"'Rate Base'!AD108","v":41289567.55999995},{"$f":"'Rate Base'!AE108","v":42729487.719999932},null,{"$f":"((F110/2)+SUM(G110:Q110)+(R110/2))/12","v":41228608.73583331},{"$f":"+R110","v":42729487.719999932},{"$f":"(U110/U112)*V112","v":42729487.719999932},{"$f":"(V110/V112)*W112","v":42729487.719999932},{"$f":"(W110/W112)*X112","v":42729487.719999932},{"$f":"(X110/X112)*Y112","v":42729487.719999932},{"$f":"(Y110/Y112)*Z112","v":42729487.719999932},{"$f":"(Z110/Z112)*AA112","v":42729487.719999932},{"$f":"(AA110/AA112)*AB112","v":42729487.719999932},{"$f":"(AB110/AB112)*AC112","v":42729487.719999932},{"$f":"(AC110/AC112)*AD112","v":42958144.085760713},{"$f":"(AD110/AD112)*AE112","v":42960909.926889651},{"$f":"(AE110/AE112)*AF112","v":42960909.926889651},{"$f":"(AF110/AF112)*AG112","v":45449438.127143882},null,null,{"$f":"((U110/2)+SUM(V110:AF110)+(AG110/2))/12","v":42900444.05192595},{"$f":"AG110","v":45449438.127143882},{"$f":"(AK110/AK112)*AL112","v":45449438.127143882},{"$f":"(AL110/AL112)*AM112","v":45449438.127143882},45449438.127143882,45449438.127143882,45449438.127143882,45449438.127143882,45449438.127143882,45449438.127143882,45660862.132091783,45663419.529549688,45663419.529549688,47964403.352033727,null,null,null,{"$f":"((AK110/2)+SUM(AL110:AV110)+(AW110/2))/12","v":45607510.578994244}]
[96,null,null,null,"General",{"$f":"'Rate Base'!S109","v":53849849.990000002},{"$f":"'Rate Base'!T109","v":53849849.990000002},{"$f":"'Rate Base'!U109","v":53849849.990000002},{"$f":"'Rate Base'!V109","v":53849849.990000002},{"$f":"'Rate Base'!W109","v":53849849.990000002},{"$f":"'Rate Base'!X109","v":53849849.990000002},{"$f":"'Rate Base'!Y109","v":53849849.990000002},{"$f":"'Rate Base'!Z109","v":53849849.99000001},{"$f":"'Rate Base'!AA109","v":53849849.990000069},{"$f":"'Rate Base'!AB109","v":53849849.989999987},{"$f":"'Rate Base'!AC109","v":53849849.990000054},{"$f":"'Rate Base'!AD109","v":53849849.990000039},{"$f":"'Rate Base'!AE109","v":53849849.990000062},null,{"$f":"((F111/2)+SUM(G111:Q111)+(R111/2))/12","v":53849849.99000001},{"$f":"+R111","v":53849849.990000062},{"$f":"(U111/U112)*V112","v":53849849.990000062},{"$f":"(V111/V112)*W112","v":53849849.990000062},{"$f":"(W111/W112)*X112","v":53849849.990000062},{"$f":"(X111/X112)*Y112","v":53849849.990000062},{"$f":"(Y111/Y112)*Z112","v":53849849.990000062},{"$f":"(Z111/Z112)*AA112","v":53849849.990000062},{"$f":"(AA111/AA112)*AB112","v":53849849.990000062},{"$f":"(AB111/AB112)*AC112","v":53849849.990000062},{"$f":"(AC111/AC112)*AD112","v":54138014.245002657},{"$f":"(AD111/AD112)*AE112","v":54141499.897132762},{"$f":"(AE111/AE112)*AF112","v":54141499.897132762},{"$f":"(AF111/AF112)*AG112","v":57277668.323904052},null,null,{"$f":"((U111/2)+SUM(V111:AF111)+(AG111/2))/12","v":54065297.759685062},{"$f":"AG111","v":57277668.323904052},{"$f":"(AK111/AK112)*AL112","v":57277668.323904052},{"$f":"(AL111/AL112)*AM112","v":57277668.323904052},57277668.323904052,57277668.323904052,57277668.323904052,57277668.323904052,57277668.323904052,57277668.323904052,57544115.490912803,57547338.451842628,57547338.451842628,60447154.01907178,null,null,null,{"$f":"((AK111/2)+SUM(AL111:AV111)+(AW111/2))/12","v":57476879.179776527}]
[97,null,null,null,"Total",{"$f":"SUM(F109:F111)","v":100878347.22999999},100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,100878347.22999999,101046830.18999998,101048868.16999999,101048868.16999999,102882513.14999999,null,{"$f":"SUM(T109:T111)","v":101004314.54666665},{"$f":"+R112","v":102882513.14999999},{"$f":"IF($R112-$F112=0,U112+$AH112/12,U112+((G112-F112)/($R112-$F112))*$AH112)","v":102882513.14999999},102882513.14999999,102882513.14999999,{"$f":"IF($R112-$F112=0,X112+$AH112/12,X112+((J112-I112)/($R112-$F112))*$AH112)","v":102882513.14999999},{"$f":"IF($R112-$F112=0,Y112+$AH112/12,Y112+((K112-J112)/($R112-$F112))*$AH112)","v":102882513.14999999},{"$f":"IF($R112-$F112=0,Z112+$AH112/12,Z112+((L112-K112)/($R112-$F112))*$AH112)","v":102882513.14999999},{"$f":"IF($R112-$F112=0,AA112+$AH112/12,AA112+((M112-L112)/($R112-$F112))*$AH112)","v":102882513.14999999},102882513.14999999,{"$f":"IF($R112-$F112=0,AC112+$AH112/12,AC112+((O112-N112)/($R112-$F112))*$AH112)","v":103433063.66704266},{"$f":"IF($R112-$F112=0,AD112+$AH112/12,AD112+((P112-O112)/($R112-$F112))*$AH112)","v":103439723.15915227},{"$f":"IF($R112-$F112=0,AE112+$AH112/12,AE112+((Q112-P112)/($R112-$F112))*$AH112)","v":103439723.15915227},109431511.24153002,{"$f":"+'101_106 PROJECTION'!N27","v":6548998.0915300269},{"$f":"+AG112-U112","v":6548998.091530025},{"$f":"SUM(AJ109:AJ111)","v":103294135.61509268},{"$f":"AG112","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AK112+$AX112/12,AK112+((G112-F112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AL112+$AX112/12,AL112+((H112-G112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AM112+$AX112/12,AM112+((I112-H112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AN112+$AX112/12,AN112+((J112-I112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AO112+$AX112/12,AO112+((K112-J112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AP112+$AX112/12,AP112+((L112-K112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AQ112+$AX112/12,AQ112+((M112-L112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AR112+$AX112/12,AR112+((N112-M112)/($R112-$F112))*$AX112)","v":109431511.24153002},{"$f":"IF($R112-$F112=0,AS112+$AX112/12,AS112+((O112-N112)/($R112-$F112))*$AX112)","v":109940570.30425069},{"$f":"IF($R112-$F112=0,AT112+$AX112/12,AT112+((P112-O112)/($R112-$F112))*$AX112)","v":109946727.91323765},{"$f":"IF($R112-$F112=0,AU112+$AX112/12,AU112+((Q112-P112)/($R112-$F112))*$AX112)","v":109946727.91323765},{"$f":"IF($R112-$F112=0,AV112+$AX112/12,AV112+((R112-Q112)/($R112-$F112))*$AX112)","v":115486953.43444949},{"$f":"'101_106 PROJECTION'!$T$27","v":6055442.1929194778},{"$f":"+AW112-AK112","v":6055442.1929194778},null,{"$f":"SUM(BA109:BA111)","v":109812112.36674631}]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG113","v":0}]
[99,null,"391","Office Furniture & Equipment"]
[100,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S113","v":105660.72},{"$f":"'Rate Base'!T113","v":105660.72},{"$f":"'Rate Base'!U113","v":105660.72},{"$f":"'Rate Base'!V113","v":105660.72},{"$f":"'Rate Base'!W113","v":105660.72},{"$f":"'Rate Base'!X113","v":105660.72},{"$f":"'Rate Base'!Y113","v":69819.259999999995},{"$f":"'Rate Base'!Z113","v":69819.259999999995},{"$f":"'Rate Base'!AA113","v":69819.259999999995},{"$f":"'Rate Base'!AB113","v":69819.259999999995},{"$f":"'Rate Base'!AC113","v":69819.259999999995},{"$f":"'Rate Base'!AD113","v":69819.259999999995},{"$f":"'Rate Base'!AE113","v":131774.12},null,{"$f":"((F115/2)+SUM(G115:Q115)+(R115/2))/12","v":88828.04833333334},{"$f":"+R115","v":131774.12},{"$f":"(U115/U118)*V118","v":131773.11823679809},{"$f":"(V115/V118)*W118","v":131772.21050915984},{"$f":"(W115/W118)*X118","v":136321.01742527532},{"$f":"(X115/X118)*Y118","v":127024.48445120841},{"$f":"(Y115/Y118)*Z118","v":125107.07529786909},{"$f":"(Z115/Z118)*AA118","v":128496.50235622977},{"$f":"(AA115/AA118)*AB118","v":128496.00298053643},{"$f":"(AB115/AB118)*AC118","v":128494.19505479789},{"$f":"(AC115/AC118)*AD118","v":145360.8547279764},{"$f":"(AD115/AD118)*AE118","v":134982.51328830631},{"$f":"(AE115/AE118)*AF118","v":129991.40148150451},{"$f":"(AF115/AF118)*AG118","v":129829.83897126029},null,null,{"$f":"((U115/2)+SUM(V115:AF115)+(AG115/2))/12","v":131551.77960794102},{"$f":"AG115","v":129829.83897126029},{"$f":"(AK115/AK118)*AL118","v":129829.39789321367},{"$f":"(AL115/AL118)*AM118","v":129828.99821918611},131831.84566389053,127738.56633700695,126894.32781599757,128386.69833161554,128386.47845564589,128385.68242285917,135812.10144878985,131242.50000910857,129044.90496653336,128973.76871767298,null,null,null,{"$f":"((AK115/2)+SUM(AL115:AV115)+(AW115/2))/12","v":129731.94211735949}]
[101,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S114","v":8133148.6599999806},{"$f":"'Rate Base'!T114","v":8202772.7299999809},{"$f":"'Rate Base'!U114","v":8202989.7299999809},{"$f":"'Rate Base'!V114","v":7958333.4499999871},{"$f":"'Rate Base'!W114","v":10127976.47999998},{"$f":"'Rate Base'!X114","v":10586349.419999978},{"$f":"'Rate Base'!Y114","v":10252713.859999983},{"$f":"'Rate Base'!Z114","v":10252833.240000008},{"$f":"'Rate Base'!AA114","v":10253265.440000003},{"$f":"'Rate Base'!AB114","v":9863013.3900000062},{"$f":"'Rate Base'!AC114","v":11384248.92},{"$f":"'Rate Base'!AD114","v":12577416.579999989},{"$f":"'Rate Base'!AE114","v":13897427.259999996},null,{"$f":"((F116/2)+SUM(G116:Q116)+(R116/2))/12","v":10056433.433333322},{"$f":"+R116","v":13897427.259999996},{"$f":"(U116/U118)*V118","v":13897321.61003451},{"$f":"(V116/V118)*W118","v":13897225.877436751},{"$f":"(W116/W118)*X118","v":14376961.300723964},{"$f":"(X116/X118)*Y118","v":13396511.643558459},{"$f":"(Y116/Y118)*Z118","v":13194293.983245559},{"$f":"(Z116/Z118)*AA118","v":13551756.556295892},{"$f":"(AA116/AA118)*AB118","v":13551703.890132204},{"$f":"(AB116/AB118)*AC118","v":13551513.219031969},{"$f":"(AC116/AC118)*AD118","v":15330338.802744262},{"$f":"(AD116/AD118)*AE118","v":14235797.285508109},{"$f":"(AE116/AE118)*AF118","v":13709414.614301082},{"$f":"(AF116/AF118)*AG118","v":13692375.583920443},null,null,{"$f":"((U116/2)+SUM(V116:AF116)+(AG116/2))/12","v":13873978.350414412},{"$f":"AG116","v":13692375.583920443},{"$f":"(AK116/AK118)*AL118","v":13692329.066060418},{"$f":"(AL116/AL118)*AM118","v":13692286.914834322},13903515.240059767,13471821.58351912,13382784.802732285,13540176.183420461,13540152.99441875,13540069.041608062,14323288.980509201,13841360.483356938,13609593.295299636,{"$f":"(AV116/AV118)*AW118","v":13602090.981157176},null,null,null,{"$f":"((AK116/2)+SUM(AL116:AV116)+(AW116/2))/12","v":13682050.989029817}]
[102,null,null,null,"General",{"$f":"'Rate Base'!S115","v":37294615.950000003},{"$f":"'Rate Base'!T115","v":37225231.359999999},{"$f":"'Rate Base'!U115","v":37225231.359999999},{"$f":"'Rate Base'!V115","v":36382456.719999999},{"$f":"'Rate Base'!W115","v":36435228.840000004},{"$f":"'Rate Base'!X115","v":36435228.840000004},{"$f":"'Rate Base'!Y115","v":35994434.539999999},{"$f":"'Rate Base'!Z115","v":35994434.539999977},{"$f":"'Rate Base'!AA115","v":35994434.539999984},{"$f":"'Rate Base'!AB115","v":32352568.369999982},{"$f":"'Rate Base'!AC115","v":33312363.489999987},{"$f":"'Rate Base'!AD115","v":33312363.489999995},{"$f":"'Rate Base'!AE115","v":31969020.839999989},null,{"$f":"((F117/2)+SUM(G117:Q117)+(R117/2))/12","v":35441316.207083337},{"$f":"+R117","v":31969020.839999989},{"$f":"(U117/U118)*V118","v":31968777.807539001},{"$f":"(V117/V118)*W118","v":31968557.588547703},{"$f":"(W117/W118)*X118","v":33072119.525432065},{"$f":"(X117/X118)*Y118","v":30816736.932949629},{"$f":"(Y117/Y118)*Z118","v":30351564.460677292},{"$f":"(Z117/Z118)*AA118","v":31173855.395076189},{"$f":"(AA117/AA118)*AB118","v":31173734.244185958},{"$f":"(AB117/AB118)*AC118","v":31173295.632904679},{"$f":"(AC117/AC118)*AD118","v":35265226.541591689},{"$f":"(AD117/AD118)*AE118","v":32747392.130939212},{"$f":"(AE117/AE118)*AF118","v":31536524.948776152},{"$f":"(AF117/AF118)*AG118","v":31497329.124459814},null,null,{"$f":"((U117/2)+SUM(V117:AF117)+(AG117/2))/12","v":31915080.015904125},{"$f":"AG117","v":31497329.124459814},{"$f":"(AK117/AK118)*AL118","v":31497222.116852667},{"$f":"(AL117/AL118)*AM118","v":31497125.154055145},{"$f":"(AM117/AM118)*AN118","v":31983025.35736591},{"$f":"(AN117/AN118)*AO118","v":30989976.554573055},{"$f":"(AO117/AO118)*AP118","v":30785160.321521528},{"$f":"(AP117/AP118)*AQ118","v":31147216.422634497},{"$f":"(AQ117/AQ118)*AR118","v":31147163.079690862},{"$f":"(AR117/AR118)*AS118","v":31146969.958395511},{"$f":"(AS117/AS118)*AT118","v":32948654.117671628},{"$f":"(AT117/AT118)*AU118","v":31840047.33163758},{"$f":"(AU117/AU118)*AV118","v":31306900.445784979},{"$f":"(AV117/AV118)*AW118","v":31289642.457476672},null,null,null,{"$f":"((AK117/2)+SUM(AL117:AV117)+(AW117/2))/12","v":31473578.887595966}]
[103,null,null,null,"Total",{"$f":"SUM(F115:F117)","v":45533425.329999983},45533664.80999998,45533881.80999998,44446450.889999986,46668866.039999984,47127238.979999982,46316967.659999982,46317087.039999984,46317519.239999987,42285401.019999988,44766431.669999987,45959599.329999983,45998222.219999984,null,{"$f":"SUM(T115:T117)","v":45586577.688749991},{"$f":"+R118","v":45998222.219999984},{"$f":"IF($R118-$F118=0,U118+$AH118/12,U118+((G118-F118)/($R118-$F118))*$AH118)","v":45997872.535810307},45997555.676493615,47585401.843581304,{"$f":"IF($R118-$F118=0,X118+$AH118/12,X118+((J118-I118)/($R118-$F118))*$AH118)","v":44340273.060959294},{"$f":"IF($R118-$F118=0,Y118+$AH118/12,Y118+((K118-J118)/($R118-$F118))*$AH118)","v":43670965.519220717},{"$f":"IF($R118-$F118=0,Z118+$AH118/12,Z118+((L118-K118)/($R118-$F118))*$AH118)","v":44854108.453728311},{"$f":"IF($R118-$F118=0,AA118+$AH118/12,AA118+((M118-L118)/($R118-$F118))*$AH118)","v":44853934.137298696},44853303.046991445,{"$f":"IF($R118-$F118=0,AC118+$AH118/12,AC118+((O118-N118)/($R118-$F118))*$AH118)","v":50740926.199063927},{"$f":"IF($R118-$F118=0,AD118+$AH118/12,AD118+((P118-O118)/($R118-$F118))*$AH118)","v":47118171.929735623},{"$f":"IF($R118-$F118=0,AE118+$AH118/12,AE118+((Q118-P118)/($R118-$F118))*$AH118)","v":45375930.964558735},45319534.547351517,{"$f":"'101_106 PROJECTION'!N28","v":-678687.67264846992},{"$f":"+AG118-U118","v":-678687.67264846712},{"$f":"SUM(AJ115:AJ117)","v":45920610.145926476},{"$f":"AG118","v":45319534.547351517},{"$f":"IF($R118-$F118=0,AK118+$AX118/12,AK118+((G118-F118)/($R118-$F118))*$AX118)","v":45319380.5808063},{"$f":"IF($R118-$F118=0,AL118+$AX118/12,AL118+((H118-G118)/($R118-$F118))*$AX118)","v":45319241.067108653},{"$f":"IF($R118-$F118=0,AM118+$AX118/12,AM118+((I118-H118)/($R118-$F118))*$AX118)","v":46018372.443089567},{"$f":"IF($R118-$F118=0,AN118+$AX118/12,AN118+((J118-I118)/($R118-$F118))*$AX118)","v":44589536.704429179},{"$f":"IF($R118-$F118=0,AO118+$AX118/12,AO118+((K118-J118)/($R118-$F118))*$AX118)","v":44294839.452069812},{"$f":"IF($R118-$F118=0,AP118+$AX118/12,AP118+((L118-K118)/($R118-$F118))*$AX118)","v":44815779.304386571},{"$f":"IF($R118-$F118=0,AQ118+$AX118/12,AQ118+((M118-L118)/($R118-$F118))*$AX118)","v":44815702.552565254},{"$f":"IF($R118-$F118=0,AR118+$AX118/12,AR118+((N118-M118)/($R118-$F118))*$AX118)","v":44815424.68242643},{"$f":"IF($R118-$F118=0,AS118+$AX118/12,AS118+((O118-N118)/($R118-$F118))*$AX118)","v":47407755.19962962},{"$f":"IF($R118-$F118=0,AT118+$AX118/12,AT118+((P118-O118)/($R118-$F118))*$AX118)","v":45812650.315003626},{"$f":"IF($R118-$F118=0,AU118+$AX118/12,AU118+((Q118-P118)/($R118-$F118))*$AX118)","v":45045538.646051146},{"$f":"IF($R118-$F118=0,AV118+$AX118/12,AV118+((R118-Q118)/($R118-$F118))*$AX118)","v":45020707.207351521},{"$f":"'101_106 PROJECTION'!$T$28","v":-298827.33999999985},{"$f":"+AW118-AK118","v":-298827.33999999613},null,{"$f":"SUM(BA115:BA117)","v":45285361.81874314}]
[104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG119","v":0}]
[105,null,"392","Transportation Equipment"]
[106,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S119","v":2561461.7599999998},{"$f":"'Rate Base'!T119","v":2561461.7599999998},{"$f":"'Rate Base'!U119","v":2561461.7599999998},{"$f":"'Rate Base'!V119","v":2561461.7599999998},{"$f":"'Rate Base'!W119","v":2560884.11},{"$f":"'Rate Base'!X119","v":2562306.62},{"$f":"'Rate Base'!Y119","v":2562306.62},{"$f":"'Rate Base'!Z119","v":2562306.62},{"$f":"'Rate Base'!AA119","v":2562306.62},{"$f":"'Rate Base'!AB119","v":2563729.13},{"$f":"'Rate Base'!AC119","v":2563729.13},{"$f":"'Rate Base'!AD119","v":2563729.13},{"$f":"'Rate Base'!AE119","v":2563729.13},null,{"$f":"((F121/2)+SUM(G121:Q121)+(R121/2))/12","v":2562356.5587499999},{"$f":"+R121","v":2563729.13},{"$f":"(U121/U124)*V124","v":2563729.13},{"$f":"(V121/V124)*W124","v":2563729.13},{"$f":"(W121/W124)*X124","v":2563729.13},{"$f":"(X121/X124)*Y124","v":2433573.1051189224},{"$f":"(Y121/Y124)*Z124","v":2361298.375168561},{"$f":"(Z121/Z124)*AA124","v":2341844.7642059145},{"$f":"(AA121/AA124)*AB124","v":2332615.8612452759},{"$f":"(AB121/AB124)*AC124","v":2332615.8612452759},{"$f":"(AC121/AC124)*AD124","v":2291590.7842123387},{"$f":"(AD121/AD124)*AE124","v":2291590.7842123387},{"$f":"(AE121/AE124)*AF124","v":2403903.1348086274},{"$f":"(AF121/AF124)*AG124","v":3384063.4251983212},null,null,{"$f":"((U121/2)+SUM(V121:AF121)+(AG121/2))/12","v":2454509.6948180343},{"$f":"AG121","v":3384063.4251983212},{"$f":"(AK121/AK124)*AL124","v":3384063.4251983212},{"$f":"(AL121/AL124)*AM124","v":3384063.4251983212},3384063.4251983212,3328500.9553878638,3297647.5046575181,3289342.9281094559,3285403.1900711847,3285403.1900711847,3267889.9431339265,3267889.9431339265,3315835.1042976114,3734256.9683177094,null,null,null,{"$f":"((AK121/2)+SUM(AL121:AV121)+(AW121/2))/12","v":3337438.6026013042}]
[107,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S120","v":47203477.040000007},{"$f":"'Rate Base'!T120","v":47203477.040000007},{"$f":"'Rate Base'!U120","v":47203477.040000007},{"$f":"'Rate Base'!V120","v":47203477.040000007},{"$f":"'Rate Base'!W120","v":46888667.770000003},{"$f":"'Rate Base'!X120","v":46712113.110000007},{"$f":"'Rate Base'!Y120","v":46664974.190000005},{"$f":"'Rate Base'!Z120","v":46642611.220000006},{"$f":"'Rate Base'!AA120","v":46642611.220000006},{"$f":"'Rate Base'!AB120","v":46541779},{"$f":"'Rate Base'!AC120","v":46541779},{"$f":"'Rate Base'!AD120","v":46813928.110000007},{"$f":"'Rate Base'!AE120","v":49188998.610000007},null,{"$f":"((F122/2)+SUM(G122:Q122)+(R122/2))/12","v":46937927.713750005},{"$f":"+R122","v":49188998.610000007},{"$f":"(U122/U124)*V124","v":49188998.610000007},{"$f":"(V122/V124)*W124","v":49188998.610000007},{"$f":"(W122/W124)*X124","v":49188998.610000007},{"$f":"(X122/X124)*Y124","v":46691759.54833734},{"$f":"(Y122/Y124)*Z124","v":45305060.169894636},{"$f":"(Z122/Z124)*AA124","v":44931813.389880434},{"$f":"(AA122/AA124)*AB124","v":44754743.008461997},{"$f":"(AB122/AB124)*AC124","v":44754743.008461997},{"$f":"(AC122/AC124)*AD124","v":43967615.213433079},{"$f":"(AD122/AD124)*AE124","v":43967615.213433079},{"$f":"(AE122/AE124)*AF124","v":46122496.551215701},{"$f":"(AF122/AF124)*AG124","v":64928345.654921852},null,null,{"$f":"((U122/2)+SUM(V122:AF122)+(AG122/2))/12","v":47093459.505464941},{"$f":"AG122","v":64928345.654921852},{"$f":"(AK122/AK124)*AL124","v":64928345.654921852},{"$f":"(AL122/AL124)*AM124","v":64928345.654921852},64928345.654921852,63862296.118606456,63270326.269947499,63110990.480725773,63035400.682013974,63035400.682013974,62699382.703681998,62699382.703681998,63619282.718952611,71647335.389118358,null,null,null,{"$f":"((AK122/2)+SUM(AL122:AV122)+(AW122/2))/12","v":64033778.320534162}]
[108,null,null,null,"General",{"$f":"'Rate Base'!S121","v":0},{"$f":"'Rate Base'!T121","v":0},{"$f":"'Rate Base'!U121","v":0},{"$f":"'Rate Base'!V121","v":0},{"$f":"'Rate Base'!W121","v":0},{"$f":"'Rate Base'!X121","v":0},{"$f":"'Rate Base'!Y121","v":0},{"$f":"'Rate Base'!Z121","v":0},{"$f":"'Rate Base'!AA121","v":0},{"$f":"'Rate Base'!AB121","v":0},{"$f":"'Rate Base'!AC121","v":0},{"$f":"'Rate Base'!AD121","v":0},{"$f":"'Rate Base'!AE121","v":0},null,{"$f":"((F123/2)+SUM(G123:Q123)+(R123/2))/12","v":0},{"$f":"+R123","v":0},{"$f":"(U123/U124)*V124","v":0},{"$f":"(V123/V124)*W124","v":0},{"$f":"(W123/W124)*X124","v":0},{"$f":"(X123/X124)*Y124","v":0},{"$f":"(Y123/Y124)*Z124","v":0},{"$f":"(Z123/Z124)*AA124","v":0},{"$f":"(AA123/AA124)*AB124","v":0},{"$f":"(AB123/AB124)*AC124","v":0},{"$f":"(AC123/AC124)*AD124","v":0},{"$f":"(AD123/AD124)*AE124","v":0},{"$f":"(AE123/AE124)*AF124","v":0},{"$f":"(AF123/AF124)*AG124","v":0},null,null,{"$f":"((U123/2)+SUM(V123:AF123)+(AG123/2))/12","v":0},{"$f":"AG123","v":0},{"$f":"(AK123/AK124)*AL124","v":0},{"$f":"(AL123/AL124)*AM124","v":0},{"$f":"(AM123/AM124)*AN124","v":0},{"$f":"(AN123/AN124)*AO124","v":0},{"$f":"(AO123/AO124)*AP124","v":0},{"$f":"(AP123/AP124)*AQ124","v":0},{"$f":"(AQ123/AQ124)*AR124","v":0},{"$f":"(AR123/AR124)*AS124","v":0},{"$f":"(AS123/AS124)*AT124","v":0},{"$f":"(AT123/AT124)*AU124","v":0},{"$f":"(AU123/AU124)*AV124","v":0},{"$f":"(AV123/AV124)*AW124","v":0},null,null,null,{"$f":"((AK123/2)+SUM(AL123:AV123)+(AW123/2))/12","v":0}]
[109,null,null,null,"Total",{"$f":"SUM(F121:F123)","v":49764938.800000004},49764938.800000004,49764938.800000004,49764938.800000004,49449551.880000003,49274419.730000004,49227280.810000002,49204917.840000004,49204917.840000004,49105508.130000003,49105508.130000003,49377657.24000001,51752727.74000001,null,{"$f":"SUM(T121:T123)","v":49500284.272500008},{"$f":"+R124","v":51752727.74000001},{"$f":"IF($R124-$F124=0,U124+$AH124/12,U124+((G124-F124)/($R124-$F124))*$AH124)","v":51752727.74000001},51752727.74000001,51752727.74000001,{"$f":"IF($R124-$F124=0,X124+$AH124/12,X124+((J124-I124)/($R124-$F124))*$AH124)","v":49125332.653456263},{"$f":"IF($R124-$F124=0,Y124+$AH124/12,Y124+((K124-J124)/($R124-$F124))*$AH124)","v":47666358.545063198},{"$f":"IF($R124-$F124=0,Z124+$AH124/12,Z124+((L124-K124)/($R124-$F124))*$AH124)","v":47273658.154086351},{"$f":"IF($R124-$F124=0,AA124+$AH124/12,AA124+((M124-L124)/($R124-$F124))*$AH124)","v":47087358.869707271},47087358.869707271,{"$f":"IF($R124-$F124=0,AC124+$AH124/12,AC124+((O124-N124)/($R124-$F124))*$AH124)","v":46259205.997645423},{"$f":"IF($R124-$F124=0,AD124+$AH124/12,AD124+((P124-O124)/($R124-$F124))*$AH124)","v":46259205.997645423},{"$f":"IF($R124-$F124=0,AE124+$AH124/12,AE124+((Q124-P124)/($R124-$F124))*$AH124)","v":48526399.686024338},68312409.080120191,{"$f":"'101_106 PROJECTION'!N29","v":16559681.340120193},{"$f":"+AG124-U124","v":16559681.340120181},{"$f":"SUM(AJ121:AJ123)","v":49547969.200282976},{"$f":"AG124","v":68312409.080120191},{"$f":"IF($R124-$F124=0,AK124+$AX124/12,AK124+((G124-F124)/($R124-$F124))*$AX124)","v":68312409.080120191},{"$f":"IF($R124-$F124=0,AL124+$AX124/12,AL124+((H124-G124)/($R124-$F124))*$AX124)","v":68312409.080120191},{"$f":"IF($R124-$F124=0,AM124+$AX124/12,AM124+((I124-H124)/($R124-$F124))*$AX124)","v":68312409.080120191},{"$f":"IF($R124-$F124=0,AN124+$AX124/12,AN124+((J124-I124)/($R124-$F124))*$AX124)","v":67190797.073994339},{"$f":"IF($R124-$F124=0,AO124+$AX124/12,AO124+((K124-J124)/($R124-$F124))*$AX124)","v":66567973.774605036},{"$f":"IF($R124-$F124=0,AP124+$AX124/12,AP124+((L124-K124)/($R124-$F124))*$AX124)","v":66400333.408835247},{"$f":"IF($R124-$F124=0,AQ124+$AX124/12,AQ124+((M124-L124)/($R124-$F124))*$AX124)","v":66320803.872085176},{"$f":"IF($R124-$F124=0,AR124+$AX124/12,AR124+((N124-M124)/($R124-$F124))*$AX124)","v":66320803.872085176},{"$f":"IF($R124-$F124=0,AS124+$AX124/12,AS124+((O124-N124)/($R124-$F124))*$AX124)","v":65967272.646815941},{"$f":"IF($R124-$F124=0,AT124+$AX124/12,AT124+((P124-O124)/($R124-$F124))*$AX124)","v":65967272.646815941},{"$f":"IF($R124-$F124=0,AU124+$AX124/12,AU124+((Q124-P124)/($R124-$F124))*$AX124)","v":66935117.823250242},{"$f":"IF($R124-$F124=0,AV124+$AX124/12,AV124+((R124-Q124)/($R124-$F124))*$AX124)","v":75381592.357436091},{"$f":"'101_106 PROJECTION'!$T$29","v":7069183.2773159016},{"$f":"+AW124-AK124","v":7069183.2773158997},null,{"$f":"SUM(BA121:BA123)","v":67371216.923135459}]
[110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG125","v":0}]
[111,null,"393","Stores Equipment"]
[112,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S125","v":12371.89},{"$f":"'Rate Base'!T125","v":12371.89},{"$f":"'Rate Base'!U125","v":12371.89},{"$f":"'Rate Base'!V125","v":12371.89},{"$f":"'Rate Base'!W125","v":12371.89},{"$f":"'Rate Base'!X125","v":12371.89},{"$f":"'Rate Base'!Y125","v":12371.89},{"$f":"'Rate Base'!Z125","v":12371.89},{"$f":"'Rate Base'!AA125","v":12371.89},{"$f":"'Rate Base'!AB125","v":12371.89},{"$f":"'Rate Base'!AC125","v":12371.89},{"$f":"'Rate Base'!AD125","v":12371.89},{"$f":"'Rate Base'!AE125","v":12371.89},null,{"$f":"((F127/2)+SUM(G127:Q127)+(R127/2))/12","v":12371.89},{"$f":"+R127","v":12371.89},{"$f":"(U127/U129)*V129","v":12371.89},{"$f":"(V127/V129)*W129","v":12371.89},{"$f":"(W127/W129)*X129","v":12371.89},{"$f":"(X127/X129)*Y129","v":12371.89},{"$f":"(Y127/Y129)*Z129","v":12371.89},{"$f":"(Z127/Z129)*AA129","v":12371.89},{"$f":"(AA127/AA129)*AB129","v":12371.89},{"$f":"(AB127/AB129)*AC129","v":12371.89},{"$f":"(AC127/AC129)*AD129","v":12371.89},{"$f":"(AD127/AD129)*AE129","v":12371.89},{"$f":"(AE127/AE129)*AF129","v":12371.89},{"$f":"(AF127/AF129)*AG129","v":12371.89},null,null,{"$f":"((U127/2)+SUM(V127:AF127)+(AG127/2))/12","v":12371.89},{"$f":"AG127","v":12371.89},{"$f":"(AK127/AK129)*AL129","v":12371.89},{"$f":"(AL127/AL129)*AM129","v":12371.89},12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,null,null,{"$f":"((AK127/2)+SUM(AL127:AV127)+(AW127/2))/12","v":12371.89}]
[113,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S126","v":52487.309999999256},{"$f":"'Rate Base'!T126","v":52487.309999999256},{"$f":"'Rate Base'!U126","v":52487.309999999256},{"$f":"'Rate Base'!V126","v":52487.310000000005},{"$f":"'Rate Base'!W126","v":52487.310000000005},{"$f":"'Rate Base'!X126","v":52487.310000000005},{"$f":"'Rate Base'!Y126","v":52487.310000000005},{"$f":"'Rate Base'!Z126","v":52487.310000000005},{"$f":"'Rate Base'!AA126","v":52487.310000000005},{"$f":"'Rate Base'!AB126","v":52487.310000000005},{"$f":"'Rate Base'!AC126","v":52487.310000000005},{"$f":"'Rate Base'!AD126","v":52487.310000000005},{"$f":"'Rate Base'!AE126","v":52487.310000000005},null,{"$f":"((F128/2)+SUM(G128:Q128)+(R128/2))/12","v":52487.309999999859},{"$f":"+R128","v":52487.310000000005},{"$f":"(U128/U129)*V129","v":52487.310000000005},{"$f":"(V128/V129)*W129","v":52487.310000000005},{"$f":"(W128/W129)*X129","v":52487.310000000005},{"$f":"(X128/X129)*Y129","v":52487.310000000005},{"$f":"(Y128/Y129)*Z129","v":52487.310000000005},{"$f":"(Z128/Z129)*AA129","v":52487.310000000005},{"$f":"(AA128/AA129)*AB129","v":52487.310000000005},{"$f":"(AB128/AB129)*AC129","v":52487.310000000005},{"$f":"(AC128/AC129)*AD129","v":52487.310000000005},{"$f":"(AD128/AD129)*AE129","v":52487.310000000005},{"$f":"(AE128/AE129)*AF129","v":52487.310000000005},{"$f":"(AF128/AF129)*AG129","v":52487.310000000005},null,null,{"$f":"((U128/2)+SUM(V128:AF128)+(AG128/2))/12","v":52487.310000000019},{"$f":"AG128","v":52487.310000000005},{"$f":"(AK128/AK129)*AL129","v":52487.310000000005},{"$f":"(AL128/AL129)*AM129","v":52487.310000000005},{"$f":"(AM128/AM129)*AN129","v":52487.310000000005},{"$f":"(AN128/AN129)*AO129","v":52487.310000000005},{"$f":"(AO128/AO129)*AP129","v":52487.310000000005},{"$f":"(AP128/AP129)*AQ129","v":52487.310000000005},{"$f":"(AQ128/AQ129)*AR129","v":52487.310000000005},{"$f":"(AR128/AR129)*AS129","v":52487.310000000005},{"$f":"(AS128/AS129)*AT129","v":52487.310000000005},{"$f":"(AT128/AT129)*AU129","v":52487.310000000005},{"$f":"(AU128/AU129)*AV129","v":52487.310000000005},{"$f":"(AV128/AV129)*AW129","v":52487.310000000005},null,null,null,{"$f":"((AK128/2)+SUM(AL128:AV128)+(AW128/2))/12","v":52487.310000000019}]
[114,null,null,null,"Total",{"$f":"SUM(F127:F128)","v":64859.199999999255},64859.199999999255,64859.199999999255,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,null,{"$f":"SUM(T127:T128)","v":64859.199999999859},{"$f":"+R129","v":64859.200000000004},{"$f":"IF($R129-$F129=0,U129+$AH129/12,U129+((G129-F129)/($R129-$F129))*$AH129)","v":64859.200000000004},64859.200000000004,64859.200000000004,{"$f":"IF($R129-$F129=0,X129+$AH129/12,X129+((J129-I129)/($R129-$F129))*$AH129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,Y129+$AH129/12,Y129+((K129-J129)/($R129-$F129))*$AH129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,Z129+$AH129/12,Z129+((L129-K129)/($R129-$F129))*$AH129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AA129+$AH129/12,AA129+((M129-L129)/($R129-$F129))*$AH129)","v":64859.200000000004},64859.200000000004,{"$f":"IF($R129-$F129=0,AC129+$AH129/12,AC129+((O129-N129)/($R129-$F129))*$AH129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AD129+$AH129/12,AD129+((P129-O129)/($R129-$F129))*$AH129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AE129+$AH129/12,AE129+((Q129-P129)/($R129-$F129))*$AH129)","v":64859.200000000004},64859.200000000004,{"$f":"'101_106 PROJECTION'!N30","v":0},{"$f":"+AG129-U129","v":0},{"$f":"SUM(AJ127:AJ128)","v":64859.200000000019},{"$f":"AG129","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AK129+$AX129/12,AK129+((G129-F129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AL129+$AX129/12,AL129+((H129-G129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AM129+$AX129/12,AM129+((I129-H129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AN129+$AX129/12,AN129+((J129-I129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AO129+$AX129/12,AO129+((K129-J129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AP129+$AX129/12,AP129+((L129-K129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AQ129+$AX129/12,AQ129+((M129-L129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AR129+$AX129/12,AR129+((N129-M129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AS129+$AX129/12,AS129+((O129-N129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AT129+$AX129/12,AT129+((P129-O129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AU129+$AX129/12,AU129+((Q129-P129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"IF($R129-$F129=0,AV129+$AX129/12,AV129+((R129-Q129)/($R129-$F129))*$AX129)","v":64859.200000000004},{"$f":"'101_106 PROJECTION'!$T$30","v":0},{"$f":"+AW129-AK129","v":0},null,{"$f":"SUM(BA127:BA128)","v":64859.200000000019}]
[115]
[116,null,"394","Tools, Shop & Garage Equipment"]
[117,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S130","v":2260217.5299999998},{"$f":"'Rate Base'!T130","v":2260217.5299999998},{"$f":"'Rate Base'!U130","v":2260217.5299999998},{"$f":"'Rate Base'!V130","v":2041146.99},{"$f":"'Rate Base'!W130","v":2041146.99},{"$f":"'Rate Base'!X130","v":2041146.99},{"$f":"'Rate Base'!Y130","v":2041146.99},{"$f":"'Rate Base'!Z130","v":2041146.99},{"$f":"'Rate Base'!AA130","v":2041146.99},{"$f":"'Rate Base'!AB130","v":2041146.99},{"$f":"'Rate Base'!AC130","v":2041146.99},{"$f":"'Rate Base'!AD130","v":2041146.99},{"$f":"'Rate Base'!AE130","v":2513731.9},null,{"$f":"((F132/2)+SUM(G132:Q132)+(R132/2))/12","v":2106477.7237499994},{"$f":"+R132","v":2513731.9},{"$f":"(U132/U135)*V135","v":2513731.9},{"$f":"(V132/V135)*W135","v":2528868.3825660963},{"$f":"(W132/W135)*X135","v":4434082.1585534513},{"$f":"(X132/X135)*Y135","v":4434082.1585534513},{"$f":"(Y132/Y135)*Z135","v":4434082.1585534513},{"$f":"(Z132/Z135)*AA135","v":4601422.592639707},{"$f":"(AA132/AA135)*AB135","v":4601422.592639707},{"$f":"(AB132/AB135)*AC135","v":4601422.592639707},{"$f":"(AC132/AC135)*AD135","v":4692203.7070054887},{"$f":"(AD132/AD135)*AE135","v":4692203.7070054887},{"$f":"(AE132/AE135)*AF135","v":4692203.7070054887},{"$f":"(AF132/AF135)*AG135","v":3347457.1640554368},null,null,{"$f":"((U132/2)+SUM(V132:AF132)+(AG132/2))/12","v":4096360.0157658127},{"$f":"AG132","v":3347457.1640554368},{"$f":"(AK132/AK135)*AL135","v":3347457.1640554368},{"$f":"(AL132/AL135)*AM135","v":3353095.2386354553},4062753.9927740102,4062753.9927740102,4062753.9927740102,4125085.3728361316,4125085.3728361316,4125085.3728361316,4158899.7475441578,4158899.7475441578,4158899.7475441578,3658005.2188934279,null,null,null,{"$f":"((AK132/2)+SUM(AL132:AV132)+(AW132/2))/12","v":3936958.4111356847}]
[118,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S131","v":28390112.019999996},{"$f":"'Rate Base'!T131","v":28390112.019999996},{"$f":"'Rate Base'!U131","v":28373762.019999996},{"$f":"'Rate Base'!V131","v":26534874.57},{"$f":"'Rate Base'!W131","v":26534874.57},{"$f":"'Rate Base'!X131","v":26534874.57},{"$f":"'Rate Base'!Y131","v":26354118.170000002},{"$f":"'Rate Base'!Z131","v":26354118.170000002},{"$f":"'Rate Base'!AA131","v":26354118.170000002},{"$f":"'Rate Base'!AB131","v":26256058.98},{"$f":"'Rate Base'!AC131","v":26256058.98},{"$f":"'Rate Base'!AD131","v":26256058.98},{"$f":"'Rate Base'!AE131","v":27236031.220000003},null,{"$f":"((F133/2)+SUM(G133:Q133)+(R133/2))/12","v":26834341.734999999},{"$f":"+R133","v":27236031.220000003},{"$f":"(U133/U135)*V135","v":27236031.220000003},{"$f":"(V133/V135)*W135","v":27400033.479640812},{"$f":"(W133/W135)*X135","v":48042832.293454528},{"$f":"(X133/X135)*Y135","v":48042832.293454528},{"$f":"(Y133/Y135)*Z135","v":48042832.293454528},{"$f":"(Z133/Z135)*AA135","v":49855948.993426234},{"$f":"(AA133/AA135)*AB135","v":49855948.993426234},{"$f":"(AB133/AB135)*AC135","v":49855948.993426234},{"$f":"(AC133/AC135)*AD135","v":50839553.197618745},{"$f":"(AD133/AD135)*AE135","v":50839553.197618745},{"$f":"(AE133/AE135)*AF135","v":50839553.197618745},{"$f":"(AF133/AF135)*AG135","v":36269360.239978872},null,null,{"$f":"((U133/2)+SUM(V133:AF133)+(AG133/2))/12","v":44383646.990260728},{"$f":"AG133","v":36269360.239978872},{"$f":"(AK133/AK135)*AL135","v":36269360.239978872},{"$f":"(AL133/AL135)*AM135","v":36330448.208541505},44019529.125748307,44019529.125748307,44019529.125748307,44694883.332518578,44694883.332518578,44694883.332518578,45061258.666830316,45061258.666830316,45061258.666830316,39634117.045140877,null,null,null,{"$f":"((AK133/2)+SUM(AL133:AV133)+(AW133/2))/12","v":42656546.705530979}]
[119,null,null,null,"General",{"$f":"'Rate Base'!S132","v":0},{"$f":"'Rate Base'!T132","v":0},{"$f":"'Rate Base'!U132","v":0},{"$f":"'Rate Base'!V132","v":0},{"$f":"'Rate Base'!W132","v":0},{"$f":"'Rate Base'!X132","v":0},{"$f":"'Rate Base'!Y132","v":0},{"$f":"'Rate Base'!Z132","v":0},{"$f":"'Rate Base'!AA132","v":0},{"$f":"'Rate Base'!AB132","v":0},{"$f":"'Rate Base'!AC132","v":0},{"$f":"'Rate Base'!AD132","v":0},{"$f":"'Rate Base'!AE132","v":0},null,{"$f":"((F134/2)+SUM(G134:Q134)+(R134/2))/12","v":0},{"$f":"+R134","v":0},{"$f":"(U134/U135)*V135","v":0},{"$f":"(V134/V135)*W135","v":0},{"$f":"(W134/W135)*X135","v":0},{"$f":"(X134/X135)*Y135","v":0},{"$f":"(Y134/Y135)*Z135","v":0},{"$f":"(Z134/Z135)*AA135","v":0},{"$f":"(AA134/AA135)*AB135","v":0},{"$f":"(AB134/AB135)*AC135","v":0},{"$f":"(AC134/AC135)*AD135","v":0},{"$f":"(AD134/AD135)*AE135","v":0},{"$f":"(AE134/AE135)*AF135","v":0},{"$f":"(AF134/AF135)*AG135","v":0},null,null,{"$f":"((U134/2)+SUM(V134:AF134)+(AG134/2))/12","v":0},{"$f":"AG134","v":0},{"$f":"(AK134/AK135)*AL135","v":0},{"$f":"(AL134/AL135)*AM135","v":0},{"$f":"(AM134/AM135)*AN135","v":0},{"$f":"(AN134/AN135)*AO135","v":0},{"$f":"(AO134/AO135)*AP135","v":0},{"$f":"(AP134/AP135)*AQ135","v":0},{"$f":"(AQ134/AQ135)*AR135","v":0},{"$f":"(AR134/AR135)*AS135","v":0},{"$f":"(AS134/AS135)*AT135","v":0},{"$f":"(AT134/AT135)*AU135","v":0},{"$f":"(AU134/AU135)*AV135","v":0},{"$f":"(AV134/AV135)*AW135","v":0},null,null,null,{"$f":"((AK134/2)+SUM(AL134:AV134)+(AW134/2))/12","v":0}]
[120,null,null,null,"Total",{"$f":"SUM(F132:F134)","v":30650329.549999997},30650329.549999997,30633979.549999997,28576021.559999999,28576021.559999999,28576021.559999999,28395265.16,28395265.16,28395265.16,28297205.969999999,28297205.969999999,28297205.969999999,29749763.120000001,null,{"$f":"SUM(T132:T134)","v":28940819.458749998},{"$f":"+R135","v":29749763.120000001},{"$f":"IF($R135-$F135=0,U135+$AH135/12,U135+((G135-F135)/($R135-$F135))*$AH135)","v":29749763.120000001},29928901.862206906,52476914.452007972,{"$f":"IF($R135-$F135=0,X135+$AH135/12,X135+((J135-I135)/($R135-$F135))*$AH135)","v":52476914.452007972},{"$f":"IF($R135-$F135=0,Y135+$AH135/12,Y135+((K135-J135)/($R135-$F135))*$AH135)","v":52476914.452007972},{"$f":"IF($R135-$F135=0,Z135+$AH135/12,Z135+((L135-K135)/($R135-$F135))*$AH135)","v":54457371.586065933},{"$f":"IF($R135-$F135=0,AA135+$AH135/12,AA135+((M135-L135)/($R135-$F135))*$AH135)","v":54457371.586065933},54457371.586065933,{"$f":"IF($R135-$F135=0,AC135+$AH135/12,AC135+((O135-N135)/($R135-$F135))*$AH135)","v":55531756.904624224},{"$f":"IF($R135-$F135=0,AD135+$AH135/12,AD135+((P135-O135)/($R135-$F135))*$AH135)","v":55531756.904624224},{"$f":"IF($R135-$F135=0,AE135+$AH135/12,AE135+((Q135-P135)/($R135-$F135))*$AH135)","v":55531756.904624224},39616817.404034302,{"$f":"'101_106 PROJECTION'!N31","v":9867054.2840343043},{"$f":"+AG135-U135","v":9867054.2840343006},{"$f":"SUM(AJ132:AJ134)","v":48480007.006026544},{"$f":"AG135","v":39616817.404034302},{"$f":"IF($R135-$F135=0,AK135+$AX135/12,AK135+((G135-F135)/($R135-$F135))*$AX135)","v":39616817.404034302},{"$f":"IF($R135-$F135=0,AL135+$AX135/12,AL135+((H135-G135)/($R135-$F135))*$AX135)","v":39683543.447176948},{"$f":"IF($R135-$F135=0,AM135+$AX135/12,AM135+((I135-H135)/($R135-$F135))*$AX135)","v":48082283.118522301},{"$f":"IF($R135-$F135=0,AN135+$AX135/12,AN135+((J135-I135)/($R135-$F135))*$AX135)","v":48082283.118522301},{"$f":"IF($R135-$F135=0,AO135+$AX135/12,AO135+((K135-J135)/($R135-$F135))*$AX135)","v":48082283.118522301},{"$f":"IF($R135-$F135=0,AP135+$AX135/12,AP135+((L135-K135)/($R135-$F135))*$AX135)","v":48819968.705354691},{"$f":"IF($R135-$F135=0,AQ135+$AX135/12,AQ135+((M135-L135)/($R135-$F135))*$AX135)","v":48819968.705354691},{"$f":"IF($R135-$F135=0,AR135+$AX135/12,AR135+((N135-M135)/($R135-$F135))*$AX135)","v":48819968.705354691},{"$f":"IF($R135-$F135=0,AS135+$AX135/12,AS135+((O135-N135)/($R135-$F135))*$AX135)","v":49220158.414374456},{"$f":"IF($R135-$F135=0,AT135+$AX135/12,AT135+((P135-O135)/($R135-$F135))*$AX135)","v":49220158.414374456},{"$f":"IF($R135-$F135=0,AU135+$AX135/12,AU135+((Q135-P135)/($R135-$F135))*$AX135)","v":49220158.414374456},{"$f":"IF($R135-$F135=0,AV135+$AX135/12,AV135+((R135-Q135)/($R135-$F135))*$AX135)","v":43292122.264034294},{"$f":"'101_106 PROJECTION'!$T$31","v":3675304.8600000003},{"$f":"+AW135-AK135","v":3675304.859999992},null,{"$f":"SUM(BA132:BA134)","v":46593505.11666666}]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG136","v":0}]
[122,null,"395","Laboratory Equipment"]
[123,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S136","v":0},{"$f":"'Rate Base'!T136","v":0},{"$f":"'Rate Base'!U136","v":0},{"$f":"'Rate Base'!V136","v":0},{"$f":"'Rate Base'!W136","v":0},{"$f":"'Rate Base'!X136","v":0},{"$f":"'Rate Base'!Y136","v":0},{"$f":"'Rate Base'!Z136","v":0},{"$f":"'Rate Base'!AA136","v":0},{"$f":"'Rate Base'!AB136","v":0},{"$f":"'Rate Base'!AC136","v":0},{"$f":"'Rate Base'!AD136","v":0},{"$f":"'Rate Base'!AE136","v":0},null,{"$f":"((F138/2)+SUM(G138:Q138)+(R138/2))/12","v":0},null,{"$f":"(U138/U141)*V141","v":0},{"$f":"(V138/V141)*W141","v":0},{"$f":"(W138/W141)*X141","v":0},{"$f":"(X138/X141)*Y141","v":0},{"$f":"(Y138/Y141)*Z141","v":0},{"$f":"(Z138/Z141)*AA141","v":0},{"$f":"(AA138/AA141)*AB141","v":0},{"$f":"(AB138/AB141)*AC141","v":0},{"$f":"(AC138/AC141)*AD141","v":0},{"$f":"(AD138/AD141)*AE141","v":0},{"$f":"(AE138/AE141)*AF141","v":0},{"$f":"(AF138/AF141)*AG141","v":0},null,null,{"$f":"((U138/2)+SUM(V138:AF138)+(AG138/2))/12","v":0},{"$f":"AG138","v":0},{"$f":"(AK138/AK141)*AL141","v":0},{"$f":"(AL138/AL141)*AM141","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK138/2)+SUM(AL138:AV138)+(AW138/2))/12","v":0}]
[124,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S137","v":0},{"$f":"'Rate Base'!T137","v":0},{"$f":"'Rate Base'!U137","v":0},{"$f":"'Rate Base'!V137","v":3.637978807091713E-12},{"$f":"'Rate Base'!W137","v":3.637978807091713E-12},{"$f":"'Rate Base'!X137","v":3.637978807091713E-12},{"$f":"'Rate Base'!Y137","v":3.637978807091713E-12},{"$f":"'Rate Base'!Z137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AA137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AB137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AC137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AD137","v":3.637978807091713E-12},{"$f":"'Rate Base'!AE137","v":3.637978807091713E-12},null,{"$f":"((F139/2)+SUM(G139:Q139)+(R139/2))/12","v":2.8800665556142726E-12},{"$f":"+R139","v":3.637978807091713E-12},{"$f":"(U139/U141)*V141","v":3.637978807091713E-12},{"$f":"(V139/V141)*W141","v":3.637978807091713E-12},{"$f":"(W139/W141)*X141","v":3.637978807091713E-12},{"$f":"(X139/X141)*Y141","v":3.637978807091713E-12},{"$f":"(Y139/Y141)*Z141","v":3.637978807091713E-12},{"$f":"(Z139/Z141)*AA141","v":3.637978807091713E-12},{"$f":"(AA139/AA141)*AB141","v":3.637978807091713E-12},{"$f":"(AB139/AB141)*AC141","v":3.637978807091713E-12},{"$f":"(AC139/AC141)*AD141","v":3.637978807091713E-12},{"$f":"(AD139/AD141)*AE141","v":3.637978807091713E-12},{"$f":"(AE139/AE141)*AF141","v":3.637978807091713E-12},{"$f":"(AF139/AF141)*AG141","v":3.637978807091713E-12},null,null,{"$f":"((U139/2)+SUM(V139:AF139)+(AG139/2))/12","v":3.637978807091713E-12},{"$f":"AG139","v":3.637978807091713E-12},{"$f":"(AK139/AK141)*AL141","v":3.637978807091713E-12},{"$f":"(AL139/AL141)*AM141","v":3.637978807091713E-12},3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,null,null,null,{"$f":"((AK139/2)+SUM(AL139:AV139)+(AW139/2))/12","v":3.637978807091713E-12}]
[125,null,null,null,"General",{"$f":"'Rate Base'!S138","v":0},{"$f":"'Rate Base'!T138","v":0},{"$f":"'Rate Base'!U138","v":0},{"$f":"'Rate Base'!V138","v":0},{"$f":"'Rate Base'!W138","v":0},{"$f":"'Rate Base'!X138","v":0},{"$f":"'Rate Base'!Y138","v":0},{"$f":"'Rate Base'!Z138","v":0},{"$f":"'Rate Base'!AA138","v":0},{"$f":"'Rate Base'!AB138","v":0},{"$f":"'Rate Base'!AC138","v":0},{"$f":"'Rate Base'!AD138","v":0},{"$f":"'Rate Base'!AE138","v":0},null,{"$f":"((F140/2)+SUM(G140:Q140)+(R140/2))/12","v":0},0,{"$f":"(U140/U141)*V141","v":0},{"$f":"(V140/V141)*W141","v":0},{"$f":"(W140/W141)*X141","v":0},{"$f":"(X140/X141)*Y141","v":0},{"$f":"(Y140/Y141)*Z141","v":0},{"$f":"(Z140/Z141)*AA141","v":0},{"$f":"(AA140/AA141)*AB141","v":0},{"$f":"(AB140/AB141)*AC141","v":0},{"$f":"(AC140/AC141)*AD141","v":0},{"$f":"(AD140/AD141)*AE141","v":0},{"$f":"(AE140/AE141)*AF141","v":0},{"$f":"(AF140/AF141)*AG141","v":0},null,null,{"$f":"((U140/2)+SUM(V140:AF140)+(AG140/2))/12","v":0},{"$f":"AG140","v":0},{"$f":"(AK140/AK141)*AL141","v":0},{"$f":"(AL140/AL141)*AM141","v":0},{"$f":"(AM140/AM141)*AN141","v":0},{"$f":"(AN140/AN141)*AO141","v":0},{"$f":"(AO140/AO141)*AP141","v":0},{"$f":"(AP140/AP141)*AQ141","v":0},{"$f":"(AQ140/AQ141)*AR141","v":0},{"$f":"(AR140/AR141)*AS141","v":0},{"$f":"(AS140/AS141)*AT141","v":0},{"$f":"(AT140/AT141)*AU141","v":0},{"$f":"(AU140/AU141)*AV141","v":0},{"$f":"(AV140/AV141)*AW141","v":0},null,null,null,{"$f":"((AK140/2)+SUM(AL140:AV140)+(AW140/2))/12","v":0}]
[126,null,null,null,"Total",{"$f":"SUM(F138:F140)","v":0},0,0,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,null,{"$f":"SUM(T138:T140)","v":2.8800665556142726E-12},3.637978807091713E-12,{"$f":"IF($R141-$F141=0,U141+$AH141/12,U141+((G141-F141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},3.637978807091713E-12,{"$f":"IF($R141-$F141=0,W141+$AH141/12,W141+((I141-H141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,X141+$AH141/12,X141+((J141-I141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,Y141+$AH141/12,Y141+((K141-J141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,Z141+$AH141/12,Z141+((L141-K141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AA141+$AH141/12,AA141+((M141-L141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},3.637978807091713E-12,{"$f":"IF($R141-$F141=0,AC141+$AH141/12,AC141+((O141-N141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AD141+$AH141/12,AD141+((P141-O141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AE141+$AH141/12,AE141+((Q141-P141)/($R141-$F141))*$AH141)","v":3.637978807091713E-12},3.637978807091713E-12,{"$f":"'101_106 PROJECTION'!N32","v":0},{"$f":"+AG141-U141","v":0},{"$f":"SUM(AJ138:AJ140)","v":3.637978807091713E-12},{"$f":"AG141","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AK141+$AX141/12,AK141+((G141-F141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AL141+$AX141/12,AL141+((H141-G141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AM141+$AX141/12,AM141+((I141-H141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AN141+$AX141/12,AN141+((J141-I141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AO141+$AX141/12,AO141+((K141-J141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AP141+$AX141/12,AP141+((L141-K141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AQ141+$AX141/12,AQ141+((M141-L141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AR141+$AX141/12,AR141+((N141-M141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AS141+$AX141/12,AS141+((O141-N141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AT141+$AX141/12,AT141+((P141-O141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AU141+$AX141/12,AU141+((Q141-P141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"IF($R141-$F141=0,AV141+$AX141/12,AV141+((R141-Q141)/($R141-$F141))*$AX141)","v":3.637978807091713E-12},{"$f":"'101_106 PROJECTION'!$T$32","v":0},{"$f":"+AW141-AK141","v":0},null,{"$f":"SUM(BA138:BA140)","v":3.637978807091713E-12}]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG142","v":0}]
[128,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG143","v":0}]
[129,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S142","v":1344132.9},{"$f":"'Rate Base'!T142","v":1344132.9},{"$f":"'Rate Base'!U142","v":1344132.9},{"$f":"'Rate Base'!V142","v":1344132.9},{"$f":"'Rate Base'!W142","v":1344132.9},{"$f":"'Rate Base'!X142","v":1344132.9},{"$f":"'Rate Base'!Y142","v":1344132.9},{"$f":"'Rate Base'!Z142","v":1344132.9},{"$f":"'Rate Base'!AA142","v":1344132.9},{"$f":"'Rate Base'!AB142","v":1335842.48},{"$f":"'Rate Base'!AC142","v":1335842.48},{"$f":"'Rate Base'!AD142","v":1288724.19},{"$f":"'Rate Base'!AE142","v":1291000.1099999999},null,{"$f":"((F144/2)+SUM(G144:Q144)+(R144/2))/12","v":1335919.9045833333},1291000.1099999999,{"$f":"(U144/U147)*V147","v":1291000.1099999999},{"$f":"(V144/V147)*W147","v":1291000.1099999999},{"$f":"(W144/W147)*X147","v":1291000.1099999999},{"$f":"(X144/X147)*Y147","v":1292200.5137445149},{"$f":"(Y144/Y147)*Z147","v":1292200.5137445149},{"$f":"(Z144/Z147)*AA147","v":1292200.5137445149},{"$f":"(AA144/AA147)*AB147","v":1292200.5137445149},{"$f":"(AB144/AB147)*AC147","v":1289826.660761978},{"$f":"(AC144/AC147)*AD147","v":1289989.9890860571},{"$f":"(AD144/AD147)*AE147","v":1289988.6381987459},{"$f":"(AE144/AE147)*AF147","v":1291124.4365505644},{"$f":"(AF144/AF147)*AG147","v":1285643.4986224794},null,null,{"$f":"((U144/2)+SUM(V144:AF144)+(AG144/2))/12","v":1290921.1594905537},{"$f":"AG144","v":1285643.4986224794},{"$f":"(AK144/AK147)*AL147","v":1285643.4986224794},{"$f":"(AL144/AL147)*AM147","v":1285643.4986224794},1285643.4986224794,1287026.7024481245,1287026.7024481245,1287026.7024481245,1287026.7024481245,1284291.3539939336,1284479.5543088149,1284477.9977054594,1285786.7578893353,1279471.170867143,null,null,null,{"$f":"((AK144/2)+SUM(AL144:AV144)+(AW144/2))/12","v":1285552.5253585242}]
[130,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S143","v":15065672.920000002},{"$f":"'Rate Base'!T143","v":15065672.920000002},{"$f":"'Rate Base'!U143","v":15065672.920000002},{"$f":"'Rate Base'!V143","v":15065672.920000002},{"$f":"'Rate Base'!W143","v":15004741.350000001},{"$f":"'Rate Base'!X143","v":15004741.350000001},{"$f":"'Rate Base'!Y143","v":15004741.350000001},{"$f":"'Rate Base'!Z143","v":15004741.350000001},{"$f":"'Rate Base'!AA143","v":15125236.300000001},{"$f":"'Rate Base'!AB143","v":15125236.300000001},{"$f":"'Rate Base'!AC143","v":15125304.870000001},{"$f":"'Rate Base'!AD143","v":15114770.910000002},{"$f":"'Rate Base'!AE143","v":15390703.180000002},null,{"$f":"((F145/2)+SUM(G145:Q145)+(R145/2))/12","v":15077893.3825},15390703.180000002,{"$f":"(U145/U147)*V147","v":15390703.180000002},{"$f":"(V145/V147)*W147","v":15390703.180000002},{"$f":"(W145/W147)*X147","v":15390703.180000002},{"$f":"(X145/X147)*Y147","v":15405013.835425114},{"$f":"(Y145/Y147)*Z147","v":15405013.835425114},{"$f":"(Z145/Z147)*AA147","v":15405013.835425114},{"$f":"(AA145/AA147)*AB147","v":15405013.835425114},{"$f":"(AB145/AB147)*AC147","v":15376713.863671292},{"$f":"(AC145/AC147)*AD147","v":15378660.988026522},{"$f":"(AD145/AD147)*AE147","v":15378644.883375969},{"$f":"(AE145/AE147)*AF147","v":15392185.343341671},{"$f":"(AF145/AF147)*AG147","v":15326844.149219573},null,null,{"$f":"((U145/2)+SUM(V145:AF145)+(AG145/2))/12","v":15389761.968727142},{"$f":"AG145","v":15326844.149219573},{"$f":"(AK145/AK147)*AL147","v":15326844.149219573},{"$f":"(AL145/AL147)*AM147","v":15326844.149219573},15326844.149219573,15343334.062235881,15343334.062235881,15343334.062235881,15343334.062235881,15310724.509512976,15312968.146180613,15312949.589079006,15328552.019603847,15253260.526974911,null,null,null,{"$f":"((AK145/2)+SUM(AL145:AV145)+(AW145/2))/12","v":15325759.608256325}]
[131,null,null,null,"General",{"$f":"'Rate Base'!S144","v":0},{"$f":"'Rate Base'!T144","v":0},{"$f":"'Rate Base'!U144","v":0},{"$f":"'Rate Base'!V144","v":0},{"$f":"'Rate Base'!W144","v":0},{"$f":"'Rate Base'!X144","v":0},{"$f":"'Rate Base'!Y144","v":0},{"$f":"'Rate Base'!Z144","v":0},{"$f":"'Rate Base'!AA144","v":0},{"$f":"'Rate Base'!AB144","v":0},{"$f":"'Rate Base'!AC144","v":0},{"$f":"'Rate Base'!AD144","v":0},{"$f":"'Rate Base'!AE144","v":0},null,{"$f":"((F146/2)+SUM(G146:Q146)+(R146/2))/12","v":0},0,{"$f":"(U146/U147)*V147","v":0},{"$f":"(V146/V147)*W147","v":0},{"$f":"(W146/W147)*X147","v":0},{"$f":"(X146/X147)*Y147","v":0},{"$f":"(Y146/Y147)*Z147","v":0},{"$f":"(Z146/Z147)*AA147","v":0},{"$f":"(AA146/AA147)*AB147","v":0},{"$f":"(AB146/AB147)*AC147","v":0},{"$f":"(AC146/AC147)*AD147","v":0},{"$f":"(AD146/AD147)*AE147","v":0},{"$f":"(AE146/AE147)*AF147","v":0},{"$f":"(AF146/AF147)*AG147","v":0},null,null,{"$f":"((U146/2)+SUM(V146:AF146)+(AG146/2))/12","v":0},{"$f":"AG146","v":0},{"$f":"(AK146/AK147)*AL147","v":0},{"$f":"(AL146/AL147)*AM147","v":0},{"$f":"(AM146/AM147)*AN147","v":0},{"$f":"(AN146/AN147)*AO147","v":0},{"$f":"(AO146/AO147)*AP147","v":0},{"$f":"(AP146/AP147)*AQ147","v":0},{"$f":"(AQ146/AQ147)*AR147","v":0},{"$f":"(AR146/AR147)*AS147","v":0},{"$f":"(AS146/AS147)*AT147","v":0},{"$f":"(AT146/AT147)*AU147","v":0},{"$f":"(AU146/AU147)*AV147","v":0},{"$f":"(AV146/AV147)*AW147","v":0},null,null,null,{"$f":"((AK146/2)+SUM(AL146:AV146)+(AW146/2))/12","v":0}]
[132,null,null,null,"Total",{"$f":"SUM(F144:F146)","v":16409805.820000002},16409805.820000002,16409805.820000002,16409805.820000002,16348874.250000002,16348874.250000002,16348874.250000002,16348874.250000002,16469369.200000001,16461078.780000001,16461147.350000001,16403495.100000001,16681703.290000001,null,{"$f":"SUM(T144:T146)","v":16413813.287083333},16681703.290000001,{"$f":"IF($R147-$F147=0,U147+$AH147/12,U147+((G147-F147)/($R147-$F147))*$AH147)","v":16681703.290000001},16681703.290000001,16681703.290000001,{"$f":"IF($R147-$F147=0,X147+$AH147/12,X147+((J147-I147)/($R147-$F147))*$AH147)","v":16697214.349169629},{"$f":"IF($R147-$F147=0,Y147+$AH147/12,Y147+((K147-J147)/($R147-$F147))*$AH147)","v":16697214.349169629},{"$f":"IF($R147-$F147=0,Z147+$AH147/12,Z147+((L147-K147)/($R147-$F147))*$AH147)","v":16697214.349169629},{"$f":"IF($R147-$F147=0,AA147+$AH147/12,AA147+((M147-L147)/($R147-$F147))*$AH147)","v":16697214.349169629},16666540.524433268,{"$f":"IF($R147-$F147=0,AC147+$AH147/12,AC147+((O147-N147)/($R147-$F147))*$AH147)","v":16668650.977112578},{"$f":"IF($R147-$F147=0,AD147+$AH147/12,AD147+((P147-O147)/($R147-$F147))*$AH147)","v":16668633.521574713},{"$f":"IF($R147-$F147=0,AE147+$AH147/12,AE147+((Q147-P147)/($R147-$F147))*$AH147)","v":16683309.779892234},16612487.647842051,{"$f":"'101_106 PROJECTION'!N33","v":-69215.642157948721},{"$f":"+AG147-U147","v":-69215.642157949507},{"$f":"SUM(AJ144:AJ146)","v":16680683.128217695},{"$f":"AG147","v":16612487.647842051},{"$f":"IF($R147-$F147=0,AK147+$AX147/12,AK147+((G147-F147)/($R147-$F147))*$AX147)","v":16612487.647842051},{"$f":"IF($R147-$F147=0,AL147+$AX147/12,AL147+((H147-G147)/($R147-$F147))*$AX147)","v":16612487.647842051},{"$f":"IF($R147-$F147=0,AM147+$AX147/12,AM147+((I147-H147)/($R147-$F147))*$AX147)","v":16612487.647842051},{"$f":"IF($R147-$F147=0,AN147+$AX147/12,AN147+((J147-I147)/($R147-$F147))*$AX147)","v":16630360.764684005},{"$f":"IF($R147-$F147=0,AO147+$AX147/12,AO147+((K147-J147)/($R147-$F147))*$AX147)","v":16630360.764684005},{"$f":"IF($R147-$F147=0,AP147+$AX147/12,AP147+((L147-K147)/($R147-$F147))*$AX147)","v":16630360.764684005},{"$f":"IF($R147-$F147=0,AQ147+$AX147/12,AQ147+((M147-L147)/($R147-$F147))*$AX147)","v":16630360.764684005},{"$f":"IF($R147-$F147=0,AR147+$AX147/12,AR147+((N147-M147)/($R147-$F147))*$AX147)","v":16595015.863506908},{"$f":"IF($R147-$F147=0,AS147+$AX147/12,AS147+((O147-N147)/($R147-$F147))*$AX147)","v":16597447.700489426},{"$f":"IF($R147-$F147=0,AT147+$AX147/12,AT147+((P147-O147)/($R147-$F147))*$AX147)","v":16597427.586784463},{"$f":"IF($R147-$F147=0,AU147+$AX147/12,AU147+((Q147-P147)/($R147-$F147))*$AX147)","v":16614338.777493181},{"$f":"IF($R147-$F147=0,AV147+$AX147/12,AV147+((R147-Q147)/($R147-$F147))*$AX147)","v":16532731.697842052},{"$f":"'101_106 PROJECTION'!$T$33","v":-79755.950000000012},{"$f":"+AW147-AK147","v":-79755.949999999255},null,{"$f":"SUM(BA144:BA146)","v":16611312.133614849}]
[133]
[134,null,"397","Communication Equipment"]
[135,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S148","v":3108904.31},{"$f":"'Rate Base'!T148","v":3108904.31},{"$f":"'Rate Base'!U148","v":3108904.31},{"$f":"'Rate Base'!V148","v":3108904.31},{"$f":"'Rate Base'!W148","v":3108904.31},{"$f":"'Rate Base'!X148","v":3108904.31},{"$f":"'Rate Base'!Y148","v":3108904.31},{"$f":"'Rate Base'!Z148","v":3108904.31},{"$f":"'Rate Base'!AA148","v":3108904.31},{"$f":"'Rate Base'!AB148","v":3108904.31},{"$f":"'Rate Base'!AC148","v":3108904.31},{"$f":"'Rate Base'!AD148","v":3108904.31},{"$f":"'Rate Base'!AE148","v":3108904.31},null,{"$f":"((F150/2)+SUM(G150:Q150)+(R150/2))/12","v":3108904.31},{"$f":"+R150","v":3108904.31},{"$f":"(U150/U152)*V152","v":3108904.31},{"$f":"(V150/V152)*W152","v":3108904.31},{"$f":"(W150/W152)*X152","v":3108904.31},{"$f":"(X150/X152)*Y152","v":3108904.31},{"$f":"(Y150/Y152)*Z152","v":3108904.31},{"$f":"(Z150/Z152)*AA152","v":3108904.31},{"$f":"(AA150/AA152)*AB152","v":3108904.31},{"$f":"(AB150/AB152)*AC152","v":3108904.31},{"$f":"(AC150/AC152)*AD152","v":3108904.31},{"$f":"(AD150/AD152)*AE152","v":3108904.31},{"$f":"(AE150/AE152)*AF152","v":3108904.31},{"$f":"(AF150/AF152)*AG152","v":3399131.1266699266},null,null,{"$f":"((U150/2)+SUM(V150:AF150)+(AG150/2))/12","v":3120997.0940279136},{"$f":"AG150","v":3399131.1266699266},{"$f":"(AK150/AK152)*AL152","v":3399131.1266699266},{"$f":"(AL150/AL152)*AM152","v":3399131.1266699266},3399131.1266699266,3399131.1266699266,3399131.1266699266,3399131.1266699266,3399131.1266699266,3399131.1266699266,3399131.1266699266,3399131.1266699266,3399131.1266699266,3812143.0122647351,null,null,null,{"$f":"((AK150/2)+SUM(AL150:AV150)+(AW150/2))/12","v":3416339.9552363777}]
[136,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S149","v":11984943.480000002},{"$f":"'Rate Base'!T149","v":11984943.480000002},{"$f":"'Rate Base'!U149","v":11984943.480000002},{"$f":"'Rate Base'!V149","v":11984943.480000002},{"$f":"'Rate Base'!W149","v":11984943.480000002},{"$f":"'Rate Base'!X149","v":11984943.480000002},{"$f":"'Rate Base'!Y149","v":11984943.480000002},{"$f":"'Rate Base'!Z149","v":11984943.480000002},{"$f":"'Rate Base'!AA149","v":11984943.480000002},{"$f":"'Rate Base'!AB149","v":11984943.480000002},{"$f":"'Rate Base'!AC149","v":11984943.480000002},{"$f":"'Rate Base'!AD149","v":11984943.480000002},{"$f":"'Rate Base'!AE149","v":13435153.300000003},null,{"$f":"((F151/2)+SUM(G151:Q151)+(R151/2))/12","v":12045368.88916667},{"$f":"+R151","v":13435153.300000003},{"$f":"(U151/U152)*V152","v":13435153.300000003},{"$f":"(V151/V152)*W152","v":13435153.300000003},{"$f":"(W151/W152)*X152","v":13435153.300000003},{"$f":"(X151/X152)*Y152","v":13435153.300000003},{"$f":"(Y151/Y152)*Z152","v":13435153.300000003},{"$f":"(Z151/Z152)*AA152","v":13435153.300000003},{"$f":"(AA151/AA152)*AB152","v":13435153.300000003},{"$f":"(AB151/AB152)*AC152","v":13435153.300000003},{"$f":"(AC151/AC152)*AD152","v":13435153.300000003},{"$f":"(AD151/AD152)*AE152","v":13435153.300000003},{"$f":"(AE151/AE152)*AF152","v":13435153.300000003},{"$f":"(AF151/AF152)*AG152","v":14689370.665645285},null,null,{"$f":"((U151/2)+SUM(V151:AF151)+(AG151/2))/12","v":13487412.35690189},{"$f":"AG151","v":14689370.665645285},{"$f":"(AK151/AK152)*AL152","v":14689370.665645285},{"$f":"(AL151/AL152)*AM152","v":14689370.665645285},14689370.665645285,14689370.665645285,14689370.665645285,14689370.665645285,14689370.665645285,14689370.665645285,14689370.665645285,14689370.665645285,14689370.665645285,16474204.627835749,null,null,null,{"$f":"((AK151/2)+SUM(AL151:AV151)+(AW151/2))/12","v":14763738.747403219}]
[137,null,null,null,"Total",{"$f":"SUM(F150:F151)","v":15093847.790000003},15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,16544057.610000003,null,{"$f":"SUM(T150:T151)","v":15154273.19916667},{"$f":"+R152","v":16544057.610000003},{"$f":"IF($R152-$F152=0,U152+$AH152/12,U152+((G152-F152)/($R152-$F152))*$AH152)","v":16544057.610000003},16544057.610000003,16544057.610000003,{"$f":"IF($R152-$F152=0,X152+$AH152/12,X152+((J152-I152)/($R152-$F152))*$AH152)","v":16544057.610000003},{"$f":"IF($R152-$F152=0,Y152+$AH152/12,Y152+((K152-J152)/($R152-$F152))*$AH152)","v":16544057.610000003},{"$f":"IF($R152-$F152=0,Z152+$AH152/12,Z152+((L152-K152)/($R152-$F152))*$AH152)","v":16544057.610000003},{"$f":"IF($R152-$F152=0,AA152+$AH152/12,AA152+((M152-L152)/($R152-$F152))*$AH152)","v":16544057.610000003},16544057.610000003,{"$f":"IF($R152-$F152=0,AC152+$AH152/12,AC152+((O152-N152)/($R152-$F152))*$AH152)","v":16544057.610000003},{"$f":"IF($R152-$F152=0,AD152+$AH152/12,AD152+((P152-O152)/($R152-$F152))*$AH152)","v":16544057.610000003},{"$f":"IF($R152-$F152=0,AE152+$AH152/12,AE152+((Q152-P152)/($R152-$F152))*$AH152)","v":16544057.610000003},18088501.792315211,{"$f":"'101_106 PROJECTION'!N34","v":1544444.1823152083},{"$f":"+AG152-U152","v":1544444.182315208},{"$f":"SUM(AJ150:AJ151)","v":16608409.450929804},{"$f":"AG152","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AK152+$AX152/12,AK152+((G152-F152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AL152+$AX152/12,AL152+((H152-G152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AM152+$AX152/12,AM152+((I152-H152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AN152+$AX152/12,AN152+((J152-I152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AO152+$AX152/12,AO152+((K152-J152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AP152+$AX152/12,AP152+((L152-K152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AQ152+$AX152/12,AQ152+((M152-L152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AR152+$AX152/12,AR152+((N152-M152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AS152+$AX152/12,AS152+((O152-N152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AT152+$AX152/12,AT152+((P152-O152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AU152+$AX152/12,AU152+((Q152-P152)/($R152-$F152))*$AX152)","v":18088501.792315211},{"$f":"IF($R152-$F152=0,AV152+$AX152/12,AV152+((R152-Q152)/($R152-$F152))*$AX152)","v":20286347.640100483},{"$f":"'101_106 PROJECTION'!$T$34","v":2197845.8477852726},{"$f":"+AW152-AK152","v":2197845.8477852717},null,{"$f":"SUM(BA150:BA151)","v":18180078.702639598}]
[138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG153","v":0}]
[139,null,"398","Miscellaneous Equipment"]
[{"$f":"+A154+1","v":140},null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S153","v":18705.5},{"$f":"'Rate Base'!T153","v":18705.5},{"$f":"'Rate Base'!U153","v":18705.5},{"$f":"'Rate Base'!V153","v":18705.5},{"$f":"'Rate Base'!W153","v":18705.5},{"$f":"'Rate Base'!X153","v":18705.5},{"$f":"'Rate Base'!Y153","v":18705.5},{"$f":"'Rate Base'!Z153","v":18705.5},{"$f":"'Rate Base'!AA153","v":18705.5},{"$f":"'Rate Base'!AB153","v":18705.5},{"$f":"'Rate Base'!AC153","v":18705.5},{"$f":"'Rate Base'!AD153","v":18705.5},{"$f":"'Rate Base'!AE153","v":18705.5},null,{"$f":"((F155/2)+SUM(G155:Q155)+(R155/2))/12","v":18705.5},{"$f":"R155","v":18705.5},{"$f":"(U155/U158)*V158","v":18673.236448612712},{"$f":"(V155/V158)*W158","v":18673.236448612712},{"$f":"(W155/W158)*X158","v":18673.236448612723},{"$f":"(X155/X158)*Y158","v":18673.236448612723},{"$f":"(Y155/Y158)*Z158","v":18673.236448612723},{"$f":"(Z155/Z158)*AA158","v":18673.236448612723},{"$f":"(AA155/AA158)*AB158","v":18673.236448612723},{"$f":"(AB155/AB158)*AC158","v":18673.236448612723},{"$f":"(AC155/AC158)*AD158","v":18673.236448612723},{"$f":"(AD155/AD158)*AE158","v":18673.236448612723},{"$f":"(AE155/AE158)*AF158","v":18697.191606414348},{"$f":"(AF155/AF158)*AG158","v":27342.581209921998},null,null,{"$f":"((U155/2)+SUM(V155:AF155)+(AG155/2))/12","v":19037.799724791879},{"$f":"AG155","v":27342.581209921998},{"$f":"(AK155/AK158)*AL158","v":27342.726848218739},{"$f":"(AL155/AL158)*AM158","v":27342.726848218739},27342.726848218739,27342.726848218739,27342.726848218739,27342.726848218739,27342.726848218739,27342.726848218739,27342.726848218739,27342.726848218739,27342.618714171796,27303.593257817447,null,null,null,{"$f":"((AK155/2)+SUM(AL155:AV155)+(AW155/2))/12","v":27341.081202519079}]
[141,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S154","v":5192475.2499999991},{"$f":"'Rate Base'!T154","v":5189841.0099999988},{"$f":"'Rate Base'!U154","v":5189841.0099999988},{"$f":"'Rate Base'!V154","v":5189841.01},{"$f":"'Rate Base'!W154","v":5189841.01},{"$f":"'Rate Base'!X154","v":5189841.01},{"$f":"'Rate Base'!Y154","v":5189841.01},{"$f":"'Rate Base'!Z154","v":5189841.01},{"$f":"'Rate Base'!AA154","v":5189841.01},{"$f":"'Rate Base'!AB154","v":5189841.01},{"$f":"'Rate Base'!AC154","v":5189841.01},{"$f":"'Rate Base'!AD154","v":5191796.8899999997},{"$f":"'Rate Base'!AE154","v":5897671.7899999991},null,{"$f":"((F156/2)+SUM(G156:Q156)+(R156/2))/12","v":5219606.7091666656},{"$f":"+R156","v":5897671.7899999991},{"$f":"(U156/U158)*V158","v":5887499.3895369256},{"$f":"(V156/V158)*W158","v":5887499.3895369256},{"$f":"(W156/W158)*X158","v":5887499.3895369293},{"$f":"(X156/X158)*Y158","v":5887499.3895369293},{"$f":"(Y156/Y158)*Z158","v":5887499.3895369293},{"$f":"(Z156/Z158)*AA158","v":5887499.3895369293},{"$f":"(AA156/AA158)*AB158","v":5887499.3895369293},{"$f":"(AB156/AB158)*AC158","v":5887499.3895369293},{"$f":"(AC156/AC158)*AD158","v":5887499.3895369293},{"$f":"(AD156/AD158)*AE158","v":5887499.3895369293},{"$f":"(AE156/AE158)*AF158","v":5895052.2300593238},{"$f":"(AF156/AF158)*AG158","v":8620863.9099484663},null,null,{"$f":"((U156/2)+SUM(V156:AF156)+(AG156/2))/12","v":6002442.8312835721},{"$f":"AG156","v":8620863.9099484663},{"$f":"(AK156/AK158)*AL158","v":8620909.8283614591},{"$f":"(AL156/AL158)*AM158","v":8620909.8283614591},8620909.8283614591,8620909.8283614591,8620909.8283614591,8620909.8283614591,8620909.8283614591,8620909.8283614591,8620909.8283614591,8620909.8283614591,8620875.7346928492,8608571.3679005727,null,null,null,{"$f":"((AK156/2)+SUM(AL156:AV156)+(AW156/2))/12","v":8620390.9714359958}]
[142,null,null,null,"General",{"$f":"'Rate Base'!S155","v":0},{"$f":"'Rate Base'!T155","v":0},{"$f":"'Rate Base'!U155","v":0},{"$f":"'Rate Base'!V155","v":0},{"$f":"'Rate Base'!W155","v":0},{"$f":"'Rate Base'!X155","v":0},{"$f":"'Rate Base'!Y155","v":0},{"$f":"'Rate Base'!Z155","v":0},{"$f":"'Rate Base'!AA155","v":0},{"$f":"'Rate Base'!AB155","v":0},{"$f":"'Rate Base'!AC155","v":0},{"$f":"'Rate Base'!AD155","v":0},{"$f":"'Rate Base'!AE155","v":0},null,{"$f":"((F157/2)+SUM(G157:Q157)+(R157/2))/12","v":0},{"$f":"+R157","v":0},{"$f":"(U157/U158)*V158","v":0},{"$f":"(V157/V158)*W158","v":0},{"$f":"(W157/W158)*X158","v":0},{"$f":"(X157/X158)*Y158","v":0},{"$f":"(Y157/Y158)*Z158","v":0},{"$f":"(Z157/Z158)*AA158","v":0},{"$f":"(AA157/AA158)*AB158","v":0},{"$f":"(AB157/AB158)*AC158","v":0},{"$f":"(AC157/AC158)*AD158","v":0},{"$f":"(AD157/AD158)*AE158","v":0},{"$f":"(AE157/AE158)*AF158","v":0},{"$f":"(AF157/AF158)*AG158","v":0},null,null,{"$f":"((U157/2)+SUM(V157:AF157)+(AG157/2))/12","v":0},{"$f":"AG157","v":0},{"$f":"(AK157/AK158)*AL158","v":0},{"$f":"(AL157/AL158)*AM158","v":0},{"$f":"(AM157/AM158)*AN158","v":0},{"$f":"(AN157/AN158)*AO158","v":0},{"$f":"(AO157/AO158)*AP158","v":0},{"$f":"(AP157/AP158)*AQ158","v":0},{"$f":"(AQ157/AQ158)*AR158","v":0},{"$f":"(AR157/AR158)*AS158","v":0},{"$f":"(AS157/AS158)*AT158","v":0},{"$f":"(AT157/AT158)*AU158","v":0},{"$f":"(AU157/AU158)*AV158","v":0},{"$f":"(AV157/AV158)*AW158","v":0},null,null,null,{"$f":"((AK157/2)+SUM(AL157:AV157)+(AW157/2))/12","v":0}]
[143,null,null,null,"Total",{"$f":"SUM(F155:F157)","v":5211180.7499999991},5208546.5099999988,5208546.5099999988,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5208546.51,5210502.3899999997,5916377.2899999991,null,{"$f":"SUM(T155:T157)","v":5238312.2091666656},{"$f":"+R158","v":5916377.2899999991},{"$f":"IF($R158-$F158=0,U158+$AH158/12,U158+((G158-F158)/($R158-$F158))*$AH158)","v":5906172.6259855386},5906172.6259855386,5906172.6259855423,{"$f":"IF($R158-$F158=0,X158+$AH158/12,X158+((J158-I158)/($R158-$F158))*$AH158)","v":5906172.6259855423},{"$f":"IF($R158-$F158=0,Y158+$AH158/12,Y158+((K158-J158)/($R158-$F158))*$AH158)","v":5906172.6259855423},{"$f":"IF($R158-$F158=0,Z158+$AH158/12,Z158+((L158-K158)/($R158-$F158))*$AH158)","v":5906172.6259855423},{"$f":"IF($R158-$F158=0,AA158+$AH158/12,AA158+((M158-L158)/($R158-$F158))*$AH158)","v":5906172.6259855423},5906172.6259855423,{"$f":"IF($R158-$F158=0,AC158+$AH158/12,AC158+((O158-N158)/($R158-$F158))*$AH158)","v":5906172.6259855423},{"$f":"IF($R158-$F158=0,AD158+$AH158/12,AD158+((P158-O158)/($R158-$F158))*$AH158)","v":5906172.6259855423},{"$f":"IF($R158-$F158=0,AE158+$AH158/12,AE158+((Q158-P158)/($R158-$F158))*$AH158)","v":5913749.4216657383},8648206.4911583886,{"$f":"'101_106 PROJECTION'!N35","v":2731829.2011583885},{"$f":"+AG158-U158","v":2731829.2011583894},{"$f":"SUM(AJ155:AJ157)","v":6021480.6310083643},{"$f":"AG158","v":8648206.4911583886},{"$f":"IF($R158-$F158=0,AK158+$AX158/12,AK158+((G158-F158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AL158+$AX158/12,AL158+((H158-G158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AM158+$AX158/12,AM158+((I158-H158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AN158+$AX158/12,AN158+((J158-I158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AO158+$AX158/12,AO158+((K158-J158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AP158+$AX158/12,AP158+((L158-K158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AQ158+$AX158/12,AQ158+((M158-L158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AR158+$AX158/12,AR158+((N158-M158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AS158+$AX158/12,AS158+((O158-N158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AT158+$AX158/12,AT158+((P158-O158)/($R158-$F158))*$AX158)","v":8648252.5552096777},{"$f":"IF($R158-$F158=0,AU158+$AX158/12,AU158+((Q158-P158)/($R158-$F158))*$AX158)","v":8648218.3534070197},{"$f":"IF($R158-$F158=0,AV158+$AX158/12,AV158+((R158-Q158)/($R158-$F158))*$AX158)","v":8635874.9611583892},{"$f":"'101_106 PROJECTION'!$T$35","v":-12331.53},{"$f":"+AW158-AK158","v":-12331.529999999329},null,{"$f":"SUM(BA155:BA157)","v":8647732.052638514}]
[144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R158-O158","v":707830.77999999933},null,null,{"$f":"+R159","v":707830.77999999933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG159","v":0}]
[145,null,"399","Communication Equipment"]
[146,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S159","v":0},{"$f":"'Rate Base'!T159","v":0},{"$f":"'Rate Base'!U159","v":0},{"$f":"'Rate Base'!V159","v":0},{"$f":"'Rate Base'!W159","v":0},{"$f":"'Rate Base'!X159","v":0},{"$f":"'Rate Base'!Y159","v":0},{"$f":"'Rate Base'!Z159","v":0},{"$f":"'Rate Base'!AA159","v":0},{"$f":"'Rate Base'!AB159","v":0},{"$f":"'Rate Base'!AC159","v":0},{"$f":"'Rate Base'!AD159","v":0},{"$f":"'Rate Base'!AE159","v":0},null,{"$f":"((F161/2)+SUM(G161:Q161)+(R161/2))/12","v":0},{"$f":"+R161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U161/2)+SUM(V161:AF161)+(AG161/2))/12","v":0},{"$f":"AG161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK161/2)+SUM(AL161:AV161)+(AW161/2))/12","v":0}]
[147,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S160","v":0},{"$f":"'Rate Base'!T160","v":0},{"$f":"'Rate Base'!U160","v":0},{"$f":"'Rate Base'!V160","v":0},{"$f":"'Rate Base'!W160","v":0},{"$f":"'Rate Base'!X160","v":0},{"$f":"'Rate Base'!Y160","v":0},{"$f":"'Rate Base'!Z160","v":0},{"$f":"'Rate Base'!AA160","v":0},{"$f":"'Rate Base'!AB160","v":0},{"$f":"'Rate Base'!AC160","v":0},{"$f":"'Rate Base'!AD160","v":0},{"$f":"'Rate Base'!AE160","v":0},null,{"$f":"((F162/2)+SUM(G162:Q162)+(R162/2))/12","v":0},{"$f":"+R162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U162/2)+SUM(V162:AF162)+(AG162/2))/12","v":0},{"$f":"AG162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK162/2)+SUM(AL162:AV162)+(AW162/2))/12","v":0}]
[148,null,null,null,"Total",{"$f":"SUM(F161:F162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},{"$f":"+R163","v":0},{"$f":"IF($R163-$F163=0,U163+$AH163/12,U163+((G163-F163)/($R163-$F163))*$AH163)","v":0},0,0,{"$f":"IF($R163-$F163=0,X163+$AH163/12,X163+((J163-I163)/($R163-$F163))*$AH163)","v":0},{"$f":"IF($R163-$F163=0,Y163+$AH163/12,Y163+((K163-J163)/($R163-$F163))*$AH163)","v":0},{"$f":"IF($R163-$F163=0,Z163+$AH163/12,Z163+((L163-K163)/($R163-$F163))*$AH163)","v":0},{"$f":"IF($R163-$F163=0,AA163+$AH163/12,AA163+((M163-L163)/($R163-$F163))*$AH163)","v":0},0,{"$f":"IF($R163-$F163=0,AC163+$AH163/12,AC163+((O163-N163)/($R163-$F163))*$AH163)","v":0},{"$f":"IF($R163-$F163=0,AD163+$AH163/12,AD163+((P163-O163)/($R163-$F163))*$AH163)","v":0},{"$f":"IF($R163-$F163=0,AE163+$AH163/12,AE163+((Q163-P163)/($R163-$F163))*$AH163)","v":0},0,{"$f":"+'101_106 PROJECTION'!N36","v":0},{"$f":"+AG163-U163","v":0},{"$f":"SUM(AJ161:AJ162)","v":0},{"$f":"AG163","v":0},{"$f":"IF($R163-$F163=0,AK163+$AX163/12,AK163+((G163-F163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AL163+$AX163/12,AL163+((H163-G163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AM163+$AX163/12,AM163+((I163-H163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AN163+$AX163/12,AN163+((J163-I163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AO163+$AX163/12,AO163+((K163-J163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AP163+$AX163/12,AP163+((L163-K163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AQ163+$AX163/12,AQ163+((M163-L163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AR163+$AX163/12,AR163+((N163-M163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AS163+$AX163/12,AS163+((O163-N163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AT163+$AX163/12,AT163+((P163-O163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AU163+$AX163/12,AU163+((Q163-P163)/($R163-$F163))*$AX163)","v":0},{"$f":"IF($R163-$F163=0,AV163+$AX163/12,AV163+((R163-Q163)/($R163-$F163))*$AX163)","v":0},0,{"$f":"+AW163-AK163","v":0},null,{"$f":"SUM(BA161:BA162)","v":0}]
[149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R163-O163","v":0}]
[150,null,null,"Total General Plant",null,{"$f":"F106+F112+F118+F124+F129+F135+F141+F147+F152+F158+F163","v":267526691.64999995},267524296.88999996,267508163.88999996,264362774.97999996,267110373.66999993,268655020.81999999,267616249.17999995,267596108.47999993,267717366.67999995,263659729.57999992,266153889.92999992,267565539.66999993,277401650.95999998,null,{"$f":"T106+T112+T118+T124+T129+T135+T141+T147+T152+T158+T163","v":267327807.08958331},{"$f":"+R165","v":277401650.95999998},{"$f":"V163+V158+V152+V147+V141+V135+V129+V124+V118+V112+V106","v":277391096.61179584},277569918.49468601,301705777.25157481,{"$f":"Y163+Y158+Y152+Y147+Y141+Y135+Y129+Y124+Y118+Y112+Y106","v":296044685.3180781},294190541.53059012,296961309.72524673,296775293.13955086,{"$f":"AC163+AC158+AC152+AC147+AC141+AC135+AC129+AC124+AC118+AC112+AC106","v":296744060.17066377},303433131.95869946,299819415.35583389,300367062.16373372,314751476.90497571,{"$f":"AH106+AH112+AH118+AH124+AH129+AH135+AH141+AH147+AH152+AH158+AH163","v":37349825.944975771},{"$f":"+AG165-U165","v":37349825.944975734},{"$f":"AJ106+AJ112+AJ118+AJ124+AJ129+AJ135+AJ141+AJ147+AJ152+AJ158+AJ163","v":294756571.30441177},{"$f":"AG165","v":314751476.90497571},{"$f":"AL163+AL158+AL152+AL147+AL141+AL135+AL129+AL124+AL118+AL112+AL106","v":314751369.00248182},{"$f":"AM163+AM158+AM152+AM147+AM141+AM135+AM129+AM124+AM118+AM112+AM106","v":314817955.53192681},{"$f":"AN163+AN158+AN152+AN147+AN141+AN135+AN129+AN124+AN118+AN112+AN106","v":323915826.57925308},321383251.95130879,320465731.39956009,321556716.47293949,321477110.18436807,321441487.41305214,324591967.31370902,323002999.9243651,323220610.42075294,{"$f":"AW163+AW158+AW152+AW147+AW141+AW135+AW129+AW124+AW118+AW112+AW106","v":333358338.26299638},{"$f":"AX163+AX158+AX152+AX147+AX141+AX135+AX129+AX124+AX118+AX112+AX106","v":18606861.358020652},{"$f":"AY163+AY158+AY152+AY147+AY141+AY135+AY129+AY124+AY118+AY112+AY106","v":18606861.358020648},null,{"$f":"BA106+BA112+BA118+BA124+BA129+BA135+BA141+BA147+BA152+BA158+BA163","v":321223327.81480855}]
[151]
[152,"101","Gas Plant in Service"]
[153,null,null,"Production",null,{"$f":"F31","v":79968136},79968136,79968136,79968136,80332087.019999996,80332087.019999996,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"T31","v":80028794.50333333},{"$f":"+R168","v":79968136},{"$f":"V31","v":79968136},79968136,{"$f":"X31","v":79968136},{"$f":"Y31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AG168-U168","v":0},{"$f":"AJ31","v":79968136},{"$f":"AG168","v":79968136},{"$f":"AL31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"AW31","v":79968136},null,{"$f":"+AW168-AK168","v":0},null,{"$f":"BA31","v":79968136}]
[154,null,null,"Distribution - Wyoming",null,{"$f":"F17+F45+F50+F58+F66+F71+F76+F81+F86+F91+F96+F40+F35","v":96222140.090000004},{"$f":"G17+G45+G50+G58+G66+G71+G76+G81+G86+G91+G96+G40+G35","v":97025156.840000004},97280596.450000003,97295235.799999997,97317063.890000001,97572775.549999997,97572350.079999998,97793138.329999998,102135497.39,102142599.51000001,102699332.48,102953084.46000001,106317046.59999999,null,{"$f":"T17+T45+T50+T58+T66+T71+T76+T81+T86+T91+T96+T40+T35","v":99421368.677083328},{"$f":"+R169","v":106317046.59999999},{"$f":"V17+V45+V50+V58+V66+V71+V76+V81+V86+V91+V96+V40+V35","v":106689614.27421933},108094085.79306646,{"$f":"X17+X45+X50+X58+X66+X71+X76+X81+X86+X91+X96+X40+X35","v":110471822.92178856},110831317.91925871,111028766.358147,111355527.85879149,111640575.74210417,112535394.32564043,114835787.35643826,120132240.08166611,120372058.28605762,122869798.26695958,null,{"$f":"+AG169-U169","v":16552751.666959584},{"$f":"AJ17+AJ45+AJ50+AJ58+AJ66+AJ71+AJ76+AJ81+AJ86+AJ91+AJ96+AJ35+AJ40","v":112715051.11255483},{"$f":"AG169","v":122869798.26695958},{"$f":"AL17+AL45+AL50+AL58+AL66+AL71+AL76+AL81+AL86+AL91+AL96+AL40+AL35","v":123083935.90796286},{"$f":"AM17+AM45+AM50+AM58+AM66+AM71+AM76+AM81+AM86+AM91+AM96+AM40+AM35","v":123904030.10059124},125321712.31272556,125532293.54040447,125628957.49216171,125821347.08537185,125963871.59727272,126456789.03279297,127763484.61148395,130436375.3622494,130577050.42720594,131847753.30568719,null,{"$f":"+AW169-AK169","v":8977955.0387276113},null,{"$f":"BA17+BA45+BA50+BA58+BA66+BA71+BA76+BA81+BA86+BA91+BA96+BA40+BA35","v":126487385.27137883}]
[155,null,null,"Distribution - Utah",null,{"$f":"F18+F46+F51+F62+F67+F72+F77+F82+F87+F92+F97+F41+F36","v":2742636736.4195719},{"$f":"G18+G46+G51+G62+G67+G72+G77+G82+G87+G92+G97+G41+G36","v":2746180300.3995724},2769690448.7695723,2814858878.9195719,2819271200.759572,2821955619.8995724,2828327535.8095722,2829989547.8795724,2848284992.6395726,2897985173.5395722,2970935967.5095725,2975128673.8595724,2997168497.9695721,null,{"$f":"T18+T46+T51+T62+T67+T72+T77+T82+T87+T92+T97+T41+T36","v":2849375913.0983224},{"$f":"+R170","v":2997168497.9695721},{"$f":"V18+V46+V51+V62+V67+V72+V77+V82+V87+V92+V97+V41+V36","v":3005938561.2812428},3049992828.9160504,{"$f":"X18+X46+X51+X62+X67+X72+X77+X82+X87+X92+X97+X41+X36","v":3129599549.2013412},3138026465.9796648,3143242863.6711607,3154323024.2978382,3158427118.9340544,3187330809.0182257,3263326773.7005267,3615588415.7780814,3623584961.1382594,3677511396.9611306,null,{"$f":"+AG170-U170","v":680342898.99155855},{"$f":"AJ18+AJ46+AJ51+AJ62+AJ67+AJ72+AJ77+AJ82+AJ87+AJ92+AJ97+AJ41+AJ36","v":3230881329.6964002},{"$f":"AG170","v":3677511396.9611306},{"$f":"AL18+AL46+AL51+AL61+AL62+AL67+AL72+AL77+AL82+AL87+AL92+AL97+AL41+AL36","v":3682650520.7899213},{"$f":"AM18+AM46+AM51+AM61+AM62+AM67+AM72+AM77+AM82+AM87+AM92+AM97+AM41+AM36","v":3708483341.289114},3756050506.3797083,3761087348.0294342,3764263979.1821661,3770964105.75354,3773336715.2811251,3789257847.3258357,3832327550.5913715,3910924529.7578859,3915718017.912859,3945424999.5760045,null,{"$f":"+AW170-AK170","v":267913602.61487389},null,{"$f":"BA18+BA46+BA51+BA62+BA67+BA72+BA77+BA82+BA87+BA92+BA97+BA36+BA41","v":3789711055.0467939}]
[156,null,null,"General",null,{"$f":"+F165","v":267526691.64999995},267524296.88999996,267508163.88999996,264362774.97999996,267110373.66999993,268655020.81999999,267616249.17999995,267596108.47999993,267717366.67999995,263659729.57999992,266153889.92999992,267565539.66999993,277401650.95999998,null,{"$f":"+T165","v":267327807.08958331},{"$f":"+R171","v":277401650.95999998},{"$f":"+V165","v":277391096.61179584},277569918.49468601,{"$f":"+X165","v":301705777.25157481},{"$f":"+Y165","v":296044685.3180781},294190541.53059012,296961309.72524673,296775293.13955086,296744060.17066377,303433131.95869946,299819415.35583389,300367062.16373372,314751476.90497571,null,{"$f":"+AG171-U171","v":37349825.944975734},{"$f":"+AJ165","v":294756571.30441177},{"$f":"AG171","v":314751476.90497571},{"$f":"+AL165","v":314751369.00248182},314817955.53192681,323915826.57925308,321383251.95130879,320465731.39956009,321556716.47293949,321477110.18436807,321441487.41305214,324591967.31370902,323002999.9243651,323220610.42075294,{"$f":"+AW165","v":333358338.26299638},null,{"$f":"+AW171-AK171","v":18606861.358020663},null,{"$f":"+BA165","v":321223327.81480855}]
[157,null,null,"Total",null,{"$f":"SUM(F168:F171)","v":3186353704.1595721},3190697890.1295724,3214447345.1095719,3256485025.6995721,3264030725.339572,3268515503.2895727,3273484271.069572,3275346930.6895723,3298105992.7095723,3343755638.6295719,3419757325.9195724,3425615433.9895725,3460855331.529572,null,{"$f":"SUM(T168:T171)","v":3296153883.3683224},{"$f":"+R172","v":3460855331.529572},{"$f":"SUM(V168:V171)","v":3469987408.1672583},{"$f":"SUM(W168:W171)","v":3515624969.2038031},3621745285.3747048,3624870605.2170014,3628430307.5598979,3642607997.8818765,3646811123.8157091,3676578399.5145302,3761563829.0156641,4115508207.2155814,4124292217.5880508,4195100808.1330662,{"$f":"+AG172-U172","v":734245476.60349417},{"$f":"+AG172-U172","v":734245476.60349417},{"$f":"SUM(AJ168:AJ171)","v":3718321088.1133671},{"$f":"AG172","v":4195100808.1330662},{"$f":"SUM(AL168:AL171)","v":4200453961.700366},4227173462.9216318,4285256181.271687,4287971029.5211473,4290326804.0738878,4298310305.3118515,4300745833.0627661,4317124259.7716808,4364651138.5165644,4444332041.0445004,4449483814.7608175,{"$f":"SUM(AW168:AW171)","v":4490599227.1446886},{"$f":"AW172-AK172","v":295498419.01162243},{"$f":"+AW172-AK172","v":295498419.01162243},null,{"$f":"SUM(BA168:BA171)","v":4317389904.1329813}]
[158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW172-AG172","v":295498419.01162243},"CHECK"]
[159,"105","Gas Plant Held for Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY163+AY158+AY152+AY147+AY141+AY135+AY129+AY124+AY118+AY112+AY106+AY98+AY93+AY88+AY83+AY78+AY73+AY68+AY63+AY52+AY47+AY31+AY20","v":294498419.01162124},"CHECK"]
[160,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S173","v":0},{"$f":"'Rate Base'!T173","v":0},{"$f":"'Rate Base'!U173","v":0},{"$f":"'Rate Base'!V173","v":0},{"$f":"'Rate Base'!W173","v":0},{"$f":"'Rate Base'!X173","v":0},{"$f":"'Rate Base'!Y173","v":0},{"$f":"'Rate Base'!Z173","v":0},{"$f":"'Rate Base'!AA173","v":0},{"$f":"'Rate Base'!AB173","v":0},{"$f":"'Rate Base'!AC173","v":0},{"$f":"'Rate Base'!AD173","v":0},{"$f":"'Rate Base'!AE173","v":0},null,{"$f":"((F175/2)+SUM(G175:Q175)+(R175/2))/12","v":0},{"$f":"+R175","v":0},5036.83,5036.83,5036.83,{"$f":"Y176","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,{"$f":"((U175/2)+SUM(V175:AF175)+(AG175/2))/12","v":4826.9620833333347},{"$f":"AG175","v":5036.83},{"$f":"AL176","v":5036.83},{"$f":"AM176","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,null,{"$f":"((AK175/2)+SUM(AL175:AV175)+(AW175/2))/12","v":5036.8300000000008}]
[161,null,null,"Total",null,{"$f":"SUM(F175)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R175","v":0},null,{"$f":"SUM(T175)","v":0},{"$f":"+R176","v":0},5036.83,5036.83,5036.83,{"$f":"IF($R176-$F176=0,X176+$AH176/12,X176+((J176-I176)/($R176-$F176))*$AH176)","v":5036.83},{"$f":"IF($R176-$I176=0,Y176+$AH176/12,Y176+((K176-J176)/($R176-$I176))*$AH176)","v":5036.83},5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,null,null,{"$f":"SUM(AJ175)","v":4826.9620833333347},{"$f":"AG176","v":5036.83},{"$f":"IF($R176-$F176=0,AK176+$AX176/12,AK176+((G176-F176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AL176+$AX176/12,AL176+((H176-G176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AM176+$AX176/12,AM176+((I176-H176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AN176+$AX176/12,AN176+((J176-I176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AO176+$AX176/12,AO176+((K176-J176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AP176+$AX176/12,AP176+((L176-K176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AQ176+$AX176/12,AQ176+((M176-L176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AR176+$AX176/12,AR176+((N176-M176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AS176+$AX176/12,AS176+((O176-N176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AT176+$AX176/12,AT176+((P176-O176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AU176+$AX176/12,AU176+((Q176-P176)/($R176-$F176))*$AX176)","v":5036.83},{"$f":"IF($R176-$F176=0,AV176+$AX176/12,AV176+((R176-Q176)/($R176-$F176))*$AX176)","v":5036.83},null,null,null,{"$f":"SUM(BA175)","v":5036.8300000000008}]
[162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R176-O176","v":0}]
[163,"106","Completed Construction Not Classified - Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[164,null,null,"Production",null,{"$f":"'Rate Base'!S177","v":0},{"$f":"'Rate Base'!T177","v":0},{"$f":"'Rate Base'!U177","v":0},{"$f":"'Rate Base'!V177","v":0},{"$f":"'Rate Base'!W177","v":0},{"$f":"'Rate Base'!X177","v":0},{"$f":"'Rate Base'!Y177","v":0},{"$f":"'Rate Base'!Z177","v":0},{"$f":"'Rate Base'!AA177","v":0},{"$f":"'Rate Base'!AB177","v":0},{"$f":"'Rate Base'!AC177","v":0},{"$f":"'Rate Base'!AD177","v":0},{"$f":"'Rate Base'!AE177","v":0},null,{"$f":"((F179/2)+SUM(G179:Q179)+(R179/2))/12","v":0},{"$f":"+R179","v":0},{"$f":"U179","v":0},{"$f":"V179","v":0},{"$f":"W179","v":0},{"$f":"X179","v":0},{"$f":"Y179","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U179/2)+SUM(V179:AF179)+(AG179/2))/12","v":0},{"$f":"AG179","v":0},{"$f":"AK179","v":0},{"$f":"AL179","v":0},{"$f":"AM179","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK179/2)+SUM(AL179:AV179)+(AW179/2))/12","v":0}]
[165,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S178","v":1676316.88},{"$f":"'Rate Base'!T178","v":2097454.38},{"$f":"'Rate Base'!U178","v":2037566.14},{"$f":"'Rate Base'!V178","v":1646474.16},{"$f":"'Rate Base'!W178","v":1893187.74},{"$f":"'Rate Base'!X178","v":2435754.14},{"$f":"'Rate Base'!Y178","v":2703850.74},{"$f":"'Rate Base'!Z178","v":3026964.24},{"$f":"'Rate Base'!AA178","v":2293491.5499999998},{"$f":"'Rate Base'!AB178","v":3265179.64},{"$f":"'Rate Base'!AC178","v":3066168.37},{"$f":"'Rate Base'!AD178","v":3138173.41},{"$f":"'Rate Base'!AE178","v":3134024.2},null,{"$f":"((F180/2)+SUM(G180:Q180)+(R180/2))/12","v":2500786.2541666669},3134024.2,0,0,0,0,{"$f":"Y180","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U180/2)+SUM(V180:AF180)+(AG180/2))/12","v":130584.34166666667},0,{"$f":"AK180","v":0},{"$f":"AL180","v":0},0,{"$f":"AN180","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK180/2)+SUM(AL180:AV180)+(AW180/2))/12","v":0}]
[166,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S179","v":262721970.89000002},{"$f":"'Rate Base'!T179","v":273525862.94},{"$f":"'Rate Base'!U179","v":258522404.92000005},{"$f":"'Rate Base'!V179","v":222287274.77000001},{"$f":"'Rate Base'!W179","v":228665660.27000001},{"$f":"'Rate Base'!X179","v":245122375.29000005},{"$f":"'Rate Base'!Y179","v":250450349.57000002},{"$f":"'Rate Base'!Z179","v":256017427.02000001},{"$f":"'Rate Base'!AA179","v":135405259.19000003},{"$f":"'Rate Base'!AB179","v":149135181.53000006},{"$f":"'Rate Base'!AC179","v":156728086.37000003},{"$f":"'Rate Base'!AD179","v":179612601.59000003},{"$f":"'Rate Base'!AE179","v":206640270.82000002},null,{"$f":"((F181/2)+SUM(G181:Q181)+(R181/2))/12","v":215846133.69291666},206640270.82000002,0,0,0,0,{"$f":"Y181","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U181/2)+SUM(V181:AF181)+(AG181/2))/12","v":8610011.2841666676},0,{"$f":"AK181","v":0},0,0,{"$f":"AN181","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK181/2)+SUM(AL181:AV181)+(AW181/2))/12","v":0}]
[167,null,null,"General",null,{"$f":"'Rate Base'!S180","v":4818639.83},{"$f":"'Rate Base'!T180","v":5161771.04},{"$f":"'Rate Base'!U180","v":5251727.67},{"$f":"'Rate Base'!V180","v":5446879.8300000001},{"$f":"'Rate Base'!W180","v":6846141.9900000002},{"$f":"'Rate Base'!X180","v":6010370.0300000003},{"$f":"'Rate Base'!Y180","v":6020397.96},{"$f":"'Rate Base'!Z180","v":6059551.2999999998},{"$f":"'Rate Base'!AA180","v":5955841.3099999996},{"$f":"'Rate Base'!AB180","v":5902224.3899999997},{"$f":"'Rate Base'!AC180","v":6720289.3199999994},{"$f":"'Rate Base'!AD180","v":7200678.5},{"$f":"'Rate Base'!AE180","v":18782504.52},null,{"$f":"((F182/2)+SUM(G182:Q182)+(R182/2))/12","v":6531370.4595833346},18782504.52,0,0,0,0,{"$f":"Y182","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U182/2)+SUM(V182:AF182)+(AG182/2))/12","v":782604.35499999998},0,{"$f":"AK182","v":0},0,0,{"$f":"AN182","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK182/2)+SUM(AL182:AV182)+(AW182/2))/12","v":0}]
[168,null,null,"Total",null,{"$f":"SUM(F179:F182)","v":269216927.60000002},280785088.36000001,265811698.73000002,229380628.76000002,237404990.00000003,253568499.46000004,259174598.27000004,265103942.56000003,143654592.05000004,158302585.56000003,166514544.06000003,189951453.50000003,228556799.54000002,null,{"$f":"SUM(T179:T182)","v":224878290.40666667},228556799.54000002,0,0,0,0,{"$f":"IF($R183-$I183=0,Y183+$AH183/12,Y183+((K183-J183)/($R183-$I183))*$AH183)","v":0},0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!N41","v":0},{"$f":"+AG183-U183","v":-228556799.54000002},{"$f":"SUM(AJ179:AJ182)","v":9523199.9808333348},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$41","v":0},null,null,{"$f":"SUM(BA179:BA182)","v":0}]
[169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[170,"108","Accum Prov for Depreciation of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG185","v":0}]
[171,null,null,"Production",null,{"$f":"'Rate Base'!S184","v":-71164490.400000006},{"$f":"'Rate Base'!T184","v":-71234109.359999999},{"$f":"'Rate Base'!U184","v":-71303758.75},{"$f":"'Rate Base'!V184","v":-71373554.260000005},{"$f":"'Rate Base'!W184","v":-71443467.950000003},{"$f":"'Rate Base'!X184","v":-71513382.799999997},{"$f":"'Rate Base'!Y184","v":-71572680.349999994},{"$f":"'Rate Base'!Z184","v":-71641946.469999999},{"$f":"'Rate Base'!AA184","v":-71711214.159999996},{"$f":"'Rate Base'!AB184","v":-71780483.099999994},{"$f":"'Rate Base'!AC184","v":-71849768.280000001},{"$f":"'Rate Base'!AD184","v":-71919083.469999999},{"$f":"'Rate Base'!AE184","v":-71988400.25},null,{"$f":"((F186/2)+SUM(G186:Q186)+(R186/2))/12","v":-71576657.856250003},-71988400.25,{"$f":"U186+'108_111 Projection'!$H$52/12","v":-72057868.803333327},{"$f":"V186+'108_111 Projection'!$H$52/12","v":-72127337.356666654},{"$f":"W186+'108_111 Projection'!$H$52/12","v":-72196805.909999982},{"$f":"X186+'108_111 Projection'!$H$52/12","v":-72266274.463333309},{"$f":"Y186+'108_111 Projection'!$H$52/12","v":-72335743.016666636},{"$f":"Z186+'108_111 Projection'!$H$52/12","v":-72405211.569999963},{"$f":"AA186+'108_111 Projection'!$H$52/12","v":-72474680.12333329},{"$f":"AB186+'108_111 Projection'!$H$52/12","v":-72544148.676666617},{"$f":"AC186+'108_111 Projection'!$H$52/12","v":-72613617.229999945},{"$f":"AD186+'108_111 Projection'!$H$52/12","v":-72683085.783333272},{"$f":"AE186+'108_111 Projection'!$H$52/12","v":-72752554.336666599},{"$f":"AF186+'108_111 Projection'!$H$52/12","v":-72822022.889999926},null,null,{"$f":"((U186/2)+SUM(V186:AF186)+(AG186/2))/12","v":-72405211.569999963},{"$f":"AG186","v":-72822022.889999926},{"$f":"AK186+'108_111 Projection'!$I$52/12","v":-72891491.443333253},{"$f":"AL186+'108_111 Projection'!$I$52/12","v":-72960959.99666658},{"$f":"AM186+'108_111 Projection'!$I$52/12","v":-73030428.549999908},{"$f":"AN186+'108_111 Projection'!$I$52/12","v":-73099897.103333235},{"$f":"AO186+'108_111 Projection'!$I$52/12","v":-73169365.656666562},{"$f":"AP186+'108_111 Projection'!$I$52/12","v":-73238834.209999889},{"$f":"AQ186+'108_111 Projection'!$I$52/12","v":-73308302.763333216},{"$f":"AR186+'108_111 Projection'!$I$52/12","v":-73377771.316666543},{"$f":"AS186+'108_111 Projection'!$I$52/12","v":-73447239.869999871},{"$f":"AT186+'108_111 Projection'!$I$52/12","v":-73516708.423333198},{"$f":"AU186+'108_111 Projection'!$I$52/12","v":-73586176.976666525},{"$f":"AV186+'108_111 Projection'!$I$52/12","v":-73655645.529999852},null,null,null,{"$f":"((AK186/2)+SUM(AL186:AV186)+(AW186/2))/12","v":-73238834.209999904}]
[172,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S185","v":-33325015.59},{"$f":"'Rate Base'!T185","v":-33484933.219999999},{"$f":"'Rate Base'!U185","v":-33639978.880000003},{"$f":"'Rate Base'!V185","v":-33778561.109999999},{"$f":"'Rate Base'!W185","v":-33906876.469999999},{"$f":"'Rate Base'!X185","v":-34043745.560000002},{"$f":"'Rate Base'!Y185","v":-34185939.909999996},{"$f":"'Rate Base'!Z185","v":-34309431.409999996},{"$f":"'Rate Base'!AA185","v":-34432630.630000003},{"$f":"'Rate Base'!AB185","v":-34561543.469999999},{"$f":"'Rate Base'!AC185","v":-34686346.299999997},{"$f":"'Rate Base'!AD185","v":-34827291.130000003},{"$f":"'Rate Base'!AE185","v":-34967074.590000004},null,{"$f":"((F187/2)+SUM(G187:Q187)+(R187/2))/12","v":-34166943.598333336},-34967074.590000004,{"$f":"(U187/SUM(U$187:U$189))*(V$190-V$186)","v":-35294321.108946972},{"$f":"(V187/SUM(V$187:V$189))*(W$190-W$186)","v":-35627619.478283793},-35773397.634207934,-36001365.919257149,-36328006.865755275,-36602201.290123157,-37005366.665072054,-37326679.323754609,-37093197.618183464,-37384830.832459867,-37665974.022607617,-37839573.187925451,null,null,{"$f":"((U187/2)+SUM(V187:AF187)+(AG187/2))/12","v":-36542190.387301229},{"$f":"AG187","v":-37839573.187925451},{"$f":"(AK187/SUM(AK$187:AK$189))*(AL$190-AL$186)","v":-38226976.468344159},-38621534.215366274,-38794406.524398163,-39064443.584055997,-39451130.95982042,-39775816.32514599,-40252970.489153281,-40633358.790291905,-40357872.029239565,-40703173.442875534,-41036073.603594974,-41241835.767755158,null,null,null,{"$f":"((AK187/2)+SUM(AL187:AV187)+(AW187/2))/12","v":-39704871.742510542}]
[173,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S186","v":-613261093.09000003},{"$f":"'Rate Base'!T186","v":-619611182.55999994},{"$f":"'Rate Base'!U186","v":-624133894.07000005},{"$f":"'Rate Base'!V186","v":-628695472.44000006},{"$f":"'Rate Base'!W186","v":-631885135.47000003},{"$f":"'Rate Base'!X186","v":-636527707.75},{"$f":"'Rate Base'!Y186","v":-641236226.20000005},{"$f":"'Rate Base'!Z186","v":-647049843.94000006},{"$f":"'Rate Base'!AA186","v":-651480502.23000002},{"$f":"'Rate Base'!AB186","v":-650700537.57000005},{"$f":"'Rate Base'!AC186","v":-654647118.5},{"$f":"'Rate Base'!AD186","v":-658556615.42999995},{"$f":"'Rate Base'!AE186","v":-662612593.79999995},null,{"$f":"((F188/2)+SUM(G188:Q188)+(R188/2))/12","v":-640205089.96708333},-662612593.79999995,{"$f":"(U188/SUM(U$187:U$189))*(V$190-V$186)","v":-668813789.27528512},-675129664.98422253,-677892104.88372445,-682212016.06965458,-688401736.18030703,-693597614.89953673,-701237443.45132637,-707326194.56038558,-702901806.17939174,-708428143.24978483,-713755698.40380621,-717045335.71437669,null,null,{"$f":"((U188/2)+SUM(V188:AF188)+(AG188/2))/12","v":-692460431.40788436},{"$f":"AG188","v":-717045335.71437669},{"$f":"(AK188/SUM(AK$187:AK$189))*(AL$190-AL$186)","v":-724386478.64654183},-731863195.96486676,-735139059.62881112,-740256157.88824558,-747583734.70298588,-753736397.3037287,-762778284.90692449,-769986496.68397498,-764766128.68239629,-771309457.45710504,-777617787.26613712,-781516901.01524878,null,null,null,{"$f":"((AK188/2)+SUM(AL188:AV188)+(AW188/2))/12","v":-752392024.79137754}]
[174,null,null,"General",null,{"$f":"'Rate Base'!S187","v":-133462506.09999999},{"$f":"'Rate Base'!T187","v":-132489969.17},{"$f":"'Rate Base'!U187","v":-133452424.34999999},{"$f":"'Rate Base'!V187","v":-131207859.03},{"$f":"'Rate Base'!W187","v":-131741111.69},{"$f":"'Rate Base'!X187","v":-132488560.76000001},{"$f":"'Rate Base'!Y187","v":-132284708.11},{"$f":"'Rate Base'!Z187","v":-133174676.98},{"$f":"'Rate Base'!AA187","v":-134057872.01000001},{"$f":"'Rate Base'!AB187","v":-130724449.28},{"$f":"'Rate Base'!AC187","v":-131586083.81999999},{"$f":"'Rate Base'!AD187","v":-132290488.61},{"$f":"'Rate Base'!AE187","v":-131023257.56999999},null,{"$f":"((F189/2)+SUM(G189:Q189)+(R189/2))/12","v":-132311757.13708334},-131023257.56999999,-132249465.5225845,-133498350.04052949,-134044587.58243673,-134898795.36733207,-136122734.21173775,-137150153.49429005,-138660832.93729788,-139864806.43901899,-138989939.61056322,-140082702.85135865,-141136159.48302421,-141786643.6432828,null,null,{"$f":"((U189/2)+SUM(V189:AF189)+(AG189/2))/12","v":-136925289.84556791},{"$f":"AG189","v":-141786643.6432828},{"$f":"(AK189/SUM(AK$187:AK$189))*(AL$190-AL$186)","v":-143238261.78374571},-144716688.04389107,-145364448.6397827,-146376290.08307898,-147825225.69544896,-149041836.88609251,-150829755.76876637,-152255088.45504588,-151222826.72672823,-152516687.21087205,-153764079.62257558,-154535080.03793862,null,null,null,{"$f":"((AK189/2)+SUM(AL189:AV189)+(AW189/2))/12","v":-148776004.22971991}]
[175,null,null,"Total",null,{"$f":"SUM(F186:F189)","v":-851213105.18000007},-856820194.30999994,-862530056.05000007,-865055446.84000003,-868976591.57999992,-874573396.87,-879279554.57000005,-886175898.80000007,-891682219.02999997,-887767013.42000008,-892769316.9000001,-897593478.63999999,-900591326.21000004,null,{"$f":"SUM(T186:T189)","v":-878260448.55874991},-900591326.21000004,{"$f":"IF($R190-$F190=0,U190+$AH190/12,U190+((G190-F190)/($R190-$F190))*$AH190)","v":-908415444.71015},{"$f":"IF($R190-$F190=0,V190+$AH190/12,V190+((H190-G190)/($R190-$F190))*$AH190)","v":-916382971.85970235},{"$f":"IF($R190-$F190=0,W190+$AH190/12,W190+((I190-H190)/($R190-$F190))*$AH190)","v":-919906896.01036906},{"$f":"IF($R190-$F190=0,X190+$AH190/12,X190+((J190-I190)/($R190-$F190))*$AH190)","v":-925378451.81957722},{"$f":"IF($R190-$F190=0,Y190+$AH190/12,Y190+((K190-J190)/($R190-$F190))*$AH190)","v":-933188220.27446675},{"$f":"IF($R190-$F190=0,Z190+$AH190/12,Z190+((L190-K190)/($R190-$F190))*$AH190)","v":-939755181.25395},{"$f":"IF($R190-$F190=0,AA190+$AH190/12,AA190+((M190-L190)/($R190-$F190))*$AH190)","v":-949378323.17702961},{"$f":"IF($R190-$F190=0,AB190+$AH190/12,AB190+((N190-M190)/($R190-$F190))*$AH190)","v":-957061828.99982595},{"$f":"IF($R190-$F190=0,AC190+$AH190/12,AC190+((O190-N190)/($R190-$F190))*$AH190)","v":-951598560.63813829},{"$f":"IF($R190-$F190=0,AD190+$AH190/12,AD190+((P190-O190)/($R190-$F190))*$AH190)","v":-958578762.71693671},{"$f":"IF($R190-$F190=0,AE190+$AH190/12,AE190+((Q190-P190)/($R190-$F190))*$AH190)","v":-965310386.2461046},{"$f":"IF($R190-$F190=0,AF190+$AH190/12,AF190+((R190-Q190)/($R190-$F190))*$AH190)","v":-969493575.43558478},{"$f":"-(SUM(R190,R197)-AH191)","v":-68902249.225584745},{"$f":"AG190-U190","v":-68902249.225584745},{"$f":"SUM(AJ186:AJ189)","v":-938333123.21075344},{"$f":"AG190","v":-969493575.43558478},{"$f":"IF($R190-$F190=0,AK190+$AX190/12,AK190+((G190-F190)/($R190-$F190))*$AX190)","v":-978743208.34196496},{"$f":"IF($R190-$F190=0,AL190+$AX190/12,AL190+((H190-G190)/($R190-$F190))*$AX190)","v":-988162378.22079074},{"$f":"IF($R190-$F190=0,AM190+$AX190/12,AM190+((I190-H190)/($R190-$F190))*$AX190)","v":-992328343.34299195},{"$f":"IF($R190-$F190=0,AN190+$AX190/12,AN190+((J190-I190)/($R190-$F190))*$AX190)","v":-998796788.65871382},{"$f":"IF($R190-$F190=0,AO190+$AX190/12,AO190+((K190-J190)/($R190-$F190))*$AX190)","v":-1008029457.0149218},{"$f":"IF($R190-$F190=0,AP190+$AX190/12,AP190+((L190-K190)/($R190-$F190))*$AX190)","v":-1015792884.7249671},{"$f":"IF($R190-$F190=0,AQ190+$AX190/12,AQ190+((M190-L190)/($R190-$F190))*$AX190)","v":-1027169313.9281774},{"$f":"IF($R190-$F190=0,AR190+$AX190/12,AR190+((N190-M190)/($R190-$F190))*$AX190)","v":-1036252715.2459793},{"$f":"IF($R190-$F190=0,AS190+$AX190/12,AS190+((O190-N190)/($R190-$F190))*$AX190)","v":-1029794067.3083639},{"$f":"IF($R190-$F190=0,AT190+$AX190/12,AT190+((P190-O190)/($R190-$F190))*$AX190)","v":-1038046026.5341858},{"$f":"IF($R190-$F190=0,AU190+$AX190/12,AU190+((Q190-P190)/($R190-$F190))*$AX190)","v":-1046004117.4689742},{"$f":"IF($R190-$F190=0,AV190+$AX190/12,AV190+((R190-Q190)/($R190-$F190))*$AX190)","v":-1050949462.3509424},{"$f":"-(SUM(AK190,AK197)-AX191)","v":-81455886.91535759},{"$f":"+AW190-AK190","v":-81455886.91535759},null,{"$f":"SUM(BA186:BA189)","v":-1014111734.9736079}]
[176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$H$20","v":-975790741.39558482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$I$20","v":-1057246628.3109424}]
[177,"111","Accum Prov for Amortization of Gas Plant in Service"]
[178,null,null,"Production",null,{"$f":"'Rate Base'!S191","v":-6150276.6600000001},{"$f":"'Rate Base'!T191","v":-6150276.6600000001},{"$f":"'Rate Base'!U191","v":-6150276.6600000001},{"$f":"'Rate Base'!V191","v":-6150276.6600000001},{"$f":"'Rate Base'!W191","v":-6150276.6600000001},{"$f":"'Rate Base'!X191","v":-6150276.6600000001},{"$f":"'Rate Base'!Y191","v":-6150276.6600000001},{"$f":"'Rate Base'!Z191","v":-6150276.6600000001},{"$f":"'Rate Base'!AA191","v":-6150276.6600000001},{"$f":"'Rate Base'!AB191","v":-6150276.6600000001},{"$f":"'Rate Base'!AC191","v":-6150276.6600000001},{"$f":"'Rate Base'!AD191","v":-6150276.6600000001},{"$f":"'Rate Base'!AE191","v":-6150276.6600000001},null,{"$f":"((F193/2)+SUM(G193:Q193)+(R193/2))/12","v":-6150276.6599999992},{"$f":"+R193","v":-6150276.6600000001},{"$f":"(U193/U197)*V197","v":-6150276.6600000001},{"$f":"(V193/V197)*W197","v":-6150276.6600000001},{"$f":"(W193/W197)*X197","v":-6150276.6600000001},{"$f":"(X193/X197)*Y197","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,null,{"$f":"((U193/2)+SUM(V193:AF193)+(AG193/2))/12","v":-6150276.6599999992},{"$f":"AG193","v":-6150276.6600000001},{"$f":"(AK193/AK197)*AL197","v":-6150276.6600000001},{"$f":"(AL193/AL197)*AM197","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,null,null,{"$f":"((AK193/2)+SUM(AL193:AV193)+(AW193/2))/12","v":-6150276.6599999992}]
[179,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S192","v":-10883.08},{"$f":"'Rate Base'!T192","v":-10883.08},{"$f":"'Rate Base'!U192","v":-10883.08},{"$f":"'Rate Base'!V192","v":-10883.08},{"$f":"'Rate Base'!W192","v":-10883.08},{"$f":"'Rate Base'!X192","v":-10883.08},{"$f":"'Rate Base'!Y192","v":-10883.08},{"$f":"'Rate Base'!Z192","v":-10883.08},{"$f":"'Rate Base'!AA192","v":-10883.08},{"$f":"'Rate Base'!AB192","v":-10883.08},{"$f":"'Rate Base'!AC192","v":-10883.08},{"$f":"'Rate Base'!AD192","v":-10883.08},{"$f":"'Rate Base'!AE192","v":-10883.08},null,{"$f":"((F194/2)+SUM(G194:Q194)+(R194/2))/12","v":-10883.08},{"$f":"+R194","v":-10883.08},{"$f":"(U194/U197)*V197","v":-10883.08},{"$f":"(V194/V197)*W197","v":-10883.08},{"$f":"(W194/W197)*X197","v":-10883.08},{"$f":"(X194/X197)*Y197","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,{"$f":"((U194/2)+SUM(V194:AF194)+(AG194/2))/12","v":-10883.08},{"$f":"AG194","v":-10883.08},{"$f":"(AK194/AK197)*AL197","v":-10883.08},{"$f":"(AL194/AL197)*AM197","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,null,{"$f":"((AK194/2)+SUM(AL194:AV194)+(AW194/2))/12","v":-10883.08}]
[180,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S193","v":-58742.89},{"$f":"'Rate Base'!T193","v":-58742.89},{"$f":"'Rate Base'!U193","v":-58742.89},{"$f":"'Rate Base'!V193","v":-58742.89},{"$f":"'Rate Base'!W193","v":-58742.89},{"$f":"'Rate Base'!X193","v":-58742.89},{"$f":"'Rate Base'!Y193","v":-58742.89},{"$f":"'Rate Base'!Z193","v":-58742.89},{"$f":"'Rate Base'!AA193","v":-58742.89},{"$f":"'Rate Base'!AB193","v":-58742.89},{"$f":"'Rate Base'!AC193","v":-58742.89},{"$f":"'Rate Base'!AD193","v":-58742.89},{"$f":"'Rate Base'!AE193","v":-58742.89},null,{"$f":"((F195/2)+SUM(G195:Q195)+(R195/2))/12","v":-58742.889999999992},{"$f":"+R195","v":-58742.89},{"$f":"(U195/U197)*V197","v":-58742.89},{"$f":"(V195/V197)*W197","v":-58742.89},{"$f":"(W195/W197)*X197","v":-58742.89},{"$f":"(X195/X197)*Y197","v":-58742.89},-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,null,{"$f":"((U195/2)+SUM(V195:AF195)+(AG195/2))/12","v":-58742.889999999992},{"$f":"AG195","v":-58742.89},{"$f":"(AK195/AK197)*AL197","v":-58742.89},{"$f":"(AL195/AL197)*AM197","v":-58742.89},-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,null,null,{"$f":"((AK195/2)+SUM(AL195:AV195)+(AW195/2))/12","v":-58742.889999999992}]
[181,null,null,"General",null,{"$f":"'Rate Base'!S194","v":-5710.28},{"$f":"'Rate Base'!T194","v":-5710.28},{"$f":"'Rate Base'!U194","v":-5710.28},{"$f":"'Rate Base'!V194","v":-5710.28},{"$f":"'Rate Base'!W194","v":-5710.28},{"$f":"'Rate Base'!X194","v":-5710.28},{"$f":"'Rate Base'!Y194","v":-5710.28},{"$f":"'Rate Base'!Z194","v":-5710.28},{"$f":"'Rate Base'!AA194","v":-15192.12},{"$f":"'Rate Base'!AB194","v":-24755.08},{"$f":"'Rate Base'!AC194","v":-41829.74},{"$f":"'Rate Base'!AD194","v":-59394.03},{"$f":"'Rate Base'!AE194","v":-77263.33},null,{"$f":"((F196/2)+SUM(G196:Q196)+(R196/2))/12","v":-18552.477916666667},{"$f":"+R196","v":-77263.33},{"$f":"(U196/U197)*V197","v":-77263.33},{"$f":"(V196/V197)*W197","v":-77263.33},{"$f":"(W196/W197)*X197","v":-77263.33},{"$f":"(X196/X197)*Y197","v":-77263.33},{"$f":"(Y196/Y197)*Z197","v":-77263.33},{"$f":"(Z196/Z197)*AA197","v":-77263.33},{"$f":"(AA196/AA197)*AB197","v":-77263.33},{"$f":"(AB196/AB197)*AC197","v":-77263.33},{"$f":"(AC196/AC197)*AD197","v":-77263.33},{"$f":"(AD196/AD197)*AE197","v":-77263.33},{"$f":"(AE196/AE197)*AF197","v":-77263.33},{"$f":"(AF196/AF197)*AG197","v":-77263.33},null,null,{"$f":"((U196/2)+SUM(V196:AF196)+(AG196/2))/12","v":-77263.33},{"$f":"AG196","v":-77263.33},{"$f":"(AK196/AK197)*AL197","v":-77263.33},{"$f":"(AL196/AL197)*AM197","v":-77263.33},{"$f":"(AM196/AM197)*AN197","v":-77263.33},{"$f":"(AN196/AN197)*AO197","v":-77263.33},{"$f":"(AO196/AO197)*AP197","v":-77263.33},{"$f":"(AP196/AP197)*AQ197","v":-77263.33},{"$f":"(AQ196/AQ197)*AR197","v":-77263.33},{"$f":"(AR196/AR197)*AS197","v":-77263.33},{"$f":"(AS196/AS197)*AT197","v":-77263.33},{"$f":"(AT196/AT197)*AU197","v":-77263.33},{"$f":"(AU196/AU197)*AV197","v":-77263.33},{"$f":"(AV196/AV197)*AW197","v":-77263.33},null,null,null,{"$f":"((AK196/2)+SUM(AL196:AV196)+(AW196/2))/12","v":-77263.33}]
[182,null,null,"Total",null,{"$f":"SUM(F193:F196)","v":-6225612.9100000001},-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6235094.75,-6244657.71,-6261732.3700000001,-6279296.6600000001,-6297165.96,null,{"$f":"SUM(T193:T196)","v":-6238455.1079166653},{"$f":"+R197","v":-6297165.96},{"$f":"IF($R197-$F197=0,U197+$AH197/12,U197+((G197-F197)/($R197-$F197))*$AH197)","v":-6297165.96},-6297165.96,-6297165.96,{"$f":"IF($R197-$F197=0,X197+$AH197/12,X197+((J197-I197)/($R197-$F197))*$AH197)","v":-6297165.96},{"$f":"IF($R197-$I197=0,Y197+$AH197/12,Y197+((K197-J197)/($R197-$I197))*$AH197)","v":-6297165.96},-6297165.96,-6297165.96,-6297165.96,-6297165.96,-6297165.96,-6297165.96,-6297165.96,0,{"$f":"+AG197-U197","v":0},{"$f":"SUM(AJ193:AJ196)","v":-6297165.959999999},{"$f":"AG197","v":-6297165.96},{"$f":"IF($R197-$F197=0,AK197+$AX197/12,AK197+((G197-F197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AL197+$AX197/12,AL197+((H197-G197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AM197+$AX197/12,AM197+((I197-H197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AN197+$AX197/12,AN197+((J197-I197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AO197+$AX197/12,AO197+((K197-J197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AP197+$AX197/12,AP197+((L197-K197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AQ197+$AX197/12,AQ197+((M197-L197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AR197+$AX197/12,AR197+((N197-M197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AS197+$AX197/12,AS197+((O197-N197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AT197+$AX197/12,AT197+((P197-O197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AU197+$AX197/12,AU197+((Q197-P197)/($R197-$F197))*$AX197)","v":-6297165.96},{"$f":"IF($R197-$F197=0,AV197+$AX197/12,AV197+((R197-Q197)/($R197-$F197))*$AX197)","v":-6297165.96},0,{"$f":"+AW197-AK197","v":0},null,{"$f":"SUM(BA193:BA196)","v":-6297165.959999999}]
[183]
[184,"254","Other Regulatory Liabilities"]
[185,null,null,"Production",null,{"$f":"'Rate Base'!S198","v":71120.94},{"$f":"'Rate Base'!T198","v":106289.77},{"$f":"'Rate Base'!U198","v":-9612.81},{"$f":"'Rate Base'!V198","v":-9612.4599999999991},{"$f":"'Rate Base'!W198","v":-9612.81},{"$f":"'Rate Base'!X198","v":-9612.81},{"$f":"'Rate Base'!Y198","v":-9612.81},{"$f":"'Rate Base'!Z198","v":-9612.81},{"$f":"'Rate Base'!AA198","v":-9612.81},{"$f":"'Rate Base'!AB198","v":-9612.81},{"$f":"'Rate Base'!AC198","v":-9612.81},{"$f":"'Rate Base'!AD198","v":-9612.81},{"$f":"'Rate Base'!AE198","v":27718.61},null,{"$f":"((F200/2)+SUM(G200:Q200)+(R200/2))/12","v":4965.1495833333347},{"$f":"+R200","v":27718.61},{"$f":"(U200/U204)*V204","v":27756.619914334857},{"$f":"(V200/V204)*W204","v":27715.667772979825},{"$f":"(W200/W204)*X204","v":27695.516114585007},{"$f":"(X200/X204)*Y204","v":27750.684403885763},{"$f":"(Y200/Y204)*Z204","v":27805.201775285295},{"$f":"(Z200/Z204)*AA204","v":27775.686897313561},{"$f":"(AA200/AA204)*AB204","v":27762.925580864659},{"$f":"(AB200/AB204)*AC204","v":28140.930118326061},{"$f":"(AC200/AC204)*AD204","v":28057.393538706969},{"$f":"(AD200/AD204)*AE204","v":28019.99758518182},{"$f":"(AE200/AE204)*AF204","v":27696.673179294819},{"$f":"(AF200/AF204)*AG204","v":28519.517699105225},null,null,{"$f":"((U200/2)+SUM(V200:AF200)+(AG200/2))/12","v":27858.03006085927},{"$f":"AG200","v":28519.517699105225},{"$f":"(AK200/AK204)*AL204","v":28563.152364691668},{"$f":"(AL200/AL204)*AM204","v":28516.140077914766},{"$f":"(AM200/AM204)*AN204","v":28493.006353715242},{"$f":"(AN200/AN204)*AO204","v":28556.338510515379},{"$f":"(AO200/AO204)*AP204","v":28618.923425827568},{"$f":"(AP200/AP204)*AQ204","v":28585.04090194773},{"$f":"(AQ200/AQ204)*AR204","v":28570.391151075233},{"$f":"(AR200/AR204)*AS204","v":29004.33323884158},{"$f":"(AS200/AS204)*AT204","v":28908.434819187107},{"$f":"(AT200/AT204)*AU204","v":28865.504969043774},{"$f":"(AU200/AU204)*AV204","v":28494.334642204121},{"$f":"(AV200/AV204)*AW204","v":29438.944649352736},null,null,null,{"$f":"((AK200/2)+SUM(AL200:AV200)+(AW200/2))/12","v":28679.569302432752}]
[186,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S199","v":-6300426.0499999998},{"$f":"'Rate Base'!T199","v":-6213857.3399999999},{"$f":"'Rate Base'!U199","v":-6276496.9699999997},{"$f":"'Rate Base'!V199","v":-6326830.1900000004},{"$f":"'Rate Base'!W199","v":-6375932.4000000004},{"$f":"'Rate Base'!X199","v":-6422654.4500000002},{"$f":"'Rate Base'!Y199","v":-6475024.71},{"$f":"'Rate Base'!Z199","v":-6318503.9699999997},{"$f":"'Rate Base'!AA199","v":-7168484.1399999997},{"$f":"'Rate Base'!AB199","v":-6537424.9299999997},{"$f":"'Rate Base'!AC199","v":-6485488.7699999996},{"$f":"'Rate Base'!AD199","v":-6528994.2400000002},{"$f":"'Rate Base'!AE199","v":-6567428.0899999999},null,{"$f":"((F201/2)+SUM(G201:Q201)+(R201/2))/12","v":-6463634.9316666657},{"$f":"+R201","v":-6567428.0899999999},{"$f":"(U201/U204)*V204","v":-6576433.8582943417},{"$f":"(V201/V204)*W204","v":-6566730.9820144456},{"$f":"(W201/W204)*X204","v":-6561956.4075533813},{"$f":"(X201/X204)*Y204","v":-6575027.5454218043},{"$f":"(Y201/Y204)*Z204","v":-6587944.4599540355},{"$f":"(Z201/Z204)*AA204","v":-6580951.4383463683},{"$f":"(AA201/AA204)*AB204","v":-6577927.873019251},{"$f":"(AB201/AB204)*AC204","v":-6667489.2766203498},{"$f":"(AC201/AC204)*AD204","v":-6647696.7805488314},{"$f":"(AD201/AD204)*AE204","v":-6638836.4792698929},{"$f":"(AE201/AE204)*AF204","v":-6562230.553308785},{"$f":"(AF201/AF204)*AG204","v":-6757188.8218909912},null,null,{"$f":"((U201/2)+SUM(V201:AF201)+(AG201/2))/12","v":-6600461.1758580813},{"$f":"AG201","v":-6757188.8218909912},{"$f":"(AK201/AK204)*AL204","v":-6767527.2742329445},{"$f":"(AL201/AL204)*AM204","v":-6756388.5550564136},{"$f":"(AM201/AM204)*AN204","v":-6750907.4335234696},{"$f":"(AN201/AN204)*AO204","v":-6765912.8535488425},{"$f":"(AO201/AO204)*AP204","v":-6780741.2280896856},{"$f":"(AP201/AP204)*AQ204","v":-6772713.371025837},{"$f":"(AQ201/AQ204)*AR204","v":-6769242.3749913489},{"$f":"(AR201/AR204)*AS204","v":-6872057.1790753184},{"$f":"(AS201/AS204)*AT204","v":-6849335.7664566692},{"$f":"(AT201/AT204)*AU204","v":-6839164.3075079406},{"$f":"(AU201/AU204)*AV204","v":-6751222.1476860298},{"$f":"(AV201/AV204)*AW204","v":-6975030.5671934625},null,null,null,{"$f":"((AK201/2)+SUM(AL201:AV201)+(AW201/2))/12","v":-6795110.1821447266}]
[187,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S200","v":-166536872.96000001},{"$f":"'Rate Base'!T200","v":-167769026.19},{"$f":"'Rate Base'!U200","v":-167331261.74000001},{"$f":"'Rate Base'!V200","v":-167382501.81999999},{"$f":"'Rate Base'!W200","v":-168741435.91},{"$f":"'Rate Base'!X200","v":-170093562.06},{"$f":"'Rate Base'!Y200","v":-170102537.25},{"$f":"'Rate Base'!Z200","v":-171346558.41999999},{"$f":"'Rate Base'!AA200","v":-177538645.88999999},{"$f":"'Rate Base'!AB200","v":-177318626.68000001},{"$f":"'Rate Base'!AC200","v":-177553523.25},{"$f":"'Rate Base'!AD200","v":-173062572.31999999},{"$f":"'Rate Base'!AE200","v":-173080221.69999999},null,{"$f":"((F202/2)+SUM(G202:Q202)+(R202/2))/12","v":-171504066.57166669},{"$f":"+R202","v":-173080221.69999999},{"$f":"(U202/U204)*V204","v":-173317562.7643562},{"$f":"(V202/V204)*W204","v":-173061849.88031119},{"$f":"(W202/W204)*X204","v":-172936019.12968561},{"$f":"(X202/X204)*Y204","v":-173280500.31914586},{"$f":"(Y202/Y204)*Z204","v":-173620917.05462906},{"$f":"(Z202/Z204)*AA204","v":-173436620.59738261},{"$f":"(AA202/AA204)*AB204","v":-173356936.53385419},{"$f":"(AB202/AB204)*AC204","v":-175717268.0637334},{"$f":"(AC202/AC204)*AD204","v":-175195649.92629677},{"$f":"(AD202/AD204)*AE204","v":-174962142.54887721},{"$f":"(AE202/AE204)*AF204","v":-172943244.05966932},{"$f":"(AF202/AF204)*AG204","v":-178081240.22590616},null,null,{"$f":"((U202/2)+SUM(V202:AF202)+(AG202/2))/12","v":-173950786.82007453},{"$f":"AG202","v":-178081240.22590616},{"$f":"(AK202/AK204)*AL204","v":-178353703.29651132},{"$f":"(AL202/AL204)*AM204","v":-178060149.72301066},{"$f":"(AM202/AM204)*AN204","v":-177915698.39182195},{"$f":"(AN202/AN204)*AO204","v":-178311156.30763039},{"$f":"(AO202/AO204)*AP204","v":-178701948.30684352},{"$f":"(AP202/AP204)*AQ204","v":-178490379.44589132},{"$f":"(AQ202/AQ204)*AR204","v":-178398903.64213127},{"$f":"(AR202/AR204)*AS204","v":-181108519.77207285},{"$f":"(AS202/AS204)*AT204","v":-180509711.97707605},{"$f":"(AT202/AT204)*AU204","v":-180241649.9068512},{"$f":"(AU202/AU204)*AV204","v":-177923992.4753325},{"$f":"(AV202/AV204)*AW204","v":-183822315.2793014},null,null,null,{"$f":"((AK202/2)+SUM(AL202:AV202)+(AW202/2))/12","v":-179080632.58314809}]
[188,null,null,"General",null,{"$f":"'Rate Base'!S201","v":-238567756.84},{"$f":"'Rate Base'!T201","v":-238116642.91},{"$f":"'Rate Base'!U201","v":-237665528.93000001},{"$f":"'Rate Base'!V201","v":-237214414.97},{"$f":"'Rate Base'!W201","v":-236763301.02999997},{"$f":"'Rate Base'!X201","v":-236310085.03},{"$f":"'Rate Base'!Y201","v":-235736788.65000001},{"$f":"'Rate Base'!Z201","v":-234427936.53999999},{"$f":"'Rate Base'!AA201","v":-233942554.47},{"$f":"'Rate Base'!AB201","v":-233344647.41000003},{"$f":"'Rate Base'!AC201","v":-232513034.71000001},{"$f":"'Rate Base'!AD201","v":-231352249.96000001},{"$f":"'Rate Base'!AE201","v":-245606164.88999999},null,{"$f":"((F203/2)+SUM(G203:Q203)+(R203/2))/12","v":-235789512.1229167},{"$f":"+R203","v":-245606164.88999999},{"$f":"(U203/U204)*V204","v":-245942959.16964033},{"$f":"(V203/V204)*W204","v":-245580094.71207038},{"$f":"(W203/W204)*X204","v":-245401537.00176224},{"$f":"(X203/X204)*Y204","v":-245890366.41848627},{"$f":"(Y203/Y204)*Z204","v":-246373428.24984515},{"$f":"(Z203/Z204)*AA204","v":-246111905.90129179},{"$f":"(AA203/AA204)*AB204","v":-245998831.76113969},{"$f":"(AB203/AB204)*AC204","v":-249348214.89243352},{"$f":"(AC203/AC204)*AD204","v":-248608022.69129959},{"$f":"(AD203/AD204)*AE204","v":-248276668.53148723},{"$f":"(AE203/AE204)*AF204","v":-245411789.39991304},{"$f":"(AF203/AF204)*AG204","v":-252702764.1930714},null,null,{"$f":"((U203/2)+SUM(V203:AF203)+(AG203/2))/12","v":-246841523.60590875},{"$f":"AG203","v":-252702764.1930714},{"$f":"(AK203/AK204)*AL204","v":-253089397.68122047},{"$f":"(AL203/AL204)*AM204","v":-252672836.11994508},{"$f":"(AM203/AM204)*AN204","v":-252467855.23236564},{"$f":"(AN203/AN204)*AO204","v":-253029022.19369212},{"$f":"(AO203/AO204)*AP204","v":-253583568.0756751},{"$f":"(AP203/AP204)*AQ204","v":-253283345.3463636},{"$f":"(AQ203/AQ204)*AR204","v":-253153538.36367625},{"$f":"(AR203/AR204)*AS204","v":-256998567.09926769},{"$f":"(AS203/AS204)*AT204","v":-256148840.39687002},{"$f":"(AT203/AT204)*AU204","v":-255768452.06379682},{"$f":"(AU203/AU204)*AV204","v":-252479624.79229745},{"$f":"(AV203/AV204)*AW204","v":-260849526.49994031},null,null,null,{"$f":"((AK203/2)+SUM(AL203:AV203)+(AW203/2))/12","v":-254120932.72597301}]
[189,null,null,"Total",null,{"$f":"SUM(F200:F203)","v":-411333934.90999997},-411993236.66999996,-411282900.45000005,-410933359.44,-411890282.14999998,-412835914.35000002,-412323963.42000002,-412102611.74000001,-418659297.30999994,-417210311.83000004,-416561659.54000002,-410953429.33000004,-425226096.06999993,null,{"$f":"SUM(T200:T203)","v":-413752248.47666669},{"$f":"+R204","v":-425226096.06999993},{"$f":"IF($R204-$F204=0,U204+$AH204/12,U204+((G204-F204)/($R204-$F204))*$AH204)","v":-425809199.17237651},-425180959.90662301,-424871817.02288663,{"$f":"IF($R204-$F204=0,X204+$AH204/12,X204+((J204-I204)/($R204-$F204))*$AH204)","v":-425718143.59865004},{"$f":"IF($R204-$F204=0,Y204+$AH204/12,Y204+((K204-J204)/($R204-$F204))*$AH204)","v":-426554484.56265295},-426101702.25012344,-425905933.24243224,-431704831.30266893,-430423312.00460649,-429849627.56204915,-424889567.33971184,-437512673.72316945,{"$f":"-'108_111 Projection'!H18","v":-12286577.653169412},{"$f":"+AG204-U204","v":-12286577.653169513},{"$f":"SUM(AJ200:AJ203)","v":-427364913.5717805},{"$f":"AG204","v":-437512673.72316945},{"$f":"IF($R204-$F204=0,AK204+$AX204/12,AK204+((G204-F204)/($R204-$F204))*$AX204)","v":-438182065.09960008},{"$f":"IF($R204-$F204=0,AL204+$AX204/12,AL204+((H204-G204)/($R204-$F204))*$AX204)","v":-437460858.25793427},{"$f":"IF($R204-$F204=0,AM204+$AX204/12,AM204+((I204-H204)/($R204-$F204))*$AX204)","v":-437105968.05135739},{"$f":"IF($R204-$F204=0,AN204+$AX204/12,AN204+((J204-I204)/($R204-$F204))*$AX204)","v":-438077535.01636088},{"$f":"IF($R204-$F204=0,AO204+$AX204/12,AO204+((K204-J204)/($R204-$F204))*$AX204)","v":-439037638.68718255},{"$f":"IF($R204-$F204=0,AP204+$AX204/12,AP204+((L204-K204)/($R204-$F204))*$AX204)","v":-438517853.12237889},{"$f":"IF($R204-$F204=0,AQ204+$AX204/12,AQ204+((M204-L204)/($R204-$F204))*$AX204)","v":-438293113.98964787},{"$f":"IF($R204-$F204=0,AR204+$AX204/12,AR204+((N204-M204)/($R204-$F204))*$AX204)","v":-444950139.71717709},{"$f":"IF($R204-$F204=0,AS204+$AX204/12,AS204+((O204-N204)/($R204-$F204))*$AX204)","v":-443478979.70558363},{"$f":"IF($R204-$F204=0,AT204+$AX204/12,AT204+((P204-O204)/($R204-$F204))*$AX204)","v":-442820400.77318698},{"$f":"IF($R204-$F204=0,AU204+$AX204/12,AU204+((Q204-P204)/($R204-$F204))*$AX204)","v":-437126345.08067387},{"$f":"IF($R204-$F204=0,AV204+$AX204/12,AV204+((R204-Q204)/($R204-$F204))*$AX204)","v":-451617433.40178591},{"$f":"-'108_111 Projection'!I18","v":-14104759.678616557},null,null,{"$f":"SUM(BA200:BA203)","v":-439967995.92196339}]
[190]
[191]
[192,"System Net Utility Plant"]
[193,null,null,"Production",null,{"$f":"F168+F179+F186+F193+F200","v":2724489.8799999938},{"$f":"G168+G179+G186+G193+G200","v":2690039.7500000005},2504487.7799999998,2434692.6199999945,2728729.5999999926,2658814.7499999986,2235566.1800000058,2166300.060000001,2097032.3700000034,2027763.4300000058,1958478.2499999986,1889163.060000001,1857177.7,null,{"$f":"T168+T179+T186+T193+T200","v":2306825.1366666611},{"$f":"+R208","v":1857177.7},5676308.2099999972,5597033.3400000064,5528346.9600000028,{"$f":"Y168+Y179+Y186+Y193+Y200","v":1579335.561070577},1509921.5251086492,1440423.4568973503,1370942.1422475744,1301851.5934517086,1232299.5035387622,1162793.55425191,1093001.6765126958,1024355.967699179,null,{"$f":"+AG208-U208","v":-832821.73230082099},{"$f":"AJ168+AJ179+AJ186+AJ193","v":1412647.7700000377},{"$f":"AG208","v":1024355.967699179},{"$f":"AL168+AL179+AL186+AL193+AL200","v":954931.04903143831},{"$f":"AM168+AM179+AM186+AM193+AM200","v":885415.48341133422},815923.79635380744,746518.57517728047,677112.60675926541,607610.17090205848,538126.96781785879,469092.35657229793,399527.90481931629,330016.42163584579,260176.69797567895,191652.75464950042,null,{"$f":"+AW208-AK208","v":-832703.2130496786},null,{"$f":"BA168+BA179+BA186+BA193","v":579025.13000009675}]
[194,null,null,"Distribution - Wyoming",null,{"$f":"F169+F180+F187+F194+F201","v":58262132.25},{"$f":"G169+G180+G187+G194+G201","v":59412937.579999998},59390803.660000004,58825435.579999998,58916559.68,59531246.599999994,59604353.119999997,60181284.109999999,62816991.090000004,64297927.670000009,64582782.700000018,64724089.420000009,67905685.039999992,null,{"$f":"T169+T180+T187+T194+T201","v":61280693.321249984},67905685.039999992,43487725.774000011,43630905.683999993,44745779.453999996,{"$f":"Y169+Y180+Y187+Y194+Y201","v":68244041.374579757},68101931.952437684,68161492.050321966,68046398.124012873,68530342.645265475,71084009.877705976,76097689.689936355,76132970.630141214,78262153.177143127,null,{"$f":"+AG209-U209","v":10356468.137143135},{"$f":"AJ169+AJ180+AJ187+AJ194","v":76292561.986920282},78262153.177143127,{"$f":"AL169+AL180+AL187+AL194+AL201","v":78078549.08538577},{"$f":"AM169+AM180+AM187+AM194+AM201","v":78515224.250168562},79765515.274803922,79691054.022799641,79386202.224251598,79261934.309200034,78930775.653128102,78940489.983425751,80545393.735787719,82883154.531865925,82778871.595924929,83620003.890738577,null,{"$f":"+AW209-AK209","v":5357850.7135954499},null,{"$f":"BA169+BA180+BA187+BA194","v":86771630.44886829}]
[195,null,null,"Distribution - Utah",null,{"$f":"F195+F188+F181+F175+F170+F202","v":2225501998.3695717},{"$f":"G195+G188+G181+G175+G170+G202","v":2232267211.6995726},2236688954.9895725,2241009436.5395718,2247251546.759572,2260397982.4895725,2267380379.0395722,2267551829.6495724,2154612360.8195729,2219042447.9295726,2295404669.2395725,2323063344.8095722,2368057210.3995724,null,{"$f":"T195+T188+T181+T175+T170+T202","v":2253454147.3624887},2368057210.3995724,1479581897.3959992,1490976023.5959995,1497778770.9860001,{"$f":"Y195+Y188+Y181+Y175+Y170+Y202","v":2282480243.5308647},2281166504.376225,2287235082.7409191,2283779032.8888741,2304233640.3341064,2385175611.5348382,2732144423.9194193,2736832312.6147838,2782331114.9608479,null,{"$f":"+AG210-U210","v":414273904.56127548},{"$f":"AJ195+AJ188+AJ181+AJ175+AJ170","v":2546976993.6447659},2782331114.9608479,{"$f":"AL195+AL188+AL181+AL175+AL170+AL202","v":2779856632.7868686},{"$f":"AM195+AM188+AM181+AM175+AM170+AM202","v":2798506289.5412369},2842942042.2990751,2842466327.7735581,2837924590.1123371,2838683622.9439201,2832105820.6720691,2838109124.8097878,2886998003.8718991,2959319716.3339295,2960122532.1113892,2980032077.2214546,null,{"$f":"+AW210-AK210","v":197700962.26060677},null,{"$f":"BA195+BA188+BA181+BA175+BA170","v":3037265324.1954165}]
[196,null,null,"General",null,{"$f":"F196+F189+F182+F171+F203","v":-99690641.740000039},{"$f":"G196+G189+G182+G171+G203","v":-97926254.430000037},-98363772.00000006,-98618329.470000058,-94553607.340000033,-94138965.219999999,-94390559.900000066,-93952664.02000007,-94342410.610000044,-94531897.800000101,-91266769.02000007,-88935914.430000097,-80522530.310000002,null,{"$f":"T196+T189+T182+T171+T203","v":-94260644.188750058},-80522530.310000002,107652829.25000003,107117775.67000005,108485992.55999999,{"$f":"Y196+Y189+Y182+Y171+Y203","v":-84821739.797740251},-88382884.260992795,-86378013.000335127,-87961634.88888672,-92546224.490788758,-84242093.673163354,-88617219.357012004,-86258150.049203545,-79815194.261378497,null,{"$f":"+AG211-U211","v":707336.0486215055},{"$f":"AJ196+AJ189+AJ182+AJ171","v":158536622.48384383},-79815194.261378497,{"$f":"AL196+AL189+AL182+AL171+AL203","v":-81653553.792484373},{"$f":"AM196+AM189+AM182+AM171+AM203","v":-82648831.961909354},-73993740.622895271,-78099323.655462325,-81020325.701563984,-80845729.08951664,-82583447.278074563,-87889431.471261442,-82856963.13988924,-85359402.680303782,-83100357.324120104,-82103531.604882568,null,{"$f":"+AW211-AK211","v":-2288337.3435040712},null,{"$f":"BA196+BA189+BA182+BA171","v":172370060.25508863}]
[197]
[198]
[199,null,"System Net Utility Plant",null,null,{"$f":"SUM(F208:F211)","v":2186797978.7595716},2196443934.5995727,2200220474.4295726,2203651235.2695713,2214343228.6995721,2228449078.6195726,2234829738.4395723,2235946749.7995725,2125183973.6695728,2190836241.2295723,2270679161.1695724,2300740682.8595719,2357297542.8295722,null,{"$f":"SUM(T208:T211)","v":2222781021.6316552},{"$f":"+R214","v":2357297542.8295722},1706649941.4599993,1718519854.0399997,1728329794.71,{"$f":"SUM(Y208:Y211)","v":2267481880.6687746},{"$f":"SUM(M208:M211)","v":2235946749.7995725},{"$f":"SUM(N208:N211)","v":2125183973.6695728},{"$f":"SUM(AB208:AB211)","v":2265234738.2662477},2281519610.0820346,2373249827.2429194,2720787687.8065958,2727800134.8722343,2781802429.8443117,null,{"$f":"+AG214-U214","v":424504887.01473951},{"$f":"SUM(AJ208:AJ211)","v":2783218825.88553},2781802429.8443117,{"$f":"SUM(X208:X211)","v":1656538889.96},{"$f":"SUM(Y208:Y211)","v":2267481880.6687746},{"$f":"SUM(Z208:Z211)","v":2262395473.5927782},{"$f":"SUM(AO208:AO211)","v":2844804576.716073},{"$f":"SUM(AB208:AB211)","v":2265234738.2662477},{"$f":"SUM(AC208:AC211)","v":2281519610.0820346},{"$f":"SUM(AR208:AR211)","v":2828991276.0149403},2829629275.6785245,2885085962.3726168,2957173484.6071277,2960061223.0811696,2981740202.26196,null,{"$f":"+AW214-AK214","v":199937772.41764832},null,{"$f":"SUM(BA208:BA211)","v":3296986040.0293736}]
[200]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[202,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI216:AI217)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY216:AY217)","v":-13150989.435561255}]
[{"$f":"+A218+1","v":204},154,"Plant Materials & Operating Supplies"]
[205,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S218","v":0},{"$f":"'Rate Base'!T218","v":0},{"$f":"'Rate Base'!U218","v":0},{"$f":"'Rate Base'!V218","v":0},{"$f":"'Rate Base'!W218","v":0},{"$f":"'Rate Base'!X218","v":0},{"$f":"'Rate Base'!Y218","v":0},{"$f":"'Rate Base'!Z218","v":0},{"$f":"'Rate Base'!AA218","v":0},{"$f":"'Rate Base'!AB218","v":0},{"$f":"'Rate Base'!AC218","v":0},{"$f":"'Rate Base'!AD218","v":0},{"$f":"'Rate Base'!AE218","v":0},null,{"$f":"((F220/2)+SUM(G220:Q220)+(R220/2))/12","v":0},{"$f":"+R220","v":0},{"$f":"G220","v":0},0,0,{"$f":"J220","v":0},{"$f":"K220","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U220/2)+SUM(V220:AF220)+(AG220/2))/12","v":0},{"$f":"AG220","v":0},{"$f":"V220","v":0},{"$f":"W220","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK220/2)+SUM(AL220:AV220)+(AW220/2))/12","v":0}]
[206,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S219","v":18735930.48},{"$f":"'Rate Base'!T219","v":18099612.32},{"$f":"'Rate Base'!U219","v":18853955.449999999},{"$f":"'Rate Base'!V219","v":22503050.800000001},{"$f":"'Rate Base'!W219","v":23848995},{"$f":"'Rate Base'!X219","v":23682490.959999997},{"$f":"'Rate Base'!Y219","v":23824541.66},{"$f":"'Rate Base'!Z219","v":23566627.709999997},{"$f":"'Rate Base'!AA219","v":22881445.140000001},{"$f":"'Rate Base'!AB219","v":22562041.419999998},{"$f":"'Rate Base'!AC219","v":22554085.41},{"$f":"'Rate Base'!AD219","v":22831379.119999997},{"$f":"'Rate Base'!AE219","v":20939896.84},null,{"$f":"((F221/2)+SUM(G221:Q221)+(R221/2))/12","v":22087178.220833328},{"$f":"+R221","v":20939896.84},18099612.32,18853955.449999999,22503050.800000001,{"$f":"J221","v":23848995},23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,null,null,{"$f":"((U221/2)+SUM(V221:AF221)+(AG221/2))/12","v":22179010.152499992},{"$f":"AG221","v":20939896.84},{"$f":"V221","v":18099612.32},18853955.449999999,22503050.800000001,23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,null,null,null,{"$f":"((AK221/2)+SUM(AL221:AV221)+(AW221/2))/12","v":22179010.152499992}]
[207,null,null,"Total",null,{"$f":"SUM(F220:F221)","v":18735930.48},18099612.32,18853955.449999999,22503050.800000001,23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,null,{"$f":"SUM(T220:T221)","v":22087178.220833328},{"$f":"+R222","v":20939896.84},18099612.32,18853955.449999999,22503050.800000001,{"$f":"J222","v":23848995},23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,{"$f":"-(AG222-U222)","v":0},{"$f":"+AG222-U222","v":0},{"$f":"SUM(AJ220:AJ221)","v":22179010.152499992},{"$f":"AG222","v":20939896.84},{"$f":"V222","v":18099612.32},18853955.449999999,22503050.800000001,23848995,23682490.959999997,23824541.66,23566627.709999997,22881445.140000001,22562041.419999998,22554085.41,22831379.119999997,20939896.84,0,{"$f":"+AW222-AK222","v":0},null,{"$f":"SUM(BA220:BA221)","v":22179010.152499992}]
[208]
[209,1641,"Gas Stored Underground"]
[210,null,null,"Production",null,{"$f":"'Rate Base'!S223","v":45826911.25},{"$f":"'Rate Base'!T223","v":33652911.520000003},{"$f":"'Rate Base'!U223","v":21131351.050000001},{"$f":"'Rate Base'!V223","v":14010245.199999999},{"$f":"'Rate Base'!W223","v":11574315.84},{"$f":"'Rate Base'!X223","v":17495294.93},{"$f":"'Rate Base'!Y223","v":23415459.210000001},{"$f":"'Rate Base'!Z223","v":30738132.550000001},{"$f":"'Rate Base'!AA223","v":35307557.590000004},{"$f":"'Rate Base'!AB223","v":37462513.810000002},{"$f":"'Rate Base'!AC223","v":49638760.359999999},{"$f":"'Rate Base'!AD223","v":48688525.369999997},{"$f":"'Rate Base'!AE223","v":44932895.700000003},null,{"$f":"((F225/2)+SUM(G225:Q225)+(R225/2))/12","v":30707914.242083341},{"$f":"+R225","v":44932895.700000003},{"$f":"U225","v":44932895.700000003},{"$f":"V225","v":44932895.700000003},44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,null,null,{"$f":"((U225/2)+SUM(V225:AF225)+(AG225/2))/12","v":44932895.699999996},{"$f":"AG225","v":44932895.700000003},{"$f":"AL226","v":44932895.700000003},{"$f":"AM226","v":44932895.700000003},44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,null,null,null,{"$f":"((AK225/2)+SUM(AL225:AV225)+(AW225/2))/12","v":44932895.699999996}]
[211,null,null,"Total",null,{"$f":"SUM(F225)","v":45826911.25},33652911.520000003,21131351.050000001,14010245.199999999,11574315.84,17495294.93,23415459.210000001,30738132.550000001,35307557.590000004,37462513.810000002,49638760.359999999,{"$f":"SUM(Q224:Q225)","v":48688525.369999997},{"$f":"SUM(R224:R225)","v":44932895.700000003},null,{"$f":"+T225","v":30707914.242083341},{"$f":"+R226","v":44932895.700000003},{"$f":"U226","v":44932895.700000003},{"$f":"V226","v":44932895.700000003},44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,44932895.700000003,0,{"$f":"+AG226-U226","v":0},{"$f":"+AJ225","v":44932895.699999996},{"$f":"AG226","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AK226+$AX226/12,AK226+((G226-F226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AL226+$AX226/12,AL226+((H226-G226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AM226+$AX226/12,AM226+((I226-H226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AN226+$AX226/12,AN226+((J226-I226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AO226+$AX226/12,AO226+((K226-J226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AP226+$AX226/12,AP226+((L226-K226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AQ226+$AX226/12,AQ226+((M226-L226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AR226+$AX226/12,AR226+((N226-M226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AS226+$AX226/12,AS226+((O226-N226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AT226+$AX226/12,AT226+((P226-O226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AU226+$AX226/12,AU226+((Q226-P226)/($R226-$F226))*$AX226)","v":44932895.700000003},{"$f":"IF($R226-$F226=0,AV226+$AX226/12,AV226+((R226-Q226)/($R226-$F226))*$AX226)","v":44932895.700000003},0,{"$f":"+AW226-AK226","v":0},null,{"$f":"+BA225","v":44932895.699999996}]
[212]
[213,165,"Prepayments"]
[214,null,null,"General",null,{"$f":"'Rate Base'!S227","v":3526163.53},{"$f":"'Rate Base'!T227","v":3708678.55},{"$f":"'Rate Base'!U227","v":3657552.36},{"$f":"'Rate Base'!V227","v":3386440.03},{"$f":"'Rate Base'!W227","v":2844896.44},{"$f":"'Rate Base'!X227","v":3470205.51},{"$f":"'Rate Base'!Y227","v":3090706.4},{"$f":"'Rate Base'!Z227","v":2556160.5099999998},{"$f":"'Rate Base'!AA227","v":2071394.68},{"$f":"'Rate Base'!AB227","v":3394644.21},{"$f":"'Rate Base'!AC227","v":3368885.9},{"$f":"'Rate Base'!AD227","v":3922074.8},{"$f":"'Rate Base'!AE227","v":3911968.42},null,{"$f":"((F229/2)+SUM(G229:Q229)+(R229/2))/12","v":3265892.1137499996},{"$f":"+R229","v":3911968.42},{"$f":"R229","v":3911968.42},{"$f":"V229","v":3911968.42},3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,null,null,{"$f":"((U229/2)+SUM(V229:AF229)+(AG229/2))/12","v":3911968.4200000013},{"$f":"AG229","v":3911968.42},{"$f":"AG229","v":3911968.42},{"$f":"AL229","v":3911968.42},3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,3911968.42,null,null,null,{"$f":"((AK229/2)+SUM(AL229:AV229)+(AW229/2))/12","v":3911968.4200000013}]
[215,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"Prepayments!C10","v":4642631.3},{"$f":"V230-Prepayments!$C$15","v":4632959.1514583332},{"$f":"W230-Prepayments!$C$15","v":4623287.0029166667},{"$f":"X230-Prepayments!$C$15","v":4613614.8543750001},{"$f":"Y230-Prepayments!$C$15","v":4603942.7058333335},{"$f":"Z230-Prepayments!$C$15","v":4594270.557291667},{"$f":"AA230-Prepayments!$C$15","v":4584598.4087500004},{"$f":"AB230-Prepayments!$C$15","v":4574926.2602083338},{"$f":"AC230-Prepayments!$C$15","v":4565254.1116666673},{"$f":"AD230-Prepayments!$C$15","v":4555581.9631250007},{"$f":"AE230-Prepayments!$C$15","v":4545909.8145833341},{"$f":"AF230-Prepayments!$C$15","v":4536237.6660416676},null,null,{"$f":"((U230/2)+SUM(V230:AF230)+(AG230/2))/12","v":4400424.5802690974},{"$f":"AG230","v":4536237.6660416676},{"$f":"AG230-Prepayments!$C$15","v":4526565.517500001},{"$f":"AL230-Prepayments!$C$15","v":4516893.3689583344},{"$f":"AM230-Prepayments!$C$15","v":4507221.2204166679},{"$f":"AN230-Prepayments!$C$15","v":4497549.0718750013},{"$f":"AO230-Prepayments!$C$15","v":4487876.9233333347},{"$f":"AP230-Prepayments!$C$15","v":4478204.7747916682},{"$f":"AQ230-Prepayments!$C$15","v":4468532.6262500016},{"$f":"AR230-Prepayments!$C$15","v":4458860.477708335},{"$f":"AS230-Prepayments!$C$15","v":4449188.3291666685},{"$f":"AT230-Prepayments!$C$15","v":4439516.1806250019},{"$f":"AU230-Prepayments!$C$15","v":4429844.0320833353},{"$f":"AV230-Prepayments!$C$15","v":4420171.8835416688},null,null,null,{"$f":"((AK230/2)+SUM(AL230:AV230)+(AW230/2))/12","v":4478204.7747916682}]
[216,null,null,"Total",null,{"$f":"SUM(F229:F230)","v":3526163.53},3708678.55,3657552.36,3386440.03,2844896.44,3470205.51,3090706.4,2556160.5099999998,2071394.68,3394644.21,3368885.9,{"$f":"SUM(Q229:Q230)","v":3922074.8},{"$f":"SUM(R229:R230)","v":3911968.42},null,{"$f":"+T229","v":3265892.1137499996},{"$f":"+R231","v":3911968.42},{"$f":"SUM(V229:V230)","v":8554599.7199999988},{"$f":"SUM(W229:W230)","v":8544927.5714583322},{"$f":"SUM(X229:X230)","v":8535255.4229166657},{"$f":"SUM(Y229:Y230)","v":8525583.2743749991},{"$f":"SUM(Z229:Z230)","v":8515911.1258333325},8506238.977291666,8496566.8287499994,8486894.6802083328,8477222.5316666663,8467550.3831249997,8457878.2345833331,8448206.0860416666,{"$f":"Prepayments!C17","v":4536237.6660416666},null,{"$f":"SUM(AJ229:AJ230)","v":8312393.0002690982},{"$f":"AG231","v":8448206.0860416666},{"$f":"SUM(AL229:AL230)","v":8438533.9375},8428861.7889583334,8419189.6404166669,8409517.4918750003,8399845.3433333337,8390173.1947916672,8380501.0462500015,8370828.897708335,8361156.7491666684,8351484.6006250018,8341812.4520833353,8332140.3035416687,{"$f":"Prepayments!C18","v":-116065.7825},{"$f":"+AW231-AK231","v":-116065.78249999788},null,{"$f":"SUM(BA229:BA230)","v":8390173.194791669}]
[217]
[218,"190008","Accum Deferred Income Tax Federal"]
[219,null,null,"Production",null,{"$f":"'Rate Base'!S232","v":0},{"$f":"'Rate Base'!T232","v":0},{"$f":"'Rate Base'!U232","v":0},{"$f":"'Rate Base'!V232","v":0},{"$f":"'Rate Base'!W232","v":0},{"$f":"'Rate Base'!X232","v":0},{"$f":"'Rate Base'!Y232","v":0},{"$f":"'Rate Base'!Z232","v":0},{"$f":"'Rate Base'!AA232","v":0},{"$f":"'Rate Base'!AB232","v":0},{"$f":"'Rate Base'!AC232","v":0},{"$f":"'Rate Base'!AD232","v":0},{"$f":"'Rate Base'!AE232","v":0},null,{"$f":"((F234/2)+SUM(G234:Q234)+(R234/2))/12","v":0},{"$f":"+R234","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U234/2)+SUM(V234:AF234)+(AG234/2))/12","v":0},{"$f":"AG234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK234/2)+SUM(AL234:AV234)+(AW234/2))/12","v":0}]
[220,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S233","v":0},{"$f":"'Rate Base'!T233","v":0},{"$f":"'Rate Base'!U233","v":0},{"$f":"'Rate Base'!V233","v":0},{"$f":"'Rate Base'!W233","v":0},{"$f":"'Rate Base'!X233","v":0},{"$f":"'Rate Base'!Y233","v":0},{"$f":"'Rate Base'!Z233","v":0},{"$f":"'Rate Base'!AA233","v":0},{"$f":"'Rate Base'!AB233","v":0},{"$f":"'Rate Base'!AC233","v":0},{"$f":"'Rate Base'!AD233","v":0},{"$f":"'Rate Base'!AE233","v":0},null,{"$f":"((F235/2)+SUM(G235:Q235)+(R235/2))/12","v":0},{"$f":"+R235","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U235/2)+SUM(V235:AF235)+(AG235/2))/12","v":0},{"$f":"AG235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK235/2)+SUM(AL235:AV235)+(AW235/2))/12","v":0}]
[221,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S234","v":0},{"$f":"'Rate Base'!T234","v":0},{"$f":"'Rate Base'!U234","v":0},{"$f":"'Rate Base'!V234","v":0},{"$f":"'Rate Base'!W234","v":0},{"$f":"'Rate Base'!X234","v":0},{"$f":"'Rate Base'!Y234","v":0},{"$f":"'Rate Base'!Z234","v":0},{"$f":"'Rate Base'!AA234","v":0},{"$f":"'Rate Base'!AB234","v":0},{"$f":"'Rate Base'!AC234","v":0},{"$f":"'Rate Base'!AD234","v":0},{"$f":"'Rate Base'!AE234","v":0},null,{"$f":"((F236/2)+SUM(G236:Q236)+(R236/2))/12","v":0},{"$f":"+R236","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U236/2)+SUM(V236:AF236)+(AG236/2))/12","v":0},{"$f":"AG236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK236/2)+SUM(AL236:AV236)+(AW236/2))/12","v":0}]
[222,null,null,"General",null,{"$f":"'Rate Base'!S235","v":52271894.810000002},{"$f":"'Rate Base'!T235","v":52295499.439999998},{"$f":"'Rate Base'!U235","v":50793935.590000004},{"$f":"'Rate Base'!V235","v":50812246.460000001},{"$f":"'Rate Base'!W235","v":50608722.68},{"$f":"'Rate Base'!X235","v":50285314.630000003},{"$f":"'Rate Base'!Y235","v":50090343.75},{"$f":"'Rate Base'!Z235","v":49748347.200000003},{"$f":"'Rate Base'!AA235","v":49548014.840000004},{"$f":"'Rate Base'!AB235","v":48633409.899999999},{"$f":"'Rate Base'!AC235","v":48613033.479999997},{"$f":"'Rate Base'!AD235","v":48141086.840000004},{"$f":"'Rate Base'!AE235","v":47392886.539999999},null,{"$f":"((F237/2)+SUM(G237:Q237)+(R237/2))/12","v":49950195.457083337},{"$f":"+R237","v":47392886.539999999},{"$f":"V238","v":47392886.539999999},{"$f":"W238","v":47392886.539999999},47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,null,null,{"$f":"((U237/2)+SUM(V237:AF237)+(AG237/2))/12","v":47392886.540000014},{"$f":"AG237","v":47392886.539999999},{"$f":"AK237","v":47392886.539999999},{"$f":"AL237","v":47392886.539999999},47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,null,null,null,{"$f":"((AK237/2)+SUM(AL237:AV237)+(AW237/2))/12","v":47392886.540000014}]
[223,null,null,"Total",null,{"$f":"SUM(F234:F237)","v":52271894.810000002},52295499.439999998,50793935.590000004,50812246.460000001,50608722.68,50285314.630000003,50090343.75,49748347.200000003,49548014.840000004,48633409.899999999,48613033.479999997,48141086.840000004,47392886.539999999,null,{"$f":"SUM(T234:T237)","v":49950195.457083337},{"$f":"+R238","v":47392886.539999999},{"$f":"IF($R238-$F238=0,U238+$AH238/12,U238+((G238-F238)/($R238-$F238))*$AH238)","v":47392886.539999999},47392886.539999999,47392886.539999999,{"$f":"IF($R238-$F238=0,X238+$AH238/12,X238+((J238-I238)/($R238-$F238))*$AH238)","v":47392886.539999999},{"$f":"IF($R238-$I238=0,Y238+$AH238/12,Y238+((K238-J238)/($R238-$I238))*$AH238)","v":47392886.539999999},47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,47392886.539999999,{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)","v":0},{"$f":"+AG238-U238","v":0},{"$f":"SUM(AJ234:AJ237)","v":47392886.540000014},{"$f":"AG238","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AK238+$AX238/12,AK238+((G238-F238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AL238+$AX238/12,AL238+((H238-G238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AM238+$AX238/12,AM238+((I238-H238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AN238+$AX238/12,AN238+((J238-I238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AO238+$AX238/12,AO238+((K238-J238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AP238+$AX238/12,AP238+((L238-K238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AQ238+$AX238/12,AQ238+((M238-L238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AR238+$AX238/12,AR238+((N238-M238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AS238+$AX238/12,AS238+((O238-N238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AT238+$AX238/12,AT238+((P238-O238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AU238+$AX238/12,AU238+((Q238-P238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"IF($R238-$F238=0,AV238+$AX238/12,AV238+((R238-Q238)/($R238-$F238))*$AX238)","v":47392886.539999999},{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW238-AK238","v":0},null,{"$f":"SUM(BA234:BA237)","v":47392886.540000014}]
[224]
[225,"190009","Accum Deferred Income Tax State"]
[226,null,null,"Production",null,{"$f":"'Rate Base'!S239","v":0},{"$f":"'Rate Base'!T239","v":0},{"$f":"'Rate Base'!U239","v":0},{"$f":"'Rate Base'!V239","v":0},{"$f":"'Rate Base'!W239","v":0},{"$f":"'Rate Base'!X239","v":0},{"$f":"'Rate Base'!Y239","v":0},{"$f":"'Rate Base'!Z239","v":0},{"$f":"'Rate Base'!AA239","v":0},{"$f":"'Rate Base'!AB239","v":0},{"$f":"'Rate Base'!AC239","v":0},{"$f":"'Rate Base'!AD239","v":0},{"$f":"'Rate Base'!AE239","v":0},null,{"$f":"((F241/2)+SUM(G241:Q241)+(R241/2))/12","v":0},{"$f":"+R241","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U241/2)+SUM(V241:AF241)+(AG241/2))/12","v":0},{"$f":"AG241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK241/2)+SUM(AL241:AV241)+(AW241/2))/12","v":0}]
[227,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S240","v":0},{"$f":"'Rate Base'!T240","v":0},{"$f":"'Rate Base'!U240","v":0},{"$f":"'Rate Base'!V240","v":0},{"$f":"'Rate Base'!W240","v":0},{"$f":"'Rate Base'!X240","v":0},{"$f":"'Rate Base'!Y240","v":0},{"$f":"'Rate Base'!Z240","v":0},{"$f":"'Rate Base'!AA240","v":0},{"$f":"'Rate Base'!AB240","v":0},{"$f":"'Rate Base'!AC240","v":0},{"$f":"'Rate Base'!AD240","v":0},{"$f":"'Rate Base'!AE240","v":0},null,{"$f":"((F242/2)+SUM(G242:Q242)+(R242/2))/12","v":0},{"$f":"+R242","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U242/2)+SUM(V242:AF242)+(AG242/2))/12","v":0},{"$f":"AG242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK242/2)+SUM(AL242:AV242)+(AW242/2))/12","v":0}]
[228,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S241","v":0},{"$f":"'Rate Base'!T241","v":0},{"$f":"'Rate Base'!U241","v":0},{"$f":"'Rate Base'!V241","v":0},{"$f":"'Rate Base'!W241","v":0},{"$f":"'Rate Base'!X241","v":0},{"$f":"'Rate Base'!Y241","v":0},{"$f":"'Rate Base'!Z241","v":0},{"$f":"'Rate Base'!AA241","v":0},{"$f":"'Rate Base'!AB241","v":0},{"$f":"'Rate Base'!AC241","v":0},{"$f":"'Rate Base'!AD241","v":0},{"$f":"'Rate Base'!AE241","v":0},null,{"$f":"((F243/2)+SUM(G243:Q243)+(R243/2))/12","v":0},{"$f":"+R243","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U243/2)+SUM(V243:AF243)+(AG243/2))/12","v":0},{"$f":"AG243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK243/2)+SUM(AL243:AV243)+(AW243/2))/12","v":0}]
[229,null,null,"General",null,{"$f":"'Rate Base'!S242","v":12156825.140000001},{"$f":"'Rate Base'!T242","v":12162313.689999999},{"$f":"'Rate Base'!U242","v":11813171.17},{"$f":"'Rate Base'!V242","v":11817428.73},{"$f":"'Rate Base'!W242","v":11770105.51},{"$f":"'Rate Base'!X242","v":11693883.75},{"$f":"'Rate Base'!Y242","v":11648557.92},{"$f":"'Rate Base'!Z242","v":11569052.279999999},{"$f":"'Rate Base'!AA242","v":11522480.029999999},{"$f":"'Rate Base'!AB242","v":11309838.66},{"$f":"'Rate Base'!AC242","v":11378955.75},{"$f":"'Rate Base'!AD242","v":11267611.09},{"$f":"'Rate Base'!AE242","v":11091091.1},null,{"$f":"((F244/2)+SUM(G244:Q244)+(R244/2))/12","v":11631446.391666668},{"$f":"+R244","v":11091091.1},{"$f":"U244","v":11091091.1},{"$f":"V244","v":11091091.1},11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,null,null,{"$f":"((U244/2)+SUM(V244:AF244)+(AG244/2))/12","v":11091091.099999998},{"$f":"AG244","v":11091091.1},{"$f":"AK244","v":11091091.1},{"$f":"AL244","v":11091091.1},11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,null,null,null,{"$f":"((AK244/2)+SUM(AL244:AV244)+(AW244/2))/12","v":11091091.099999998}]
[230,null,null,"Total",null,{"$f":"SUM(F241:F244)","v":12156825.140000001},12162313.689999999,11813171.17,11817428.73,11770105.51,11693883.75,11648557.92,11569052.279999999,11522480.029999999,11309838.66,11378955.75,11267611.09,11091091.1,null,{"$f":"SUM(T241:T244)","v":11631446.391666668},{"$f":"+R245","v":11091091.1},{"$f":"IF($R245-$F245=0,U245+$AH245/12,U245+((G245-F245)/($R245-$F245))*$AH245)","v":11091091.1},11091091.1,11091091.1,{"$f":"IF($R245-$F245=0,X245+$AH245/12,X245+((J245-I245)/($R245-$F245))*$AH245)","v":11091091.1},{"$f":"IF($R245-$I245=0,Y245+$AH245/12,Y245+((K245-J245)/($R245-$I245))*$AH245)","v":11091091.1},11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,11091091.1,{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)","v":0},{"$f":"+AG245-U245","v":0},{"$f":"SUM(AJ241:AJ244)","v":11091091.099999998},{"$f":"AG245","v":11091091.1},{"$f":"IF($R245-$F245=0,AK245+$AX245/12,AK245+((G245-F245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AL245+$AX245/12,AL245+((H245-G245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AM245+$AX245/12,AM245+((I245-H245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AN245+$AX245/12,AN245+((J245-I245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AO245+$AX245/12,AO245+((K245-J245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AP245+$AX245/12,AP245+((L245-K245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AQ245+$AX245/12,AQ245+((M245-L245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AR245+$AX245/12,AR245+((N245-M245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AS245+$AX245/12,AS245+((O245-N245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AT245+$AX245/12,AT245+((P245-O245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AU245+$AX245/12,AU245+((Q245-P245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"IF($R245-$F245=0,AV245+$AX245/12,AV245+((R245-Q245)/($R245-$F245))*$AX245)","v":11091091.1},{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW245-AK245","v":0},null,{"$f":"SUM(BA241:BA244)","v":11091091.099999998}]
[231]
[232,2351,"Customer Deposits"]
[233,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S246","v":-123575.69},{"$f":"'Rate Base'!T246","v":-119865.08},{"$f":"'Rate Base'!U246","v":-121969.73},{"$f":"'Rate Base'!V246","v":-124366},{"$f":"'Rate Base'!W246","v":-120850.63},{"$f":"'Rate Base'!X246","v":-121204.52},{"$f":"'Rate Base'!Y246","v":-133354.48000000001},{"$f":"'Rate Base'!Z246","v":-133021.26999999999},{"$f":"'Rate Base'!AA246","v":-133697.32999999999},{"$f":"'Rate Base'!AB246","v":-131208.21},{"$f":"'Rate Base'!AC246","v":-132184.07999999999},{"$f":"'Rate Base'!AD246","v":-138118.18},{"$f":"'Rate Base'!AE246","v":-135735.85999999999},null,{"$f":"((F248/2)+SUM(G248:Q248)+(R248/2))/12","v":-128291.27374999999},{"$f":"+R248","v":-135735.85999999999},{"$f":"G248","v":-119865.08},-121969.73,-124366,{"$f":"J248","v":-120850.63},{"$f":"K248","v":-121204.52},-133354.48000000001,-133021.26999999999,-133697.32999999999,-131208.21,-132184.07999999999,-138118.18,-135735.85999999999,null,null,{"$f":"((U248/2)+SUM(V248:AF248)+(AG248/2))/12","v":-128797.94749999999},{"$f":"AG248","v":-135735.85999999999},{"$f":"V248","v":-119865.08},{"$f":"W248","v":-121969.73},-124366,-120850.63,-121204.52,-133354.48000000001,-133021.26999999999,-133697.32999999999,-131208.21,-132184.07999999999,-138118.18,-135735.85999999999,null,null,null,{"$f":"((AK248/2)+SUM(AL248:AV248)+(AW248/2))/12","v":-128797.94749999999}]
[234,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S247","v":-3878615.51},{"$f":"'Rate Base'!T247","v":-3880264.5},{"$f":"'Rate Base'!U247","v":-3910751.16},{"$f":"'Rate Base'!V247","v":-3957318.27},{"$f":"'Rate Base'!W247","v":-3940018.56},{"$f":"'Rate Base'!X247","v":-4054577.76},{"$f":"'Rate Base'!Y247","v":-4117138.29},{"$f":"'Rate Base'!Z247","v":-4124428.55},{"$f":"'Rate Base'!AA247","v":-4103614.28},{"$f":"'Rate Base'!AB247","v":-4103679.99},{"$f":"'Rate Base'!AC247","v":-4035879.34},{"$f":"'Rate Base'!AD247","v":-3894040.14},{"$f":"'Rate Base'!AE247","v":-3805423.97},null,{"$f":"((F249/2)+SUM(G249:Q249)+(R249/2))/12","v":-3996977.5483333338},{"$f":"+R249","v":-3805423.97},-3880264.5,-3910751.16,-3957318.27,{"$f":"J249","v":-3940018.56},-4054577.76,-4117138.29,-4124428.55,-4103614.28,-4103679.99,-4035879.34,-3894040.14,-3805423.97,null,null,{"$f":"((U249/2)+SUM(V249:AF249)+(AG249/2))/12","v":-3993927.9008333334},{"$f":"AG249","v":-3805423.97},{"$f":"V249","v":-3880264.5},-3910751.16,-3957318.27,-3940018.56,-4054577.76,-4117138.29,-4124428.55,-4103614.28,-4103679.99,-4035879.34,-3894040.14,-3805423.97,null,null,null,{"$f":"((AK249/2)+SUM(AL249:AV249)+(AW249/2))/12","v":-3993927.9008333334}]
[235,null,null,"Total",null,{"$f":"SUM(F248:F249)","v":-4002191.1999999997},-4000129.58,-4032720.89,-4081684.27,-4060869.19,-4175782.28,-4250492.7700000005,-4257449.8199999994,-4237311.6099999994,-4234888.2,-4168063.42,-4032158.3200000003,-3941159.83,null,{"$f":"SUM(T248:T249)","v":-4125268.822083334},{"$f":"+R250","v":-3941159.83},{"$f":"SUM(V248:V249)","v":-4000129.58},-4032720.89,-4081684.27,{"$f":"SUM(Y248:Y249)","v":-4060869.19},{"$f":"SUM(Z248:Z249)","v":-4175782.28},-4250492.7700000005,-4257449.8199999994,-4237311.6099999994,-4234888.2,-4168063.42,-4032158.3200000003,-3941159.83,{"$f":"0","v":0},null,{"$f":"SUM(AJ248:AJ249)","v":-4122725.8483333332},{"$f":"AG250","v":-3941159.83},{"$f":"SUM(AL248:AL249)","v":-4000129.58},{"$f":"SUM(AM248:AM249)","v":-4032720.89},-4081684.27,-4060869.19,-4175782.28,-4250492.7700000005,-4257449.8199999994,-4237311.6099999994,-4234888.2,-4168063.42,-4032158.3200000003,-3941159.83,0,{"$f":"+AW250-AK250","v":0},null,{"$f":"SUM(BA248:BA249)","v":-4122725.8483333332}]
[236]
[237,252,"Misc Customer Credits"]
[238,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S251","v":0},{"$f":"'Rate Base'!T251","v":0},{"$f":"'Rate Base'!U251","v":0},{"$f":"'Rate Base'!V251","v":0},{"$f":"'Rate Base'!W251","v":0},{"$f":"'Rate Base'!X251","v":0},{"$f":"'Rate Base'!Y251","v":0},{"$f":"'Rate Base'!Z251","v":0},{"$f":"'Rate Base'!AA251","v":0},{"$f":"'Rate Base'!AB251","v":0},{"$f":"'Rate Base'!AC251","v":0},{"$f":"'Rate Base'!AD251","v":0},{"$f":"'Rate Base'!AE251","v":0},null,{"$f":"((F253/2)+SUM(G253:Q253)+(R253/2))/12","v":0},{"$f":"+R253","v":0},{"$f":"IFERROR((U253/U255)*V255,0)","v":0},{"$f":"IFERROR((V253/V255)*W255,0)","v":0},{"$f":"IFERROR((W253/W255)*X255,0)","v":0},{"$f":"IFERROR((X253/X255)*Y255,0)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U253/2)+SUM(V253:AF253)+(AG253/2))/12","v":0},{"$f":"AG253","v":0},{"$f":"IFERROR((AK253/AK255)*AL255,0)","v":0},{"$f":"IFERROR((AL253/AL255)*AM255,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK253/2)+SUM(AL253:AV253)+(AW253/2))/12","v":0}]
[239,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S252","v":0},{"$f":"'Rate Base'!T252","v":0},{"$f":"'Rate Base'!U252","v":0},{"$f":"'Rate Base'!V252","v":0},{"$f":"'Rate Base'!W252","v":0},{"$f":"'Rate Base'!X252","v":0},{"$f":"'Rate Base'!Y252","v":0},{"$f":"'Rate Base'!Z252","v":0},{"$f":"'Rate Base'!AA252","v":0},{"$f":"'Rate Base'!AB252","v":0},{"$f":"'Rate Base'!AC252","v":0},{"$f":"'Rate Base'!AD252","v":0},{"$f":"'Rate Base'!AE252","v":0},null,{"$f":"((F254/2)+SUM(G254:Q254)+(R254/2))/12","v":0},{"$f":"+R254","v":0},{"$f":"IFERROR((U254/U255)*V255,0)","v":0},{"$f":"IFERROR((V254/V255)*W255,0)","v":0},{"$f":"IFERROR((W254/W255)*X255,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U254/2)+SUM(V254:AF254)+(AG254/2))/12","v":0},{"$f":"AG254","v":0},{"$f":"IFERROR((AK254/AK255)*AL255,0)","v":0},{"$f":"IFERROR((AL254/AL255)*AM255,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK254/2)+SUM(AL254:AV254)+(AW254/2))/12","v":0}]
[240,null,null,"Total",null,{"$f":"SUM(F253:F254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T253:T254)","v":0},{"$f":"+R255","v":0},{"$f":"IF($R255-$F255=0,U255+$AH255/12,U255+((G255-F255)/($R255-$F255))*$AH255)","v":0},0,0,{"$f":"IF($R255-$F255=0,X255+$AH255/12,X255+((J255-I255)/($R255-$F255))*$AH255)","v":0},{"$f":"IF($R255-$F255=0,Y255+$AH255/12,Y255+((K255-J255)/($R255-$F255))*$AH255)","v":0},0,0,0,0,0,0,0,{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)","v":0},{"$f":"+AG255-U255","v":0},{"$f":"SUM(AJ253:AJ254)","v":0},{"$f":"AG255","v":0},{"$f":"IF($R255-$F255=0,AK255+$AX255/12,AK255+((G255-F255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AL255+$AX255/12,AL255+((H255-G255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AM255+$AX255/12,AM255+((I255-H255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AN255+$AX255/12,AN255+((J255-I255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AO255+$AX255/12,AO255+((K255-J255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AP255+$AX255/12,AP255+((L255-K255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AQ255+$AX255/12,AQ255+((M255-L255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AR255+$AX255/12,AR255+((N255-M255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AS255+$AX255/12,AS255+((O255-N255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AT255+$AX255/12,AT255+((P255-O255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AU255+$AX255/12,AU255+((Q255-P255)/($R255-$F255))*$AX255)","v":0},{"$f":"IF($R255-$F255=0,AV255+$AX255/12,AV255+((R255-Q255)/($R255-$F255))*$AX255)","v":0},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":0},{"$f":"+AW255-AK255","v":0},null,{"$f":"SUM(BA253:BA254)","v":0}]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":0}]
[242,2531,"Unclaimed Customer Deposits"]
[243,null,null,"General",null,{"$f":"'Rate Base'!S256","v":-103290.33000000003},{"$f":"'Rate Base'!T256","v":-105283.55},{"$f":"'Rate Base'!U256","v":-107866.44},{"$f":"'Rate Base'!V256","v":-107622.81},{"$f":"'Rate Base'!W256","v":-108277.11},{"$f":"'Rate Base'!X256","v":-111036.57},{"$f":"'Rate Base'!Y256","v":-110253.54000000001},{"$f":"'Rate Base'!Z256","v":-112401.34000000001},{"$f":"'Rate Base'!AA256","v":-109520.12000000001},{"$f":"'Rate Base'!AB256","v":-104427.17000000001},{"$f":"'Rate Base'!AC256","v":-100354.45000000001},{"$f":"'Rate Base'!AD256","v":-102176.52999999997},{"$f":"'Rate Base'!AE256","v":-102616.39999999997},null,{"$f":"((F258/2)+SUM(G258:Q258)+(R258/2))/12","v":-106847.74958333334},{"$f":"+R258","v":-102616.39999999997},{"$f":"G258","v":-105283.55},-107866.44,-107622.81,{"$f":"J258","v":-108277.11},{"$f":"K258","v":-111036.57},-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,null,null,{"$f":"((U258/2)+SUM(V258:AF258)+(AG258/2))/12","v":-106819.66916666667},{"$f":"AG258","v":-102616.39999999997},{"$f":"V258","v":-105283.55},{"$f":"W258","v":-107866.44},-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,null,null,null,{"$f":"((AK258/2)+SUM(AL258:AV258)+(AW258/2))/12","v":-106819.66916666667}]
[244,null,null,"Total",null,{"$f":"SUM(F258)","v":-103290.33000000003},-105283.55,-107866.44,-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,{"$f":"SUM(Q257:Q258)","v":-102176.52999999997},{"$f":"SUM(R257:R258)","v":-102616.39999999997},null,{"$f":"+T258","v":-106847.74958333334},{"$f":"+R259","v":-102616.39999999997},{"$f":"SUM(V258)","v":-105283.55},-107866.44,-107622.81,{"$f":"SUM(Y258)","v":-108277.11},{"$f":"SUM(Z258)","v":-111036.57},-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,{"$f":"-(X259-U259)","v":5006.4100000000326},{"$f":"+AG259-U259","v":0},{"$f":"+AJ258","v":-106819.66916666667},{"$f":"AG259","v":-102616.39999999997},{"$f":"SUM(AL258)","v":-105283.55},{"$f":"SUM(AM258)","v":-107866.44},-107622.81,-108277.11,-111036.57,-110253.54000000001,-112401.34000000001,-109520.12000000001,-104427.17000000001,-100354.45000000001,-102176.52999999997,-102616.39999999997,0,{"$f":"+AW259-AK259","v":0},null,{"$f":"+BA258","v":-106819.66916666667}]
[245]
[246,255,"Deferred Investment Tax Credits"]
[247,null,null,"Production",null,{"$f":"'Rate Base'!S260","v":0},{"$f":"'Rate Base'!T260","v":0},{"$f":"'Rate Base'!U260","v":0},{"$f":"'Rate Base'!V260","v":0},{"$f":"'Rate Base'!W260","v":0},{"$f":"'Rate Base'!X260","v":0},{"$f":"'Rate Base'!Y260","v":0},{"$f":"'Rate Base'!Z260","v":0},{"$f":"'Rate Base'!AA260","v":0},{"$f":"'Rate Base'!AB260","v":0},{"$f":"'Rate Base'!AC260","v":0},{"$f":"'Rate Base'!AD260","v":0},{"$f":"'Rate Base'!AE260","v":0},null,{"$f":"((F262/2)+SUM(G262:Q262)+(R262/2))/12","v":0},{"$f":"+R262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G50-'190_255_282 FORECAST'!F50)-(X262-U262)","v":0},{"$f":"+AG262-U262","v":0},{"$f":"((U262/2)+SUM(V262:AF262)+(AG262/2))/12","v":0},{"$f":"AG262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H50-'190_255_282 FORECAST'!G50","v":0},null,null,{"$f":"((AK262/2)+SUM(AL262:AV262)+(AW262/2))/12","v":0}]
[248,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S261","v":0},{"$f":"'Rate Base'!T261","v":0},{"$f":"'Rate Base'!U261","v":0},{"$f":"'Rate Base'!V261","v":0},{"$f":"'Rate Base'!W261","v":0},{"$f":"'Rate Base'!X261","v":0},{"$f":"'Rate Base'!Y261","v":0},{"$f":"'Rate Base'!Z261","v":0},{"$f":"'Rate Base'!AA261","v":0},{"$f":"'Rate Base'!AB261","v":0},{"$f":"'Rate Base'!AC261","v":0},{"$f":"'Rate Base'!AD261","v":0},{"$f":"'Rate Base'!AE261","v":0},null,{"$f":"((F263/2)+SUM(G263:Q263)+(R263/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G51-'190_255_282 FORECAST'!F51)-(X263-U263)","v":0},0,{"$f":"((U263/2)+SUM(V263:AF263)+(AG263/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H51-'190_255_282 FORECAST'!G51","v":0},null,null,{"$f":"((AK263/2)+SUM(AL263:AV263)+(AW263/2))/12","v":0}]
[249,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S262","v":0},{"$f":"'Rate Base'!T262","v":0},{"$f":"'Rate Base'!U262","v":0},{"$f":"'Rate Base'!V262","v":0},{"$f":"'Rate Base'!W262","v":0},{"$f":"'Rate Base'!X262","v":0},{"$f":"'Rate Base'!Y262","v":0},{"$f":"'Rate Base'!Z262","v":0},{"$f":"'Rate Base'!AA262","v":0},{"$f":"'Rate Base'!AB262","v":0},{"$f":"'Rate Base'!AC262","v":0},{"$f":"'Rate Base'!AD262","v":0},{"$f":"'Rate Base'!AE262","v":0},null,{"$f":"((F264/2)+SUM(G264:Q264)+(R264/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)-(X264-U264)","v":0},0,{"$f":"((U264/2)+SUM(V264:AF264)+(AG264/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":0},null,null,{"$f":"((AK264/2)+SUM(AL264:AV264)+(AW264/2))/12","v":0}]
[250,null,null,"General",null,{"$f":"'Rate Base'!S263","v":0},{"$f":"'Rate Base'!T263","v":0},{"$f":"'Rate Base'!U263","v":0},{"$f":"'Rate Base'!V263","v":0},{"$f":"'Rate Base'!W263","v":0},{"$f":"'Rate Base'!X263","v":0},{"$f":"'Rate Base'!Y263","v":0},{"$f":"'Rate Base'!Z263","v":0},{"$f":"'Rate Base'!AA263","v":0},{"$f":"'Rate Base'!AB263","v":0},{"$f":"'Rate Base'!AC263","v":0},{"$f":"'Rate Base'!AD263","v":0},{"$f":"'Rate Base'!AE263","v":0},null,{"$f":"((F265/2)+SUM(G265:Q265)+(R265/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G68-'190_255_282 FORECAST'!F68)-(X265-U265)","v":0},0,{"$f":"((U265/2)+SUM(V265:AF265)+(AG265/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H68-'190_255_282 FORECAST'!G68","v":0},null,null,{"$f":"((AK265/2)+SUM(AL265:AV265)+(AW265/2))/12","v":0}]
[251,null,null,"Total",null,{"$f":"SUM(F262:F265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T262:T265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G69-'190_255_282 FORECAST'!F69)-(X266-U266)","v":0},{"$f":"+AG266-U266","v":0},{"$f":"SUM(AJ262:AJ265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H69-'190_255_282 FORECAST'!G69","v":0},{"$f":"+AW266-AK266","v":0},null,{"$f":"SUM(BA262:BA265)","v":0}]
[252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[253,282000,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prorated Changes"]
[254,null,null,"Production",null,{"$f":"'Rate Base'!S267","v":-32506432.149999999},{"$f":"'Rate Base'!T267","v":-32847925.629999999},{"$f":"'Rate Base'!U267","v":-33351413.510000002},{"$f":"'Rate Base'!V267","v":-33507390.489999998},{"$f":"'Rate Base'!W267","v":-33963163.350000001},{"$f":"'Rate Base'!X267","v":-31483078.879999999},{"$f":"'Rate Base'!Y267","v":-31080074.73},{"$f":"'Rate Base'!Z267","v":-24954142.02},{"$f":"'Rate Base'!AA267","v":-24655105.82},{"$f":"'Rate Base'!AB267","v":-25179711.170000002},{"$f":"'Rate Base'!AC267","v":-32181230.73},{"$f":"'Rate Base'!AD267","v":-32697505.190000001},{"$f":"'Rate Base'!AE267","v":-33930377.859999999},null,{"$f":"((F269/2)+SUM(G269:Q269)+(R269/2))/12","v":-30759928.877083331},{"$f":"+R269","v":-33930377.859999999},{"$f":"(U269/U273)*V273","v":-34027956.403073259},{"$f":"(V269/V273)*W273","v":-34125534.946146518},{"$f":"(W269/W273)*X273","v":-34223113.489219785},{"$f":"(X269/X273)*Y273","v":-34320692.032293044},{"$f":"(Y269/Y273)*Z273","v":-34418270.575366303},{"$f":"(Z269/Z273)*AA273","v":-34515849.11843957},{"$f":"(AA269/AA273)*AB273","v":-34613427.661512829},{"$f":"(AB269/AB273)*AC273","v":-34711006.204586089},{"$f":"(AC269/AC273)*AD273","v":-34808584.747659355},{"$f":"(AD269/AD273)*AE273","v":-34906163.290732615},{"$f":"(AE269/AE273)*AF273","v":-35003741.833805874},{"$f":"(AF269/AF273)*AG273","v":-35101320.376879141},null,null,{"$f":"((U269/2)+SUM(V269:AF269)+(AG269/2))/12","v":-34515849.118439563},{"$f":"AG269","v":-35101320.376879141},{"$f":"(AK269/AK273)*AL273","v":-35137142.246449567},{"$f":"(AL269/AL273)*AM273","v":-35172964.116019994},-35208785.985590421,-35244607.855160847,-35280429.724731274,-35316251.594301701,-35352073.463872127,-35387895.333442554,-35423717.203012981,-35459539.072583407,-35495360.942153834,-35531182.81172426,{"$f":"'190_255_282 FORECAST'!L28","v":-429862.43484511366},{"$f":"+AW269-AK269","v":-429862.43484511971},{"$f":"'190_255_282 FORECAST'!M28","v":-351564.49612591963},{"$f":"((AK269/2)+SUM(AL269:AV269)+(AW269/2))/12+AZ269","v":-35667816.090427622}]
[255,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S268","v":-8486889.9900000002},{"$f":"'Rate Base'!T268","v":-8486889.9900000002},{"$f":"'Rate Base'!U268","v":-8486889.9900000002},{"$f":"'Rate Base'!V268","v":-8486889.9900000002},{"$f":"'Rate Base'!W268","v":-8486889.9900000002},{"$f":"'Rate Base'!X268","v":-8486889.9900000002},{"$f":"'Rate Base'!Y268","v":-8486889.9900000002},{"$f":"'Rate Base'!Z268","v":-8486889.9900000002},{"$f":"'Rate Base'!AA268","v":-8486889.9900000002},{"$f":"'Rate Base'!AB268","v":-8486889.9900000002},{"$f":"'Rate Base'!AC268","v":-8486889.9900000002},{"$f":"'Rate Base'!AD268","v":-8486889.9900000002},{"$f":"'Rate Base'!AE268","v":-8486889.9900000002},null,{"$f":"((F270/2)+SUM(G270:Q270)+(R270/2))/12","v":-8486889.9900000002},{"$f":"+R270","v":-8486889.9900000002},{"$f":"(U270/U273)*V273","v":-8511296.9790369105},{"$f":"(V270/V273)*W273","v":-8535703.9680738207},{"$f":"(W270/W273)*X273","v":-8560110.9571107309},{"$f":"(X270/X273)*Y273","v":-8584517.9461476412},{"$f":"(Y270/Y273)*Z273","v":-8608924.9351845514},{"$f":"(Z270/Z273)*AA273","v":-8633331.9242214616},{"$f":"(AA270/AA273)*AB273","v":-8657738.9132583719},{"$f":"(AB270/AB273)*AC273","v":-8682145.9022952821},{"$f":"(AC270/AC273)*AD273","v":-8706552.8913321923},{"$f":"(AD270/AD273)*AE273","v":-8730959.8803691026},{"$f":"(AE270/AE273)*AF273","v":-8755366.8694060128},{"$f":"(AF270/AF273)*AG273","v":-8779773.8584429231},null,null,{"$f":"((U270/2)+SUM(V270:AF270)+(AG270/2))/12","v":-8633331.9242214616},{"$f":"AG270","v":-8779773.8584429231},{"$f":"(AK270/AK273)*AL273","v":-8788733.860819988},{"$f":"(AL270/AL273)*AM273","v":-8797693.8631970547},-8806653.8655741215,-8815613.8679511882,-8824573.870328255,-8833533.8727053218,-8842493.8750823885,-8851453.8774594553,-8860413.8798365202,-8869373.8822135869,-8878333.8845906537,-8887293.8869677205,{"$f":"'190_255_282 FORECAST'!L29","v":-107520.02852478762},{"$f":"+AW270-AK270","v":-107520.02852479741},{"$f":"'190_255_282 FORECAST'!M29","v":-87935.631466335253},{"$f":"((AK270/2)+SUM(AL270:AV270)+(AW270/2))/12+AZ270","v":-8921469.5041716564}]
[256,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S269","v":-257559818.18000001},{"$f":"'Rate Base'!T269","v":-257559818.18000001},{"$f":"'Rate Base'!U269","v":-257559818.18000001},{"$f":"'Rate Base'!V269","v":-257559818.18000001},{"$f":"'Rate Base'!W269","v":-257559818.18000001},{"$f":"'Rate Base'!X269","v":-257559818.18000001},{"$f":"'Rate Base'!Y269","v":-257559818.18000001},{"$f":"'Rate Base'!Z269","v":-257559818.18000001},{"$f":"'Rate Base'!AA269","v":-257559818.18000001},{"$f":"'Rate Base'!AB269","v":-257559818.18000001},{"$f":"'Rate Base'!AC269","v":-257559818.18000001},{"$f":"'Rate Base'!AD269","v":-257559818.18000001},{"$f":"'Rate Base'!AE269","v":-257559818.18000001},null,{"$f":"((F271/2)+SUM(G271:Q271)+(R271/2))/12","v":-257559818.18000004},{"$f":"+R271","v":-257559818.18000001},{"$f":"(U271/U273)*V273","v":-258300520.56521708},{"$f":"(V271/V273)*W273","v":-259041222.95043415},{"$f":"(W271/W273)*X273","v":-259781925.33565125},{"$f":"(X271/X273)*Y273","v":-260522627.72086832},{"$f":"(Y271/Y273)*Z273","v":-261263330.10608539},{"$f":"(Z271/Z273)*AA273","v":-262004032.49130246},{"$f":"(AA271/AA273)*AB273","v":-262744734.87651953},{"$f":"(AB271/AB273)*AC273","v":-263485437.2617366},{"$f":"(AC271/AC273)*AD273","v":-264226139.64695367},{"$f":"(AD271/AD273)*AE273","v":-264966842.03217074},{"$f":"(AE271/AE273)*AF273","v":-265707544.41738784},{"$f":"(AF271/AF273)*AG273","v":-266448246.80260491},null,null,{"$f":"((U271/2)+SUM(V271:AF271)+(AG271/2))/12","v":-262004032.49130249},{"$f":"AG271","v":-266448246.80260491},{"$f":"(AK271/AK273)*AL273","v":-266720164.61771134},{"$f":"(AL271/AL273)*AM273","v":-266992082.43281776},-267264000.24792418,-267535918.06303063,-267807835.87813705,-268079753.69324347,-268351671.5083499,-268623589.32345635,-268895507.13856274,-269167424.95366919,-269439342.76877564,{"$f":"(AV271/AV273)*AW273","v":-269711260.58388209},{"$f":"'190_255_282 FORECAST'!L30","v":-3263013.7812771052},{"$f":"+AW271-AK271","v":-3263013.7812771797},{"$f":"'190_255_282 FORECAST'!M30","v":-2668667.2360192565},-270748420.92926276]
[257,null,null,"General",null,{"$f":"'Rate Base'!S270","v":18175647.27},{"$f":"'Rate Base'!T270","v":18240477.109999999},{"$f":"'Rate Base'!U270","v":18335867.789999999},{"$f":"'Rate Base'!V270","v":18365699.300000001},{"$f":"'Rate Base'!W270","v":18452088.32},{"$f":"'Rate Base'!X270","v":17977330.100000001},{"$f":"'Rate Base'!Y270","v":17901694.57},{"$f":"'Rate Base'!Z270","v":16746686.43},{"$f":"'Rate Base'!AA270","v":16690661.85},{"$f":"'Rate Base'!AB270","v":16789996.239999998},{"$f":"'Rate Base'!AC270","v":18903922.879999999},{"$f":"'Rate Base'!AD270","v":19002747.48},{"$f":"'Rate Base'!AE270","v":19238365.809999999},null,{"$f":"((F272/2)+SUM(G272:Q272)+(R272/2))/12","v":18009514.884166665},{"$f":"+R272","v":19238365.809999999},{"$f":"(U272/U273)*V273","v":19293692.388283208},{"$f":"(V272/V273)*W273","v":19349018.966566421},{"$f":"(W272/W273)*X273","v":19404345.544849634},{"$f":"(X272/X273)*Y273","v":19459672.123132844},{"$f":"(Y272/Y273)*Z273","v":19514998.701416057},{"$f":"(Z272/Z273)*AA273","v":19570325.27969927},{"$f":"(AA272/AA273)*AB273","v":19625651.857982483},{"$f":"(AB272/AB273)*AC273","v":19680978.436265692},{"$f":"(AC272/AC273)*AD273","v":19736305.014548905},{"$f":"(AD272/AD273)*AE273","v":19791631.592832118},{"$f":"(AE272/AE273)*AF273","v":19846958.171115328},{"$f":"(AF272/AF273)*AG273","v":19902284.749398541},null,null,{"$f":"((U272/2)+SUM(V272:AF272)+(AG272/2))/12","v":19570325.27969927},{"$f":"AG272","v":19902284.749398541},{"$f":"(AK272/AK273)*AL273","v":19922595.582176104},{"$f":"(AL272/AL273)*AM273","v":19942906.414953668},{"$f":"(AM272/AM273)*AN273","v":19963217.247731227},{"$f":"(AN272/AN273)*AO273","v":19983528.080508791},{"$f":"(AO272/AO273)*AP273","v":20003838.913286354},{"$f":"(AP272/AP273)*AQ273","v":20024149.746063918},{"$f":"(AQ272/AQ273)*AR273","v":20044460.578841481},{"$f":"(AR272/AR273)*AS273","v":20064771.411619041},{"$f":"(AS272/AS273)*AT273","v":20085082.244396605},{"$f":"(AT272/AT273)*AU273","v":20105393.077174168},{"$f":"(AU272/AU273)*AV273","v":20125703.909951732},{"$f":"(AV272/AV273)*AW273","v":20146014.742729291},{"$f":"'190_255_282 FORECAST'!L31","v":243729.99333074878},{"$f":"+AW272-AK272","v":243729.99333075061},{"$f":"'190_255_282 FORECAST'!M31","v":199335.42768623822},20223485.173750151]
[258,null,null,"Total",null,{"$f":"SUM(F269:F272)","v":-280377493.05000001},-280654156.69,-281062253.88999999,-281188399.36000001,-281557783.19999999,-279552456.94999999,-279225088.32999998,-274254163.75999999,-274011152.13999999,-274436423.10000002,-279324016.01999998,-279741465.88,-280738720.22000003,null,{"$f":"SUM(T269:T272)","v":-278797122.16291672},{"$f":"+R273","v":-280738720.22000003},{"$f":"U273+($AH$273/12)","v":-281546081.55904406},{"$f":"V273+($AH$273/12)","v":-282353442.8980881},{"$f":"W273+($AH$273/12)","v":-283160804.23713213},-283968165.57617617,-284775526.9152202,-285582888.25426424,-286390249.59330827,-287197610.9323523,-288004972.27139634,-288812333.61044037,-289619694.94948441,-290427056.28852844,{"$f":"('190_255_282 FORECAST'!G32-'190_255_282 FORECAST'!D32)","v":-9688336.0685285926},{"$f":"+AG273-U273","v":-9688336.0685284138},{"$f":"SUM(AJ269:AJ272)","v":-285582888.25426424},{"$f":"AG273","v":-290427056.28852844},{"$f":"AK273+($AX$273/12)","v":-290723445.1428048},{"$f":"AL273+($AX$273/12)","v":-291019833.99708116},{"$f":"AM273+($AX$273/12)","v":-291316222.85135752},-291612611.70563388,-291909000.55991024,-292205389.4141866,-292501778.26846296,-292798167.12273932,-293094555.97701567,-293390944.83129203,-293687333.68556839,-293983722.53984475,{"$f":"'190_255_282 FORECAST'!L32","v":-3556666.2513162578},{"$f":"+AW273-AK273","v":-3556666.251316309},{"$f":"SUM(AZ269:AZ272)","v":-2908831.9359252732},{"$f":"SUM(BA269:BA272)","v":-295114221.35011184}]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 and 2821 amounts exclude the portions of forecasted 2020 change that must be prorated per IRS normalization rules. Prorated amounts have been added to the averaged amounts (column BA) and the year-end amounts on the rate base tab separately."]
[260,282100,"Accum Deferred Income Taxes - State"]
[261,null,null,"Production",null,{"$f":"'Rate Base'!S274","v":-700755.31},{"$f":"'Rate Base'!T274","v":-700755.31},{"$f":"'Rate Base'!U274","v":-700755.31},{"$f":"'Rate Base'!V274","v":-700755.31},{"$f":"'Rate Base'!W274","v":-700755.31},{"$f":"'Rate Base'!X274","v":-700755.31},{"$f":"'Rate Base'!Y274","v":-700755.31},{"$f":"'Rate Base'!Z274","v":-700755.31},{"$f":"'Rate Base'!AA274","v":-700755.31},{"$f":"'Rate Base'!AB274","v":-700755.31},{"$f":"'Rate Base'!AC274","v":-700755.31},{"$f":"'Rate Base'!AD274","v":-700755.31},{"$f":"'Rate Base'!AE274","v":-700755.31},null,{"$f":"((F276/2)+SUM(G276:Q276)+(R276/2))/12","v":-700755.31000000017},{"$f":"+R276","v":-700755.31},{"$f":"(U276/U280)*V280","v":-702728.79473180487},{"$f":"(V276/V280)*W280","v":-704702.27946360968},{"$f":"(W276/W280)*X280","v":-706675.76419541461},{"$f":"(X276/X280)*Y280","v":-708649.24892721954},{"$f":"(Y276/Y280)*Z280","v":-710622.73365902435},{"$f":"(Z276/Z280)*AA280","v":-712596.21839082916},{"$f":"(AA276/AA280)*AB280","v":-714569.70312263386},{"$f":"(AB276/AB280)*AC280","v":-716543.18785443867},{"$f":"(AC276/AC280)*AD280","v":-718516.67258624337},{"$f":"(AD276/AD280)*AE280","v":-720490.15731804818},{"$f":"(AE276/AE280)*AF280","v":-722463.64204985288},{"$f":"(AF276/AF280)*AG280","v":-724437.12678165769},null,null,{"$f":"((U276/2)+SUM(V276:AF276)+(AG276/2))/12","v":-712596.21839082905},{"$f":"AG276","v":-724437.12678165769},{"$f":"(AK276/AK280)*AL280","v":-725754.12910317874},{"$f":"(AL276/AL280)*AM280","v":-727071.13142469991},-728388.13374622096,-729705.13606774213,-731022.13838926319,-732339.14071078436,-733656.14303230541,-734973.14535382658,-736290.14767534763,-737607.1499968688,-738924.15231838985,-740241.15463991102,{"$f":"'190_255_282 FORECAST'!L35","v":-15804.027858252997},{"$f":"+AW276-AK276","v":-15804.027858253336},{"$f":"'190_255_282 FORECAST'!M35","v":0},{"$f":"((AK276/2)+SUM(AL276:AV276)+(AW276/2))/12+AZ276","v":-732339.14071078447}]
[262,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S275","v":0},{"$f":"'Rate Base'!T275","v":0},{"$f":"'Rate Base'!U275","v":0},{"$f":"'Rate Base'!V275","v":0},{"$f":"'Rate Base'!W275","v":0},{"$f":"'Rate Base'!X275","v":0},{"$f":"'Rate Base'!Y275","v":0},{"$f":"'Rate Base'!Z275","v":0},{"$f":"'Rate Base'!AA275","v":0},{"$f":"'Rate Base'!AB275","v":0},{"$f":"'Rate Base'!AC275","v":0},{"$f":"'Rate Base'!AD275","v":0},{"$f":"'Rate Base'!AE275","v":0},null,{"$f":"((F277/2)+SUM(G277:Q277)+(R277/2))/12","v":0},{"$f":"+R277","v":0},{"$f":"(U277/U280)*V280","v":0},{"$f":"(V277/V280)*W280","v":0},{"$f":"(W277/W280)*X280","v":0},{"$f":"(X277/X280)*Y280","v":0},{"$f":"(Y277/Y280)*Z280","v":0},{"$f":"(Z277/Z280)*AA280","v":0},{"$f":"(AA277/AA280)*AB280","v":0},{"$f":"(AB277/AB280)*AC280","v":0},{"$f":"(AC277/AC280)*AD280","v":0},{"$f":"(AD277/AD280)*AE280","v":0},{"$f":"(AE277/AE280)*AF280","v":0},{"$f":"(AF277/AF280)*AG280","v":0},null,null,{"$f":"((U277/2)+SUM(V277:AF277)+(AG277/2))/12","v":0},{"$f":"AG277","v":0},{"$f":"(AK277/AK280)*AL280","v":0},{"$f":"(AL277/AL280)*AM280","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L36","v":0},0,{"$f":"'190_255_282 FORECAST'!M36","v":0},{"$f":"((AK277/2)+SUM(AL277:AV277)+(AW277/2))/12+AZ277","v":0}]
[263,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S276","v":-64071192.340000004},{"$f":"'Rate Base'!T276","v":-64071192.340000004},{"$f":"'Rate Base'!U276","v":-64071192.340000004},{"$f":"'Rate Base'!V276","v":-64071192.340000004},{"$f":"'Rate Base'!W276","v":-64071192.340000004},{"$f":"'Rate Base'!X276","v":-64071192.340000004},{"$f":"'Rate Base'!Y276","v":-64071192.340000004},{"$f":"'Rate Base'!Z276","v":-64071192.340000004},{"$f":"'Rate Base'!AA276","v":-64071192.340000004},{"$f":"'Rate Base'!AB276","v":-64071192.340000004},{"$f":"'Rate Base'!AC276","v":-64071192.340000004},{"$f":"'Rate Base'!AD276","v":-64071192.340000004},{"$f":"'Rate Base'!AE276","v":-64071192.340000004},null,{"$f":"((F278/2)+SUM(G278:Q278)+(R278/2))/12","v":-64071192.340000011},{"$f":"+R278","v":-64071192.340000004},{"$f":"(U278/U280)*V280","v":-64251631.24360463},{"$f":"(V278/V280)*W280","v":-64432070.147209257},{"$f":"(W278/W280)*X280","v":-64612509.050813891},{"$f":"(X278/X280)*Y280","v":-64792947.954418525},{"$f":"(Y278/Y280)*Z280","v":-64973386.858023152},{"$f":"(Z278/Z280)*AA280","v":-65153825.761627771},{"$f":"(AA278/AA280)*AB280","v":-65334264.66523239},{"$f":"(AB278/AB280)*AC280","v":-65514703.568837017},{"$f":"(AC278/AC280)*AD280","v":-65695142.472441636},{"$f":"(AD278/AD280)*AE280","v":-65875581.376046255},{"$f":"(AE278/AE280)*AF280","v":-66056020.279650874},{"$f":"(AF278/AF280)*AG280","v":-66236459.183255494},null,null,{"$f":"((U278/2)+SUM(V278:AF278)+(AG278/2))/12","v":-65153825.761627771},{"$f":"AG278","v":-66236459.183255494},{"$f":"(AK278/AK280)*AL280","v":-66356874.83740788},{"$f":"(AL278/AL280)*AM280","v":-66477290.491560265},-66597706.145712644,-66718121.79986503,-66838537.454017408,-66958953.108169794,-67079368.762322173,-67199784.416474551,-67320200.070626929,-67440615.724779308,-67561031.378931686,-67681447.033084065,{"$f":"'190_255_282 FORECAST'!L37","v":-1444987.8498285599},-1444987.8498285711,{"$f":"'190_255_282 FORECAST'!M37","v":0},-66958953.108169787]
[264,null,null,"General",null,{"$f":"'Rate Base'!S277","v":-362770.09},{"$f":"'Rate Base'!T277","v":-427599.93},{"$f":"'Rate Base'!U277","v":-522990.61},{"$f":"'Rate Base'!V277","v":-552822.12},{"$f":"'Rate Base'!W277","v":-639211.14},{"$f":"'Rate Base'!X277","v":-164452.91},{"$f":"'Rate Base'!Y277","v":-88817.38},{"$f":"'Rate Base'!Z277","v":1066190.78},{"$f":"'Rate Base'!AA277","v":1122215.3600000001},{"$f":"'Rate Base'!AB277","v":1022880.97},{"$f":"'Rate Base'!AC277","v":-1091045.67},{"$f":"'Rate Base'!AD277","v":-1189870.27},{"$f":"'Rate Base'!AE277","v":-1425488.6},null,{"$f":"((F279/2)+SUM(G279:Q279)+(R279/2))/12","v":-196637.68875},{"$f":"+R279","v":-1425488.6},{"$f":"(U279/U280)*V280","v":-1429503.0968540616},{"$f":"(V279/V280)*W280","v":-1433517.5937081231},{"$f":"(W279/W280)*X280","v":-1437532.0905621846},{"$f":"(X279/X280)*Y280","v":-1441546.5874162461},{"$f":"(Y279/Y280)*Z280","v":-1445561.0842703073},{"$f":"(Z279/Z280)*AA280","v":-1449575.5811243688},{"$f":"(AA279/AA280)*AB280","v":-1453590.0779784301},{"$f":"(AB279/AB280)*AC280","v":-1457604.5748324913},{"$f":"(AC279/AC280)*AD280","v":-1461619.0716865526},{"$f":"(AD279/AD280)*AE280","v":-1465633.5685406139},{"$f":"(AE279/AE280)*AF280","v":-1469648.0653946751},{"$f":"(AF279/AF280)*AG280","v":-1473662.5622487364},null,null,{"$f":"((U279/2)+SUM(V279:AF279)+(AG279/2))/12","v":-1449575.5811243688},{"$f":"AG279","v":-1473662.5622487364},{"$f":"(AK279/AK280)*AL280","v":-1476341.6312029222},{"$f":"(AL279/AL280)*AM280","v":-1479020.7001571083},{"$f":"(AM279/AM280)*AN280","v":-1481699.7691112941},{"$f":"(AN279/AN280)*AO280","v":-1484378.8380654799},{"$f":"(AO279/AO280)*AP280","v":-1487057.9070196657},{"$f":"(AP279/AP280)*AQ280","v":-1489736.9759738515},{"$f":"(AQ279/AQ280)*AR280","v":-1492416.0449280373},{"$f":"(AR279/AR280)*AS280","v":-1495095.1138822231},{"$f":"(AS279/AS280)*AT280","v":-1497774.1828364092},{"$f":"(AT279/AT280)*AU280","v":-1500453.251790595},{"$f":"(AU279/AU280)*AV280","v":-1503132.3207447808},{"$f":"(AV279/AV280)*AW280","v":-1505811.3896989666},{"$f":"'190_255_282 FORECAST'!L38","v":-32148.827450229473},-32148.827450230252,{"$f":"'190_255_282 FORECAST'!M38","v":0},-1489736.9759738513]
[265,null,null,"Total",null,{"$f":"SUM(F276:F279)","v":-65134717.74000001},-65199547.580000006,-65294938.260000005,-65324769.770000003,-65411158.790000007,-64936400.560000002,-64860765.030000009,-63705756.870000005,-63649732.290000007,-63749066.680000007,-65862993.320000008,-65961817.920000009,-66197436.250000007,null,{"$f":"SUM(T276:T279)","v":-64968585.338750012},{"$f":"+R280","v":-66197436.250000007},{"$f":"U280+($AH$280/12)","v":-66383863.135190502},{"$f":"V280+($AH$280/12)","v":-66570290.020380996},-66756716.905571491,-66943143.790761985,-67129570.675952479,-67315997.561142966,-67502424.446333453,-67688851.33152394,-67875278.216714427,-68061705.101904914,-68248131.987095401,-68434558.872285888,{"$f":"('190_255_282 FORECAST'!G39-'190_255_282 FORECAST'!D39)","v":-2237122.6222859249},{"$f":"+AG280-U280","v":-2237122.6222858801},{"$f":"SUM(AJ276:AJ279)","v":-67315997.561142966},{"$f":"AG280","v":-68434558.872285888},{"$f":"AK280+($AX$280/12)","v":-68558970.597713977},{"$f":"AL280+($AX$280/12)","v":-68683382.323142067},-68807794.048570156,-68932205.773998246,-69056617.499426335,-69181029.224854425,-69305440.950282514,-69429852.675710604,-69554264.401138693,-69678676.126566783,-69803087.851994872,-69927499.577422962,{"$f":"'190_255_282 FORECAST'!L39","v":-1492940.7051370426},{"$f":"+AW280-AK280","v":-1492940.705137074},{"$f":"SUM(AZ276:AZ279)","v":0},{"$f":"SUM(BA276:BA279)","v":-69181029.22485441}]
[266]
[267,"186007","Deferred Pension Asset"]
[268,null,"General",null,null,{"$f":"'Rate Base'!S281","v":126101934.36},{"$f":"'Rate Base'!T281","v":126686376.72},{"$f":"'Rate Base'!U281","v":127265527.42},{"$f":"'Rate Base'!V281","v":128615965.47},{"$f":"'Rate Base'!W281","v":129620915.14},{"$f":"'Rate Base'!X281","v":130303956.67},{"$f":"'Rate Base'!Y281","v":131693771.37},{"$f":"'Rate Base'!Z281","v":132313819.06999999},{"$f":"'Rate Base'!AA281","v":133127600.88},{"$f":"'Rate Base'!AB281","v":133851990.04000001},{"$f":"'Rate Base'!AC281","v":134695125.19999999},{"$f":"'Rate Base'!AD281","v":135538259.36000001},{"$f":"'Rate Base'!AE281","v":135902646.68000001},null,{"$f":"((F283/2)+SUM(G283:Q283)+(R283/2))/12","v":131226299.82166667},{"$f":"+R283","v":135902646.68000001},{"$f":"(U283/U284)*V284","v":135902646.68000001},{"$f":"(V283/V284)*W284","v":135902646.68000001},{"$f":"(W283/W284)*X284","v":135902646.68000001},{"$f":"(X283/X284)*Y284","v":135902646.68000001},{"$f":"(Y283/Y284)*Z284","v":135902646.68000001},{"$f":"(Z283/Z284)*AA284","v":135902646.68000001},{"$f":"(AA283/AA284)*AB284","v":135902646.68000001},{"$f":"(AB283/AB284)*AC284","v":135902646.68000001},{"$f":"(AC283/AC284)*AD284","v":135902646.68000001},{"$f":"(AD283/AD284)*AE284","v":135902646.68000001},{"$f":"(AE283/AE284)*AF284","v":135902646.68000001},{"$f":"(AF283/AF284)*AG284","v":135902646.68000001},null,null,{"$f":"((U283/2)+SUM(V283:AF283)+(AG283/2))/12","v":135902646.68000004},{"$f":"AG283","v":135902646.68000001},{"$f":"(AK283/AK284)*AL284","v":135902646.68000001},{"$f":"(AL283/AL284)*AM284","v":135902646.68000001},135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,null,null,null,{"$f":"((AK283/2)+SUM(AL283:AV283)+(AW283/2))/12","v":135902646.68000004}]
[{"$f":"+A283+1","v":269},null,"Total",null,null,{"$f":"SUM(F283)","v":126101934.36},126686376.72,127265527.42,128615965.47,129620915.14,130303956.67,131693771.37,132313819.06999999,133127600.88,133851990.04000001,134695125.19999999,{"$f":"SUM(Q282:Q283)","v":135538259.36000001},{"$f":"SUM(R282:R283)","v":135902646.68000001},null,{"$f":"+T283","v":131226299.82166667},{"$f":"+R284","v":135902646.68000001},{"$f":"IF($R284-$F284=0,U284+$AH283/12,U284+((G284-F284)/($R284-$F284))*$AH283)","v":135902646.68000001},135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,null,{"$f":"+AG284-U284","v":0},{"$f":"+AJ283","v":135902646.68000004},{"$f":"AG284","v":135902646.68000001},{"$f":"IF($R284-$F284=0,AK284+$AX283/12,AK284+((G284-F284)/($R284-$F284))*$AX283)","v":135902646.68000001},135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,135902646.68000001,null,{"$f":"+AW284-AK284","v":0},null,{"$f":"+BA283","v":135902646.68000004}]
[270]
[271,"System Working Capital (W/O WC Cash)"]
[272,null,"Production",null,null,{"$f":"F225+F234+F241+F262+F269+F276","v":12619723.790000001},104230.58000000427,-12920817.770000001,-20197900.599999998,-23089602.82,-14688539.26,-8365370.8300000001,5083235.2200000007,9951696.4600000028,11582047.33,16756774.319999998,15290264.869999995,10301762.530000003,null,{"$f":"T225+T234+T241+T262+T269+T276","v":-752769.94499999064},{"$f":"+R287","v":10301762.530000003},{"$f":"V225+V234+V241+V262+V269+V276","v":10202210.502194939},10102658.474389875,10003106.446584804,{"$f":"Y225+Y234+Y241+Y262+Y269+Y276","v":9903554.4187797401},9804002.3909746744,9704450.363169603,9604898.3353645392,9505346.3075594753,9405794.279754404,9306242.2519493401,9206690.2241442762,9107138.1963392049,null,{"$f":"AI225+AI234+AI241+AI262+AI269+AI276","v":0},{"$f":"AJ225+AJ234+AJ241+AJ262+AJ269+AJ276","v":9704450.363169603},{"$f":"AG287","v":9107138.1963392049},{"$f":"AL225+AL234+AL241+AL262+AL269+AL276","v":9069999.3244472574},9032860.45255531,8995721.5806633607,8958582.7087714132,8921443.8368794657,8884304.9649875183,8847166.0930955708,8810027.2212036233,8772888.349311674,8735749.4774197266,8698610.6055277791,8661471.7336358316,null,{"$f":"AY225+AY234+AY241+AY262+AY269+AY276","v":-445666.46270337305},null,{"$f":"BA225+BA234+BA241+BA262+BA269+BA276","v":8532740.4688615892}]
[273,null,"Distribution - Wyoming",null,null,{"$f":"F220+F235+F242+F248+F253+F263+F270+F277","v":-8610465.6799999997},-8606755.0700000003,-8608859.7200000007,-8611255.9900000002,-8607740.620000001,-8608094.5099999998,-8620244.4700000007,-8619911.2599999998,-8620587.3200000003,-8618098.2000000011,-8619074.0700000003,-8625008.1699999999,-8622625.8499999996,null,{"$f":"T220+T235+T242+T248+T253+T263+T270+T277","v":-8615181.2637499999},-8622625.8499999996,{"$f":"V220+V235+V242+V248+V253+V263+V270+V277","v":-8631162.0590369105},-8657673.6980738211,-8684476.9571107309,{"$f":"Y220+Y235+Y242+Y248+Y253+Y263+Y270+Y277","v":-8705368.576147642},-8730129.455184551,-8766686.4042214621,-8790760.1832583714,-8815843.2322952822,-8837761.1013321932,-8863143.9603691027,-8893485.0494060125,-8915509.7184429225,null,{"$f":"AI220+AI235+AI242+AI248+AI253+AI263+AI270+AI277","v":0},{"$f":"AJ220+AJ235+AJ242+AJ248+AJ253+AJ263+AJ270+AJ277","v":-8762129.8717214614},{"$f":"AG288","v":-8915509.7184429225},{"$f":"AL220+AL235+AL242+AL248+AL253+AL263+AL270+AL277","v":-8908598.940819988},-8919663.5931970552,-8931019.8655741215,-8936464.4979511891,-8945778.3903282546,-8966888.3527053222,-8975515.1450823881,-8985151.2074594554,-8991622.0898365211,-9001557.962213587,-9016452.0645906534,-9023029.7469677199,null,{"$f":"AY220+AY235+AY242+AY248+AY253+AY263+AY270+AY277","v":-107520.02852479741},null,{"$f":"BA220+BA235+BA242+BA248+BA253+BA263+BA270+BA277","v":-9050267.4516716562}]
[274,null,"Distribution - Utah",null,null,{"$f":"F221+F236+F243+F249+F254+F264+F271+F278+F230","v":-306773695.55000001},{"$f":"G221+G236+G243+G249+G254+G264+G271+G278+G230","v":-307411662.70000005},-306687806.23000002,-303085277.99000001,-301722034.08000004,-302003097.32000005,-301923607.14999998,-302188811.36000001,-302853179.65999997,-303172649.09000003,-303112804.45000005,-302693671.54000002,-304496537.64999998,null,{"$f":"T221+T236+T243+T249+T254+T264+T271+T278+T230","v":-303540809.84750009},-304496537.64999998,{"$f":"V221+V236+V243+V249+V254+V264+V271+V278+V230","v":-303690172.68882173},{"$f":"W221+W236+W243+W249+W254+W264+W271+W278+W230","v":-303897129.65618509},{"$f":"X221+X236+X243+X249+X254+X264+X271+X278+X230","v":-301225414.85354847},-300792984.38091183,-302004861.05827522,-302856184.32563853,-304052201.9730019,-305647383.71036536,-306897666.57772863,-307768635.37509203,-308280315.90245539,-311013995.44981873,null,{"$f":"AI221+AI236+AI243+AI249+AI254+AI264+AI271+AI278+AI230","v":0},{"$f":"AJ221+AJ236+AJ243+AJ249+AJ254+AJ264+AJ271+AJ278+AJ230","v":-304572351.42099452},{"$f":"AG289","v":-311013995.44981873},{"$f":"AL221+AL236+AL243+AL249+AL254+AL264+AL271+AL278+AL230","v":-314331126.11761922},{"$f":"AM221+AM236+AM243+AM249+AM254+AM264+AM271+AM278+AM230","v":-314009275.26541966},-310808752.64322019,-309847514.35102069,-310530583.20882112,-310853098.65662163,-311520308.48442203,-312586682.40222251,-313308157.450023,-313650318.42782348,-313633191.13562399,-315838062.86342448,null,{"$f":"AY221+AY236+AY243+AY249+AY254+AY264+AY271+AY278","v":-4708001.6311057508},null,{"$f":"BA221+BA236+BA243+BA249+BA254+BA264+BA271+BA278","v":-319522291.78576589}]
[275,null,"General",null,null,{"$f":"F229+F237+F244+F258+F265+F272+F279+F283","v":211766404.69},212560462.02999997,211235197.28,212337335.06,212549239.84,213455201.18000001,214226003.09,213887854.93000001,213972847.51999998,214898332.84999999,215768523.08999997,216579732.77000004,216008853.55000001,null,{"$f":"T229+T237+T244+T258+T265+T272+T279+T283","v":213779863.23000002},216008853.55000001,{"$f":"V229+V237+V244+V258+V265+V272+V279+V283","v":216057498.48142916},216106227.6728583,216157783.38428748,{"$f":"Y229+Y237+Y244+Y258+Y265+Y272+Y279+Y283","v":216208441.16571659},216256993.78714573,216309088.89857492,216358253.18000406,216412446.48143321,216468851.51286238,216524236.31429151,216573726.31572068,216624598.5271498,null,{"$f":"AI229+AI237+AI244+AI258+AI265+AI272+AI279+AI283","v":0},{"$f":"AJ229+AJ237+AJ244+AJ258+AJ265+AJ272+AJ279+AJ283","v":216312522.76940829},{"$f":"AG290","v":216624598.5271498},{"$f":"AL229+AL237+AL244+AL258+AL265+AL272+AL279+AL283","v":216639563.14097321},216654612.01479656,216672487.40861994,216689464.87244332,216704337.1762667,216722751.97009009,216738235.93391344,216758748.91773683,216781473.63156021,216803178.11538357,216818987.79920697,{"$f":"AW229+AW237+AW244+AW258+AW265+AW272+AW279+AW283","v":216836179.69303036},null,{"$f":"AY229+AY237+AY244+AY258+AY265+AY272+AY279+AY283","v":211581.16588052036},null,{"$f":"BA229+BA237+BA244+BA258+BA265+BA272+BA279+BA283","v":216925521.2686097}]
[276]
[277]
[278,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F284+F280+F273+F266+F259+F255+F250+F245+F238+F231+F222+F226","v":-90998032.75},-103353725.16000003,-116982286.43999998,-119557099.52000004,-120870137.68000001,-111844529.91,-104683219.35999998,-91837632.470000029,-87549223.000000015,-85310367.10999997,-79206581.10999997,-79448682.069999963,-86808547.420000061,null,{"$f":"+T284+T280+T273+T266+T259+T255+T250+T245+T238+T231+T222+T226","v":-99128897.826250017},{"$f":"+R293","v":-86808547.420000061},{"$f":"+V284+V280+V273+V266+V259+V255+V250+V245+V238+V231+V222+V226","v":-86061625.764234588},-86345917.207010746,-83749001.979786992,{"$f":"+Y284+Y280+Y273+Y266+Y259+Y255+Y250+Y245+Y238+Y231+Y222+Y226","v":-83386357.372563168},-84673994.335339367,-85609331.468115553,-86879810.640891761,-88545434.153667957,-89860781.886444107,-90801300.769220278,-91393384.411996469,-94197768.444772705,null,{"$f":"+AI284+AI280+AI273+AI266+AI259+AI255+AI250+AI245+AI238+AI231+AI222+AI226","v":-11925458.690814294},{"$f":"+AJ284+AJ280+AJ273+AJ266+AJ259+AJ255+AJ250+AJ245+AJ238+AJ231+AJ222+AJ226","v":-87317508.160138041},{"$f":"AG293","v":-94197768.444772705},{"$f":"+AL284+AL280+AL273+AL266+AL259+AL255+AL250+AL245+AL238+AL231+AL222+AL226","v":-97530162.593018815},-97241466.391264871,-94071563.519511029,-93135931.267757162,-93850580.586003229,-94212930.074249342,-94910421.602495447,-96003057.470741615,-96745417.558987692,-97112948.797233775,-97132044.795479909,-99363441.183726087,null,{"$f":"+AY284+AY280+AY273+AY266+AY259+AY255+AY250+AY245+AY238+AY231+AY222+AY226","v":-5165672.7389533808},null,{"$f":"+BA284+BA280+BA273+BA266+BA259+BA255+BA250+BA245+BA238+BA231+BA222+BA226","v":-98636092.725174516}]
[279]
[280,"RATE BASE (W/O Working Cap. Cash)"]
[281,null,"Production",null,null,{"$f":"F208+F287","v":15344213.669999994},2794270.3300000047,-10416329.990000002,-17763207.980000004,-20360873.220000006,-12029724.510000002,-6129804.6499999948,7249535.2800000012,12048728.830000006,13609810.760000005,18715252.569999997,17179427.929999996,12158940.230000002,null,{"$f":"T208+T287","v":1554055.1916666706},{"$f":"+R296","v":12158940.230000002},{"$f":"V208+V287","v":15878518.712194936},15699691.814389881,15531453.406584807,{"$f":"Y208+Y287","v":11482889.979850316},11313923.916083323,11144873.820066953,10975840.477612114,10807197.901011184,10638093.783293165,10469035.806201249,10299691.900656972,10131494.164038384,null,{"$f":"AI208+AI287","v":-832821.73230082099},11117098.13316964,{"$f":"AG296","v":10131494.164038384},{"$f":"AL208+AL287","v":10024930.373478696},9918275.9359666444,9811645.3770171683,9705101.2839486934,9598556.4436387308,9491915.1358895767,9385293.0609134287,9279119.5777759217,9172416.2541309912,9065765.8990555722,8958787.3035034575,8853124.4882853329,null,{"$f":"AY208+AY287","v":-1278369.6757530516},null,{"$f":"BA208+BA287","v":9111765.5988616869}]
[282,null,"Distribution - Wyoming",null,null,{"$f":"F209+F288","v":49651666.57},50806182.509999998,50781943.940000005,50214179.589999996,50308819.060000002,50923152.089999996,50984108.649999999,51561372.850000001,54196403.770000003,55679829.470000006,55963708.630000018,56099081.250000007,59283059.18999999,null,{"$f":"T209+T288","v":52665512.057499982},59283059.18999999,{"$f":"V209+V288","v":34856563.714963101},34973231.985926174,36061302.496889263,{"$f":"Y209+Y288","v":59538672.798432112},59371802.497253135,59394805.646100506,59255637.940754503,59714499.412970193,62246248.776373781,67234545.72956726,67239485.580735207,69346643.45870021,null,10356468.137143135,67530432.115198821,{"$f":"AG297","v":69346643.45870021},{"$f":"AL209+AL288","v":69169950.144565776},69595560.656971514,70834495.4092298,70754589.524848446,70440423.83392334,70295045.956494719,69955260.508045718,69955338.775966302,71553771.645951197,73881596.569652334,73762419.531334281,74596974.143770859,null,{"$f":"AY209+AY288","v":5250330.6850706525},null,{"$f":"BA209+BA288","v":77721362.99719663}]
[283,null,"Distribution - Utah",null,null,{"$f":"F210+F289","v":1918728302.8195717},1924855548.9995725,1930001148.7595725,1937924158.5495718,1945529512.6795721,1958394885.1695724,1965456771.8895721,1965363018.2895722,1851759181.1595731,1915869798.8395724,1992291864.7895725,2020369673.2695723,2063560672.7495723,null,{"$f":"T210+T289","v":1949913337.5149887},2063560672.7495723,{"$f":"V210+V289","v":1175891724.7071774},1187078893.9398143,1196553356.1324515,{"$f":"Y210+Y289","v":1981687259.1499529},1979161643.3179498,1984378898.4152806,1979726830.9158721,1998586256.6237411,2078277944.9571095,2424375788.5443273,2428551996.7123284,2471317119.5110292,null,414273904.56127548,2242404642.2237711,{"$f":"AG298","v":2471317119.5110292},{"$f":"AL210+AL289","v":2465525506.6692495},2484497014.2758174,2532133289.6558552,2532618813.4225373,2527394006.9035158,2527830524.2872987,2520585512.1876469,2525522442.4075651,2573689846.421876,2645669397.906106,2646489340.9757652,2664194014.3580303,null,{"$f":"AY210+AY289","v":192992960.62950101},null,{"$f":"BA210+BA289","v":2717743032.4096508}]
[284,null,"General",null,null,{"$f":"F211+F290","v":112075762.94999996},114634207.59999993,112871425.27999994,113719005.58999994,117995632.49999997,119316235.96000001,119835443.18999994,119935190.90999994,119630436.90999994,120366435.04999989,124501754.0699999,127643818.33999994,135486323.24000001,null,{"$f":"T211+T290","v":119519219.04124996},135486323.24000001,{"$f":"V211+V290","v":323710327.73142922},323224003.34285831,324643775.94428748,{"$f":"Y211+Y290","v":131386701.36797634},127874109.52615294,129931075.89823979,128396618.29111734,123866221.99064445,132226757.83969903,127907016.9572795,130315576.26651713,136809404.2657713,null,707336.0486215055,374849145.25325215,{"$f":"AG299","v":136809404.2657713},{"$f":"AL211+AL290","v":134986009.34848884},134005780.0528872,142678746.78572467,138590141.21698099,135684011.47470272,135877022.88057345,134154788.65583888,128869317.44647539,133924510.49167097,131443775.43507978,133718630.47508687,134732648.08814779,null,{"$f":"AY211+AY290","v":-2076756.1776235509},null,{"$f":"BA211+BA290","v":389295581.52369833}]
[285]
[286]
[287,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F214+F293","v":2095799946.0095716},2093090209.4395726,2083238187.9895725,2084094135.7495713,2093473091.019572,2116604548.7095726,2130146519.0795724,2144109117.3295724,2037634750.6695728,2105525874.1195724,2191472580.0595722,2221292000.7895718,2270488995.4095721,null,{"$f":"T214+T293","v":2123652123.8054051},{"$f":"+R302","v":2270488995.4095721},{"$f":"V214+V293","v":1620588315.6957648},1632173936.832989,1644580792.7302132,{"$f":"Y214+Y293","v":2184095523.2962112},2151272755.4642329,2039574642.2014573,2178354927.6253562,2192974175.9283667,2283389045.3564754,2629986387.0373755,2636406750.460238,2687604661.399539,null,{"$f":"AI214+AI293","v":412579428.3239252},{"$f":"AJ214+AJ293","v":2695901317.7253919},{"$f":"AG302","v":2687604661.399539},{"$f":"AL214+AL293","v":1559008727.3669813},2170240414.2775097,2168323910.073267,2751668645.4483161,2171384157.6802444,2187306680.0077853,2734080854.4124446,2733626218.2077827,2788340544.8136292,2860060535.8098941,2862929178.2856898,2882376761.0782337,null,{"$f":"AY214+AY293","v":194772099.67869493},null,{"$f":"BA214+BA293","v":3198349947.3041992}]

{"sheet":"108_111 Projection","index":9,"n_rows":189,"n_cols":49,"rows_kept":189,"cut":false,"hidden":false,"merged":[[2,2,2,6],[2,7,2,8]]}
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,"Forecast"]
[null,null,"2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET UTILITY PLANT",null,null,null,null,null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01",2022,2023,"Change"]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-736648017.28999972,{"$f":"C20","v":-744926548.90999973},-800090335.86999977,-816988475.99000001,-857438718.09000003,-906888492.16999996,-975790741.39558482,null,null,null,null,null,null,"Intangible Plant",null,null,null,null,null,"Hot"]
[{"$f":"A7+1","v":2},"Retirements",53761997,12946004.189999999,51881153.780000001,27776109.589999996,12603369.579999998,{"$f":"-'101_106 PROJECTION'!K43","v":12603369.58},{"$f":"-'101_106 PROJECTION'!Q43","v":12603369.58},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates","Depreciation Rates","Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",-355518,0,null,null,null,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,1,"2012 Study","2017 Study","2017 Study"]
[4,"Adjustments",0,0,null,null,null,null,null,null,null,null,null,1,null,"302","Franchises & Consents",null,2]
[5,"Gain on Disposition of Assets",10969.68,-1494106.21,-9000,-2332765.04,0,null,null,null,null,null,null,2,null,null,"Distribution - Wyoming",null,3,null,null,null,{"$f":"'RB FORECAST'!V17*($T11/12)","v":0},{"$f":"'RB FORECAST'!W17*($T11/12)","v":0},{"$f":"'RB FORECAST'!X17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Y17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Z17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AA17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AB17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AC17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AD17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AE17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AF17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AG17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AL17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($V11/12)","v":0},{"$f":"SUM(W11:AH11)","v":0},{"$f":"SUM(AI11:AT11)","v":0},{"$f":"AV11-AU11","v":0}]
[6,"Loss on Disposition of Assets",-4444.3500000000004,-2263.5700000000002,0,0,0,null,null,null,null,null,null,3,null,null,"Distribution - Utah",null,4,null,null,null,{"$f":"'RB FORECAST'!V18*($T12/12)","v":0},{"$f":"'RB FORECAST'!W18*($T12/12)","v":0},{"$f":"'RB FORECAST'!X18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Y18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Z18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AA18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AB18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AC18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AD18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AE18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AF18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AG18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AL18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($V12/12)","v":0},{"$f":"SUM(W12:AH12)","v":0},{"$f":"SUM(AI12:AT12)","v":0},{"$f":"AV12-AU12","v":0}]
[7,"Proceeds",-689374.73,0,{"$f":"-355950","v":-355950},{"$f":"-287201","v":-287201},-356410.2,{"$f":"H8*G28","v":-274668.38264636428},{"$f":"I8*G28","v":-274668.38264636428},null,null,null,null,4,null,null,null,null,5]
[8,"Dismantling",5488278.8700000001,2475270.04,2178094.2600000002,7986033.1599999703,7378653.4900000002,{"$f":"H8*G29","v":3601724.2743123723},{"$f":"I8*G29","v":3601724.2743123723},null,null,null,null,5,null,null,"Total Intangible Plant",null,6,0,{"$f":"T14","v":0},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S14)","v":0},{"$f":"SUM(W11:W12)","v":0},0,0,{"$f":"SUM(Z11:Z12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI11:AI12)","v":0},{"$f":"SUM(AJ11:AJ12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Depreciation and Amoritization Expense",-66734933.770000003,-73583714.730000004,-75908104.390000001,-79488060.459999993,-83842763.180000007,{"$f":"SUM(W185:AH185)","v":-97119252.350420386},{"$f":"SUM(AI185:AT185)","v":-111491072.06564026},null,null,null,null,6,null,null,null,null,7]
[10,"Amount Charged to Clearing",-5404268.0599999996,0,0,0,0,0,0,null,null,null,null,7,null,null,"Production & Gathering Plant",null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights",null,9]
[{"$f":"A16+1","v":11},"Adjustment (Moved to 254)",5648761.7400000002,4495023.32,{"$f":"4627169.80999982+688496.42","v":5315666.2299998198},{"$f":"4932901.63+962740.02","v":5895641.6500000004},14767376.230000099,{"$f":"SUM(W187:AH187)","v":12286577.653169412},{"$f":"SUM(AI187:AT187)","v":14104759.678616557},null,null,null,null,9,null,"326...9","Structures",null,{"$f":"S17+1","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction",null,{"$f":"S18+1","v":11}]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",{"$f":"SUM(C7:C18)","v":-744926548.90999973},{"$f":"SUM(D7:D18)","v":-800090335.86999977},{"$f":"SUM(E7:E18)","v":-816988475.99000001},{"$f":"SUM(F7:F18)","v":-857438718.09000003},{"$f":"SUM(G7:G18)","v":-906888492.16999996},{"$f":"SUM(H7:H19)","v":-975790741.39558482},{"$f":"SUM(I7:I19)","v":-1057246628.3109424},null,null,null,null,11,null,"331","Gas Wells - Equipment",null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,13]
[13,"Ending 254 Balance (Plant Removal)",-198220702.58000001,-170891761.63,-167189897.09,-172766495.80000001,-178924405.15000001,{"$f":"G22-H18","v":-191210982.80316943},{"$f":"H22-I18","v":-205315742.48178598},null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[14,"Total Depreciation EXPENSE 403 & 404",-66734933.770000003,-73583714.730000004,-75908104.390000001,-79488060.459999993,{"$f":"SUM(G15:G16)","v":-83842763.180000007},{"$f":"SUM(H15:H16)","v":-97119252.350420386},-111491072.06564026,null,null,null,null,{"$f":"N21+1","v":13},null,"336","Purification Equipment",null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N24+1","v":14},null,"337","Other Equipment",null,17]
[null,"Budget",null,null,{"$f":"+E20-E18","v":-822304142.21999979},{"$f":"+F20-F18","v":-863334359.74000001},-921655868.4000001,-988077319.04875422,-1071351387.9895589,null,null,null,null,{"$f":"N25+1","v":15},null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,"Total Production & Gathering Plant",null,19,null,null,null,{"$f":"'RB FORECAST'!V31*($T27/12)","v":0},{"$f":"'RB FORECAST'!W31*($T27/12)","v":0},{"$f":"'RB FORECAST'!X31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Y31*($T27/12)","v":0},{"$f":"'RB FORECAST'!Z31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AA31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AB31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AC31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AD31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AE31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AF31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AG31*($T27/12)","v":0},{"$f":"'RB FORECAST'!AL31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AM31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AN31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AO31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AP31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AQ31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AR31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AS31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AT31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AU31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AV31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AW31*($V27/12)","v":0}]
[null,"Proceeds (3yr avg%)",null,null,null,null,{"$f":"C39","v":-2.1793249884715694E-2},null,null,null,null,null,null,17,null,null,null,null,20]
[null,"Dismantling (3yr avg %)",null,null,null,null,{"$f":"C40","v":0.2857747090133631},null,null,null,null,null,null,18,null,null,"Distribution Plant",null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"364","LNG Plant",null,22]
[null,"Note: Proceed and Dismantling avg % excludes transponder retirement and  proceed/dismantling activity over the 3 year period.",null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Wyoming",23,0,2.5000000000000001E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S31)","v":2.5000000000000001E-2},{"$f":"'RB FORECAST'!V35*($U31/12)","v":0},{"$f":"'RB FORECAST'!W35*($U31/12)","v":0},{"$f":"'RB FORECAST'!X35*($U31/12)","v":0},{"$f":"'RB FORECAST'!Y35*($U31/12)","v":0},{"$f":"'RB FORECAST'!Z35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AA35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AB35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AC35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AD35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AE35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AF35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AG35*($U31/12)","v":0},{"$f":"'RB FORECAST'!AL35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AM35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AN35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AO35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AP35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AQ35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AR35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AS35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AT35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AU35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AV35*($V31/12)","v":0},{"$f":"'RB FORECAST'!AW35*($V31/12)","v":0},{"$f":"SUM(W31:AH31)","v":0},{"$f":"SUM(AI31:AT31)","v":0},{"$f":"AV31-AU31","v":0}]
[null,"2019 - 2021 Transponder Retirement Amount",46395000,null,null,null,null,null,null,null,null,null,null,21,null,null,null,"Utah",24,0,{"$f":"U31","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"'RB FORECAST'!V36*($U32/12)","v":0},{"$f":"'RB FORECAST'!W36*($U32/12)","v":0},{"$f":"'RB FORECAST'!X36*($U32/12)","v":0},{"$f":"'RB FORECAST'!Y36*($U32/12)","v":0},{"$f":"'RB FORECAST'!Z36*($U32/12)","v":0},{"$f":"'RB FORECAST'!AA36*($U32/12)","v":0},{"$f":"'RB FORECAST'!AB36*($U32/12)","v":0},{"$f":"'RB FORECAST'!AC36*($U32/12)","v":0},{"$f":"'RB FORECAST'!AD36*($U32/12)","v":0},{"$f":"'RB FORECAST'!AE36*($V32/12)","v":393600.37749999994},{"$f":"'RB FORECAST'!AF36*($V32/12)","v":393600.37749999994},{"$f":"'RB FORECAST'!AG36*($V32/12)","v":393600.37749999994},{"$f":"'RB FORECAST'!AL36*($V32/12)","v":393773.98861111113},{"$f":"'RB FORECAST'!AM36*($V32/12)","v":393947.59972222225},{"$f":"'RB FORECAST'!AN36*($V32/12)","v":394121.21083333337},{"$f":"'RB FORECAST'!AO36*($V32/12)","v":394294.8219444445},{"$f":"'RB FORECAST'!AP36*($V32/12)","v":394468.43305555562},{"$f":"'RB FORECAST'!AQ36*($V32/12)","v":394642.04416666675},{"$f":"'RB FORECAST'!AR36*($V32/12)","v":394815.65527777787},{"$f":"'RB FORECAST'!AS36*($V32/12)","v":394989.26638888905},{"$f":"'RB FORECAST'!AT36*($V32/12)","v":395162.87750000018},{"$f":"'RB FORECAST'!AU36*($V32/12)","v":395336.4886111113},{"$f":"'RB FORECAST'!AV36*($V32/12)","v":395510.09972222243},{"$f":"'RB FORECAST'!AW36*($V32/12)","v":395683.71083333355},1180801.1324999998,4736746.1966666682,3555945.0641666683]
[null,"2019 - 2021 Transponder Proceeds Amount",0,null,null,null,null,null,null,null,null,null,null,22,null,null,null,"Total",25,0,{"$f":"U32","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"SUM(W31:W32)","v":0},{"$f":"SUM(X31:X32)","v":0},0,0,0,0,0,0,0,393600.37749999994,393600.37749999994,393600.37749999994,393773.98861111113,393947.59972222225,394121.21083333337,394294.8219444445,394468.43305555562,394642.04416666675,394815.65527777787,394989.26638888905,395162.87750000018,395336.4886111113,395510.09972222243,395683.71083333355,1180801.1324999998,4736746.1966666682,3555945.0641666683]
[null,"2019 - 2021 Transponder Dismantling Amount",4435543,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,"364.1","LNG Plant - Land",null,27]
[null,"2019 - 2021 Retirement Total (Excl. Transponder)",{"$f":"SUM(E8:G8)-C32","v":45865632.950000003},null,null,null,null,null,null,null,null,null,null,25,null,null,null,"Wyoming",28,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W36:AH36)","v":0},{"$f":"SUM(AI36:AT36)","v":0},{"$f":"AV36-AU36","v":0}]
[null,"2019 - 2021 Proceeds Total (Excl. Transponder)",{"$f":"SUM(E13:G13)-C33","v":-999561.2},null,null,null,null,null,null,null,null,null,null,26,null,null,null,"Utah",29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2019 - 2021 Dismantling Total (Excl. Transponder)",{"$f":"SUM(E14:G14)-C34","v":13107237.90999997},null,null,null,null,null,null,null,null,null,null,27,null,null,null,"Total",30,0,0,0,{"$f":"SUM(W36:W37)","v":0},{"$f":"SUM(X36:X37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3 Year % Proceeds",{"$f":"C37/C36","v":-2.1793249884715694E-2},null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,31]
[null,"3 Year % Dismantling",{"$f":"C38/C36","v":0.2857747090133631},null,null,null,null,null,null,null,null,null,null,{"$f":"N39+1","v":29},null,"374","Land & Land Rights",null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,"Wyoming",33,{"$f":"T43","v":1.3299999999999999E-2},{"$f":"U43","v":3.3750000000000004E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S41)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V45*($V41/12)","v":126.93873371616657},{"$f":"'RB FORECAST'!W45*($V41/12)","v":126.95608523054298},{"$f":"'RB FORECAST'!X45*($V41/12)","v":129.5411895066521},{"$f":"'RB FORECAST'!Y45*($V41/12)","v":129.56544278865414},{"$f":"'RB FORECAST'!Z45*($V41/12)","v":130.63513532836831},{"$f":"'RB FORECAST'!AA45*($V41/12)","v":130.64140944332527},{"$f":"'RB FORECAST'!AB45*($V41/12)","v":130.66520199218533},{"$f":"'RB FORECAST'!AC45*($V41/12)","v":130.68651778734611},{"$f":"'RB FORECAST'!AD45*($V41/12)","v":130.68651778734611},{"$f":"'RB FORECAST'!AE45*($V41/12)","v":130.68651778734611},{"$f":"'RB FORECAST'!AF45*($V41/12)","v":130.69190396833855},{"$f":"'RB FORECAST'!AG45*($V41/12)","v":131.84628249683433},{"$f":"'RB FORECAST'!AL45*($V41/12)","v":131.85219031687194},{"$f":"'RB FORECAST'!AM45*($V41/12)","v":131.87071068740912},{"$f":"'RB FORECAST'!AN45*($V41/12)","v":134.62995625135187},{"$f":"'RB FORECAST'!AO45*($V41/12)","v":134.65584331571276},{"$f":"'RB FORECAST'!AP45*($V41/12)","v":135.79759392990132},{"$f":"'RB FORECAST'!AQ45*($V41/12)","v":135.80429069026903},{"$f":"'RB FORECAST'!AR45*($V41/12)","v":135.82968598495935},{"$f":"'RB FORECAST'!AS45*($V41/12)","v":135.85243768352055},{"$f":"'RB FORECAST'!AT45*($V41/12)","v":135.85243768352055},{"$f":"'RB FORECAST'!AU45*($V41/12)","v":135.85243768352055},{"$f":"'RB FORECAST'!AV45*($V41/12)","v":135.85818669571606},{"$f":"'RB FORECAST'!AW45*($V41/12)","v":137.09032803070966},{"$f":"SUM(W41:AH41)","v":1559.5409378331055},{"$f":"SUM(AI41:AT41)","v":1620.9460989534628},{"$f":"AV41-AU41","v":61.405161120357207}]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"H4","v":"2022-12-31"},{"$f":"I4","v":"2023-12-31"},null,null,null,null,31,null,null,null,"Utah",34,{"$f":"T43","v":1.3299999999999999E-2},{"$f":"U43","v":3.3750000000000004E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S42)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V46*($V42/12)","v":6681.0721096390944},{"$f":"'RB FORECAST'!W46*($V42/12)","v":6681.9853590103976},{"$f":"'RB FORECAST'!X46*($V42/12)","v":6818.0452327305784},{"$f":"'RB FORECAST'!Y46*($V42/12)","v":6819.3217377122128},{"$f":"'RB FORECAST'!Z46*($V42/12)","v":6875.6220708237233},{"$f":"'RB FORECAST'!AA46*($V42/12)","v":6875.9522916572269},{"$f":"'RB FORECAST'!AB46*($V42/12)","v":6877.2045472135296},{"$f":"'RB FORECAST'!AC46*($V42/12)","v":6878.3264456315646},{"$f":"'RB FORECAST'!AD46*($V42/12)","v":6878.3264456315646},{"$f":"'RB FORECAST'!AE46*($V42/12)","v":6878.3264456315646},{"$f":"'RB FORECAST'!AF46*($V42/12)","v":6878.6099324960742},{"$f":"'RB FORECAST'!AG46*($V42/12)","v":6939.3674803690856},{"$f":"'RB FORECAST'!AL46*($V42/12)","v":6939.6784222740989},{"$f":"'RB FORECAST'!AM46*($V42/12)","v":6940.6531911837437},{"$f":"'RB FORECAST'!AN46*($V42/12)","v":7085.8785139928013},{"$f":"'RB FORECAST'!AO46*($V42/12)","v":7087.2410086281152},{"$f":"'RB FORECAST'!AP46*($V42/12)","v":7147.3339208646194},{"$f":"'RB FORECAST'!AQ46*($V42/12)","v":7147.686386480179},{"$f":"'RB FORECAST'!AR46*($V42/12)","v":7149.0229981676011},{"$f":"'RB FORECAST'!AS46*($V42/12)","v":7150.2204714230384},{"$f":"'RB FORECAST'!AT46*($V42/12)","v":7150.2204714230384},{"$f":"'RB FORECAST'!AU46*($V42/12)","v":7150.2204714230384},{"$f":"'RB FORECAST'!AV46*($V42/12)","v":7150.5230549128291},{"$f":"'RB FORECAST'!AW46*($V42/12)","v":7215.37343483521},{"$f":"SUM(W42:AH42)","v":82082.160098546621},{"$f":"SUM(AI42:AT42)","v":85314.052345608317},3231.8922470616963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,"Total",35,1.3299999999999999E-2,3.3750000000000004E-3,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S43)","v":3.3750000000000004E-3},{"$f":"SUM(W41:W42)","v":6808.0108433552614},6808.9414442409407,6947.5864222372302,{"$f":"SUM(Z41:Z42)","v":6948.8871805008666},{"$f":"SUM(AA41:AA42)","v":7006.2572061520914},7006.5937011005517,7007.8697492057154,7009.0129634189107,7009.0129634189107,7009.0129634189107,7009.3018364644131,7071.2137628659202,{"$f":"SUM(AI41:AI42)","v":7071.530612590971},7072.5239018711527,7220.5084702441536,7221.8968519438276,7283.1315147945206,7283.4906771704482,7284.8526841525609,7286.0729091065587,7286.0729091065587,7286.0729091065587,7286.3812416085448,7352.4637628659193,83641.701036379716,86934.998444561774,3293.2974081820576]
[null,"Depreciation and Amoritization Expense",null,null,null,null,null,{"$f":"-AH173","v":-9018184.6691210307},{"$f":"-AT173","v":-9635534.5872605331},null,null,null,null,33,null,null,null,null,36]
[null,null,null,null,null,null,"Annualized YE",{"$f":"+H44*12","v":-108218216.02945237},{"$f":"+I44*12","v":-115626415.0471264},null,null,null,null,34,null,"375","Structures & Improvements",null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,"Wyoming",38,{"$f":"T48","v":2.1399999999999999E-2},3.5799999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S46)","v":3.5799999999999998E-2},{"$f":"'RB FORECAST'!V50*($V46/12)","v":5206.0721168814998},{"$f":"'RB FORECAST'!W50*($V46/12)","v":5205.9994401897038},{"$f":"'RB FORECAST'!X50*($V46/12)","v":5283.472159884197},{"$f":"'RB FORECAST'!Y50*($V46/12)","v":5283.4652741387326},{"$f":"'RB FORECAST'!Z50*($V46/12)","v":5283.4652741387326},{"$f":"'RB FORECAST'!AA50*($V46/12)","v":5283.4652741387326},{"$f":"'RB FORECAST'!AB50*($V46/12)","v":5283.2701728285583},{"$f":"'RB FORECAST'!AC50*($V46/12)","v":5280.0523893671962},{"$f":"'RB FORECAST'!AD50*($V46/12)","v":5263.271235048961},{"$f":"'RB FORECAST'!AE50*($V46/12)","v":5261.7831068186661},{"$f":"'RB FORECAST'!AF50*($V46/12)","v":5257.4944793075492},{"$f":"'RB FORECAST'!AG50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AL50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AM50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AN50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AO50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AP50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AQ50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AR50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AS50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AT50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AU50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AV50*($V46/12)","v":5257.0071702199584},{"$f":"'RB FORECAST'!AW50*($V46/12)","v":5257.0071702199584},{"$f":"SUM(W46:AH46)","v":63148.81809296248},{"$f":"SUM(AI46:AT46)","v":63084.086042639487},{"$f":"AV46-AU46","v":-64.732050322993018}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,"Utah",39,{"$f":"T48","v":2.1399999999999999E-2},{"$f":"U46","v":3.5799999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S47)","v":3.5799999999999998E-2},{"$f":"'RB FORECAST'!V51*($V47/12)","v":55564.432998338976},{"$f":"'RB FORECAST'!W51*($V47/12)","v":55563.657319654325},{"$f":"'RB FORECAST'!X51*($V47/12)","v":56390.52403337213},{"$f":"'RB FORECAST'!Y51*($V47/12)","v":56390.450541777333},{"$f":"'RB FORECAST'!Z51*($V47/12)","v":56390.450541777333},{"$f":"'RB FORECAST'!AA51*($V47/12)","v":56390.450541777333},{"$f":"'RB FORECAST'!AB51*($V47/12)","v":56388.368224545899},{"$f":"'RB FORECAST'!AC51*($V47/12)","v":56354.024806028465},{"$f":"'RB FORECAST'!AD51*($V47/12)","v":56174.919464454957},{"$f":"'RB FORECAST'!AE51*($V47/12)","v":56159.03666462261},{"$f":"'RB FORECAST'!AF51*($V47/12)","v":56113.264122359207},{"$f":"'RB FORECAST'!AG51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AL51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AM51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AN51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AO51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AP51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AQ51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AR51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AS51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AT51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AU51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AV51*($V47/12)","v":56108.063070099648},{"$f":"'RB FORECAST'!AW51*($V47/12)","v":56108.063070099648},673987.6423288082,673296.75684119575,-690.88548761245329]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,37,null,null,null,"Total",40,2.1399999999999999E-2,{"$f":"U46","v":3.5799999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S48)","v":3.5799999999999998E-2},{"$f":"SUM(W46:W47)","v":60770.505115220476},60769.656759844031,61673.996193256331,{"$f":"SUM(Z46:Z47)","v":61673.915815916065},61673.915815916065,61673.915815916065,61671.63839737446,61634.077195395657,61438.190699503917,61420.819771441274,61370.758601666756,61365.070240319605,{"$f":"SUM(AI46:AI47)","v":61365.070240319605},{"$f":"SUM(AJ46:AJ47)","v":61365.070240319605},61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,61365.070240319605,737136.46042177069,736380.8428838352,-755.61753793549724]
[null,"Account","December 2021",null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,"376","Mains",null,42]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,"Dist - Wy - Mains - SD",43]
[null,"Production",{"$f":"HIST_403_PROD","v":833622.6399999999},{"$f":"+C52/$C$56","v":9.9512020415341192E-3},null,null,null,{"$f":"-SUM(W168:AH168)","v":-833622.64},{"$f":"-SUM(AI168:AT168)","v":-833622.64},null,null,null,null,41,null,null,null,"Dist - Wy - Mains - LD",44]
[null,"Distribution - Wyoming",{"$f":"HIST_403_WY","v":2408685.5700000003},{"$f":"+C53/$C$56","v":2.8753197923700562E-2},null,null,null,{"$f":"-SUM(W169:AH169)","v":-2886255.1631902778},{"$f":"-SUM(AI169:AT169)","v":-3231567.6563316183},null,null,null,null,42,null,null,null,"Dist - Wy - Mains - Feeders",45]
[null,"Distribution - Utah",{"$f":"HIST_403_UT","v":73350145.979999989},{"$f":"+C54/$C$56","v":0.87560256571606743},null,null,null,{"$f":"-SUM(W170:AH170)","v":-77433137.206184596},{"$f":"-SUM(AI170:AT170)","v":-90010019.791251764},null,null,null,null,43,null,null,null,"Wyoming",46,{"$f":"T59","v":2.1409999999999998E-2},1.9299999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S54)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V58*($V54/12)","v":97841.110835309883},{"$f":"'RB FORECAST'!W58*($V54/12)","v":99958.037907601072},{"$f":"'RB FORECAST'!X58*($V54/12)","v":104032.45353341861},{"$f":"'RB FORECAST'!Y58*($V54/12)","v":104315.45830038637},{"$f":"'RB FORECAST'!Z58*($V54/12)","v":104552.98554226309},{"$f":"'RB FORECAST'!AA58*($V54/12)","v":105147.5016517764},{"$f":"'RB FORECAST'!AB58*($V54/12)","v":105170.27820804284},{"$f":"'RB FORECAST'!AC58*($V54/12)","v":105755.56007531802},{"$f":"'RB FORECAST'!AD58*($V54/12)","v":108387.37167869818},{"$f":"'RB FORECAST'!AE58*($V54/12)","v":113139.2088674253},{"$f":"'RB FORECAST'!AF58*($V54/12)","v":113551.54760484706},{"$f":"'RB FORECAST'!AG58*($V54/12)","v":115070.34908046995},{"$f":"'RB FORECAST'!AL58*($V54/12)","v":115239.78401331989},{"$f":"'RB FORECAST'!AM58*($V54/12)","v":116478.46562956994},{"$f":"'RB FORECAST'!AN58*($V54/12)","v":118862.53629441328},{"$f":"'RB FORECAST'!AO58*($V54/12)","v":119028.13141894191},{"$f":"'RB FORECAST'!AP58*($V54/12)","v":119167.1161915977},{"$f":"'RB FORECAST'!AQ58*($V54/12)","v":119514.98654814313},{"$f":"'RB FORECAST'!AR58*($V54/12)","v":119528.31383839232},{"$f":"'RB FORECAST'!AS58*($V54/12)","v":119870.78094498641},{"$f":"'RB FORECAST'!AT58*($V54/12)","v":121410.73793888146},{"$f":"'RB FORECAST'!AU58*($V54/12)","v":124191.18958794043},{"$f":"'RB FORECAST'!AV58*($V54/12)","v":124432.46214777371},{"$f":"'RB FORECAST'!AW58*($V54/12)","v":125321.16138130536},{"$f":"SUM(W54:AH54)","v":1276921.8632855567},{"$f":"SUM(AI54:AT54)","v":1443045.6659352656},{"$f":"AV54-AU54","v":166123.80264970893}]
[null,"General",{"$f":"HIST_403_GEN","v":7178595.4300000006},{"$f":"+C55/$C$56","v":8.5693034318697861E-2},null,null,null,{"$f":"-SUM(W171:AH171)","v":-15966237.341045521},{"$f":"-SUM(AI171:AT171)","v":-17415861.978056855},null,null,null,null,44,null,null,null,"Dist - Ut - Mains - SD",47]
[null,"Total Depreciation Expense",{"$f":"SUM(C52:C55)","v":83771049.61999999},{"$f":"SUM(D52:D55)","v":1},null,null,null,{"$f":"SUM(H52:H55)","v":-97119252.350420386},{"$f":"SUM(I52:I55)","v":-111491072.06564024},null,null,null,null,45,null,null,null,"Dist - Ut - Mains - LD",48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Dist - Ut - Mains - Feeders",49]
[null,null,null,null,null,null,null,{"$f":"H56-H15","v":0},{"$f":"I56+C56","v":-27720022.445640251},null,null,null,null,47,null,null,null,"Utah",50,{"$f":"T59","v":2.1409999999999998E-2},{"$f":"U54","v":1.9299999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S58)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V62*($V58/12)","v":3176154.4822215475},{"$f":"'RB FORECAST'!W62*($V58/12)","v":3244874.9551576264},{"$f":"'RB FORECAST'!X62*($V58/12)","v":3377140.1486114971},{"$f":"'RB FORECAST'!Y62*($V58/12)","v":3386327.1544766268},{"$f":"'RB FORECAST'!Z62*($V58/12)","v":3394037.8520299923},{"$f":"'RB FORECAST'!AA62*($V58/12)","v":3413337.2548051924},{"$f":"'RB FORECAST'!AB62*($V58/12)","v":3414076.6358348806},{"$f":"'RB FORECAST'!AC62*($V58/12)","v":3433076.2732085618},{"$f":"'RB FORECAST'!AD62*($V58/12)","v":3518511.1190425265},{"$f":"'RB FORECAST'!AE62*($V58/12)","v":3672767.0228943038},{"$f":"'RB FORECAST'!AF62*($V58/12)","v":3686152.5161483623},{"$f":"'RB FORECAST'!AG62*($V58/12)","v":3735456.4137965017},{"$f":"'RB FORECAST'!AL62*($V58/12)","v":3740956.6735219057},{"$f":"'RB FORECAST'!AM62*($V58/12)","v":3781167.2162468382},{"$f":"'RB FORECAST'!AN62*($V58/12)","v":3858559.8037126628},{"$f":"'RB FORECAST'!AO62*($V58/12)","v":3863935.4141540751},{"$f":"'RB FORECAST'!AP62*($V58/12)","v":3868447.1894687917},{"$f":"'RB FORECAST'!AQ62*($V58/12)","v":3879739.8861965872},{"$f":"'RB FORECAST'!AR62*($V58/12)","v":3880172.5216429699},{"$f":"'RB FORECAST'!AS62*($V58/12)","v":3891289.8160638516},{"$f":"'RB FORECAST'!AT62*($V58/12)","v":3941280.4720041873},{"$f":"'RB FORECAST'!AU62*($V58/12)","v":4031540.5262121153},{"$f":"'RB FORECAST'!AV62*($V58/12)","v":4039372.8056681557},{"$f":"'RB FORECAST'!AW62*($V58/12)","v":4068222.0902871694},{"$f":"SUM(W58:AH58)","v":41451911.828227609},{"$f":"SUM(AI58:AT58)","v":46844684.415179312},{"$f":"AV58-AU58","v":5392772.5869517028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Total",51,2.1409999999999998E-2,{"$f":"U54","v":1.9299999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S59)","v":1.9299999999999998E-2},{"$f":"SUM(W58,W54)","v":3273995.5930568576},3344832.9930652273,3481172.6021449156,{"$f":"SUM(Z58,Z54)","v":3490642.6127770133},3498590.8375722552,3518484.7564569688,3519246.9140429236,3538831.8332838798,3626898.4907212248,3785906.2317617289,3799704.0637532095,3850526.7628769716,{"$f":"SUM(AI58,AI54)","v":3856196.4575352254},{"$f":"SUM(AJ58,AJ54)","v":3897645.6818764079},3977422.340007076,3982963.5455730171,3987614.3056603894,3999254.8727447302,3999700.8354813624,4011160.5970088379,4062691.2099430687,4155731.7158000558,4163805.2678159294,4193543.2516684746,42728833.691513173,48287730.081114583,5558896.3896014094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"377","Compressor Station Equipment",null,53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,"Wyoming",54,{"$f":"T64","v":3.1800000000000002E-2},4.2699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S62)","v":4.2699999999999995E-2},{"$f":"'RB FORECAST'!V66*($V62/12)","v":0},{"$f":"'RB FORECAST'!W66*($V62/12)","v":0},{"$f":"'RB FORECAST'!X66*($V62/12)","v":0},{"$f":"'RB FORECAST'!Y66*($V62/12)","v":0},{"$f":"'RB FORECAST'!Z66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AA66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AB66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AC66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AD66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AE66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AF66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AG66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AL66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AM66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AN66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AO66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AP66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AQ66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AR66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AS66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AT66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AU66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AV66*($V62/12)","v":0},{"$f":"'RB FORECAST'!AW66*($V62/12)","v":0},{"$f":"SUM(W62:AH62)","v":0},{"$f":"SUM(AI62:AT62)","v":0},{"$f":"AV62-AU62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,"Utah",55,{"$f":"T64","v":3.1800000000000002E-2},{"$f":"U62","v":4.2699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S63)","v":4.2699999999999995E-2},{"$f":"'RB FORECAST'!V67*($V63/12)","v":57863.749514827483},{"$f":"'RB FORECAST'!W67*($V63/12)","v":57857.818173889209},{"$f":"'RB FORECAST'!X67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!Y67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!Z67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!AA67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!AB67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!AC67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!AD67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!AE67*($V63/12)","v":58023.936505332204},{"$f":"'RB FORECAST'!AF67*($V63/12)","v":58023.992141599192},{"$f":"'RB FORECAST'!AG67*($V63/12)","v":58041.002057071011},{"$f":"'RB FORECAST'!AL67*($V63/12)","v":57961.169151081434},{"$f":"'RB FORECAST'!AM67*($V63/12)","v":57939.732530467292},{"$f":"'RB FORECAST'!AN67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AO67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AP67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AQ67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AR67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AS67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AT67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AU67*($V63/12)","v":58540.10531046088},{"$f":"'RB FORECAST'!AV67*($V63/12)","v":58540.306387006684},{"$f":"'RB FORECAST'!AW67*($V63/12)","v":58601.782385173567},695978.05393004441,701363.83293741615,5385.7790073717479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Total",56,3.1800000000000002E-2,{"$f":"U62","v":4.2699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S64)","v":4.2699999999999995E-2},{"$f":"SUM(W62:W63)","v":57863.749514827483},57857.818173889209,58023.936505332204,{"$f":"SUM(Z62:Z63)","v":58023.936505332204},58023.936505332204,58023.936505332204,58023.936505332204,58023.936505332204,58023.936505332204,58023.936505332204,58023.992141599192,58041.002057071011,{"$f":"SUM(AI62:AI63)","v":57961.169151081434},{"$f":"SUM(AJ62:AJ63)","v":57939.732530467292},58540.10531046088,58540.10531046088,58540.10531046088,58540.10531046088,58540.10531046088,58540.10531046088,58540.10531046088,58540.10531046088,58540.306387006684,58601.782385173567,695978.05393004441,701363.83293741615,5385.7790073717479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,"378","Measuring & Regulation Station Equip",null,58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,"Wyoming",59,{"$f":"T69","v":3.39E-2},3.4799999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S67)","v":3.4799999999999998E-2},{"$f":"'RB FORECAST'!V71*($V67/12)","v":25381.886403724027},{"$f":"'RB FORECAST'!W71*($V67/12)","v":25642.318287553629},{"$f":"'RB FORECAST'!X71*($V67/12)","v":25526.371963140431},{"$f":"'RB FORECAST'!Y71*($V67/12)","v":26116.958822149001},{"$f":"'RB FORECAST'!Z71*($V67/12)","v":26160.726003487864},{"$f":"'RB FORECAST'!AA71*($V67/12)","v":26097.089382072118},{"$f":"'RB FORECAST'!AB71*($V67/12)","v":26807.265130647633},{"$f":"'RB FORECAST'!AC71*($V67/12)","v":27092.104442052299},{"$f":"'RB FORECAST'!AD71*($V67/12)","v":27249.671892091566},{"$f":"'RB FORECAST'!AE71*($V67/12)","v":27778.797245967628},{"$f":"'RB FORECAST'!AF71*($V67/12)","v":27742.132339438303},{"$f":"'RB FORECAST'!AG71*($V67/12)","v":30854.491944834568},{"$f":"'RB FORECAST'!AL71*($V67/12)","v":31172.325356583908},{"$f":"'RB FORECAST'!AM71*($V67/12)","v":31319.321364257637},{"$f":"'RB FORECAST'!AN71*($V67/12)","v":31253.87758470745},{"$f":"'RB FORECAST'!AO71*($V67/12)","v":31587.223522164284},{"$f":"'RB FORECAST'!AP71*($V67/12)","v":31611.927106185332},{"$f":"'RB FORECAST'!AQ71*($V67/12)","v":31576.008580571626},{"$f":"'RB FORECAST'!AR71*($V67/12)","v":31976.854276775277},{"$f":"'RB FORECAST'!AS71*($V67/12)","v":32137.626609983203},{"$f":"'RB FORECAST'!AT71*($V67/12)","v":32226.562671706954},{"$f":"'RB FORECAST'!AU71*($V67/12)","v":32525.217788104379},{"$f":"'RB FORECAST'!AV71*($V67/12)","v":32504.522953039301},{"$f":"'RB FORECAST'!AW71*($V67/12)","v":34261.237337279526},{"$f":"SUM(W67:AH67)","v":322449.81385715911},{"$f":"SUM(AI67:AT67)","v":384152.70515135891},{"$f":"AV67-AU67","v":61702.891294199799}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,"Utah",60,{"$f":"T69","v":3.39E-2},{"$f":"U67","v":3.4799999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S68)","v":3.4799999999999998E-2},{"$f":"'RB FORECAST'!V72*($V68/12)","v":390689.70676494099},{"$f":"'RB FORECAST'!W72*($V68/12)","v":394698.39448449109},{"$f":"'RB FORECAST'!X72*($V68/12)","v":392913.6951613226},{"$f":"'RB FORECAST'!Y72*($V68/12)","v":402004.28059280704},{"$f":"'RB FORECAST'!Z72*($V68/12)","v":402677.96524221508},{"$f":"'RB FORECAST'!AA72*($V68/12)","v":401698.44100335549},{"$f":"'RB FORECAST'!AB72*($V68/12)","v":412629.79380153969},{"$f":"'RB FORECAST'!AC72*($V68/12)","v":417014.17190794746},{"$f":"'RB FORECAST'!AD72*($V68/12)","v":419439.52280079958},{"$f":"'RB FORECAST'!AE72*($V68/12)","v":427584.06438685773},{"$f":"'RB FORECAST'!AF72*($V68/12)","v":427019.70122831786},{"$f":"'RB FORECAST'!AG72*($V68/12)","v":474926.57632176671},{"$f":"'RB FORECAST'!AL72*($V68/12)","v":479818.81484420493},{"$f":"'RB FORECAST'!AM72*($V68/12)","v":482081.44521848793},{"$f":"'RB FORECAST'!AN72*($V68/12)","v":481074.10436779767},{"$f":"'RB FORECAST'!AO72*($V68/12)","v":486205.11884342734},{"$f":"'RB FORECAST'!AP72*($V68/12)","v":486585.36780694849},{"$f":"'RB FORECAST'!AQ72*($V68/12)","v":486032.49328784307},{"$f":"'RB FORECAST'!AR72*($V68/12)","v":492202.49519458931},{"$f":"'RB FORECAST'!AS72*($V68/12)","v":494677.17712791101},{"$f":"'RB FORECAST'!AT72*($V68/12)","v":496046.12202518957},{"$f":"'RB FORECAST'!AU72*($V68/12)","v":500643.15937667823},{"$f":"'RB FORECAST'!AV72*($V68/12)","v":500324.61492672988},{"$f":"'RB FORECAST'!AW72*($V68/12)","v":527364.77327949402},4963296.3136963611,5913055.6862993017,949759.37260294054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Total",61,3.39E-2,{"$f":"U67","v":3.4799999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S69)","v":3.4799999999999998E-2},{"$f":"SUM(W67:W68)","v":416071.59316866501},420340.7127720447,418440.06712446304,{"$f":"SUM(Z67:Z68)","v":428121.23941495607},428838.69124570297,427795.53038542758,439437.05893218733,444106.27634999977,446689.19469289115,455362.86163282534,454761.83356775617,505781.0682666013,{"$f":"SUM(AI67:AI68)","v":510991.14020078885},{"$f":"SUM(AJ67:AJ68)","v":513400.76658274559},512327.98195250513,517792.34236559161,518197.29491313384,517608.50186841469,524179.34947136458,526814.80373789417,528272.68469689647,533168.37716478261,532829.1378797692,561626.01061677351,5285746.1275535207,6297208.3914506612,1011462.2638971405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,null,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"380","Services",null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,"Wyoming",64,{"$f":"T74","v":3.4090000000000002E-2},3.0499999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S72)","v":3.0499999999999999E-2},{"$f":"'RB FORECAST'!V76*($V72/12)","v":57203.866554166663},{"$f":"'RB FORECAST'!W76*($V72/12)","v":57203.866554166663},{"$f":"'RB FORECAST'!X76*($V72/12)","v":56822.478794758841},{"$f":"'RB FORECAST'!Y76*($V72/12)","v":56778.199909670591},{"$f":"'RB FORECAST'!Z76*($V72/12)","v":56766.687021005731},{"$f":"'RB FORECAST'!AA76*($V72/12)","v":56681.256259132191},{"$f":"'RB FORECAST'!AB76*($V72/12)","v":56666.6387381963},{"$f":"'RB FORECAST'!AC76*($V72/12)","v":56655.43087016746},{"$f":"'RB FORECAST'!AD76*($V72/12)","v":56646.950186093491},{"$f":"'RB FORECAST'!AE76*($V72/12)","v":60665.123637069584},{"$f":"'RB FORECAST'!AF76*($V72/12)","v":60652.756253197585},{"$f":"'RB FORECAST'!AG76*($V72/12)","v":61408.871201427683},{"$f":"'RB FORECAST'!AL76*($V72/12)","v":61408.871201427683},{"$f":"'RB FORECAST'!AM76*($V72/12)","v":61408.871201427683},{"$f":"'RB FORECAST'!AN76*($V72/12)","v":61277.918842428066},{"$f":"'RB FORECAST'!AO76*($V72/12)","v":61262.715353817992},{"$f":"'RB FORECAST'!AP76*($V72/12)","v":61258.762316804146},{"$f":"'RB FORECAST'!AQ76*($V72/12)","v":61229.429021430835},{"$f":"'RB FORECAST'!AR76*($V72/12)","v":61224.409985549217},{"$f":"'RB FORECAST'!AS76*($V72/12)","v":61220.561679667524},{"$f":"'RB FORECAST'!AT76*($V72/12)","v":61217.649772932127},{"$f":"'RB FORECAST'!AU76*($V72/12)","v":62597.319883719028},{"$f":"'RB FORECAST'!AV76*($V72/12)","v":62593.073449341558},{"$f":"'RB FORECAST'!AW76*($V72/12)","v":62852.691210276906},{"$f":"SUM(W72:AH72)","v":694152.12597905274},{"$f":"SUM(AI72:AT72)","v":739552.27391882287},{"$f":"AV72-AU72","v":45400.147939770133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Utah",65,{"$f":"T74","v":3.4090000000000002E-2},{"$f":"U72","v":3.0499999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S73)","v":3.0499999999999999E-2},{"$f":"'RB FORECAST'!V77*($V73/12)","v":1066556.5126695833},{"$f":"'RB FORECAST'!W77*($V73/12)","v":1066556.5126695833},{"$f":"'RB FORECAST'!X77*($V73/12)","v":1059445.6017617744},{"$f":"'RB FORECAST'!Y77*($V73/12)","v":1058620.0293641482},{"$f":"'RB FORECAST'!Z77*($V73/12)","v":1058405.3734829144},{"$f":"'RB FORECAST'!AA77*($V73/12)","v":1056812.5312338285},{"$f":"'RB FORECAST'!AB77*($V73/12)","v":1056539.9900037965},{"$f":"'RB FORECAST'!AC77*($V73/12)","v":1056331.0211812437},{"$f":"'RB FORECAST'!AD77*($V73/12)","v":1056172.9002468411},{"$f":"'RB FORECAST'!AE77*($V73/12)","v":1131091.0713658598},{"$f":"'RB FORECAST'!AF77*($V73/12)","v":1130860.4835645813},{"$f":"'RB FORECAST'!AG77*($V73/12)","v":1144958.120156996},{"$f":"'RB FORECAST'!AL77*($V73/12)","v":1144958.120156996},{"$f":"'RB FORECAST'!AM77*($V73/12)","v":1144958.120156996},{"$f":"'RB FORECAST'!AN77*($V73/12)","v":1142516.5353524403},{"$f":"'RB FORECAST'!AO77*($V73/12)","v":1142233.0688532479},{"$f":"'RB FORECAST'!AP77*($V73/12)","v":1142159.3651400916},{"$f":"'RB FORECAST'!AQ77*($V73/12)","v":1141612.450759945},{"$f":"'RB FORECAST'!AR77*($V73/12)","v":1141518.8716764089},{"$f":"'RB FORECAST'!AS77*($V73/12)","v":1141447.1206576736},{"$f":"'RB FORECAST'!AT77*($V73/12)","v":1141392.8286442135},{"$f":"'RB FORECAST'!AU77*($V73/12)","v":1167116.5468233326},{"$f":"'RB FORECAST'!AV77*($V73/12)","v":1167037.3727654633},{"$f":"'RB FORECAST'!AW77*($V73/12)","v":1171877.9024430874},12942350.147701152,13788828.303429896,846478.15572874434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Total",66,3.4090000000000002E-2,{"$f":"U72","v":3.0499999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S74)","v":3.0499999999999999E-2},{"$f":"SUM(W72:W73)","v":1123760.37922375},1123760.37922375,1116268.0805565333,{"$f":"SUM(Z72:Z73)","v":1115398.2292738187},1115172.0605039201,1113493.7874929607,1113206.6287419929,1112986.4520514112,1112819.8504329347,1191756.1950029293,1191513.2398177788,1206366.9913584236,{"$f":"SUM(AI72:AI73)","v":1206366.9913584236},{"$f":"SUM(AJ72:AJ73)","v":1206366.9913584236},1203794.4541948684,1203495.7842070658,1203418.1274568958,1202841.8797813759,1202743.2816619582,1202667.6823373411,1202610.4784171456,1229713.8667070516,1229630.4462148049,1234730.5936533643,13636502.273680201,14528380.577348718,891878.30366851762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"381...2","Meters & Meter Installation",null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,"Wyoming",69,{"$f":"T79","v":3.7100000000000001E-2},3.5312965663660524E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S77)","v":3.5312965663660524E-2},{"$f":"'RB FORECAST'!V81*($V77/12)","v":32771.460212789723},{"$f":"'RB FORECAST'!W81*($V77/12)","v":32766.764542912435},{"$f":"'RB FORECAST'!X81*($V77/12)","v":32764.697010089909},{"$f":"'RB FORECAST'!Y81*($V77/12)","v":32756.516520765788},{"$f":"'RB FORECAST'!Z81*($V77/12)","v":32752.108277192758},{"$f":"'RB FORECAST'!AA81*($V77/12)","v":32752.108277192758},{"$f":"'RB FORECAST'!AB81*($V77/12)","v":32740.150152510454},{"$f":"'RB FORECAST'!AC81*($V77/12)","v":34026.87168002838},{"$f":"'RB FORECAST'!AD81*($V77/12)","v":35847.167969919843},{"$f":"'RB FORECAST'!AE81*($V77/12)","v":37545.724225885846},{"$f":"'RB FORECAST'!AF81*($V77/12)","v":37542.578158069278},{"$f":"'RB FORECAST'!AG81*($V77/12)","v":37575.913888336232},{"$f":"'RB FORECAST'!AL81*($V77/12)","v":37573.473651921464},{"$f":"'RB FORECAST'!AM81*($V77/12)","v":37571.046851993793},{"$f":"'RB FORECAST'!AN81*($V77/12)","v":37569.97831680387},{"$f":"'RB FORECAST'!AO81*($V77/12)","v":37565.750504496165},{"$f":"'RB FORECAST'!AP81*($V77/12)","v":37563.472251240775},{"$f":"'RB FORECAST'!AQ81*($V77/12)","v":37563.472251240775},{"$f":"'RB FORECAST'!AR81*($V77/12)","v":37557.292094442601},{"$f":"'RB FORECAST'!AS81*($V77/12)","v":38222.291081065887},{"$f":"'RB FORECAST'!AT81*($V77/12)","v":39163.050338017929},{"$f":"'RB FORECAST'!AU81*($V77/12)","v":40040.892330075767},{"$f":"'RB FORECAST'!AV81*($V77/12)","v":40039.266390146164},{"$f":"'RB FORECAST'!AW81*($V77/12)","v":40056.494847408889},{"$f":"SUM(W77:AH77)","v":411842.06091569335},{"$f":"SUM(AI77:AT77)","v":460486.48090885411},{"$f":"AV77-AU77","v":48644.419993160758}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,"Utah",70,{"$f":"T79","v":3.7100000000000001E-2},{"$f":"U77","v":3.5312965663660524E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S78)","v":3.5312965663660524E-2},{"$f":"'RB FORECAST'!V82*($V78/12)","v":1174099.644192087},{"$f":"'RB FORECAST'!W82*($V78/12)","v":1173931.4129232827},{"$f":"'RB FORECAST'!X82*($V78/12)","v":1173857.3396431929},{"$f":"'RB FORECAST'!Y82*($V78/12)","v":1173564.2581160837},{"$f":"'RB FORECAST'!Z82*($V78/12)","v":1173406.3244391282},{"$f":"'RB FORECAST'!AA82*($V78/12)","v":1173406.3244391282},{"$f":"'RB FORECAST'!AB82*($V78/12)","v":1172977.9019689809},{"$f":"'RB FORECAST'!AC82*($V78/12)","v":1219077.1382502955},{"$f":"'RB FORECAST'!AD82*($V78/12)","v":1284292.7011946547},{"$f":"'RB FORECAST'!AE82*($V78/12)","v":1345146.6968000024},{"$f":"'RB FORECAST'!AF82*($V78/12)","v":1345033.9829605806},{"$f":"'RB FORECAST'!AG82*($V78/12)","v":1346228.2986484133},{"$f":"'RB FORECAST'!AL82*($V78/12)","v":1346140.8725560841},{"$f":"'RB FORECAST'!AM82*($V78/12)","v":1346053.9278513594},{"$f":"'RB FORECAST'!AN82*($V78/12)","v":1346015.6455539532},{"$f":"'RB FORECAST'!AO82*($V78/12)","v":1345864.176168886},{"$f":"'RB FORECAST'!AP82*($V78/12)","v":1345782.5534301016},{"$f":"'RB FORECAST'!AQ82*($V78/12)","v":1345782.5534301016},{"$f":"'RB FORECAST'!AR82*($V78/12)","v":1345561.137605153},{"$f":"'RB FORECAST'!AS82*($V78/12)","v":1369385.9860712518},{"$f":"'RB FORECAST'!AT82*($V78/12)","v":1403090.4686205748},{"$f":"'RB FORECAST'!AU82*($V78/12)","v":1434540.820964952},{"$f":"'RB FORECAST'!AV82*($V78/12)","v":1434482.5685868028},{"$f":"'RB FORECAST'!AW82*($V78/12)","v":1435099.8107057319},14755022.023575829,16497800.52154495,1742778.4979691207]
[null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Total",71,3.7100000000000001E-2,{"$f":"U77","v":3.5312965663660524E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S79)","v":3.5312965663660524E-2},{"$f":"SUM(W77:W78)","v":1206871.1044048767},1206698.1774661951,1206622.0366532828,{"$f":"SUM(Z77:Z78)","v":1206320.7746368495},1206158.432716321,1206158.432716321,1205718.0521214914,1253104.0099303238,1320139.8691645744,1382692.4210258883,1382576.5611186498,1383804.2125367494,{"$f":"SUM(AI77:AI78)","v":1383714.3462080054},{"$f":"SUM(AJ77:AJ78)","v":1383624.9747033531},1383585.6238707572,1383429.9266733823,1383346.0256813425,1383346.0256813425,1383118.4296995956,1407608.2771523176,1442253.5189585928,1474581.7132950278,1474521.834976949,1475156.3055531408,15166864.084491525,16958287.002453808,1791422.9179622829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,"383...4","House Regulators & Reg Installations",null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,"Wyoming",74,{"$f":"T84","v":3.1019999999999999E-2},2.2451188654973565E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S82)","v":2.2451188654973565E-2},{"$f":"'RB FORECAST'!V86*($V82/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!W86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!X86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!Y86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!Z86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AA86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AB86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AC86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AD86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AE86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AF86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AG86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AL86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AM86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AN86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AO86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AP86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AQ86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AR86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AS86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AT86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AU86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AV86*($V82/12)","v":823.31118155254717},{"$f":"'RB FORECAST'!AW86*($V82/12)","v":823.31118155254717},{"$f":"SUM(W82:AH82)","v":9879.7310413963023},{"$f":"SUM(AI82:AT82)","v":9879.734178630566},{"$f":"AV82-AU82","v":3.1372342637041584E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,"Utah",{"$f":"S82+1","v":75},{"$f":"T84","v":3.1019999999999999E-2},{"$f":"U82","v":2.2451188654973565E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S83)","v":2.2451188654973565E-2},{"$f":"'RB FORECAST'!V87*($V83/12)","v":26619.473945862504},{"$f":"'RB FORECAST'!W87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!X87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!Y87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!Z87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AA87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AB87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AC87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AD87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AE87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AF87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AG87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AL87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AM87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AN87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AO87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AP87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AQ87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AR87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AS87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AT87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AU87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AV87*($V83/12)","v":26619.575379981117},{"$f":"'RB FORECAST'!AW87*($V83/12)","v":26619.575379981117},319434.80312565481,319434.90455977339,0.10143411858007312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Total",76,3.1019999999999999E-2,{"$f":"U82","v":2.2451188654973565E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S84)","v":2.2451188654973565E-2},{"$f":"SUM(W82:W83)","v":27442.781990180785},27442.886561533665,27442.886561533665,{"$f":"SUM(Z82:Z83)","v":27442.886561533665},27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,{"$f":"SUM(AI82:AI83)","v":27442.886561533665},{"$f":"SUM(AJ82:AJ83)","v":27442.886561533665},27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,27442.886561533665,329314.53416705114,329314.63873840397,0.10457135282922536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,"387","Other Equipment",null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,null,"Wyoming",79,{"$f":"T89","v":8.6139999999999994E-2},0.121,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S87)","v":0.121},{"$f":"'RB FORECAST'!V91*($V87/12)","v":8200.5180766666672},{"$f":"'RB FORECAST'!W91*($V87/12)","v":8200.5180766666672},{"$f":"'RB FORECAST'!X91*($V87/12)","v":8200.5180766666672},{"$f":"'RB FORECAST'!Y91*($V87/12)","v":8200.5180766666672},{"$f":"'RB FORECAST'!Z91*($V87/12)","v":8572.5455676067049},{"$f":"'RB FORECAST'!AA91*($V87/12)","v":8700.0759002215564},{"$f":"'RB FORECAST'!AB91*($V87/12)","v":9060.9952469362324},{"$f":"'RB FORECAST'!AC91*($V87/12)","v":9069.5957477576412},{"$f":"'RB FORECAST'!AD91*($V87/12)","v":9070.5144052354135},{"$f":"'RB FORECAST'!AE91*($V87/12)","v":9089.2972686109442},{"$f":"'RB FORECAST'!AF91*($V87/12)","v":9123.965629497161},{"$f":"'RB FORECAST'!AG91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AL91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AM91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AN91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AO91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AP91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AQ91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AR91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AS91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AT91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AU91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AV91*($V87/12)","v":10812.147008091115},{"$f":"'RB FORECAST'!AW91*($V87/12)","v":10812.147008091115},{"$f":"SUM(W87:AH87)","v":106301.20908062343},{"$f":"SUM(AI87:AT87)","v":129745.76409709336},{"$f":"AV87-AU87","v":23444.555016469923}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,null,null,"Utah",80,{"$f":"T89","v":8.6139999999999994E-2},{"$f":"U87","v":0.121},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S88)","v":0.121},{"$f":"'RB FORECAST'!V92*($V88/12)","v":28410.121089166671},{"$f":"'RB FORECAST'!W92*($V88/12)","v":28410.121089166671},{"$f":"'RB FORECAST'!X92*($V88/12)","v":28410.121089166671},{"$f":"'RB FORECAST'!Y92*($V88/12)","v":28410.121089166671},{"$f":"'RB FORECAST'!Z92*($V88/12)","v":29698.984300892134},{"$f":"'RB FORECAST'!AA92*($V88/12)","v":30140.804214982534},{"$f":"'RB FORECAST'!AB92*($V88/12)","v":31391.184038272284},{"$f":"'RB FORECAST'!AC92*($V88/12)","v":31420.979871593958},{"$f":"'RB FORECAST'!AD92*($V88/12)","v":31424.162496147543},{"$f":"'RB FORECAST'!AE92*($V88/12)","v":31489.234412081543},{"$f":"'RB FORECAST'!AF92*($V88/12)","v":31609.340522638489},{"$f":"'RB FORECAST'!AG92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AL92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AM92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AN92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AO92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AP92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AQ92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AR92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AS92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AT92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AU92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AV92*($V88/12)","v":37457.926787303586},{"$f":"'RB FORECAST'!AW92*($V88/12)","v":37457.926787303586},368273.10100057872,449495.12144764303,81222.020447064308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,null,null,"Total",81,8.6139999999999994E-2,{"$f":"U87","v":0.121},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S89)","v":0.121},{"$f":"SUM(W87:W88)","v":36610.639165833338},36610.639165833338,36610.639165833338,{"$f":"SUM(Z87:Z88)","v":36610.639165833338},38271.529868498837,38840.880115204091,40452.17928520852,40490.575619351599,40494.676901382954,40578.531680692489,40733.30615213565,48270.073795394703,{"$f":"SUM(AI87:AI88)","v":48270.073795394703},{"$f":"SUM(AJ87:AJ88)","v":48270.073795394703},48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,48270.073795394703,474574.31008120219,579240.8855447364,104666.57546353422]
[null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,null,82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,"388","Other Equipment",null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Wyoming",84,null,null,null,{"$f":"'RB FORECAST'!V96*($V92/12)","v":0},{"$f":"'RB FORECAST'!W96*($V92/12)","v":0},{"$f":"'RB FORECAST'!X96*($V92/12)","v":0},{"$f":"'RB FORECAST'!Y96*($V92/12)","v":0},{"$f":"'RB FORECAST'!Z96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AA96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AB96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AC96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AD96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AE96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AF96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AG96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AL96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AM96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AN96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AO96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AP96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AQ96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AR96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AS96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AT96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AU96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AV96*($V92/12)","v":0},{"$f":"'RB FORECAST'!AW96*($V92/12)","v":0},{"$f":"SUM(W92:AH92)","v":0},{"$f":"SUM(AI92:AT92)","v":0},{"$f":"AV92-AU92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,"Utah",85,null,null,null,{"$f":"'RB FORECAST'!V97*($V93/12)","v":0},{"$f":"'RB FORECAST'!W97*($V93/12)","v":0},{"$f":"'RB FORECAST'!X97*($V93/12)","v":0},{"$f":"'RB FORECAST'!Y97*($V93/12)","v":0},{"$f":"'RB FORECAST'!Z97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AA97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AB97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AC97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AD97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AE97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AF97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AG97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AL97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AM97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AN97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AO97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AP97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AQ97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AR97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AS97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AT97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AU97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AV97*($V93/12)","v":0},{"$f":"'RB FORECAST'!AW97*($V93/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,null,null,"Total",86,null,null,null,{"$f":"SUM(W92:W93)","v":0},0,0,{"$f":"SUM(Z92:Z93)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI92:AI93)","v":0},{"$f":"SUM(AJ92:AJ93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (Distribution)",null,null,88,-6056221,null,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S96)","v":0},{"$f":"$V$96/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$96/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W96:AH96)","v":0},{"$f":"SUM(AI96:AT96)","v":0},{"$f":"AV96-AU96","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N94+1","v":84},null,null,null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N97+1","v":85},null,null,"Total Distribution Plant",null,90,null,null,null,{"$f":"SUM(W96,W94,W89,W84,W79,W74,W69,W64,W59,W48,W43)+W38+W33","v":6210194.3564835666},{"$f":"SUM(X96,X94,X89,X84,X79,X74,X69,X64,X59,X48,X43)+X38+X33","v":6285122.2046325579},6413201.8313273881,6431183.1213317532,6441178.5479956316,6458920.7197507648,6472207.1643372495,6543629.0604606466,6700956.1086427961,7403793.2744057905,7416736.3210507948,7542269.6589559317,7553153.6542744748,7597076.3012727397,7674090.2552364934,7684816.4535231544,7689945.4541898202,7700594.9508274095,7707460.5401839195,7746144.835442096,7833894.9783325195,7991436.3703948446,7999201.5048355386,8063772.1490703756,{"$f":"SUM(W98:AH98)","v":80319392.369374871},{"$f":"SUM(AI98:AT98)","v":93241587.447583377},{"$f":"AV98-AU98","v":12922195.078208506}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N98+1","v":86},null,null,null,null,91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,87,"General Plant",null,null,null,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,"389","Land & Land Rights",null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,null,null,"Distribution - Wyoming",94,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S102)","v":0},{"$f":"'RB FORECAST'!V104*($V102/12)","v":0},{"$f":"'RB FORECAST'!W104*($V102/12)","v":0},{"$f":"'RB FORECAST'!X104*($V102/12)","v":0},{"$f":"'RB FORECAST'!Y104*($V102/12)","v":0},{"$f":"'RB FORECAST'!Z104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AA104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AB104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AC104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AD104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AE104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AF104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AG104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AL104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AM104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AN104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AO104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AP104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AQ104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AR104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AS104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AT104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AU104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AV104*($V102/12)","v":0},{"$f":"'RB FORECAST'!AW104*($V102/12)","v":0},{"$f":"SUM(W102:AH102)","v":0},{"$f":"SUM(AI102:AT102)","v":0},{"$f":"AV102-AU102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Utah",95,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S103)","v":0},{"$f":"'RB FORECAST'!V105*($V103/12)","v":0},{"$f":"'RB FORECAST'!W105*($V103/12)","v":0},{"$f":"'RB FORECAST'!X105*($V103/12)","v":0},{"$f":"'RB FORECAST'!Y105*($V103/12)","v":0},{"$f":"'RB FORECAST'!Z105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AA105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AB105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AC105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AD105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AE105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AF105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AG105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AL105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AM105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AN105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AO105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AP105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AQ105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AR105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AS105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AT105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AU105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AV105*($V103/12)","v":0},{"$f":"'RB FORECAST'!AW105*($V103/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Total",96,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S104)","v":0},{"$f":"SUM(W102:W103)","v":0},0,0,{"$f":"SUM(Z102:Z103)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI102:AI103)","v":0},{"$f":"SUM(AJ102:AJ103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,"390","Structures & Improvements",null,98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,null,"Distribution - Wyoming",99,{"$f":"T110","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S107)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!W109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!X109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!Y109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!Z109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!AA109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!AB109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!AC109*($V107/12)","v":10295.186551999999},{"$f":"'RB FORECAST'!AD109*($V107/12)","v":10350.278715922846},{"$f":"'RB FORECAST'!AE109*($V107/12)","v":10350.945114045433},{"$f":"'RB FORECAST'!AF109*($V107/12)","v":10350.945114045433},{"$f":"'RB FORECAST'!AG109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AL109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AM109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AN109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AO109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AP109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AQ109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AR109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AS109*($V107/12)","v":10950.52782445407},{"$f":"'RB FORECAST'!AT109*($V107/12)","v":11001.468046035308},{"$f":"'RB FORECAST'!AU109*($V107/12)","v":11002.084222014044},{"$f":"'RB FORECAST'!AV109*($V107/12)","v":11002.084222014044},{"$f":"'RB FORECAST'!AW109*($V107/12)","v":11556.480236795174},{"$f":"SUM(W107:AH107)","v":124364.18918446777},{"$f":"SUM(AI107:AT107)","v":132166.33932249114},{"$f":"AV107-AU107","v":7802.1501380233676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,"Distribution - Utah",100,{"$f":"T110","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S108)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!W110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!X110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!Y110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!Z110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!AA110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!AB110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!AC110*($V108/12)","v":69791.496609333219},{"$f":"'RB FORECAST'!AD110*($V108/12)","v":70164.968673409152},{"$f":"'RB FORECAST'!AE110*($V108/12)","v":70169.48621391975},{"$f":"'RB FORECAST'!AF110*($V108/12)","v":70169.48621391975},{"$f":"'RB FORECAST'!AG110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AL110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AM110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AN110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AO110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AP110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AQ110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AR110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AS110*($V108/12)","v":74234.082274335},{"$f":"'RB FORECAST'!AT110*($V108/12)","v":74579.408149083247},{"$f":"'RB FORECAST'!AU110*($V108/12)","v":74583.585231597812},{"$f":"'RB FORECAST'!AV110*($V108/12)","v":74583.585231597812},{"$f":"'RB FORECAST'!AW110*($V108/12)","v":78341.858808321747},843069.99625024933,895961.09561528044,52891.099365031114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"General",101,{"$f":"T110","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S109)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!W111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!X111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!Y111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!Z111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!AA111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!AB111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!AC111*($V109/12)","v":87954.75498366676},{"$f":"'RB FORECAST'!AD111*($V109/12)","v":88425.423266837664},{"$f":"'RB FORECAST'!AE111*($V109/12)","v":88431.116498650168},{"$f":"'RB FORECAST'!AF111*($V109/12)","v":88431.116498650168},{"$f":"'RB FORECAST'!AG111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AL111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AM111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AN111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AO111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AP111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AQ111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AR111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AS111*($V109/12)","v":93553.524929043284},{"$f":"'RB FORECAST'!AT111*($V109/12)","v":93988.721968490907},{"$f":"'RB FORECAST'!AU111*($V109/12)","v":93993.986138009626},{"$f":"'RB FORECAST'!AV111*($V109/12)","v":93993.986138009626},{"$f":"'RB FORECAST'!AW111*($V109/12)","v":98730.351564483906},1062479.2210625154,1129135.24524134,66656.02417882462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Total",102,2.129E-2,1.9599999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S110)","v":1.9599999999999999E-2},{"$f":"SUM(W107:W109)","v":168041.43814499996},168041.43814499996,168041.43814499996,{"$f":"SUM(Z107:Z109)","v":168041.43814499996},168041.43814499996,168041.43814499996,168041.43814499996,168041.43814499996,168940.67065616965,168951.54782661534,168951.54782661534,178738.13502783235,{"$f":"SUM(AI107:AI109)","v":178738.13502783235},{"$f":"SUM(AJ107:AJ109)","v":178738.13502783235},178738.13502783235,178738.13502783235,178738.13502783235,178738.13502783235,178738.13502783235,178738.13502783235,179569.59816360945,179579.65559162147,179579.65559162147,188628.69060960083,2029913.4064972326,2157262.6801791121,127349.27368187951]
[null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,null,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,"391","Office Furniture & Equipment",null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,"Distribution - Wyoming",105,{"$f":"T114","v":0.11763},7.6200000000000004E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S113)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V115*($V113/12)","v":836.759300803668},{"$f":"'RB FORECAST'!W115*($V113/12)","v":836.75353673316499},{"$f":"'RB FORECAST'!X115*($V113/12)","v":865.63846065049836},{"$f":"'RB FORECAST'!Y115*($V113/12)","v":806.60547626517348},{"$f":"'RB FORECAST'!Z115*($V113/12)","v":794.42992814146874},{"$f":"'RB FORECAST'!AA115*($V113/12)","v":815.95278996205911},{"$f":"'RB FORECAST'!AB115*($V113/12)","v":815.9496189264064},{"$f":"'RB FORECAST'!AC115*($V113/12)","v":815.93813859796671},{"$f":"'RB FORECAST'!AD115*($V113/12)","v":923.04142752265022},{"$f":"'RB FORECAST'!AE115*($V113/12)","v":857.13895938074506},{"$f":"'RB FORECAST'!AF115*($V113/12)","v":825.44539940755374},{"$f":"'RB FORECAST'!AG115*($V113/12)","v":824.41947746750293},{"$f":"'RB FORECAST'!AL115*($V113/12)","v":824.41667662190684},{"$f":"'RB FORECAST'!AM115*($V113/12)","v":824.41413869183179},{"$f":"'RB FORECAST'!AN115*($V113/12)","v":837.13221996570496},{"$f":"'RB FORECAST'!AO115*($V113/12)","v":811.13989623999419},{"$f":"'RB FORECAST'!AP115*($V113/12)","v":805.77898163158466},{"$f":"'RB FORECAST'!AQ115*($V113/12)","v":815.25553440575879},{"$f":"'RB FORECAST'!AR115*($V113/12)","v":815.25413819335154},{"$f":"'RB FORECAST'!AS115*($V113/12)","v":815.24908338515581},{"$f":"'RB FORECAST'!AT115*($V113/12)","v":862.40684419981562},{"$f":"'RB FORECAST'!AU115*($V113/12)","v":833.3898750578395},{"$f":"'RB FORECAST'!AV115*($V113/12)","v":819.43514653748696},{"$f":"'RB FORECAST'!AW115*($V113/12)","v":818.98343135722348},{"$f":"SUM(W113:AH113)","v":10018.072513858859},{"$f":"SUM(AI113:AT113)","v":9882.8559662876542},{"$f":"AV113-AU113","v":-135.2165475712045}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,"Distribution - Utah",106,{"$f":"T115","v":0.11763},{"$f":"U113","v":7.6200000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S114)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V116*($V114/12)","v":88247.992223719149},{"$f":"'RB FORECAST'!W116*($V114/12)","v":88247.384321723381},{"$f":"'RB FORECAST'!X116*($V114/12)","v":91293.704259597187},{"$f":"'RB FORECAST'!Y116*($V114/12)","v":85067.84893659623},{"$f":"'RB FORECAST'!Z116*($V114/12)","v":83783.766793609306},{"$f":"'RB FORECAST'!AA116*($V114/12)","v":86053.654132478929},{"$f":"'RB FORECAST'!AB116*($V114/12)","v":86053.319702339504},{"$f":"'RB FORECAST'!AC116*($V114/12)","v":86052.10894085301},{"$f":"'RB FORECAST'!AD116*($V114/12)","v":97347.651397426074},{"$f":"'RB FORECAST'!AE116*($V114/12)","v":90397.312762976508},{"$f":"'RB FORECAST'!AF116*($V114/12)","v":87054.782800811881},{"$f":"'RB FORECAST'!AG116*($V114/12)","v":86946.584957894825},{"$f":"'RB FORECAST'!AL116*($V114/12)","v":86946.289569483662},{"$f":"'RB FORECAST'!AM116*($V114/12)","v":86946.021909197952},{"$f":"'RB FORECAST'!AN116*($V114/12)","v":88287.321774379525},{"$f":"'RB FORECAST'!AO116*($V114/12)","v":85546.067055346415},{"$f":"'RB FORECAST'!AP116*($V114/12)","v":84980.683497350023},{"$f":"'RB FORECAST'!AQ116*($V114/12)","v":85980.11876471994},{"$f":"'RB FORECAST'!AR116*($V114/12)","v":85979.971514559074},{"$f":"'RB FORECAST'!AS116*($V114/12)","v":85979.438414211196},{"$f":"'RB FORECAST'!AT116*($V114/12)","v":90952.885026233431},{"$f":"'RB FORECAST'!AU116*($V114/12)","v":87892.639069316559},{"$f":"'RB FORECAST'!AV116*($V114/12)","v":86420.9174251527},{"$f":"'RB FORECAST'!AW116*($V114/12)","v":86373.277730348083},1056546.111230026,1042285.6317502984,-14260.479479727568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"General",107,{"$f":"T116","v":0.11763},{"$f":"U113","v":7.6200000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S115)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V117*($V115/12)","v":203001.73907787268},{"$f":"'RB FORECAST'!W117*($V115/12)","v":203000.34068727793},{"$f":"'RB FORECAST'!X117*($V115/12)","v":210007.95898649364},{"$f":"'RB FORECAST'!Y117*($V115/12)","v":195686.27952423017},{"$f":"'RB FORECAST'!Z117*($V115/12)","v":192732.43432530083},{"$f":"'RB FORECAST'!AA117*($V115/12)","v":197953.98175873383},{"$f":"'RB FORECAST'!AB117*($V115/12)","v":197953.21245058085},{"$f":"'RB FORECAST'!AC117*($V115/12)","v":197950.42726894474},{"$f":"'RB FORECAST'!AD117*($V115/12)","v":223934.18853910724},{"$f":"'RB FORECAST'!AE117*($V115/12)","v":207945.94003146401},{"$f":"'RB FORECAST'!AF117*($V115/12)","v":200256.93342472857},{"$f":"'RB FORECAST'!AG117*($V115/12)","v":200008.03994031984},{"$f":"'RB FORECAST'!AL117*($V115/12)","v":200007.36044201447},{"$f":"'RB FORECAST'!AM117*($V115/12)","v":200006.7447282502},{"$f":"'RB FORECAST'!AN117*($V115/12)","v":203092.21101927356},{"$f":"'RB FORECAST'!AO117*($V115/12)","v":196786.35112153893},{"$f":"'RB FORECAST'!AP117*($V115/12)","v":195485.76804166171},{"$f":"'RB FORECAST'!AQ117*($V115/12)","v":197784.82428372907},{"$f":"'RB FORECAST'!AR117*($V115/12)","v":197784.48555603699},{"$f":"'RB FORECAST'!AS117*($V115/12)","v":197783.25923581151},{"$f":"'RB FORECAST'!AT117*($V115/12)","v":209223.95364721486},{"$f":"'RB FORECAST'!AU117*($V115/12)","v":202184.30055589866},{"$f":"'RB FORECAST'!AV117*($V115/12)","v":198798.81783073462},{"$f":"'RB FORECAST'!AW117*($V115/12)","v":198689.22960497689},2430431.4760150546,2397627.3060671408,-32804.169947913848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Total",108,0.11763,{"$f":"U113","v":7.6200000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S116)","v":7.6200000000000004E-2},{"$f":"SUM(W113:W115)","v":292086.4906023955},292084.47854573448,302167.30170674133,{"$f":"SUM(Z113:Z115)","v":281560.73393709154},277310.63104705163,284823.58868117479,284822.48177184677,284818.47434839571,322204.88136405597,299200.39175382128,288137.16162494803,287779.04437568213,{"$f":"SUM(AI113:AI115)","v":287778.06668812002},{"$f":"SUM(AJ113:AJ115)","v":287777.18077613995},292216.66501361877,283143.55807312531,281272.23052064329,284580.19858285476,284579.71120878943,284577.94673340785,301039.24551764812,290910.32950027304,286039.17040242482,285881.4907666822,3496995.6597589389,3449795.7937837276,-47199.865975211374]
[null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,"392","Transportation Equipment",null,110]
[null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,null,null,"Distribution - Wyoming",111,{"$f":"T120","v":8.0140000000000003E-2},6.2199999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S119)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V121*($V119/12)","v":13288.662657166666},{"$f":"'RB FORECAST'!W121*($V119/12)","v":13288.662657166666},{"$f":"'RB FORECAST'!X121*($V119/12)","v":13288.662657166666},{"$f":"'RB FORECAST'!Y121*($V119/12)","v":12614.020594866413},{"$f":"'RB FORECAST'!Z121*($V119/12)","v":12239.396577957041},{"$f":"'RB FORECAST'!AA121*($V119/12)","v":12138.562027800655},{"$f":"'RB FORECAST'!AB121*($V119/12)","v":12090.72554745468},{"$f":"'RB FORECAST'!AC121*($V119/12)","v":12090.72554745468},{"$f":"'RB FORECAST'!AD121*($V119/12)","v":11878.078898167289},{"$f":"'RB FORECAST'!AE121*($V119/12)","v":11878.078898167289},{"$f":"'RB FORECAST'!AF121*($V119/12)","v":12460.231248758051},{"$f":"'RB FORECAST'!AG121*($V119/12)","v":17540.72875394463},{"$f":"'RB FORECAST'!AL121*($V119/12)","v":17540.72875394463},{"$f":"'RB FORECAST'!AM121*($V119/12)","v":17540.72875394463},{"$f":"'RB FORECAST'!AN121*($V119/12)","v":17540.72875394463},{"$f":"'RB FORECAST'!AO121*($V119/12)","v":17252.729952093759},{"$f":"'RB FORECAST'!AP121*($V119/12)","v":17092.806232474803},{"$f":"'RB FORECAST'!AQ121*($V119/12)","v":17049.760844034012},{"$f":"'RB FORECAST'!AR121*($V119/12)","v":17029.339868535641},{"$f":"'RB FORECAST'!AS121*($V119/12)","v":17029.339868535641},{"$f":"'RB FORECAST'!AT121*($V119/12)","v":16938.562871910854},{"$f":"'RB FORECAST'!AU121*($V119/12)","v":16938.562871910854},{"$f":"'RB FORECAST'!AV121*($V119/12)","v":17187.07862394262},{"$f":"'RB FORECAST'!AW121*($V119/12)","v":19355.898619113461},{"$f":"SUM(W119:AH119)","v":154796.53606607075},{"$f":"SUM(AI119:AT119)","v":208496.26601438556},{"$f":"AV119-AU119","v":53699.729948314809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Utah",112,{"$f":"T121","v":8.0140000000000003E-2},{"$f":"U119","v":6.2199999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S120)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V122*($V120/12)","v":254962.97612850004},{"$f":"'RB FORECAST'!W122*($V120/12)","v":254962.97612850004},{"$f":"'RB FORECAST'!X122*($V120/12)","v":254962.97612850004},{"$f":"'RB FORECAST'!Y122*($V120/12)","v":242018.95365888189},{"$f":"'RB FORECAST'!Z122*($V120/12)","v":234831.2285472872},{"$f":"'RB FORECAST'!AA122*($V120/12)","v":232896.56607088025},{"$f":"'RB FORECAST'!AB122*($V120/12)","v":231978.75126052802},{"$f":"'RB FORECAST'!AC122*($V120/12)","v":231978.75126052802},{"$f":"'RB FORECAST'!AD122*($V120/12)","v":227898.80552296145},{"$f":"'RB FORECAST'!AE122*($V120/12)","v":227898.80552296145},{"$f":"'RB FORECAST'!AF122*($V120/12)","v":239068.27379046805},{"$f":"'RB FORECAST'!AG122*($V120/12)","v":336545.25831134495},{"$f":"'RB FORECAST'!AL122*($V120/12)","v":336545.25831134495},{"$f":"'RB FORECAST'!AM122*($V120/12)","v":336545.25831134495},{"$f":"'RB FORECAST'!AN122*($V120/12)","v":336545.25831134495},{"$f":"'RB FORECAST'!AO122*($V120/12)","v":331019.56821477681},{"$f":"'RB FORECAST'!AP122*($V120/12)","v":327951.1911658945},{"$f":"'RB FORECAST'!AQ122*($V120/12)","v":327125.30065842858},{"$f":"'RB FORECAST'!AR122*($V120/12)","v":326733.49353510578},{"$f":"'RB FORECAST'!AS122*($V120/12)","v":326733.49353510578},{"$f":"'RB FORECAST'!AT122*($V120/12)","v":324991.80034741835},{"$f":"'RB FORECAST'!AU122*($V120/12)","v":324991.80034741835},{"$f":"'RB FORECAST'!AV122*($V120/12)","v":329759.94875990436},{"$f":"'RB FORECAST'!AW122*($V120/12)","v":371372.02176693012},2970004.3223313414,4000314.3932650173,1030310.0709336759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"General",113,{"$f":"T122","v":8.0140000000000003E-2},{"$f":"U119","v":6.2199999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S121)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V123*($V121/12)","v":0},{"$f":"'RB FORECAST'!W123*($V121/12)","v":0},{"$f":"'RB FORECAST'!X123*($V121/12)","v":0},{"$f":"'RB FORECAST'!Y123*($V121/12)","v":0},{"$f":"'RB FORECAST'!Z123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AA123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AB123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AC123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AD123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AE123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AF123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AG123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AL123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AM123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AN123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AO123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AP123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AQ123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AR123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AS123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AT123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AU123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AV123*($V121/12)","v":0},{"$f":"'RB FORECAST'!AW123*($V121/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"Total",114,8.0140000000000003E-2,{"$f":"U119","v":6.2199999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S122)","v":6.2199999999999998E-2},{"$f":"SUM(W119:W121)","v":268251.63878566673},268251.63878566673,268251.63878566673,{"$f":"SUM(Z119:Z121)","v":254632.97425374831},247070.62512524423,245035.1280986809,244069.47680798269,244069.47680798269,239776.88442112875,239776.88442112875,251528.50503922612,354085.98706528958,{"$f":"SUM(AI119:AI121)","v":354085.98706528958},{"$f":"SUM(AJ119:AJ121)","v":354085.98706528958},354085.98706528958,348272.29816687055,345043.99739836931,344175.0615024626,343762.83340364142,343762.83340364142,341930.36321932921,341930.36321932921,346947.02738384699,390727.92038604361,3124800.8583974121,4208810.6592794033,1084009.8008819912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,"393","Stores Equipment",null,116,{"$f":"T125","v":0.05},0.05,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S124)","v":0.05},{"$f":"'RB FORECAST'!V126*($V124/12)","v":0},{"$f":"'RB FORECAST'!W126*($V124/12)","v":0},{"$f":"'RB FORECAST'!X126*($V124/12)","v":0},{"$f":"'RB FORECAST'!Y126*($V124/12)","v":0},{"$f":"'RB FORECAST'!Z126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AA126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AB126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AC126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AD126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AE126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AF126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AG126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AL126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AM126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AN126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AO126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AP126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AQ126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AR126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AS126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AT126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AU126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AV126*($V124/12)","v":0},{"$f":"'RB FORECAST'!AW126*($V124/12)","v":0},{"$f":"SUM(W124:AH124)","v":0},{"$f":"SUM(AI124:AT124)","v":0},{"$f":"AV124-AU124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,null,null,"Distribution - Wyoming",117,{"$f":"T126","v":0.05},{"$f":"U124","v":0.05},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S125)","v":0.05},{"$f":"'RB FORECAST'!V127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!W127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!X127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Y127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Z127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AA127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AB127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AC127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AD127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AE127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AF127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AG127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AL127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AM127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AN127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AO127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AP127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AQ127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AR127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AS127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AT127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AU127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AV127*($V125/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AW127*($V125/12)","v":51.549541666666663},618.59449999999981,618.59449999999981,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Utah",118,{"$f":"T127","v":0.05},{"$f":"U124","v":0.05},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S126)","v":0.05},{"$f":"'RB FORECAST'!V128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!W128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!X128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Y128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Z128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AA128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AB128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AC128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AD128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AE128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AF128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AG128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AL128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AM128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AN128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AO128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AP128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AQ128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AR128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AS128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AT128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AU128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AV128*($V126/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AW128*($V126/12)","v":218.69712500000003},2624.3655000000012,2624.3655000000012,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Total",119,0.05,{"$f":"U124","v":0.05},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S127)","v":0.05},{"$f":"SUM(W124:W126)","v":270.24666666666667},270.24666666666667,270.24666666666667,{"$f":"SUM(Z124:Z126)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,{"$f":"SUM(AI124:AI126)","v":270.24666666666667},{"$f":"SUM(AJ124:AJ126)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,3242.9600000000009,3242.9600000000009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,"394","Tools, Shop & Garage Equipment",null,121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,"Distribution - Wyoming",122,{"$f":"T131","v":7.6829999999999996E-2},7.5999999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S130)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V132*($V130/12)","v":15920.302033333332},{"$f":"'RB FORECAST'!W132*($V130/12)","v":16016.16642291861},{"$f":"'RB FORECAST'!X132*($V130/12)","v":28082.52033750519},{"$f":"'RB FORECAST'!Y132*($V130/12)","v":28082.52033750519},{"$f":"'RB FORECAST'!Z132*($V130/12)","v":28082.52033750519},{"$f":"'RB FORECAST'!AA132*($V130/12)","v":29142.343086718145},{"$f":"'RB FORECAST'!AB132*($V130/12)","v":29142.343086718145},{"$f":"'RB FORECAST'!AC132*($V130/12)","v":29142.343086718145},{"$f":"'RB FORECAST'!AD132*($V130/12)","v":29717.290144368093},{"$f":"'RB FORECAST'!AE132*($V130/12)","v":29717.290144368093},{"$f":"'RB FORECAST'!AF132*($V130/12)","v":29717.290144368093},{"$f":"'RB FORECAST'!AG132*($V130/12)","v":21200.562039017765},{"$f":"'RB FORECAST'!AL132*($V130/12)","v":21200.562039017765},{"$f":"'RB FORECAST'!AM132*($V130/12)","v":21236.269844691215},{"$f":"'RB FORECAST'!AN132*($V130/12)","v":25730.775287568729},{"$f":"'RB FORECAST'!AO132*($V130/12)","v":25730.775287568729},{"$f":"'RB FORECAST'!AP132*($V130/12)","v":25730.775287568729},{"$f":"'RB FORECAST'!AQ132*($V130/12)","v":26125.540694628831},{"$f":"'RB FORECAST'!AR132*($V130/12)","v":26125.540694628831},{"$f":"'RB FORECAST'!AS132*($V130/12)","v":26125.540694628831},{"$f":"'RB FORECAST'!AT132*($V130/12)","v":26339.698401112997},{"$f":"'RB FORECAST'!AU132*($V130/12)","v":26339.698401112997},{"$f":"'RB FORECAST'!AV132*($V130/12)","v":26339.698401112997},{"$f":"'RB FORECAST'!AW132*($V130/12)","v":23167.366386325044},{"$f":"SUM(W130:AH130)","v":313963.49120104394},{"$f":"SUM(AI130:AT130)","v":300192.24141996569},{"$f":"AV130-AU130","v":-13771.249781078252}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,null,null,"Distribution - Utah",123,{"$f":"T132","v":7.6829999999999996E-2},{"$f":"U130","v":7.5999999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S131)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V133*($V131/12)","v":172494.86439333335},{"$f":"'RB FORECAST'!W133*($V131/12)","v":173533.54537105846},{"$f":"'RB FORECAST'!X133*($V131/12)","v":304271.27119187865},{"$f":"'RB FORECAST'!Y133*($V131/12)","v":304271.27119187865},{"$f":"'RB FORECAST'!Z133*($V131/12)","v":304271.27119187865},{"$f":"'RB FORECAST'!AA133*($V131/12)","v":315754.34362503281},{"$f":"'RB FORECAST'!AB133*($V131/12)","v":315754.34362503281},{"$f":"'RB FORECAST'!AC133*($V131/12)","v":315754.34362503281},{"$f":"'RB FORECAST'!AD133*($V131/12)","v":321983.83691825205},{"$f":"'RB FORECAST'!AE133*($V131/12)","v":321983.83691825205},{"$f":"'RB FORECAST'!AF133*($V131/12)","v":321983.83691825205},{"$f":"'RB FORECAST'!AG133*($V131/12)","v":229705.94818653286},{"$f":"'RB FORECAST'!AL133*($V131/12)","v":229705.94818653286},{"$f":"'RB FORECAST'!AM133*($V131/12)","v":230092.83865409618},{"$f":"'RB FORECAST'!AN133*($V131/12)","v":278790.35112973925},{"$f":"'RB FORECAST'!AO133*($V131/12)","v":278790.35112973925},{"$f":"'RB FORECAST'!AP133*($V131/12)","v":278790.35112973925},{"$f":"'RB FORECAST'!AQ133*($V131/12)","v":283067.59443928429},{"$f":"'RB FORECAST'!AR133*($V131/12)","v":283067.59443928429},{"$f":"'RB FORECAST'!AS133*($V131/12)","v":283067.59443928429},{"$f":"'RB FORECAST'!AT133*($V131/12)","v":285387.97155659198},{"$f":"'RB FORECAST'!AU133*($V131/12)","v":285387.97155659198},{"$f":"'RB FORECAST'!AV133*($V131/12)","v":285387.97155659198},{"$f":"'RB FORECAST'!AW133*($V131/12)","v":251016.07461922555},3401762.7131564156,3252552.6128367013,-149210.10031971429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"General",124,{"$f":"T133","v":7.6829999999999996E-2},{"$f":"U130","v":7.5999999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S132)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V134*($V132/12)","v":0},{"$f":"'RB FORECAST'!W134*($V132/12)","v":0},{"$f":"'RB FORECAST'!X134*($V132/12)","v":0},{"$f":"'RB FORECAST'!Y134*($V132/12)","v":0},{"$f":"'RB FORECAST'!Z134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AA134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AB134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AC134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AD134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AE134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AF134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AG134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AL134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AM134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AN134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AO134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AP134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AQ134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AR134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AS134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AT134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AU134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AV134*($V132/12)","v":0},{"$f":"'RB FORECAST'!AW134*($V132/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Total",125,7.6829999999999996E-2,{"$f":"U130","v":7.5999999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S133)","v":7.5999999999999998E-2},{"$f":"SUM(W130:W132)","v":188415.16642666669},189549.71179397707,332353.79152938386,{"$f":"SUM(Z130:Z132)","v":332353.79152938386},332353.79152938386,344896.68671175092,344896.68671175092,344896.68671175092,351701.12706262013,351701.12706262013,351701.12706262013,250906.51022555062,{"$f":"SUM(AI130:AI132)","v":250906.51022555062},{"$f":"SUM(AJ130:AJ132)","v":251329.10849878739},304521.126417308,304521.126417308,304521.126417308,309193.13513391314,309193.13513391314,309193.13513391314,311727.66995770496,311727.66995770496,311727.66995770496,274183.44100555062,3715726.2043574592,3552744.8542566672,-162981.35010079201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,"395","Laboratory Equipment",null,127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,null,"Distribution - Wyoming",128,0,6.6699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S136)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V138*($V136/12)","v":0},{"$f":"'RB FORECAST'!W138*($V136/12)","v":0},{"$f":"'RB FORECAST'!X138*($V136/12)","v":0},{"$f":"'RB FORECAST'!Y138*($V136/12)","v":0},{"$f":"'RB FORECAST'!Z138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AA138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AB138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AC138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AD138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AE138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AF138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AG138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AL138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AM138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AN138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AO138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AP138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AQ138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AR138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AS138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AT138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AU138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AV138*($V136/12)","v":0},{"$f":"'RB FORECAST'!AW138*($V136/12)","v":0},{"$f":"SUM(W136:AH136)","v":0},{"$f":"SUM(AI136:AT136)","v":0},{"$f":"AV136-AU136","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,null,null,"Distribution - Utah",129,0,{"$f":"U136","v":6.6699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S137)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!W139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!X139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!Y139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!Z139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AA139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AB139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AC139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AD139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AE139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AF139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AG139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AL139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AM139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AN139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AO139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AP139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AQ139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AR139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AS139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AT139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AU139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AV139*($V137/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!AW139*($V137/12)","v":2.0221098869418102E-14},2.4265318643301724E-13,2.4265318643301724E-13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"General",130,0,{"$f":"U136","v":6.6699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S138)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V140*($V138/12)","v":0},{"$f":"'RB FORECAST'!W140*($V138/12)","v":0},{"$f":"'RB FORECAST'!X140*($V138/12)","v":0},{"$f":"'RB FORECAST'!Y140*($V138/12)","v":0},{"$f":"'RB FORECAST'!Z140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AA140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AB140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AC140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AD140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AE140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AF140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AG140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AL140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AM140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AN140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AO140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AP140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AQ140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AR140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AS140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AT140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AU140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AV140*($V138/12)","v":0},{"$f":"'RB FORECAST'!AW140*($V138/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Total",131,0,{"$f":"U136","v":6.6699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S139)","v":6.6699999999999995E-2},{"$f":"SUM(W136:W138)","v":2.0221098869418102E-14},2.0221098869418102E-14,2.0221098869418102E-14,{"$f":"SUM(Z136:Z138)","v":2.0221098869418102E-14},2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,{"$f":"SUM(AI136:AI138)","v":2.0221098869418102E-14},{"$f":"SUM(AJ136:AJ138)","v":2.0221098869418102E-14},2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.0221098869418102E-14,2.4265318643301724E-13,2.4265318643301724E-13,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,null,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"396","Power Operated Equipment",null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,null,null,"Distribution - Wyoming",134,{"$f":"T143","v":6.5610000000000002E-2},3.1600000000000003E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S142)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V144*($V142/12)","v":3399.6336229999997},{"$f":"'RB FORECAST'!W144*($V142/12)","v":3399.6336229999997},{"$f":"'RB FORECAST'!X144*($V142/12)","v":3399.6336229999997},{"$f":"'RB FORECAST'!Y144*($V142/12)","v":3402.7946861938894},{"$f":"'RB FORECAST'!Z144*($V142/12)","v":3402.7946861938894},{"$f":"'RB FORECAST'!AA144*($V142/12)","v":3402.7946861938894},{"$f":"'RB FORECAST'!AB144*($V142/12)","v":3402.7946861938894},{"$f":"'RB FORECAST'!AC144*($V142/12)","v":3396.5435400065421},{"$f":"'RB FORECAST'!AD144*($V142/12)","v":3396.9736379266169},{"$f":"'RB FORECAST'!AE144*($V142/12)","v":3396.9700805900311},{"$f":"'RB FORECAST'!AF144*($V142/12)","v":3399.9610162498197},{"$f":"'RB FORECAST'!AG144*($V142/12)","v":3385.5278797058627},{"$f":"'RB FORECAST'!AL144*($V142/12)","v":3385.5278797058627},{"$f":"'RB FORECAST'!AM144*($V142/12)","v":3385.5278797058627},{"$f":"'RB FORECAST'!AN144*($V142/12)","v":3385.5278797058627},{"$f":"'RB FORECAST'!AO144*($V142/12)","v":3389.1703164467281},{"$f":"'RB FORECAST'!AP144*($V142/12)","v":3389.1703164467281},{"$f":"'RB FORECAST'!AQ144*($V142/12)","v":3389.1703164467281},{"$f":"'RB FORECAST'!AR144*($V142/12)","v":3389.1703164467281},{"$f":"'RB FORECAST'!AS144*($V142/12)","v":3381.9672321840253},{"$f":"'RB FORECAST'!AT144*($V142/12)","v":3382.4628263465461},{"$f":"'RB FORECAST'!AU144*($V142/12)","v":3382.458727291043},{"$f":"'RB FORECAST'!AV144*($V142/12)","v":3385.905129108583},{"$f":"'RB FORECAST'!AW144*($V142/12)","v":3369.2740832834766},{"$f":"SUM(W142:AH142)","v":40786.055768254439},{"$f":"SUM(AI142:AT142)","v":40615.332903118178},{"$f":"AV142-AU142","v":-170.72286513626022}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Utah",135,{"$f":"T144","v":6.5610000000000002E-2},{"$f":"U142","v":3.1600000000000003E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S143)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V145*($V143/12)","v":40528.851707333342},{"$f":"'RB FORECAST'!W145*($V143/12)","v":40528.851707333342},{"$f":"'RB FORECAST'!X145*($V143/12)","v":40528.851707333342},{"$f":"'RB FORECAST'!Y145*($V143/12)","v":40566.536433286135},{"$f":"'RB FORECAST'!Z145*($V143/12)","v":40566.536433286135},{"$f":"'RB FORECAST'!AA145*($V143/12)","v":40566.536433286135},{"$f":"'RB FORECAST'!AB145*($V143/12)","v":40566.536433286135},{"$f":"'RB FORECAST'!AC145*($V143/12)","v":40492.013174334403},{"$f":"'RB FORECAST'!AD145*($V143/12)","v":40497.140601803178},{"$f":"'RB FORECAST'!AE145*($V143/12)","v":40497.098192890051},{"$f":"'RB FORECAST'!AF145*($V143/12)","v":40532.754737466399},{"$f":"'RB FORECAST'!AG145*($V143/12)","v":40360.689592944873},{"$f":"'RB FORECAST'!AL145*($V143/12)","v":40360.689592944873},{"$f":"'RB FORECAST'!AM145*($V143/12)","v":40360.689592944873},{"$f":"'RB FORECAST'!AN145*($V143/12)","v":40360.689592944873},{"$f":"'RB FORECAST'!AO145*($V143/12)","v":40404.113030554487},{"$f":"'RB FORECAST'!AP145*($V143/12)","v":40404.113030554487},{"$f":"'RB FORECAST'!AQ145*($V143/12)","v":40404.113030554487},{"$f":"'RB FORECAST'!AR145*($V143/12)","v":40404.113030554487},{"$f":"'RB FORECAST'!AS145*($V143/12)","v":40318.24120838417},{"$f":"'RB FORECAST'!AT145*($V143/12)","v":40324.149451608951},{"$f":"'RB FORECAST'!AU145*($V143/12)","v":40324.100584574713},{"$f":"'RB FORECAST'!AV145*($V143/12)","v":40365.186984956796},{"$f":"'RB FORECAST'!AW145*($V143/12)","v":40166.919387700604},486232.39715458354,484197.11851827783,-2035.2786363057094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"General",136,{"$f":"T145","v":6.5610000000000002E-2},{"$f":"U142","v":3.1600000000000003E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S144)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V146*($V144/12)","v":0},{"$f":"'RB FORECAST'!W146*($V144/12)","v":0},{"$f":"'RB FORECAST'!X146*($V144/12)","v":0},{"$f":"'RB FORECAST'!Y146*($V144/12)","v":0},{"$f":"'RB FORECAST'!Z146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AA146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AB146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AC146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AD146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AE146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AF146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AG146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AL146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AM146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AN146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AO146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AP146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AQ146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AR146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AS146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AT146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AU146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AV146*($V144/12)","v":0},{"$f":"'RB FORECAST'!AW146*($V144/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"Total",137,6.5610000000000002E-2,{"$f":"U142","v":3.1600000000000003E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S145)","v":3.1600000000000003E-2},{"$f":"SUM(W142:W144)","v":43928.485330333344},43928.485330333344,43928.485330333344,{"$f":"SUM(Z142:Z144)","v":43969.331119480026},43969.331119480026,43969.331119480026,43969.331119480026,43888.556714340943,43894.114239729795,43894.068273480079,43932.71575371622,43746.217472650736,{"$f":"SUM(AI142:AI144)","v":43746.217472650736},{"$f":"SUM(AJ142:AJ144)","v":43746.217472650736},43746.217472650736,43793.283347001212,43793.283347001212,43793.283347001212,43793.283347001212,43700.208440568196,43706.612277955501,43706.559311865756,43751.092114065381,43536.193470984079,527018.45292283793,524812.45142139599,-2206.0015014419332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,"397","Communication Equipment",null,{"$f":"S146+1","v":139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,null,null,"Distribution - Wyoming",140,{"$f":"T149","v":8.0769999999999995E-2},{"$f":"20.28%*0.76","v":0.15412800000000001},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S148)","v":0.15412800000000001},{"$f":"'RB FORECAST'!V150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!W150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!X150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!Y150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!Z150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AA150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AB150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AC150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AD150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AE150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AF150*($V148/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AG150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AL150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AM150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AN150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AO150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AP150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AQ150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AR150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AS150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AT150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AU150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AV150*($V148/12)","v":43658.440190948539},{"$f":"'RB FORECAST'!AW150*($V148/12)","v":48963.164849528264},{"$f":"SUM(W148:AH148)","v":482896.87672498863},{"$f":"SUM(AI148:AT148)","v":529206.00694996223},{"$f":"AV148-AU148","v":46309.130224973604}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Utah",141,{"$f":"T150","v":8.0769999999999995E-2},{"$f":"U148","v":0.15412800000000001},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S149)","v":0.15412800000000001},{"$f":"'RB FORECAST'!V151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!W151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!X151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!Y151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!Z151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AA151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AB151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AC151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AD151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AE151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AF151*($V149/12)","v":172561.10898520006},{"$f":"'RB FORECAST'!AG151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AL151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AM151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AN151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AO151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AP151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AQ151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AR151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AS151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AT151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AU151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AV151*($V149/12)","v":188670.27682954806},{"$f":"'RB FORECAST'!AW151*($V149/12)","v":211594.68423992238},2086842.4756667488,2286967.7293649516,200125.25369820278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Total",142,8.0769999999999995E-2,{"$f":"U149","v":0.15412800000000001},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S150)","v":0.15412800000000001},{"$f":"SUM(W148:W149)","v":212491.87594284007},212491.87594284007,212491.87594284007,{"$f":"SUM(Z148:Z149)","v":212491.87594284007},212491.87594284007,212491.87594284007,212491.87594284007,212491.87594284007,212491.87594284007,212491.87594284007,212491.87594284007,232328.71702049661,{"$f":"SUM(AI148:AI149)","v":232328.71702049661},{"$f":"SUM(AJ148:AJ149)","v":232328.71702049661},232328.71702049661,232328.71702049661,232328.71702049661,232328.71702049661,232328.71702049661,232328.71702049661,232328.71702049661,232328.71702049661,232328.71702049661,260557.84908945064,2569739.3523917375,2816173.7363149142,246434.38392317668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,null,143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,"398","Miscellaneous Equipment",null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,null,"Distribution - Wyoming",145,{"$f":"T154","v":6.6699999999999995E-2},8.1299999999999997E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S153)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V155*($V153/12)","v":126.51117693935112},{"$f":"'RB FORECAST'!W155*($V153/12)","v":126.51117693935112},{"$f":"'RB FORECAST'!X155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!Y155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!Z155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!AA155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!AB155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!AC155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!AD155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!AE155*($V153/12)","v":126.51117693935119},{"$f":"'RB FORECAST'!AF155*($V153/12)","v":126.67347313345721},{"$f":"'RB FORECAST'!AG155*($V153/12)","v":185.24598769722152},{"$f":"'RB FORECAST'!AL155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AM155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AN155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AO155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AP155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AQ155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AR155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AS155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AT155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AU155*($V153/12)","v":185.24697439668196},{"$f":"'RB FORECAST'!AV155*($V153/12)","v":185.24624178851391},{"$f":"'RB FORECAST'!AW155*($V153/12)","v":184.9818443217132},{"$f":"SUM(W153:AH153)","v":1577.0312302241907},{"$f":"SUM(AI153:AT153)","v":2222.697830077047},{"$f":"AV153-AU153","v":645.66659985285628}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,null,"Distribution - Utah",146,{"$f":"T155","v":6.6699999999999995E-2},{"$f":"U153","v":8.1299999999999997E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S154)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V156*($V154/12)","v":39887.808364112672},{"$f":"'RB FORECAST'!W156*($V154/12)","v":39887.808364112672},{"$f":"'RB FORECAST'!X156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!Y156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!Z156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!AA156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!AB156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!AC156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!AD156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!AE156*($V154/12)","v":39887.808364112694},{"$f":"'RB FORECAST'!AF156*($V154/12)","v":39938.978858651921},{"$f":"'RB FORECAST'!AG156*($V154/12)","v":58406.352989900857},{"$f":"'RB FORECAST'!AL156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AM156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AN156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AO156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AP156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AQ156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AR156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AS156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AT156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AU156*($V154/12)","v":58406.664087148885},{"$f":"'RB FORECAST'!AV156*($V154/12)","v":58406.433102544048},{"$f":"'RB FORECAST'!AW156*($V154/12)","v":58323.071017526381},497223.41548967967,700796.14499155921,203572.72950187954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,null,"General",147,{"$f":"T156","v":6.6699999999999995E-2},{"$f":"U153","v":8.1299999999999997E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S155)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V157*($V155/12)","v":0},{"$f":"'RB FORECAST'!W157*($V155/12)","v":0},{"$f":"'RB FORECAST'!X157*($V155/12)","v":0},{"$f":"'RB FORECAST'!Y157*($V155/12)","v":0},{"$f":"'RB FORECAST'!Z157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AA157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AB157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AC157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AD157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AE157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AF157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AG157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AL157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AM157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AN157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AO157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AP157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AQ157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AR157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AS157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AT157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AU157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AV157*($V155/12)","v":0},{"$f":"'RB FORECAST'!AW157*($V155/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,143,null,null,null,"Total",148,6.6699999999999995E-2,{"$f":"U153","v":8.1299999999999997E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$163,S156)","v":8.1299999999999997E-2},{"$f":"SUM(W153:W155)","v":40014.31954105202},40014.31954105202,40014.319541052042,{"$f":"SUM(Z153:Z155)","v":40014.319541052042},40014.319541052042,40014.319541052042,40014.319541052042,40014.319541052042,40014.319541052042,40014.319541052042,40065.652331785379,58591.598977598078,{"$f":"SUM(AI153:AI155)","v":58591.911061545565},{"$f":"SUM(AJ153:AJ155)","v":58591.911061545565},58591.911061545565,58591.911061545565,58591.911061545565,58591.911061545565,58591.911061545565,58591.911061545565,58591.911061545565,58591.911061545565,58591.679344332559,58508.052861848097,498800.44671990379,703018.84282163635,204218.39610173256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,"399","Communication Equipment",null,150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,null,null,"Distribution - Wyoming",151,0,null,null,{"$f":"'RB FORECAST'!V161*($V159/12)","v":0},{"$f":"'RB FORECAST'!W161*($V159/12)","v":0},{"$f":"'RB FORECAST'!X161*($V159/12)","v":0},{"$f":"'RB FORECAST'!Y161*($V159/12)","v":0},{"$f":"'RB FORECAST'!Z161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AA161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AB161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AC161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AD161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AE161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AF161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AG161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AL161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AM161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AN161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AO161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AP161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AQ161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AR161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AS161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AT161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AU161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AV161*($V159/12)","v":0},{"$f":"'RB FORECAST'!AW161*($V159/12)","v":0},{"$f":"SUM(W159:AH159)","v":0},{"$f":"SUM(AI159:AT159)","v":0},{"$f":"AV159-AU159","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,null,"Distribution - Utah",152,0,null,null,{"$f":"'RB FORECAST'!V162*($V160/12)","v":0},{"$f":"'RB FORECAST'!W162*($V160/12)","v":0},{"$f":"'RB FORECAST'!X162*($V160/12)","v":0},{"$f":"'RB FORECAST'!Y162*($V160/12)","v":0},{"$f":"'RB FORECAST'!Z162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AA162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AB162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AC162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AD162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AE162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AF162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AG162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AL162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AM162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AN162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AO162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AP162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AQ162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AR162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AS162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AT162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AU162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AV162*($V160/12)","v":0},{"$f":"'RB FORECAST'!AW162*($V160/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,null,"Total",153,0,null,null,{"$f":"SUM(W159:W160)","v":0},0,0,{"$f":"SUM(Z159:Z160)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI159:AI160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (General)",null,null,155,-2589352,null,{"$f":"HLOOKUP($V$9,$T$9:$U$163,S163)","v":0},{"$f":"$V$163/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$163/12","v":0},0,0,0,0,0,0,0,0,{"$f":"$V$163/12","v":0},{"$f":"SUM(W163:AH163)","v":0},{"$f":"SUM(AI163:AT163)","v":0},{"$f":"AV163-AU163","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N161+1","v":149},null,null,"Total General Plant",null,null,null,null,null,{"$f":"SUM(W161,W163,W156,W150,W145,W139,W133,W127,W122,W116,W110,W104)","v":1213499.6614406209},1214632.1947512703,1367519.0976476842,{"$f":"SUM(Z161,Z163,Z156,Z150,Z145,Z139,Z133,Z127,Z122,Z116,Z110,Z104)","v":1333334.7111352626},1321522.2591167185,1339542.6149066454,1338575.8567066193,1338491.0748780291,1379294.1198942633,1356300.4614882243,1357078.8322484181,1406446.4568317668,{"$f":"SUM(AI161,AI163,AI156,AI150,AI145,AI139,AI133,AI127,AI122,AI116,AI110,AI104)","v":1406445.7912281523},1406867.5035894089,1464499.0057454084,1449659.2757808464,1444559.647459863,1451670.6883427729,1451257.9728698863,1451163.1334880718,1469164.3638849561,1459045.4523295034,1459235.2584811596,1502293.8848568266,{"$f":"SUM(W165:AH165)","v":15966237.341045521},{"$f":"SUM(AI165:AT165)","v":17415861.978056855},{"$f":"AV165-AU165","v":1449624.6370113343}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N165+1","v":150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N166+1","v":151},"Total Depreciation expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,null,null,{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":69468.55333333333},{"$f":"SUM(W168:AH168)","v":833622.64},{"$f":"SUM(AI168:AT168)","v":833622.64},{"$f":"AV168-AU168","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N167+1","v":152},null,null,"Distribution - Wyoming",null,null,null,null,null,{"$f":"SUM(W92,W87,W82,W77,W72,W67,W62,W54,W46,W41,W11)+W96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+W36+W31","v":227555.16097757293},{"$f":"SUM(X92,X87,X82,X77,X72,X67,X62,X54,X46,X41,X11)+X96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+X36+X31","v":229927.77207587328},{"$f":"SUM(Y92,Y87,Y82,Y77,Y72,Y67,Y62,Y54,Y46,Y41,Y11)+Y96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+Y36+Y31","v":233582.84390901789},{"$f":"SUM(Z92,Z87,Z82,Z77,Z72,Z67,Z62,Z54,Z46,Z41,Z11)+Z96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+Z36+Z31","v":234403.99352811836},{"$f":"SUM(AA92,AA87,AA82,AA77,AA72,AA67,AA62,AA54,AA46,AA41,AA11)+AA96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AA36+AA31","v":235042.46400257581},{"$f":"SUM(AB92,AB87,AB82,AB77,AB72,AB67,AB62,AB54,AB46,AB41,AB11)+AB96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AB36+AB31","v":235615.44933552961},{"$f":"SUM(AC92,AC87,AC82,AC77,AC72,AC67,AC62,AC54,AC46,AC41,AC11)+AC96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AC36+AC31","v":236682.57403270673},{"$f":"SUM(AD92,AD87,AD82,AD77,AD72,AD67,AD62,AD54,AD46,AD41,AD11)+AD96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AD36+AD31","v":238833.61290403089},{"$f":"SUM(AE92,AE87,AE82,AE77,AE72,AE67,AE62,AE54,AE46,AE41,AE11)+AE96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AE36+AE31","v":243418.94506642738},{"$f":"SUM(AF92,AF87,AF82,AF77,AF72,AF67,AF62,AF54,AF46,AF41,AF11)+AF96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AF36+AF31","v":254433.93205111788},{"$f":"SUM(AG92,AG87,AG82,AG77,AG72,AG67,AG62,AG54,AG46,AG41,AG11)+AG96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AG36+AG31","v":254824.47754987783},{"$f":"SUM(AH92,AH87,AH82,AH77,AH72,AH67,AH62,AH54,AH46,AH41,AH11)+AH96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AH36+AH31","v":261933.93775742891},{"$f":"SUM(AI92,AI87,AI82,AI77,AI72,AI67,AI62,AI54,AI46,AI41,AI11)+AI96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AI36+AI31","v":262418.77177343343},{"$f":"SUM(AJ92,AJ87,AJ82,AJ77,AJ72,AJ67,AJ62,AJ54,AJ46,AJ41,AJ11)+AJ96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AJ36+AJ31","v":263802.04111780011},{"$f":"SUM(AK92,AK87,AK82,AK77,AK72,AK67,AK62,AK54,AK46,AK41,AK11)+AK96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AK36+AK31","v":265991.40635446768},{"$f":"SUM(AL92,AL87,AL82,AL77,AL72,AL67,AL62,AL54,AL46,AL41,AL11)+AL96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AL36+AL31","v":266470.94200259965},{"$f":"SUM(AM92,AM87,AM82,AM77,AM72,AM67,AM62,AM54,AM46,AM41,AM11)+AM96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AM36+AM31","v":266629.54081962147},{"$f":"SUM(AN92,AN87,AN82,AN77,AN72,AN67,AN62,AN54,AN46,AN41,AN11)+AN96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AN36+AN31","v":266912.16605194029},{"$f":"SUM(AO92,AO87,AO82,AO77,AO72,AO67,AO62,AO54,AO46,AO41,AO11)+AO96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AO36+AO31","v":267315.16524100793},{"$f":"SUM(AP92,AP87,AP82,AP77,AP72,AP67,AP62,AP54,AP46,AP41,AP11)+AP96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AP36+AP31","v":268479.57811325014},{"$f":"SUM(AQ92,AQ87,AQ82,AQ77,AQ72,AQ67,AQ62,AQ54,AQ46,AQ41,AQ11)+AQ96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AQ36+AQ31","v":271046.31851908559},{"$f":"SUM(AR92,AR87,AR82,AR77,AR72,AR67,AR62,AR54,AR46,AR41,AR11)+AR96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AR36+AR31","v":276382.93738738674},{"$f":"SUM(AS92,AS87,AS82,AS77,AS72,AS67,AS62,AS54,AS46,AS41,AS11)+AS96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AS36+AS31","v":276597.64848686004},{"$f":"SUM(AT92,AT87,AT82,AT77,AT72,AT67,AT62,AT54,AT46,AT41,AT11)+AT96*('RB FORECAST'!$U$169/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AT36+AT31","v":279521.14046416502},2886255.1631902778,{"$f":"SUM(AI169:AT169)","v":3231567.6563316183},345312.49314134056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",null,null,null,null,null,{"$f":"SUM(W93,W88,W83,W78,W73,W68,W63,W58,W47,W42,W12)+W96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+W37+W32","v":5982639.1955059925},{"$f":"SUM(X93,X88,X83,X78,X73,X68,X63,X58,X47,X42,X12)+X96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+X37+X32","v":6055194.4325566851},{"$f":"SUM(Y93,Y88,Y83,Y78,Y73,Y68,Y63,Y58,Y47,Y42,Y12)+Y96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+Y37+Y32","v":6179618.9874183703},{"$f":"SUM(Z93,Z88,Z83,Z78,Z73,Z68,Z63,Z58,Z47,Z42,Z12)+Z96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+Z37+Z32","v":6196779.1278036349},{"$f":"SUM(AA93,AA88,AA83,AA78,AA73,AA68,AA63,AA58,AA47,AA42,AA12)+AA96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AA37+AA32","v":6206136.0839930568},{"$f":"SUM(AB93,AB88,AB83,AB78,AB73,AB68,AB63,AB58,AB47,AB42,AB12)+AB96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AB37+AB32","v":6223305.2704152353},{"$f":"SUM(AC93,AC88,AC83,AC78,AC73,AC68,AC63,AC58,AC47,AC42,AC12)+AC96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AC37+AC32","v":6235524.5903045423},{"$f":"SUM(AD93,AD88,AD83,AD78,AD73,AD68,AD63,AD58,AD47,AD42,AD12)+AD96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AD37+AD32","v":6304795.4475566158},{"$f":"SUM(AE93,AE88,AE83,AE78,AE73,AE68,AE63,AE58,AE47,AE42,AE12)+AE96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AE37+AE32","v":6457537.1635763692},{"$f":"SUM(AF93,AF88,AF83,AF78,AF73,AF68,AF63,AF58,AF47,AF42,AF12)+AF96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AF37+AF32","v":7149359.3423546739},{"$f":"SUM(AG93,AG88,AG83,AG78,AG73,AG68,AG63,AG58,AG47,AG42,AG12)+AG96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AG37+AG32","v":7161911.8435009178},{"$f":"SUM(AH93,AH88,AH83,AH78,AH73,AH68,AH63,AH58,AH47,AH42,AH12)+AH96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AH37+AH32","v":7280335.7211985011},{"$f":"SUM(AI93,AI88,AI83,AI78,AI73,AI68,AI63,AI58,AI47,AI42,AI12)+AI96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AI37+AI32","v":7290734.8825010415},{"$f":"SUM(AJ93,AJ88,AJ83,AJ78,AJ73,AJ68,AJ63,AJ58,AJ47,AJ42,AJ12)+AJ96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AJ37+AJ32","v":7333274.2601549393},{"$f":"SUM(AK93,AK88,AK83,AK78,AK73,AK68,AK63,AK58,AK47,AK42,AK12)+AK96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AK37+AK32","v":7408098.848882026},{"$f":"SUM(AL93,AL88,AL83,AL78,AL73,AL68,AL63,AL58,AL47,AL42,AL12)+AL96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AL37+AL32","v":7418345.5115205543},{"$f":"SUM(AM93,AM88,AM83,AM78,AM73,AM68,AM63,AM58,AM47,AM42,AM12)+AM96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AM37+AM32","v":7423315.9133701995},{"$f":"SUM(AN93,AN88,AN83,AN78,AN73,AN68,AN63,AN58,AN47,AN42,AN12)+AN96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AN37+AN32","v":7433682.7847754695},{"$f":"SUM(AO93,AO88,AO83,AO78,AO73,AO68,AO63,AO58,AO47,AO42,AO12)+AO96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AO37+AO32","v":7440145.3749429118},{"$f":"SUM(AP93,AP88,AP83,AP78,AP73,AP68,AP63,AP58,AP47,AP42,AP12)+AP96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AP37+AP32","v":7477665.2573288456},{"$f":"SUM(AQ93,AQ88,AQ83,AQ78,AQ73,AQ68,AQ63,AQ58,AQ47,AQ42,AQ12)+AQ96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AQ37+AQ32","v":7562848.6598134339},{"$f":"SUM(AR93,AR88,AR83,AR78,AR73,AR68,AR63,AR58,AR47,AR42,AR12)+AR96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AR37+AR32","v":7715053.4330074582},{"$f":"SUM(AS93,AS88,AS83,AS78,AS73,AS68,AS63,AS58,AS47,AS42,AS12)+AS96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AS37+AS32","v":7722603.8563486775},{"$f":"SUM(AT93,AT88,AT83,AT78,AT73,AT68,AT63,AT58,AT47,AT42,AT12)+AT96*('RB FORECAST'!$U$170/('RB FORECAST'!$U$169+'RB FORECAST'!$U$170))+AT37+AT32","v":7784251.0086062094},77433137.206184596,90010019.791251764,{"$f":"AV170-AU170","v":12576882.585067168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N169+1","v":153},null,null,"General",null,null,null,null,null,{"$f":"W165","v":1213499.6614406209},1214632.1947512703,1367519.0976476842,{"$f":"Z165","v":1333334.7111352626},1321522.2591167185,1339542.6149066454,1338575.8567066193,1338491.0748780291,1379294.1198942633,1356300.4614882243,1357078.8322484181,1406446.4568317668,{"$f":"AI165","v":1406445.7912281523},1406867.5035894089,1464499.0057454084,1449659.2757808464,1444559.647459863,1451670.6883427729,1451257.9728698863,1451163.1334880718,1469164.3638849561,1459045.4523295034,1459235.2584811596,1502293.8848568266,15966237.341045521,17415861.978056855,1449624.6370113343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N171+1","v":154},null,null,"Total (including amortization of reserve variance)",null,null,null,null,null,{"$f":"SUM(W168:W171)","v":7493162.5712575195},7569222.9527171617,7850189.4823084064,{"$f":"SUM(Z168:Z171)","v":7833986.3858003495},7832169.3604456848,7867931.8879907439,7880251.5743772015,7951588.6886720099,8149718.7818703931,8829562.2892273497,8843283.7066325471,9018184.6691210307,{"$f":"SUM(AI168:AI171)","v":9029067.9988359604},{"$f":"SUM(AJ168:AJ171)","v":9073412.3581954818},9208057.8143152352,9203944.2826373335,9203973.6549830176,9221734.1925035156,9228187.0663871393,9266776.5222635008,9372527.8955508098,9519950.3760576807,9527905.3166500311,{"$f":"SUM(AT168:AT171)","v":9635534.5872605331},97119252.350420386,111491072.06564026,14371819.71521987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"W172","v":7493162.5712575195},{"$f":"X172","v":7569222.9527171617},7850189.4823084064,7833986.3858003495,7832169.3604456848,7867931.8879907439,7880251.5743772015,7951588.6886720099,8149718.7818703931,8829562.2892273497,8843283.7066325471,9018184.6691210307,9029067.9988359604,9073412.3581954818,9208057.8143152352,9203944.2826373335,9203973.6549830176,9221734.1925035156,9228187.0663871393,9266776.5222635008,9372527.8955508098,9519950.3760576807,9527905.3166500311,9635534.5872605331,{"$f":"AU172","v":97119252.350420386},{"$f":"AV172","v":111491072.06564026}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N172+1","v":155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,2021,null,null,{"$f":"W5","v":"2022-01-01"},"2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance",{"$f":"F7","v":-816988475.99000001},{"$f":"G7","v":-857438718.09000003},null,null,{"$f":"T189","v":-906888492.16999996},{"$f":"W189","v":-912106157.66519988},-917390261.12652469,-922919785.98091805,-928435157.59605265,-933948942.0581038,-939493964.72259319,-945049748.50727558,-950667844.53247011,-956459005.16985285,-962844002.16520667,-969240984.67847729,-975790741.39558434,-982350004.59000647,-988948002.12927949,-995663611.0988512,-1002375626.9405288,-1009087668.4386503,-1015815223.5848432,-1022548415.2504468,-1029315314.4115045,-1036174586.3167067,-1043162630.2524716,-1050157622.7475712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirements",27776109.589999996,12603369.579999998,null,null,{"$f":"$H8/12","v":1050280.7983333333},{"$f":"$H8/12","v":1050280.7983333333},1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,{"$f":"$I8/12","v":1050280.7983333333},1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333,1050280.7983333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Transfers",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on Disposition of Assets",-2332765.04,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on Disposition of Assets",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceeds",-287201,-356410.2,null,null,{"$f":"$H13/12","v":-22889.031887197023},{"$f":"$H13/12","v":-22889.031887197023},-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,{"$f":"$I13/12","v":-22889.031887197023},-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023,-22889.031887197023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dismantling",7986033.1599999703,7378653.4900000002,null,null,{"$f":"$H14/12","v":300143.68952603103},{"$f":"$H14/12","v":300143.68952603103},300143.68952603103,300143.68952603103,300143.68952603103,{"$f":"$H14/12","v":300143.68952603103},300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,{"$f":"$I14/12","v":300143.68952603103},300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103,300143.68952603103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Amoritization Expense",-79488060.459999993,-83842763.180000007,null,null,{"$f":"-W173","v":-7493162.5712575195},{"$f":"-X173","v":-7569222.9527171617},-7850189.4823084064,{"$f":"-Z173","v":-7833986.3858003495},{"$f":"-AA173","v":-7832169.3604456848},-7867931.8879907439,-7880251.5743772015,-7951588.6886720099,-8149718.7818703931,-8829562.2892273497,-8843283.7066325471,-9018184.6691210307,-9029067.9988359604,-9073412.3581954818,-9208057.8143152352,-9203944.2826373335,-9203973.6549830176,-9221734.1925035156,-9228187.0663871393,-9266776.5222635008,-9372527.8955508098,-9519950.3760576807,-9527905.3166500311,-9635534.5872605331]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment (Moved to 254)",{"$f":"F18","v":5895641.6500000004},{"$f":"G18","v":14767376.230000099},null,null,{"$f":"((SUM($S$187:$T$187)/SUM($S$185:$T$185))*W185)","v":947961.62008530519},{"$f":"((SUM($S$187:$T$187)/SUM($S$185:$T$185))*X185)","v":957584.03542023478},993129.17194279167,991079.31469358504,990849.44242235587,995373.76752908726,996932.33372257219,1005957.2075053077,1031022.6885154804,1117029.8379013266,1118765.7373896404,1140892.4960417268,{"$f":"((SUM($S$187:$V$187)/SUM($S$185:$V$185))*AI185)","v":1142269.3484415479},{"$f":"((SUM($S$187:$V$187)/SUM($S$185:$V$185))*AJ185)","v":1147879.3629501539},1164913.3887712413,1164392.9849875821,1164396.7008893974,1166643.5903384662,1167459.9448113281,1172341.9052336316,1185720.5343764476,1204370.9843205537,1205377.3655781194,1218993.5679180892]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending 108/111 Balance",{"$f":"F20","v":-857438718.09000003},{"$f":"G20","v":-906888492.16999996},null,null,{"$f":"SUM(W177:W187)","v":-912106157.66519988},-917390261.12652469,-922919785.98091805,-928435157.59605265,-933948942.0581038,-939493964.72259319,-945049748.50727558,-950667844.53247011,-956459005.16985285,-962844002.16520667,-969240984.67847729,-975790741.39558434,-982350004.59000647,-988948002.12927949,-995663611.0988512,-1002375626.9405288,-1009087668.4386503,-1015815223.5848432,-1022548415.2504468,-1029315314.4115045,-1036174586.3167067,-1043162630.2524716,-1050157622.7475712,-1057246628.3109415]

{"sheet":"101_106 PROJECTION","index":10,"n_rows":162,"n_cols":20,"rows_kept":162,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7]]}
[null,null,null,null,null,null,"2021 Actual",null,null,"2022 Forecast",null,null,null,null,null,"2023 Forecast"]
[null,null,null,null,null,null,null,"Capital Expenditures",null,"Year End ",null,"2021-12-01","Capital Expenditures",null,null,"Year End ",null,"2022-12-01","Capital Expenditures"]
[null,"FERC ACCOUNT",null,null,null,null,"Retirements","Remaining in 106/107",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2022 Net Additions",null,"Capital Increase","Retirements","107 to close","Remaining in 107","2023 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2022-12-31",null,null,"at year-end",null,null,"2023-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,{"$f":"-M59","v":-0.36961461946318031},null,null,null,null,null,{"$f":"-M59","v":-0.36961461946318031}]
[null,"302","Franchises & Consents",null,null,null,0,0,null,null,null,{"$f":"-H6","v":0},{"$f":"$M$5*J6","v":0},{"$f":"SUM(J6:M6)","v":0},null,null,null,{"$f":"-M6","v":0},{"$f":"$S$5*P6","v":0},{"$f":"SUM(P6:S6)","v":0}]
[null,"325","Land & Land Rights",null,null,null,0,0,null,null,null,{"$f":"-H7","v":0},0,0,null,null,null,0,0,0]
[null,"326...9","Structures",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"337","Other Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,364,"LNG Plant",null,null,null,null,-158181202.19999999,null,{"$f":"G68","v":30746979},null,158181202.19999999,0,188928181.19999999,null,{"$f":"H68","v":1000000},null,0,0,1000000]
[null,364.1,"LNG Plant - Land",null,null,null,null,-14458145.210000001,null,0,null,14458145.210000001,0,14458145.210000001,null,0,null,0,0,0]
[null,"374","Land & Land Rights",null,null,null,0,-306502.69854200282,null,{"$f":"G69","v":1000000},null,306502.69854200282,-369614.61946318031,936888.07907882251,null,{"$f":"H69","v":1000000},null,369614.61946318031,-369614.61946318031,{"$f":"SUM(P16:S16)","v":999999.99999999988}]
[null,"375","Structures & Improvements",null,null,null,0,-198562.69725799104,null,0,null,198562.69725799104,0,198562.69725799104,null,0,null,0,{"$f":"$S$5*P17","v":0},{"$f":"SUM(P17:S17)","v":0}]
[null,"376","Mains",null,null,null,-417811.72,-220102131.88395435,null,{"$f":"G70","v":229709131.09088612},{"$f":"G18","v":-417811.72},220102131.88395435,{"$f":"$M$5*J18","v":-84903853.075375676},364489598.17946482,null,{"$f":"H70","v":204301152},{"$f":"K18","v":-417811.72},{"$f":"-M18","v":84903853.075375676},-75512692.552369356,213274500.80300629]
[null,"377","Compressor Station Equipment",null,null,null,0,-43605.644305672089,null,{"$f":"G71","v":0},{"$f":"G19","v":0},43605.644305672089,0,43605.644305672089,null,{"$f":"H71","v":250000},{"$f":"K19","v":0},0,-92403.654865795077,157596.34513420492]
[null,"378","Measuring & Regulation Station Equip",null,null,null,-107587.09,-22015685.791346751,null,19367813,-107587.09,22015685.791346751,{"$f":"$M$5*J20","v":-7158626.8318290366},34117284.869517721,null,{"$f":"H72","v":19362500},-107587.09,7158626.8318290366,-7156663.0693558287,19256876.672473207]
[null,"380","Services",null,null,null,-41797.430000000008,-24190153.289234124,null,{"$f":"G73","v":13249999.999999998},-41797.430000000008,24190153.289234124,-4897393.7078871382,32500962.151346985,null,{"$f":"H73","v":10000000},-41797.430000000008,4897393.7078871382,-3696146.1946318028,11159450.083255336]
[null,"381...2","Meters & Meter Installation",null,null,null,-641673.56000000006,-40535400.551157653,null,32000000,-641673.56000000006,40535400.551157653,-11827667.82282177,60066059.168335885,null,{"$f":"H74","v":31500000},-641673.56000000006,11827667.82282177,-11642860.51309018,31043133.749731593]
[null,"383...4","House Regulators & Reg Installations",null,null,null,0,-55.892641314573083,null,0,0,55.892641314573083,0,55.892641314573083,null,0,0,0,0,0]
[null,"387","Other Equipment",null,null,null,0,-1156307.5665680706,null,0,0,1156307.5665680706,0,1156307.5665680706,null,0,0,0,0,0]
[null,"388","Asset Retire Costs - Dist",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"389","Land & Land Rights",null,null,null,0,-845722.1606240652,null,0,0,845722.1606240652,0,845722.1606240652,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,0,-2672128.0012285854,null,{"$f":"G75","v":6150000},0,2672128.0012285854,-2273129.909698559,6548998.0915300269,null,{"$f":"H75","v":6000000},0,2273129.909698559,-2217687.7167790816,{"$f":"SUM(P27:S27)","v":6055442.1929194778}]
[null,"391","Office Furniture & Equipment",null,null,null,-7998827.3399999999,-2466172.2372180182,null,{"$f":"G76","v":7700000},-7998827.3399999999,2466172.2372180182,-2846032.5698664882,-678687.67264846992,null,{"$f":"H76","v":7700000},-7998827.3399999999,2846032.5698664882,-2846032.5698664882,-298827.33999999985]
[null,"392","Transportation Equipment",null,null,null,-778889.82000000007,-10404331.974215176,null,{"$f":"G77","v":11000000},{"$f":"G29","v":-778889.82000000007},10404331.974215176,-4065760.8140949835,16559681.340120193,null,{"$f":"H77","v":6000000},{"$f":"K29","v":-778889.82000000007},4065760.8140949835,-2217687.7167790816,7069183.2773159016]
[null,"393","Stores Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-2524695.14,-8483360.0647060238,null,{"$f":"G78","v":6200000},{"$f":"G31","v":-2524695.14},8483360.0647060238,-2291610.6406717179,{"$f":"SUM(J31:M31)","v":9867054.2840343043},null,{"$f":"H78","v":6200000},{"$f":"K31","v":-2524695.14},2291610.6406717179,-2291610.6406717179,3675304.8600000003]
[null,"395","Laboratory Equipment",null,null,null,0,0,null,0,0,0,0,{"$f":"SUM(J32:M32)","v":0},null,0,{"$f":"K32","v":0},0,0,0]
[null,"396","Power Operated Equipment",null,null,null,-79755.950000000012,-10540.307842051287,null,0,-79755.950000000012,10540.307842051287,0,-69215.642157948721,null,0,-79755.950000000012,0,0,-79755.950000000012]
[null,"397","Communication Equipment",null,null,null,0,0,null,{"$f":"G79","v":2450000},0,0,-905555.81768479175,1544444.1823152083,null,{"$f":"H79","v":2050000},0,905555.81768479175,-757709.96989951958,2197845.8477852726]
[null,"398","Miscellaneous Equipment",null,null,null,-12331.53,-2744160.7311583883,null,0,-12331.53,2744160.7311583883,0,2731829.2011583885,null,0,-12331.53,0,0,-12331.53]
[null,"399","Communication Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,0,0,0,0]
[null,null,"Distribution Plant",null,null,null,null,null,null,0,null,0,0,0,null,0,0,0,0,0]
[]
[null,101,"Total",null,null,null,{"$f":"SUM(G6:G37)","v":-12603369.58},-508814168.90200019,null,359573923.09088612,-12603369.58,508814168.90200019,-121539245.80939335,734245476.60349309,null,{"$f":"SUM(P6:P37)","v":295363652},{"$f":"SUM(Q6:Q37)","v":-12603369.58},{"$f":"SUM(R6:R37)","v":121539245.80939335},{"$f":"SUM(S6:S37)","v":-108801109.21777204},{"$f":"SUM(T6:T37)","v":295498419.01162142}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G39+G41","v":-12603369.58},{"$f":"+H39+H41","v":-508814168.90200019},null,{"$f":"+J39+J41","v":359573923.09088612},{"$f":"+K39+K41","v":-12603369.58},{"$f":"+L39+L41","v":508814168.90200019},{"$f":"+M39+M41","v":-121539245.80939335},{"$f":"+N39+N41","v":734245476.60349309},null,{"$f":"+P39+P41","v":295363652},{"$f":"+Q39+Q41","v":-12603369.58},{"$f":"+R39+R41","v":121539245.80939335},{"$f":"+S39+S41","v":-108801109.21777204},{"$f":"+T39+T41","v":295498419.01162142}]
[]
[]
[]
[null,null,null,null,null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31"]
[null,null,null,null,null,"106 ending balance",21318273.891999997,26747430.721999999,90575015.069999993,158807072.53000003,269216927.60000002,228556799.54000002]
[null,null,null,null,null,"107 ending balance",55498040.810000002,64357854.020000003,69096117.469999999,95632808.032000005,171101890.69200003,280257369.36199993]
[]
[null,null,null,null,null,"107 LNG Related",null,0,0,392377.39,57403516.209999986,186816435]
[null,null,null,null,null,"107 NonLNG",null,{"$f":"H49-H51","v":64357854.020000003},{"$f":"I49-I51","v":69096117.469999999},{"$f":"J49-J51","v":95240430.642000005},{"$f":"K49-K51","v":113698374.48200005},{"$f":"L49-L51","v":93440934.361999929}]
[]
[null,null,null,null,null,"Capital Expenditures",null,210724039,212196346,237112947,328672812,365270888]
[]
[null,null,null,null,null,"CapEX LNG Related",null,0,0,392377.39,57011138.819999985,129412918.79000001]
[null,null,null,null,null,"CapEX NonLNG",null,{"$f":"H54-H56","v":210724039},212196346,{"$f":"J54-J56","v":236720569.61000001},{"$f":"K54-K56","v":271661673.18000001},{"$f":"L54-L56","v":235857969.20999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,"5 YR Average"]
[null,null,null,null,null,"% of NonLNG capital expenditures remaining in 107 at Y/E",null,{"$f":"H52/H57","v":0.30541296724100853},0.32562350281941232,0.40233271996138636,0.41852931681925104,{"$f":"L52/L57","v":0.39617459047484327},{"$f":"AVERAGE(H59:L59)","v":0.36961461946318031}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2022","Sum of 2023"]
[null,null,null,null,null,364,30746979,1000000]
[null,null,null,null,null,374,1000000,1000000]
[null,null,null,null,null,376,229709131.09088612,204301152]
[null,null,null,null,null,377,0,250000]
[null,null,null,null,null,378,19367813,19362500]
[null,null,null,null,null,380,13249999.999999998,10000000]
[null,null,null,null,null,381,32000000,31500000]
[null,null,null,null,null,390,6150000,6000000]
[null,null,null,null,null,391,7700000,7700000]
[null,null,null,null,null,392,11000000,6000000]
[null,null,null,null,null,394,6200000,6200000]
[null,null,null,null,null,397,2450000,2050000]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G68:G79)","v":359573923.09088612},{"$f":"SUM(H68:H79)","v":295363652}]
[]
[]
[null,null,null,null,null,2020,null,null,null,2021]
[null,null,null,null,null,"Object","Description","Sum of ValCOArCur",null,"Object","Description","Sum of ValCOArCur"]
[null,null,null,null,null,1045310.42,"LNG PEAK SHAVING PLANT",20211100.140000001,null,"01045310.42","MAGNA LNG FACILITY",80648566.800000027]
[null,null,null,null,null,null,"MAGNA LNG FACILITY",9701987.8100000005,null,"80730.42","LNG-INST 15MM GL STORAGE TANK MAGNA FL13",34607096.479999989]
[null,null,null,null,null,1045235.23,"\"FL127-REP PHIII, WL0001 - FL19\"",510557.84,null,"89209.52.2020","REPLACE IHP MAINS - UTAH",20810817.32]
[null,null,null,null,null,null,"FL023 & FL022-REPL Willard to Farr West",24022327.91,null,"79079.23","FL43-REPL 68500FT MYTON TO ROOSEVELT",19087218.82]
[null,null,null,null,null,1045234.23,"\"FL127-REP PHII, FL29 TO WL0001\"",19981708.969999999,null,"78059.52.2019.2","REPLACE IHP MAINS - UTAH - 2019",17569830.370000001]
[null,null,null,null,null,1046385.23,"FL133-INST HP TO LOOP FL071",15639153.9,null,"89206.27.2020","INSTALL NEW SMALL METERS - UTAH",16939469.52]
[null,null,null,null,null,79079.23,"FL43-REPL 68500FT MYTON TO ROOSEVELT",13961860.26,null,"78057.27.2019.2","INSTALL NEW SMALL METERS - UTAH - 2019",15783655.48]
[null,null,null,null,null,"01045310.42.PLAN","LNG PEAK SHAVING PLANT",13920717.17,null,"79080.23","FL134 PHASE 1-INST 34550' of 8\" PIPE",11868832.170000013]
[null,null,null,null,null,80730.42,"LNG-INST 15MM GL STORAGE TANK MAGNA FL13",12429940.15,null,"78056.26.2020","INSTALL NEW SERVICE LINES - UTAH - 2020",11339233.75]
[null,null,null,null,null,1046012.22,"WA1586-INST ROSE PARK KERN GATE FL33",8828501.5800000001,null,"78056.26.2019.2","INSTALL NEW SERVICE LINES - UTAH - 2019",11013975.25]
[null,null,null,null,null,78057.27,"INSTALL NEW SMALL METERS - UTAH",7347323.04,null,"78067.54.UT2019.2","REPLACE TRANSPONDERS - UTAH - 2019.2",10157573.84]
[null,null,null,null,null,"78059.52.SLC","REPLACE IHP MAINS - UTAH - SLC",7268131.2800000003,null,"85070.23","FL138-INST 9 MI OF 6\" HP PIPE WA1593",9650520.8900000006]
[null,null,null,null,null,79072.52,"SLIHP-INST BL 600N 1000W-2200W SLC",6768938.8300000001,null,"82891.23","FL13-INST 8000' OF 16\" WA27 TO LNG TAP",8637934.1499999836]
[null,null,null,null,null,"78054.25.PKC","INSTALL NEW MAINS - UTAH - PARK CITY",4687350.22,null,"01045235.23","FL023 & FL022-REPL Willard to Farr West",7973734.2499999981]
[null,null,null,null,null,76450.23,"FL112-INST 4 MI 8 IN HP PIPE TO TG0007",4420053.6900000004,null,"78059.52.SLC","REPLACE IHP MAINS - UTAH - SLC",6690738.6200000001]
[null,null,null,null,null,"78059.52.BLF","REPLACE IHP MAINS - UTAH - BLF",4364048.95,null,"78064.53.2019.2","REPLACE SERVICE LINES - UTAH - 2019",6149165.0499999998]
[null,null,null,null,null,"78059.52.SPV","REPLACE IHP MAINS - UTAH - SPV",4102478.22,null,"85086.25","IHP MAIN-INST EUREKA EXPANSION",6007618.7000000058]
[null,null,null,null,null,"78054.25.STG","INSTALL NEW MAINS - UTAH - ST GEORGE",3773424.32,null,"01045854.23","FL136-INST 2.5MI 8\" TO LG0012",5735139.8299999908]
[null,null,null,null,null,1045233.23,"\"FL127-REP PH I, WA0603 TO FL29\"",3488767.85,null,"89212.53.2020","REPLACE SERVICE LINES - UTAH",5603218.6900000004]
[null,null,null,null,null,1046002.23,"FL131-INST 38000FT 8IN HP PIPE",3310002.31,null,"01045234.23","\"FL127-REP PHII, FL29 TO WL0001\"",5417395.9599999962]
[null,null,null,null,null,"78054.25.BLF","INSTALL NEW MAINS - UTAH - BLUFFDALE",3266279.99,null,"87376.23","FL134 PHASE 2-INST 17011' OF 8\" DUCHESNE",4879734.16]
[null,null,null,null,null,"78057.27.SLC","INSTALL NEW SMALL METERS - UTAH - SLC",3056157.37,null,"78054.25.STG","INSTALL NEW MAINS - UTAH - ST GEORGE",4584239.5599999996]
[null,null,null,null,null,"78055.25.SLC","INSTALL REINFORCEMENT MAINS - UTAH - SLC",3038403.92,null,"78054.25.PKC","INSTALL NEW MAINS - UTAH - PARK CITY",4217566.09]
[null,null,null,null,null,80370.23,"FL22-INST ILI & ASV STATION RY0006",2672469.67,null,"87377.23","FL134 PHASE 4-INST 17100' OF 8\" HP MYTON",4216754.0499999989]
[null,null,null,null,null,"78059.52.OGD","REPLACE IHP MAINS - UTAH - OGD",2550380.65,null,"79276.23","FL135-INST 8MI 20\" CENTRAL TO VEYO SO UT",4070701.1000000015]
[null,null,null,null,null,"78056.26.STG","INSTALL NEW SERVICE LINES - UTAH - STG",2325877.5099999998,null,"78060.52.2019.2","RELOCATE IHP MAINS - UTAH - 2019",3770456.08]
[null,null,null,null,null,74721.23,"FL55-INST TIE TO FL131",2189328.27,null,"89207.27.2020","INSTALL NEW LARGE METERS - UTAH",3423959.39]
[null,null,null,null,null,"78054.25.WES","INSTALL NEW MAINS - UTAH - WESTERN",2082470.05,null,"78056.26.STG","INSTALL NEW SERVICE LINES - UTAH - STG",3321558.5099999816]
[null,null,null,null,null,"78078.52.EVN","REPLACE IHP MAINS - WYO - EVN",1993741.24,null,"78067.54.UT2020.2","REPLACE TRANSPONDERS - UTAH - 2020.2",3255309.47]
[null,null,null,null,null,"78056.26.OGD","INSTALL NEW SERVICE LINES - UTAH - OGD",1972620.17,null,"78058.27.2019.2","INSTALL NEW LARGE METERS – UTAH - 2019",3236674.45]
[null,null,null,null,null,76742.86,"FL42 RELOC 0.5 MILE HP-PROVO RIVER DELTA",1852456.69,null,"78059.52.WES","REPLACE IHP MAINS - UTAH - WES",3129780.5200000079]
[null,null,null,null,null,85070.23,"FL138-INST 9 MI OF 6\" HP PIPE WA1593",1837554.64,null,"79072.52","SLIHP-INST BL32 600N 1000W-2200W SLC",2802898.4000000008]
[null,null,null,null,null,82153.850000000006,"NOIHP-REL 4\" IHP US89 OAK HILLS UDOT P",1770727.4,null,null,"SLIHP-INST BL 600N 1000W-2200W SLC",18978.740000000002]
[null,null,null,null,null,75237.23,"FL54-AC2 STUDY AND  MITIGATION",1722940.05,null,"78054.25.OGD","INSTALL NEW MAINS - UTAH - OGDEN",2783238.3600000013]
[null,null,null,null,null,78067.539999999994,"REPLACE TRANSPONDERS - UTAH",1703188.15,null,"81591.22","WA1593-INST NEW EUREKA GATE ON ML104",2773954.5800000029]
[null,null,null,null,null,"78054.25.SPV","INSTALL NEW MAINS - UTAH - SPRINGVILLE",1597705.05,null,"78059.52.SPV","REPLACE IHP MAINS - UTAH - SPV",2689991.0600000005]
[null,null,null,null,null,"78064.53.SLC","REPLACE SERVICE LINES - UTAH - SLC",1558937.18,null,"78054.25.SPV","INSTALL NEW MAINS - UTAH - SPRINGVILLE",2688806.1899999953]
[null,null,null,null,null,"78067.54.UT2019","REPLACE TRANSPONDERS - UTAH - 2019",1552121.32,null,"80731.22","MG0005-INST M&R STA MAGNA LNG",2061166.0700000031]
[null,null,null,null,null,1045964.22,"WA1590-RELOC HP REG STA FL33",1487336.17,null,null,"MG0005-INST M<(>&<)>R STA MAGNA LNG",556955.80000000051]
[null,null,null,null,null,79368.52,"INSTALL STATION TELEMETRY - SYSTEM WIDE",1475601.35,null,"78059.52.LOG","REPLACE IHP MAINS - UTAH - LOG",2608479.14]
[null,null,null,null,null,"78058.27.SLC","INSTALL NEW LARGE METERS - UTAH - SLC",1385932.7,null,"85325.85","FL122-RELOC 1100 FT 24 IN HP WEST DAVIS",2539828.6700000041]
[null,null,null,null,null,"78055.25.BLF","INSTALL REINFORCEMENT MAINS - UTAH - BLF",1319112.6100000001,null,null,"FL122-RELOC 400 FT 24 IN HP WEST DAVIS",4049.2100000000023]
[null,null,null,null,null,85174.31,"New land/building for Price Gas Operatio",1271416.0900000001,null,"78056.26.OGD","INSTALL NEW SERVICE LINES - UTAH - OGD",2381202.3999999771]
[null,null,null,null,null,85071.22,"WA1602-PRCH PROP FOR NEW HP/IHP STA FL13",1225652.79,null,"78056.26.SLC","INSTALL NEW SERVICE LINES - UTAH - SLC",2341580.0099999858]
[null,null,null,null,null,"78056.26.SPV","INSTALL NEW SERVICE LINES - UTAH - SPV",1180854.57,null,"78057.27.SLC","INSTALL NEW SMALL METERS - UTAH - SLC",2314978.86]
[null,null,null,null,null,"78054.25.LOG","INSTALL NEW MAINS - UTAH - LOGAN",1177117.83,null,"78059.52.OGD","REPLACE IHP MAINS - UTAH - OGD",2310236.9700000025]
[null,null,null,null,null,"78056.26.RCH","INSTALL NEW SERVICE LINES - UTAH - RCH",1159124.03,null,"78054.25.WES","INSTALL NEW MAINS - UTAH - WESTERN",2230271.8600000008]
[null,null,null,null,null,"78056.26.PKC","INSTALL NEW SERVICE LINES - UTAH - PKC",1148036.24,null,"78078.52.2020.2","REPLACE IHP MAINS - WYO - 2020",2111848.33]
[null,null,null,null,null,83453.52,"BL009-REPL, 16\" VALVE, 200S 300W SLC",1135444.27,null,"80601.52","BL31 refer to BL29 400W 800N-500N",2093552.9599999983]
[null,null,null,null,null,"78056.26.WES","INSTALL NEW SERVICE LINES - UTAH - WES",1116021.55,null,"85851.23","FL14- AC MITIGATION TOOELE",1962766.0399999989]
[null,null,null,null,null,"78064.53.SPV","REPLACE SERVICE LINES - UTAH - SPV",1080259.8799999999,null,"78056.26.SPV","INSTALL NEW SERVICE LINES - UTAH - SPV",1952040.4000000011]
[null,null,null,null,null,76343.850000000006,"EAIHP-REL 4\" IHP ON US-191 MOAB",1075750.1599999999,null,"78056.26.WES","INSTALL NEW SERVICE LINES - UTAH - WES",1898586.3299999807]
[null,null,null,null,null,"78056.26.BLF","INSTALL NEW SERVICE LINES - UTAH - BLF",1043443.28,null,"80418.22","WA1594-RELOC ALTA/SNOWBIRD REG STA FL62",1806796.84]
[null,null,null,null,null,"78056.26.SLC","INSTALL NEW SERVICE LINES - UTAH - SLC",1042156.26,null,"78078.52.2019.2","REPLACE IHP MAINS - WYO - 2019",1793430.7200000002]
[null,null,null,null,null,78851.23,"FL133-INST XOVER/END FAC RED CLIFF",1031502.17,null,"82154.85","NOIHP-REL 4\" IHP US89 ANTELOPE UDOT P3",1672985.19]
[null,null,null,null,null,"78064.53.OGD","REPLACE SERVICE LINES - UTAH - OGD",1007172.74,null,"78054.25.LOG","INSTALL NEW MAINS - UTAH - LOGAN",1561410.2900000021]
[null,null,null,null,null,null,null,null,null,"86705.32","Purchase New Building in Rock Springs",1558247.07]
[null,null,null,null,null,null,null,null,null,"78058.27.SLC","INSTALL NEW LARGE METERS - UTAH - SLC",1522014.0900000033]
[null,null,null,null,null,null,null,null,null,"84860.54","SNOW SHELTER EVLAUATION & INSTALLATIONS",1497553.6800000009]
[null,null,null,null,null,null,null,null,null,"78056.26.LOG","INSTALL NEW SERVICE LINES - UTAH - LOG",1476393.4299999885]
[null,null,null,null,null,null,null,null,null,"78057.27.WES","INSTALL NEW SMALL METERS - UTAH - WES",1449614.6100000017]
[null,null,null,null,null,null,null,null,null,"88959.57","Nokia MPLS Transport Network SLC/DNR",1323982.28]
[null,null,null,null,null,null,null,null,null,"86153.23","FL134 PHASE 3-INST 26800' OF 8\" HP PIPE",1315688.2399999998]
[null,null,null,null,null,null,null,null,null,"86460.23","FL13-INST 21800' OF 16\" LNG TO IN609",1312776.0100000005]
[null,null,null,null,null,null,null,null,null,"78064.53.SLC","REPLACE SERVICE LINES - UTAH - SLC",1245733.2599999977]
[null,null,null,null,null,null,null,null,null,"78064.53.SPV","REPLACE SERVICE LINES - UTAH - SPV",1221653.7499999981]
[null,null,null,null,null,null,null,null,null,"78064.53.OGD","REPLACE SERVICE LINES - UTAH - OGD",1210172.6200000024]
[null,null,null,null,null,null,null,null,null,"85582.22","TG0008-SRTGA SPGS GATE STA EXPAN FL85",1209157.94]
[null,null,null,null,null,null,null,null,null,"78057.27.SPV","INSTALL NEW SMALL METERS - UTAH - SPV",1164957.22]
[null,null,null,null,null,null,null,null,null,"85966.43","DE UWI Gas SCADA (BHE Divestiture) HW",1163516.7199999986]
[null,null,null,null,null,null,null,null,null,"77994.22","JU0001-REMODEL STA FOR INCREASED CAP FL7",1144276.5699999996]
[null,null,null,null,null,null,null,null,null,"86798.22","WA1600-INST 4X4 REG STN SLC FL33",1118155.2399999979]
[null,null,null,null,null,null,null,null,null,"78057.27.STG","INSTALL NEW SMALL METERS - UTAH - STG",1095159.850000001]
[null,null,null,null,null,null,null,null,null,"89210.52.2020","CATHODIC PROTECTION - UTAH",1081042.72]
[null,null,null,null,null,null,null,null,null,"78059.52.BLF","REPLACE IHP MAINS - UTAH - BLF",1076368.2599999979]
[null,null,null,null,null,null,null,null,null,"01046012.22","WA1586-INST ROSE PARK KERN GATE FL33",1024983.2199999997]
[null,null,null,null,null,null,null,null,null,"78085.52.RSW","RETIRE MAINS - WYO - RSW",1021624.2700000005]
[null,null,null,null,null,null,null,null,null,"78056.26.RCH","INSTALL NEW SERVICE LINES - UTAH - RCH",1012532.7500000013]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":11,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[]
[]
[]
[]
[null,"Contributions in Aid of Construction"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,2017,2018,2019,2020,2021,2022,2023]
[]
[1,"Beginning balance",19720559.149999995,{"$f":"+C17","v":12128596.149999995},2640376.5899999943]
[2,"Contributions Received",null,null,null,null,null,null,null,"1/"]
[3,"Refunds",-2369340,-2861864.05,-796397.97473052714,null,null,null,null,"2/"]
[4,"Cancellation of expired agreements",-4458951,-6626355.5099999998,-1843978.6152694675,null,null,null,null,"3/"]
[5,"Cust advances for indust/reimbursable projects",-763672]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",{"$f":"SUM(C11:C15)","v":12128596.149999995},{"$f":"SUM(D11:D15)","v":2640376.5899999943},{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11:G15)","v":0},0,0]
[]
[null,"Actuals from Questar Gas financial records."]
["1/","Change in mains and services policy in 2014 ended contributions in this account"]
["2/","Average of actual five years (rounded)"]
["3/","Amortizes the 2015 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":12,"n_rows":119,"n_cols":38,"rows_kept":119,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,31,2,37],[4,31,4,37],[5,31,5,37],[14,31,14,37],[53,31,53,37],[81,31,81,37],[92,31,92,37],[96,31,96,32],[26,31,26,37],[43,31,43,32],[44,31,44,37],[45,31,45,37],[50,31,50,37]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Co.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company",null,null,null,"   "]
["Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,"December 2021"]
["190, 255, 282 Forecast",null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,null,null,null,null,null,null,null,null,"thru  Dec. 31, 2023"]
[null,null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation between accounts 282000 and 2821000",null,null,null,null,null,null,null,null,null,null,"Total","General","Production","Utah Distribution","Wyoming Distribution"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","YE True Up","Estimated","Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Booked","Balance","Change","Balance",null,2022,null,null,2023,null,null,null,null,null,"Net Gas Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43465,"in Jan 2022","2022-12-31","Jan - Dec 23","2023-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100",null,null,null,null,"101","General Plant",3460855331.5599999,277401650.95999998,79968136,2997168497.9699998,106317046.63]
["WYOMING 282 ADJUSTMENT DETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 190000  Beg. Balance",0,0,{"$f":"+Q8+R8","v":0},null,{"$f":"+S8+T8","v":0},null,null,null,null,null,null,null,null,null,null,"101-ARC","General Plant ARC",2254593.83,25130.400000000001,null,2220420.21,9043.2199999999993]
[null,null,null,"YE","HIST SPREAD",null,"2022 CASE","2023 CASE",null,"2022 Change",null,"2023 Change ","2023 Change","Total",null,"Acct. 190008  Beg. Balance",{"$f":"AH36","v":47392886.539999999},0,{"$f":"+Q9+R9","v":47392886.539999999},null,{"$f":"+S9","v":47392886.539999999},null,{"$f":"S49","v":0.81240778974749439},{"$f":"S50","v":0.1875921553618716},{"$f":"+S11+S12","v":-346936156.47000003},{"$f":"W9","v":0.81240778974749439},{"$f":"X9","v":0.1875921553618716},{"$f":"+U11+U12","v":-346936156.47000003},null,null,null,"106","Completed Construction Not Classified - Gas",228556799.53999999,18782504.52,0,206640270.81999999,3134024.2]
[null,null,null,null,null,null,null,null,null,null,null,"Not Prorated","Prorated","2023 Change",null,"Acct. 190009  Beg. Balance",{"$f":"AH37","v":11091091.1},0,11091091.1,null,11091091.1,null,null,null,null,null,null,null,null,null,null,"107","Construction Work in Progress - Gas",280257369.36000001,141217809.53999999,0,137598112.84,1441446.98]
[null,null,null,"12/31/2021",null,null,null,null,null,null,null,null,null,null,null,"Acct. 282000  Beg. Balance",{"$f":"-AH94","v":-280738720.22000003},0,{"$f":"+Q11+R11","v":-280738720.22000003},null,{"$f":"+S11","v":-280738720.22000003},null,{"$f":"+S11","v":-280738720.22000003},{"$f":"+S12","v":-66197436.25},{"$f":"+X11+W11","v":-346936156.47000003},{"$f":"+U11","v":-280738720.22000003},{"$f":"+U12","v":-66197436.25},{"$f":"+AA11+Z11","v":-346936156.47000003},null,null,null,"108","Accum Prov for Depreciation of Gas Plant in Service",-900591326.21000004,-131023257.56999999,-71988400.25,-662612593.79999995,-34967074.590000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",{"$f":"-AH95","v":-66197436.25},0,{"$f":"+Q12+R12","v":-66197436.25},null,{"$f":"+S12","v":-66197436.25},null,null,null,null,null,null,null,null,null,null,"111","Accum Prov for Amortization of Gas Plant in Service",-6297165.96,-77263.33,-6150276.6600000001,-58742.89,-10883.08]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q8:Q12)","v":-288452178.83000004},{"$f":"SUM(R8:R12)","v":0},{"$f":"SUM(S8:S12)","v":-288452178.83000004},null,{"$f":"SUM(U9:U12)","v":-288452178.83000004},null,null,null,null,null,null,null,null,null,null,"114","Gas Plant Acquisition Adjustments",6644450.1500000004,0,null,6644450.1500000004]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$232","v":0},{"$f":"IF($D$18=0,0,+D14/$D$18)","v":0},null,{"$f":"+E14*$G$18","v":0},{"$f":"+E14*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"115","Accum Prov for Amortization of Gas Plant Acquisition Adjustm",-992000.05,0,null,-992000.05]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$233","v":0},{"$f":"IF($D$18=0,0,+D15/$D$18)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,null,null,null,null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+R47","v":-7969951},{"$f":"+R15","v":-7969951},{"$f":"R81","v":-4002930.2169680391},{"$f":"SUM(S15:T15)","v":-11972881.216968039},null,{"$f":"+S15*$W$9","v":-6474850.2763058329},{"$f":"+S15*$X$9","v":-1495100.286218504},{"$f":"+W15+X15","v":-7969950.5625243373},{"$f":"+W15+R78","v":-9383682.2122311071},{"$f":"+X15+R79","v":-2589198.5672612698},{"$f":"+Z15+AA15","v":-11972880.779492376},null,null,null,"Net Current and Accrued Assets"]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$234","v":0},{"$f":"IF($D$18=0,0,+D16/$D$18)","v":0},null,0,{"$f":"+E16*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"131","Cash",4109010.25,4109010.25]
[null,"General",null,{"$f":"+'Rate Base'!$AE$235","v":47392886.539999999},{"$f":"IF($D$18=0,0,+D17/$D$18)","v":1},null,{"$f":"+E17*$G$18","v":47392886.539999999},{"$f":"+E17*H18","v":47392886.539999999},null,null,null,null,null,null,null,"  Timing Differences - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"135","Working Funds",0,0,null,0,0]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":47392886.539999999},{"$f":"SUM(E14:E17)","v":1},null,{"$f":"S9","v":47392886.539999999},{"$f":"U9","v":47392886.539999999},null,null,null,null,null,null,null,"    Est. Cost of Removal",null,-4723217.6754843649,-4723217.6754843649,-4723217.6754843649,{"$f":"+S18+T18","v":-9446435.3509687297},null,{"$f":"+S18*$W$9","v":-3837178.8322365512},{"$f":"+S18*$X$9","v":-886038.58398740098},{"$f":"+W18+X18","v":-4723217.4162239525},{"$f":"+U18*$Z$9","v":-7674357.6644731024},{"$f":"+U18*$AA$9","v":-1772077.167974802},{"$f":"+Z18+AA18","v":-9446434.8324479051},null,null,null,"142","Customer A/R",195200828.11000001,560251.02,null,190395682.21000001,4244894.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Est. Repairs Expense",null,-6851900.0796254231,-6851899.9096254213,-6851900.0796254231,{"$f":"+S19+T19","v":-13703799.989250844},null,{"$f":"+S19*$W$9","v":-5566536.8611498447},{"$f":"+S19*$X$9","v":-1285362.6723704459},-6851899.5335202906,-11133073.860409016,-2570725.3766315589,-13703799.237040576,null,null,null,"143.1","Accounts Receivable - Other",4235256.2,4235256.2,null,0,0]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,"    Est. Contribution in Aid Constr. ",null,6666092.8867574036,6666093.0467574038,6666092.8867574036,13332185.933514807,null,5415585.9183673235,1250506.7624840068,6666092.68085133,10831171.7067494,2501013.4949532687,13332185.201702669,null,null,null,"144","Accum. Provision for Bad Debt",-2516992.2999999998,0,null,-2357543.35,-159448.95000000001]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$239","v":0},{"$f":"IF($D$18=0,0,+D21/$D$18)","v":0},null,{"$f":"+E21*$G$25","v":0},{"$f":"+E21*H25","v":0},null,null,null,null,null,null,null,"    Est.  Asset Retirement Obligation",null,1096697.0792574771,1096697.0792574771,1096697.0792574771,2193394.1585149541,null,890965.25018209964,205731.76887697945,1096697.019059079,1781930.5003641993,411463.5377539589,2193394.038118158,null,null,null,"146","Accounts Rec. from Affiliates",0,-26459000.75,26126427.280000001,332573.46999999997]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$240","v":0},{"$f":"IF($D$18=0,0,+D22/$D$18)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,null,null,null,null,null,"    Est.  Tax Capitalized Interest",null,686732.56925447215,686732.56925447215,686732.56925447215,1373465.1385089443,null,557906.88873564382,128825.64282364219,686732.53155928606,1115813.7774712876,257651.28564728439,1373465.0631185721,null,null,null,"154","Plant Materials and Operating Supplies",20939896.84,0,null,20939896.84]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$241","v":0},{"$f":"IF($D$18=0,0,+D23/$D$18)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,null,null,null,null,null,"    Est.  Tax Gain/Loss",null,-829913.45557009778,-829913.45557009778,-829913.45557009778,-1659826.9111401956,null,-674228.15612140857,-155685.2538942135,-829913.41001562204,-1348456.3122428171,-311370.507788427,-1659826.8200312441,null,null,null,"164","Gas Stored Underground",44932895.700000003,0,44932895.700000003]
[null,"General",null,{"$f":"+'Rate Base'!$AE$242","v":11091091.1},{"$f":"IF($D$18=0,0,+D24/$D$18)","v":0.23402438445354082},null,2595585.767595645,{"$f":"+E24*H25","v":2595585.767595645},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,"165","Prepaid Expenses",3911968.42,3911968.42,null,0]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":11091091.1},{"$f":"SUM(E21:E24)","v":0.23402438445354082},null,{"$f":"S10","v":11091091.1},{"$f":"U10","v":11091091.1},null,null,null,null,null,null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(S13:S24)","v":-300377638.17541057},null,{"$f":"SUM(U13:U24)","v":-308336077.06778914},null,null,null,null,null,null,null,null,null,null,"174","Misc. Current & Accrued Assets",2128850.27,2128850.27,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W11:W25)","v":-290427056.28852862},{"$f":"SUM(X11:X25)","v":-68434558.872285932},{"$f":"SUM(Y11:Y25)","v":-358861615.16081452},{"$f":"SUM(Z11:Z25)","v":-296549374.2847712},{"$f":"SUM(AA11:AA25)","v":-70270679.551301524},-366820053.83607268,null,null,null,"176","Derivatives",4760931.7300000004,4760931.7300000004]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Account 255000 (ITC)",null,null,{"$f":"SUM(R27:R27)-D69","v":0},0,{"$f":"SUM(S27:T27)","v":0},null,null,null,null,null,null,null,null,null,null,"Net Deferred Debits"]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$267","v":-33930377.859999999},{"$f":"+D28/$D$32","v":0.12086105483921336},null,{"$f":"+E28*$G$32","v":-35101320.376879163},{"$f":"+E28*H32","v":-35841270.187966138},null,{"$f":"$J$32*E28","v":-1170942.516879163},null,{"$f":"$L$32*E28","v":-429862.43484511366},{"$f":"$M$32*E28","v":-351564.49612591963},{"$f":"SUM(L28:M28)","v":-781426.93097103329},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S15:S24)+S11+S12","v":-358861615.81541055},null,null,{"$f":"SUM(U15:U24)+U12+U11","v":-366820054.70778912},null,null,null,"181","Unamortized Debt Expense",4604513.6100000003,4604513.6100000003]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$268","v":-8486889.9900000002},{"$f":"+D29/$D$32","v":3.023056450264244E-2},null,-8779773.8584429305,{"$f":"+E29*H32","v":-8964854.9875340313},null,{"$f":"$J$32*E29","v":-292883.86844293086},null,{"$f":"$L$32*E29","v":-107520.02852478762},{"$f":"$M$32*E29","v":-87935.631466335253},{"$f":"SUM(L29:M29)","v":-195455.65999112287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1823","Other Regulatory Assets",43100553.5,43100553.5,null,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$269","v":-257559818.18000001},{"$f":"+D30/$D$32","v":0.91743603439583987},null,-266448246.80260506,{"$f":"+E30*H32","v":-272065081.94638813},null,-8888428.6226050537,null,-3263013.7812771052,-2668667.2360192565,-5931681.0172963617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182400","Reg Asset - DSM Programs - UT",747849.26,0,null,747849.26,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$270","v":19238365.809999999},{"$f":"+D31/$D$32","v":-6.8527653737695718E-2},null,19902284.749398552,{"$f":"+E31*H32","v":20321832.837117128},null,663918.93939855567,null,243729.99333074878,199335.42768623822,443065.42101698701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182401","Reg Asset - DSM Programs - WY",141190.93,0,null,null,141190.93]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":-280738720.22000003},{"$f":"SUM(E28:E31)","v":1},null,{"$f":"W26","v":-290427056.28852862},{"$f":"Z26","v":-296549374.2847712},null,{"$f":"+G32-D32","v":-9688336.0685285926},null,{"$f":"SUM(T15:T23)-M32-L39","v":-3556666.2513162578},{"$f":"R78","v":-2908831.9359252732},{"$f":"SUM(L32:M32)","v":-6465498.187241531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182450,"Reg Asset – STEP Program – UT",-445475.2,0,null,-445475.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected",null,null,null,null,null,null,null,null,null,null,null,null,184,"Clearing Accounts",0,-47933.14,null,47933.14,0]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,2023,"Change",null,null,null,null,null,null,null,null,null,null,null,"186","Misc. Deferred Debits",135902646.68000001,135902646.68000001,null,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$274","v":-700755.31},{"$f":"+D35/$D$39","v":1.058583760485135E-2},null,{"$f":"+E35*$G$39","v":-724437.12678165804},{"$f":"+E35*H39","v":-743874.00211262645},null,{"$f":"$J$39*E35","v":-23681.816781658006},null,{"$f":"$L$39*E35","v":-15804.027858252997},null,{"$f":"SUM(L35:M35)","v":-15804.027858252997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"189","Unamort Loss on Reacq Debt",660472.79,660472.79]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$275","v":0},{"$f":"+D36/$D$39","v":0},null,0,{"$f":"+E36*H39","v":0},null,{"$f":"$J$39*E36","v":0},null,{"$f":"$L$39*E36","v":0},null,{"$f":"SUM(L36:M36)","v":0},null,"         Estimated Tax Depreciation ",null,{"$f":"AK114","v":-129446973},{"$f":"AL114","v":-141436740},{"$f":"+S36-R36","v":-11989767},null,null,null,null,null,null,null,null,null,null,null,"190008","Accum Defer Tax - Federal",47392886.539999999,47392886.539999999]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$276","v":-64071192.340000004},{"$f":"+D37/$D$39","v":0.96788026802170901},null,-66236459.183255531,{"$f":"+E37*H39","v":-68013604.15818134},null,-2165266.8432555296,null,-1444987.8498285599,null,-1444987.8498285599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"190009","Accum Defer Tax - State",11091091.1,11091091.1]
[null,"General",null,{"$f":"+'Rate Base'!$AE$277","v":-1425488.6},{"$f":"+D38/$D$39","v":2.1533894373439576E-2},null,-1473662.5622487376,{"$f":"+E38*H39","v":-1513201.3910075473},null,-48173.962248737269,null,-32148.827450229473,null,-32148.827450229473,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Utah/Wyoming",94376377.420000002,0,null,91197019.879999995,3179357.54]
[null,"Total",null,{"$f":"SUM(D35:D38)","v":-66197436.250000007},{"$f":"SUM(E35:E38)","v":0.99999999999999989},null,{"$f":"X26","v":-68434558.872285932},{"$f":"AA26","v":-70270679.551301524},null,{"$f":"+G39-D39","v":-2237122.6222859249},null,{"$f":"SUM(T15:T23)*AA9","v":-1492940.7051370426},null,-1492940.7051370426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191400,"GreenTherm Project",9954.74,0,null,9954.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(R36:R39)","v":-129446973},{"$f":"SUM(S36:S39)","v":-141436740},{"$f":"+S40-R40","v":-11989767},null,null,null,null,null,null,null,null,null,null,null,"191800","Utah/Idaho Low Income Credit/Charge",-430610.64,0,null,-430610.64]
[null,"GRAND TOTAL",null,{"$f":"+D39+D32+D25+D18","v":-288452178.82999998},null,null,{"$f":"S25","v":-300377638.17541057},{"$f":"U25","v":-308336077.06778914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191900","Utah/Idaho CET Balancing",1125520.67,0,null,1125520.67]
[null,null,null,{"$f":"+D39+D32+D25+D18","v":-288452178.82999998},null,null,{"$f":"+G39+G32+G25+G18","v":-300377637.52081448},{"$f":"+H39+H32+H25+H18","v":-308336076.1960727},null,null,null,null,null,null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!H24","v":97119252.350420386},{"$f":"-'108_111 Projection'!I24","v":111491072.06564026},{"$f":"+S42-R42","v":14371819.71521987},null,null,null,null,null,null,null,null,null,null,null,"191901","Wyoming CET Balancing",-468686.35,0,null,null,-468686.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9191500","Reg Asset - Carbon Offset UT",19973.5,19973.5,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+R40+R42","v":-32327720.649579614},{"$f":"+S40+S42","v":-29945667.934359744},{"$f":"+S44-R44","v":2382052.7152198702},null,null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits",null,3686218955.9899998,542298046.24000001,72888782.070000008,2988171216.2700005,82860911.410000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Taxes!$L$41","v":0.24653611211615001},{"$f":"Taxes!$L$41","v":0.24653611211615001},null,null,null,null,null,null,null,null,null,null,null,null,"Proprietary Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(R44*R46,0)","v":-7969951},{"$f":"ROUND(S44*S46,0)","v":-7382689},{"$f":"+S47-R47","v":587262},null,null,null,null,null,null,null,null,null,null,null,"201","Common Stock Issued",22974065,22974065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"207","Premium on Common Stock",272445462.82999998,272445462.82999998]
[255,"Deferred Investment Tax Credits",null,null,null,"2021 CASE",{"$f":"+G9","v":"2022 CASE"},{"$f":"+H9","v":"2023 CASE"},null,null,null,null,null,null,null,null,"Fed",{"$f":"(R44-R50)*Taxes!L38","v":-6474850.2763058329},{"$f":"R49/R47","v":0.81240778974749439},null,null,null,null,null,null,null,null,null,null,null,null,"211","Miscellaneous Paid-In Capital",203257106.87,203257106.87]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$260","v":0},null,{"$f":"+D50","v":0},0,0,null,null,null,null,null,null,null,null,"state",{"$f":"R44*Taxes!L36","v":-1495100.286218504},{"$f":"R50/R47","v":0.1875921553618716},null,null,null,null,null,null,null,null,null,null,null,null,"216","Unappropriated Ret. Earnings",747021593.83000004,747021593.83000004]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$261","v":0},null,{"$f":"+D51","v":0},0,0,null,null,null,null,null,null,null,"ADIT Proration Computation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term Debt"]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$262","v":0},null,0,0,0,null,null,null,null,null,null,null,"Effective Date of Rates = 1/1/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"224","Long Term Notes",1000000000,1000000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period = 1/1/23 - 12/31/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"230","Asset Retire Obligation",7650326.3399999999,7650326.3399999999,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc. Long Term Liab. & Deferred Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"227","Obligations under Capital Lease – NonCurr",70132.44,70132.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Book Depreciation",{"$f":"S42","v":111491072.06564026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228200","Accumulated Provision for Injuries and Damages",740000,740000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Tax Depreciation",{"$f":"S40","v":-141436740},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228300","Accumulated Provision for Pensions & Benefits",4532957,4532957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Timing Difference",{"$f":"SUM(Q56:Q57)","v":-29945667.934359744}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT",{"$f":"Q58*Taxes!L38","v":-6288590.2662155461}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ADIT",{"$f":"Q58*Taxes!L41","v":-7382688.5472583119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ADIT (Net of Fed)",{"$f":"Q61-Q60","v":-1094098.2810427658}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2023 Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT by Month",null,{"$f":"$Q$60/12","v":-524049.1888512955},{"$f":"$Q$60/12","v":-524049.1888512955},-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,-524049.1888512955,{"$f":"SUM(R65:AC65)","v":-6288590.2662155442}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,365]
[null,"General",null,{"$f":"+'Rate Base'!$AE$263","v":0},null,0,0,0]
[null,"Total",null,{"$f":"SUM(D50:D68)","v":0},null,{"$f":"SUM(F50:F68)","v":0},{"$f":"SUM(G50:G68)","v":0},{"$f":"SUM(H50:H68)","v":0},null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,"Check",null,null,null,null,{"$f":"-S27","v":0},{"$f":"-U27","v":0},null,null,null,null,null,null,null,"Number of Days Remaining in Projected Period",null,334,306,275,246,215,185,154,123,93,62,32,1]
[null,"Change Year/Year",null,null,null,null,{"$f":"F69-G69","v":0},{"$f":"G69-H69","v":0},null,null,null,null,null,null,null,"Proration Factor (Beginning January 1, 2023)",null,{"$f":"R70/$R$67","v":0.91506849315068495},{"$f":"S70/$R$67","v":0.83835616438356164},0.75342465753424659,0.67397260273972603,0.58904109589041098,0.50684931506849318,0.42191780821917807,0.33698630136986302,0.25479452054794521,0.16986301369863013,8.7671232876712329E-2,2.7397260273972603E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Activity",null,{"$f":"R65*R71","v":-479540.90157899371},{"$f":"S65*S71","v":-439339.86791368882},-394831.58064138703,-353194.79577374982,-308686.50850144803,-265613.97243147856,-221105.68515917673,-176597.39788687491,-133524.86181690544,-89016.574544603616,-45944.03847463413,-1435.7512023323166,{"$f":"SUM(R73:AC73)","v":-2908831.9359252732},null,"252","Misc Customer Credits",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"253","Other Deferred Credits - 253-1 Uncl.",6894902.7199999997,6792286.3200000003,0,-303448.39,406064.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Adjustment",null,{"$f":"SUM(R73:R74)","v":-479540.90157899371},{"$f":"SUM(S73:S74)","v":-439339.86791368882},-394831.58064138703,-353194.79577374982,-308686.50850144803,-265613.97243147856,-221105.68515917673,-176597.39788687491,-133524.86181690544,-89016.574544603616,-45944.03847463413,-1435.7512023323166,{"$f":"SUM(R75:AC75)","v":-2908831.9359252732},null,"254000","Other Regulatory Liabilities",5804910.4400000004,5804910.4400000004,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254001","Regulatory Liability Tax Reform",246301690.91999999,246301690.91999999,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254019","Reg Liability-Def Tax PGA/EEP",-0.1,-0.1,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT at 12/31/2023 with Proration",null,{"$f":"AD73","v":-2908831.9359252732},null,null,null,null,null,null,null,null,null,null,null,null,null,254020,"Oth Reg Liab-EDIT Amortization",-408281.62,0,null,-334287.64,-73993.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Net of Fed",null,{"$f":"Q62","v":-1094098.2810427658},null,null,null,null,null,null,null,null,null,null,null,null,null,"254021","Oth Reg Liab-Plant Removal",178924405.15000001,-695526.03,-27718.61,173080221.69999999,6567428.0899999999]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"254024","Oth Reg Liab-Plant ARO",43840883.590000004,0,null,43423420.130000003,417463.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2023 ADIT Adjustment",null,{"$f":"SUM(R78:R80)","v":-4002930.2169680391},null,null,null,null,null,null,null,null,null,null,null,null,null,"254025","Oth Reg Liab-COS Tax Gross Up",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current and Accrued Liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"232","Accounts Payable - General",153767207.05000001,153767207.05000001,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"233","Notes Payable to Affiliates",304274726.01999998,304274726.01999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"234","Accounts Payable to Affiliates",31011503.32,31011503.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"235","Customer Deposits",3941159.83,0,null,3805423.97,135735.85999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"236","Taxes Accrued",1952533.74,7249502.5800000001,13412.12,-5689294.04,378913.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"237","Interest Accrued",8967916.6699999999,8967916.6699999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"241","Tax Collections Payable",11685440.57,-1117818.95,null,12248258.15,555001.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"242002","Miscellaneous Current & Accrued Liabilities",22386772.260000002,22293744.969999999,null,91311.03,1716.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,"Obligations under Capital Lease – Curr",19716.310000000001,19716.310000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"245","Derivative Liability",4057943.25,4057943.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Income Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282000","Deferred Taxes-Federal",280738720.22000003,-19238365.809999999,33930377.859999999,257559818.18000001,8486889.9900000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282100","Deferred Taxes-State",66197436.25,1425488.6,700755.31,64071192.340000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"283","Deferred Taxes- Purchase Gas Adjustment",57167725.090000004,0,57167725.090000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits",null,3686218955.9900007,3029606569.8700004,91784551.769999996,547952615.42999995,16875218.920000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,2023]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dpr",{"$f":"-109614545-19832428","v":-129446973},{"$f":"-93352179-48084561","v":-141436740}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Dpr",94272777,114539865]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2777005,"Tax Cap Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3355999,"Tax Gain/(Loss)"]

{"sheet":"EDIT Amort Adj","index":13,"n_rows":1254,"n_cols":21,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[12,14,12,16],[12,18,12,20]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"TCJA Tax Reform - EDIT Amortization"]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,"EDIT Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 EDIT",null,null,null,"2023 EDIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT Pre-Tax","Tax",null,null,"EDIT Pre-Tax","Tax"]
["Utah",null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Amortization","Gross Up","Total",null,"Amortization","Gross Up","Total"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,"EDIT Amortiziation - Plant Protected and Unprotected (ARAM)",null,null,null,2503398.4524567402,819121.23540138197,3322519.6878581299,null,2882045.0824566837,946836.45850012777,{"$f":"SUM(S16:T16)","v":3828881.5409568115}]
[null,null,null,null,null,null,null,null,null,null,"EDIT Amortization - Non-Plant Related (12 Year)",null,null,null,941158.5,307950.54317939503,1249109.0431794,null,941175,309557.5,{"$f":"SUM(S17:T17)","v":1250732.5}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,"Total EDIT Amortization",null,null,null,{"$f":"SUM(O16:O17)","v":3444556.9524567402},{"$f":"SUM(P16:P17)","v":1127071.7785807769},{"$f":"SUM(Q16:Q17)","v":4571628.7310375301},null,{"$f":"SUM(S16:S17)","v":3823220.0824566837},{"$f":"SUM(T16:T17)","v":1256393.9585001278},{"$f":"SUM(U16:U17)","v":5079614.040956812}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,null,null,null,"Utah Pre-Tax","Utah","Utah",null,"Utah Pre-Tax","Utah","Utah"]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,"Description",null,null,null,"Amortization","Gross Up","Total",null,"Amortization","Gross Up","Total"]
[null,null,null,null,null,null,null,null,null,null,"UT EDIT Amortiziation - Plant Protected and Unprotected (ARAM)",null,null,null,2428296.4988830402,794547.59833933995,3222844.0972223799,null,2795583.7299829833,918431.36474512378,{"$f":"SUM(S22:T22)","v":3714015.0947281071}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,"UT EDIT Amortization - Non-Plant Related (12 Year)",null,null,null,912923.745,298712.02688401297,1211635.7718840099,null,912939.75,300270.77499999991,{"$f":"SUM(S23:T23)","v":1213210.5249999999}]
[null,null,null,null,null,null,null,null,null,null,"UT Total EDIT Amortization",null,null,null,{"$f":"SUM(O22:O23)","v":3341220.2438830403},{"$f":"SUM(P22:P23)","v":1093259.625223353},{"$f":"SUM(Q22:Q23)","v":4434479.8691063896},null,{"$f":"SUM(S22:S23)","v":3708523.4799829833},{"$f":"SUM(T22:T23)","v":1218702.1397451237},{"$f":"SUM(U22:U23)","v":4927225.619728107}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active"]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,1,null,null,null,"2022 EDIT Adjustment","2023 EDIT Adjustment",null,{"$f":"'Control Panel'!F40","v":"2023 EDIT Adjustment"},null,"2023 EDIT Change","Proration Factor","2023 EDIT Change Prorated"]
[null,null,null,null,null,null,null,null,null,2,null,"Rate Base Impact - Utah:"]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,3]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,{"$f":"J29+1","v":4},null,"January",null,{"$f":"$O$24/12+N29","v":278435.02032358671},{"$f":"N41+S24/12","v":3650263.8672149554},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J30,FALSE)","v":3650263.8672149554},null,{"$f":"$S$24/12","v":309043.6233319153},{"$f":"'190_255_282 FORECAST'!$R71","v":0.91506849315068495},{"$f":"S30*T30","v":282796.08272016357}]
[null,null,null,null,null,null,null,null,null,{"$f":"J30+1","v":5},null,"February",null,{"$f":"$O$24/12+N30","v":556870.04064717342},{"$f":"O30+S24/12","v":3959307.4905468705},null,3959307.4905468705,null,{"$f":"$S$24/12","v":309043.6233319153},{"$f":"'190_255_282 FORECAST'!S71","v":0.83835616438356164},{"$f":"S31*T31","v":259088.62668374268}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,6,null,"March",null,{"$f":"$O$24/12+N31","v":835305.06097076018},{"$f":"O31+$S$24/12","v":4268351.1138787856},null,4268351.1138787856,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!T71","v":0.75342465753424659},232841.08607199098]
[null,null,null,null,null,null,null,null,null,7,null,"April",null,1113740.0812943468,{"$f":"O32+$S$24/12","v":4577394.7372107012},null,4577394.7372107012,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!U71","v":0.67397260273972603},208286.93517712646]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,8,null,"May",null,1392175.1016179335,4886438.3605426168,null,4886438.3605426168,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!V71","v":0.58904109589041098},182039.39456537477]
[null,null,null,null,null,null,null,null,null,9,null,"June",null,1670610.1219415201,5195481.9838745324,null,5195481.9838745324,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!W71","v":0.50684931506849318},156638.54881206667]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,10,null,"July ",null,1949045.1422651068,5504525.607206448,null,5504525.607206448,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!X71","v":0.42191780821917807},130391.00820031494]
[null,null,null,null,null,null,null,null,null,11,null,"August",null,2227480.1625886937,5813569.2305383636,null,5813569.2305383636,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!Y71","v":0.33698630136986302},104143.46758856323]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,12,null,"September",null,2505915.1829122803,6122612.8538702792,null,6122612.8538702792,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!Z71","v":0.25479452054794521},78742.621835255137]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0},null,null,13,null,"October",null,2784350.203235867,6431656.4772021947,null,6431656.4772021947,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!AA71","v":0.16986301369863013},52495.081223503417]
[null,null,null,null,null,null,null,null,null,14,null,"November",null,3062785.2235594536,6740700.1005341103,null,6740700.1005341103,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!AB71","v":8.7671232876712329E-2},27094.235470195315]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,15,null,"December",null,3341220.2438830403,7049743.7238660259,null,7049743.7238660259,null,309043.6233319153,{"$f":"'190_255_282 FORECAST'!AC71","v":2.7397260273972603E-3},846.69485844360361]
[null,null,null,null,null,null,null,null,null,16,null,"Adjusted Balance (Historical Avg, Forecast Prorated)",null,{"$f":"(SUM(N30:N40)+M41*0.5+N41*0.5)/12","v":1670610.1219415201},{"$f":"O41-U44","v":5056624.0270897839},"1/",5056624.0270897839,null,{"$f":"SUM(S30:S41)","v":3708523.4799829829},null,{"$f":"SUM(U30:U41)","v":1715403.7832067406}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0},null,null,17]
[null,null,null,null,null,null,null,null,null,18,null,"Annual EDIT Refund - 496 (Utah)",null,{"$f":"Q24","v":4434479.8691063896},{"$f":"U24","v":4927225.619728107},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J44,FALSE)","v":4927225.619728107},null,"2023 Proration Adjustment",null,{"$f":"S42-U42","v":1993119.6967762422}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0},null,null,19]
[null,null,null,null,null,null,null,null,null,20,null,"Increase to Rate Base - 254 (Utah)",null,{"$f":"N42","v":1670610.1219415201},{"$f":"O42","v":5056624.0270897839},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J46,FALSE)","v":5056624.0270897839}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0},null,null,null,null,"1/ Per IRS normalization rule, any forecasted change in EDIT or ADIT balances must use proration method for rate-making purposes."]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
["496","EDIT Amort"]
[null,null,"Utah",null,{"$f":"Q44","v":4927225.619728107},null,{"$f":"SUM(E495:E495)","v":4927225.619728107}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":4927225.619728107},null,{"$f":"SUM(G495:G496)","v":4927225.619728107}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":4927225.619728107},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":4927225.619728107}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":4927225.619728107},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":4927225.619728107}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":4927225.619728107},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":4927225.619728107}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":4927225.619728107},null,{"$f":"SUM(E512:E512)","v":4927225.619728107}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,{"$f":"((E512)-(E639+E892+E913+E921-E925))*Taxes!$L$41","v":1214739.0478068553},null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":1214739.0478068553}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":1214739.0478068553},null,{"$f":"SUM(E933:E933)","v":1214739.0478068553}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":1214739.0478068553},null,{"$f":"SUM(E936:E936)","v":1214739.0478068553}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":1214739.0478068553},null,{"$f":"SUM(E939:E939)","v":1214739.0478068553}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1123:E1123)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"Q46","v":5056624.0270897839},null,{"$f":"SUM(E1125:E1125)","v":5056624.0270897839}]
[null,null,"General",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1123:E1126)","v":5056624.0270897839},null,{"$f":"SUM(G1123:G1126)","v":5056624.0270897839}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116+E1123","v":0},null,{"$f":"G1091+G1102+G1109+G1116+G1123","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117+E1124","v":0},null,{"$f":"G1092+G1103+G1110+G1117+G1124","v":0}]
[null,"Distribution - Utah",null,null,5056624.0270897839,null,5056624.0270897839]
[null,"General",null,null,0,null,0]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120+E1127","v":5056624.0270897839},null,{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":5056624.0270897839}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1143:E1143)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1143:E1144)","v":0},null,{"$f":"SUM(G1143:G1144)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1148:E1148)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1148)","v":0},null,{"$f":"SUM(G1148)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1152)","v":0},null,{"$f":"SUM(G1152)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1166)","v":0},null,{"$f":"SUM(G1163:G1166)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1170:E1170)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1170:E1171)","v":0},null,{"$f":"SUM(G1170:G1171)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1175:E1175)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1175:E1176)","v":0},null,{"$f":"SUM(G1175:G1176)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1180)","v":0},null,{"$f":"SUM(G1180)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1198:E1201)","v":0},null,{"$f":"SUM(G1198:G1201)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1205:E1205)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1205)","v":0},null,{"$f":"SUM(G1205)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1148+E1156+E1163+E1184+E1191+E1198","v":0},null,{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1143+E1157+E1164+E1170+E1185+E1192+E1199+E1175","v":0},null,{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"General",null,null,{"$f":"E1152+E1159+E1166+E1180+E1187+E1194+E1201+E1205","v":0},null,{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1145+E1149+E1153+E1160+E1167+E1172+E1177+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1131+E1209","v":0},null,{"$f":"G1131+G1209","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Utah",null,null,5056624.0270897839,null,{"$f":"G1133+G1211","v":5056624.0270897839}]
[null,"General",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1137+E1215","v":5056624.0270897839},null,{"$f":"G1137+G1215","v":5056624.0270897839}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1229:E1229)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":1214739.0478068553},null,1214739.0478068553]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1229:E1235)","v":1214739.0478068553},null,1214739.0478068553]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1237/365","v":3328.0521857722065},null,{"$f":"SUM(E1239:E1239)","v":3328.0521857722065}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1239*E1241","v":27789.235751197924},null,{"$f":"SUM(E1244:E1244)","v":27789.235751197924}]
[null,null,null,null,null,null,{"$f":"G1241*G1239","v":27789.235751197924}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1218","v":0},null,{"$f":"SUM(E1248:E1248)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Utah",null,null,5056624.0270897839,null,{"$f":"SUM(E1250:E1250)","v":5056624.0270897839}]
[null,"General",null,null,{"$f":"E1221+E1244","v":27789.235751197924},null,{"$f":"G1221+G1244","v":27789.235751197924}]
[null,null,null,null,null,null,{"$f":"SUM(E1252:E1252)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1224+E1244","v":5084413.2628409816},null,{"$f":"SUM(E1254:E1254)","v":5084413.2628409816}]

{"sheet":"LNG O&M","index":14,"n_rows":1247,"n_cols":20,"rows_kept":1247,"cut":false,"hidden":false,"merged":[[17,10,18,16],[20,10,21,16],[23,10,25,16]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,null,null,null,null,1,null,null,"LNG O&M 2022",null,"LNG O&M 2023",null,{"$f":"'Control Panel'!F65","v":"LNG O&M 2023"}]
[null,null,null,null,null,null,null,null,null,{"$f":"J6+1","v":2},"Variable O&M (Annual)"]
[null,null,null,null,null,null,null,null,null,{"$f":"J7+1","v":3},null,"Electricity",{"$f":"O8*3/12","v":532808.375},null,{"$f":"1937485*1.1","v":2131233.5},null,{"$f":"HLOOKUP($Q$6,$M$6:$O$16,J8,FALSE)","v":2131233.5}]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,4,null,"Gas",{"$f":"O9*3/12","v":67491.600000000006},null,{"$f":"245424*1.1","v":269966.40000000002},null,{"$f":"HLOOKUP($Q$6,$M$6:$O$16,J9,FALSE)","v":269966.40000000002}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,5,"Total Variable O&M",null,{"$f":"O10*3/12","v":600299.97499999998},null,{"$f":"SUM(O8:O9)","v":2401199.9},null,{"$f":"HLOOKUP($Q$6,$M$6:$O$16,J10,FALSE)","v":2401199.9}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,null,7,"Fixed O&M",null,{"$f":"O12*3/12","v":425782.5},null,1703130,null,{"$f":"HLOOKUP($Q$6,$M$6:$O$16,J12,FALSE)","v":1703130}]
[null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,9,"Total LNG O&M (exl labor)",null,{"$f":"M12+M10","v":1026082.475},"1/",{"$f":"O12+O10","v":4104329.9},"2/",{"$f":"HLOOKUP($Q$6,$M$6:$O$16,J14,FALSE)","v":4104329.9},null,null,"Acc. 880"]
["Utah",null,null,null,null,null,null,null,null,10]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,11,"Credit to 812 - Gas used",null,{"$f":"-M9","v":-67491.600000000006},null,{"$f":"-O9","v":-269966.40000000002},"3/",{"$f":"HLOOKUP($Q$6,$M$6:$O$16,J16,FALSE)","v":-269966.40000000002},null,null,"Acc. 812"]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,"1/ LNG plant is expected to be placed in service in October 2022, so only 3 months of LNG O&M expenses are recognized in 2022. "]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,"2/ This adjustment excludes annual labor costs of $1,081,013 which have been included in the labor forecast tab of the model."]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"3/ The gas used to operate the LNG facility will be accounted for in the same manner as gas used in other operations. Because all gas purchases flow through the 191 account, any gas expenses booked to utility O&M accounts are concurrently credited in the 810 or 812 account so as to avoid a double counting of gas costs."]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"Q16","v":-269966.40000000002},null,{"$f":"SUM(E647:E647)","v":-269966.40000000002}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":-269966.40000000002},null,{"$f":"SUM(G646:G647)","v":-269966.40000000002}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"Q14","v":4104329.9},null,{"$f":"SUM(E694:E694)","v":4104329.9}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"Q14","v":4104329.9},null,{"$f":"SUM(G694:G695)","v":4104329.9}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":4104329.9},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":4104329.9}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":4104329.9},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":4104329.9}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":3834363.5},null,{"$f":"SUM(E892:E892)","v":3834363.5}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,{"$f":"((E512)-(E639+E892+E913+E921-E925))*Taxes!$L$41","v":-945309.06973007333},null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-945309.06973007333}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":-945309.06973007333},null,{"$f":"SUM(E933:E933)","v":-945309.06973007333}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-945309.06973007333},null,{"$f":"SUM(E936:E936)","v":-945309.06973007333}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":2889054.4302699268},null,{"$f":"SUM(E939:E939)","v":2889054.4302699268}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":3834363.5},null,3834363.5]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":-945309.06973007333},null,-945309.06973007333]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":2889054.4302699268},null,2889054.4302699268]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":7915.2176171778819},null,{"$f":"SUM(E1232:E1232)","v":7915.2176171778819}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":66092.067103435314},null,{"$f":"SUM(E1237:E1237)","v":66092.067103435314}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":66092.067103435314}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":66092.067103435314},null,{"$f":"G1214+G1237","v":66092.067103435314}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":66092.067103435314},null,{"$f":"SUM(E1247:E1247)","v":66092.067103435314}]

{"sheet":"Prepayments","index":15,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[null,"Prepayments (Account 165):"]
[null,null,4440000]
[null,null,202631.3]
[null,null,{"$f":"SUM(C8:C9)","v":4642631.3},"165 Account (RB - Initial Balance)"]
[]
[null,"Amortization",40]
[]
[null,"Annual Amortization:",{"$f":"C10/C12","v":116065.7825},"404 Account (Annual Amortization Expense)"]
[null,"Monthly Amortization",{"$f":"C14/12","v":9672.1485416666674},"165 Account (Monthly RB Reduction)"]
[]
[null,"Total 165 Change 2022",{"$f":"C10-(C15*11)","v":4536237.6660416666}]
[null,"Total 165 Change 2023",{"$f":"-C14","v":-116065.7825}]

{"sheet":"Labor Forecast","index":16,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[[18,0,20,7],[16,0,17,7],[22,0,23,7]]}
["Labor Expense"]
[null,2017,2018,2019,2020,2021,2022,2023]
[null,"2/",null,null,"3/",null,null,"4/"]
["Expense",27214257,36869424,36799460.419999994,31778124.150000006,34910041.349999979,36405071,38045656.130000003]
["Voluntary Retirement Program  1/",4695381,171109,0,0,0,0,0]
["Incentive Accrual Expense",4108572.0900000003,3899464,3678140.0900000008,3688098.6899999995,4605638.1899999995,3530595.97,3636513.8491000002]
["Allocated Charges",242701,0,0,0,0,0,0]
["Other Expense",891163.89999999991,362117,226949.07000000007,162101.37000000005,176292.36000000007,303193.87,304510.01]
["Total Labor Expensed",{"$f":"SUM(B4:B8)","v":37152074.990000002},{"$f":"SUM(C4:C8)","v":41302114},40704549.579999998,35628324.210000001,39691971.899999976,40238860.839999996,41986679.989100002]
["Pension Expense",-3496856.7943424857,-2929280,-874029.62999999989,-3556425.3199999994,-4383940.7699999996,-4165391,-10044610.73]
["Other Labor Overhead Expense",12192827.474342486,7623330,7445551.5500000007,4885855.42,6027748.0499999989,6639449.9999999991,6838633.4999999991]
["Affiliated Labor (560)",12228030.440000003,19973736,21755060,21533997.119999997,{"$f":"22866237.22-745696","v":22120541.219999999},25405972.377791751,26168151.549125504]
["Affiliated Labor Overhead (561)",5122838.41,10946228,12089451.109999999,10741500.370000001,{"$f":"11052486.78-204828","v":10847658.779999999},14122327.40255774,14545997.224634472]
["Total Labor/Labor Overhead Expensed",{"$f":"SUM(B9:B13)","v":63198914.520000011},76916128,81120582.609999999,{"$f":"SUM(E9:E13)","v":69233251.799999997},{"$f":"SUM(F9:F13)","v":74303979.179999977},{"$f":"SUM(G9:G13)","v":82241219.620349497},{"$f":"SUM(H9:H13)","v":79494851.532859966}]
["Year-to-Year % change",null,{"$f":"+C14/B14-1","v":0.2170482449609008},{"$f":"+D14/C14-1","v":5.4662847953032667E-2},{"$f":"+E14/D14-1","v":-0.14653902163339017},{"$f":"+F14/E14-1","v":7.3241213552242446E-2},{"$f":"(G14-F14)/F14","v":0.10682120295498179},{"$f":"(H14-G14)/G14","v":-3.33940583586625E-2}]
[]
["1/ One time severence payments related to a 2019 retirement incentive have been excluded."]
[]
["2/ DEU did not receive allocated charges from DES during 2017 while transitioning from Peoplesoft accounting to SAP. Allocation began in 2018. \n"]
[]
[]
[]
["3/ In response to COVID-19, hiring was constrained during 2020 and 2021. The Company returned to full recruiting efforts in Q4 2021. By year-end 2022, the Company plans to reach a staffing level of 927. This compares to 935 at the beginning of 2019 prior to an early retirement incentive that concluded in January 2020.\n"]
[]
["4/ Includes $1,081,013 in 2023 labor related to LNG facility."]

{"sheet":"ENERGY EFFICIENCY & STEP ADJ","index":17,"n_rows":63,"n_cols":27,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency & STEP Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"DSM Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency & STEP 2021","Energy Efficiency & STEP 2022","Energy Efficiency & STEP 2023",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency & STEP 2023"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2021 (Booked)",null,null,null,null,"Energy Efficiency 2022 (12 Months Projected)",null,null,null,null,"Energy Efficiency 2023 (12 Months Projected)"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total 2022",null,null,"Utah","Wyoming","Total 2023"]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2021-01-24",4178070.15,12232.940000000006,{"$f":"SUM(O10:P10)","v":4190303.09},null,"2022-01-01",{"$f":"O10*(1+$F$22)","v":4420398.2187000001},{"$f":"P10*(1+$F$23)","v":12942.450520000008},{"$f":"SUM(T10:U10)","v":4433340.6692200005},null,"2023-01-01",{"$f":"T10*(1+$G$22)","v":4446920.6080122003},{"$f":"U10*(1+$G$23)","v":13020.105223120008},{"$f":"SUM(Y10:Z10)","v":4459940.7132353205}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2021-02-24",3374864.1200000006,9516.9700000000012,{"$f":"SUM(O11:P11)","v":3384381.0900000008},null,"2022-02-01",3570606.2389600007,10068.954260000002,3580675.1932200007,null,"2023-02-01",{"$f":"T11*(1+$G$22)","v":3592029.8763937606},{"$f":"U11*(1+$G$23)","v":10129.367985560002},{"$f":"SUM(Y11:Z11)","v":3602159.2443793206}]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-24500334.770000003},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2021-03-27",2549636.7400000002,8450.260000000002,2558087,null,"2022-03-01",2697515.6709200004,8940.3750800000034,2706456.0460000006,null,"2023-03-01",{"$f":"T12*(1+$G$22)","v":2713700.7649455206},8994.0173304800028,2722694.7822760004]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-94279.09},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2021-04-27",1604120.5100000005,6253.21,1610373.7200000004,null,"2022-04-01",{"$f":"O13*(1+$F$22)","v":1697159.4995800005},{"$f":"P13*(1+$F$23)","v":6615.8961800000006},1703775.3957600005,null,"2023-04-01",1707342.4565774805,6655.5915570800007,1713998.0481345605]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-24594613.860000003},null,null,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2021-05-28",936714.05999999971,3694.2899999999995,940408.34999999974,null,"2022-05-01",{"$f":"O14*(1+$F$22)","v":991043.47547999979},{"$f":"P14*(1+$F$23)","v":3908.5588199999997},994952.03429999982,null,"2023-05-01",996989.73633287975,{"$f":"U14*(1+$G$23)","v":3932.0101729199996},1000921.7465057997]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2021-06-28",596920.77000000025,1115.7200000000005,598036.49000000022,null,"2022-06-01",{"$f":"O15*(1+$F$22)","v":631542.17466000025},1180.4317600000006,632722.6064200002,null,"2023-06-01",635331.42770796025,1187.5143505600006,636518.94205852028]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2021-07-29",446307.96,982.21999999999991,447290.18,null,"2022-07-01",472193.82168000005,1039.18876,473233.01044000004,null,"2023-07-01",475026.98461008008,1045.42389256,476072.40850264009]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2021-08-29",452397.49999999994,1012.7099999999998,453410.20999999996,null,"2022-08-01",478636.55499999993,1071.4471799999999,479708.00217999995,null,"2023-08-01",481508.37432999996,1077.8758630799998,482586.25019307993]
[null,null,"Utah",null,{"$f":"+E12+E38","v":-24988677.930000003},{"$f":"-T22-T42","v":-26438021.24994},{"$f":"-Y22-Y42","v":-26596649.377439644},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-26596649.377439644},null,12,null,null,null,"2021-09-29",549803.67999999993,1661.5800000000002,551465.25999999989,null,"2022-09-01",581692.29343999992,1757.9516400000002,583450.24507999991,null,"2023-09-01",585182.44720063987,1768.4993498400001,586950.94655047986]
[null,null,"Wyoming",null,{"$f":"+E13+E39","v":-94279.09},{"$f":"-U22-U42","v":-99747.277220000004},{"$f":"-Z22","v":-100345.76088332001},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-100345.76088332001},null,13,null,null,null,"2021-10-30",1426385.35,4233.9199999999983,1430619.27,null,"2022-10-01",1509115.7003000001,4479.4873599999983,1513595.1876600001,null,"2023-10-01",1518170.3945018002,4506.3642841599985,1522676.7587859603]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-25082957.020000003},{"$f":"SUM(F18:F19)","v":-26537768.52716},{"$f":"SUM(G18:G19)","v":-26696995.138322964},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-26696995.138322964},null,14,null,null,null,"2021-11-30",3212937.3099999996,17765.109999999997,3230702.4199999995,null,"2022-11-01",3399287.67398,18795.486379999998,3418083.1603600001,null,"2023-11-01",3419683.4000238799,18908.259298279998,3438591.6593221598]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2021-12-31",5172176.6199999992,27360.159999999996,5199536.7799999993,null,"2022-12-01",5472162.8639599998,28947.049279999996,5501109.9132399997,null,"2023-12-01",5504995.8411437599,29120.731575679994,5534116.5727194399]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AW687","v":5.8000000000000003E-2},{"$f":"'PROJECTED EXPENSES'!AX687","v":6.0000000000000001E-3},null,null,16,null,null,null,null,{"$f":"SUM(O10:O21)","v":24500334.770000003},{"$f":"SUM(P10:P21)","v":94279.09},{"$f":"SUM(Q10:Q21)","v":24594613.859999999},null,null,{"$f":"SUM(T10:T21)","v":25921354.186659999},{"$f":"SUM(U10:U21)","v":99747.277220000004},{"$f":"SUM(V10:V21)","v":26021101.463880002},null,null,{"$f":"SUM(Y10:Y21)","v":26076882.311779965},{"$f":"SUM(Z10:Z21)","v":100345.76088332001},{"$f":"SUM(AA10:AA21)","v":26177228.072663281}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AW688","v":5.8000000000000003E-2},{"$f":"'PROJECTED EXPENSES'!AX688","v":6.0000000000000001E-3},null,null,17]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts were adjusted using the Global Insight Inflation factors of 5.8% for 2022 and 0.6% for 2023."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP Accounting Adjustment"]
[null,null,null,null,"STEP 2021","STEP 2022","STEP 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 2021 (Booked)",null,null,null,null,"STEP 2022 (12 Months Projected)",null,null,null,null,"STEP 2023 (12 Months Projected)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total 2022",null,null,"Utah","Wyoming","Total 2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-24",92884.089999999953,0,{"$f":"SUM(O30:P30)","v":92884.089999999953},null,"2022-01-01",{"$f":"O30*(1+$F$22)","v":98271.367219999956},{"$f":"P30*(1+$F$23)","v":0},{"$f":"SUM(T30:U30)","v":98271.367219999956},null,"2023-01-01",{"$f":"T30*(1+$G$22)","v":98860.995423319953},{"$f":"U30*(1+$G$23)","v":0},{"$f":"SUM(Y30:Z30)","v":98860.995423319953}]
["Revenue",null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-24",77020.430000000037,0,{"$f":"SUM(O31:P31)","v":77020.430000000037},null,"2022-02-01",81487.614940000043,0,81487.614940000043,null,"2023-02-01",{"$f":"T31*(1+$G$22)","v":81976.540629640047},{"$f":"U31*(1+$G$23)","v":0},{"$f":"SUM(Y31:Z31)","v":81976.540629640047}]
[null,null,"Utah",null,{"$f":"-O42","v":-488343.16000000003},null,null,null,null,null,null,null,null,"2021-03-27",59590.400000000023,0,59590.400000000023,null,"2022-03-01",63046.643200000028,0,63046.643200000028,null,"2023-03-01",{"$f":"T32*(1+$G$22)","v":63424.923059200031},0,63424.923059200031]
[null,null,"Wyoming",null,0,null,null,null,null,null,null,null,null,"2021-04-27",27461.109999999993,0,27461.109999999993,null,"2022-04-01",{"$f":"O33*(1+$F$22)","v":29053.854379999993},0,29053.854379999993,null,"2023-04-01",{"$f":"T33*(1+$G$22)","v":29228.177506279993},0,29228.177506279993]
[null,null,"Total",null,{"$f":"SUM(E32:E33)","v":-488343.16000000003},null,null,null,null,null,null,null,null,"2021-05-28",18748.2,0,18748.2,null,"2022-05-01",{"$f":"O34*(1+$F$22)","v":19835.595600000001},0,19835.595600000001,null,"2023-05-01",19954.609173600002,{"$f":"U34*(1+$G$23)","v":0},19954.609173600002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-28",13393.580000000004,0,13393.580000000004,null,"2022-06-01",{"$f":"O35*(1+$F$22)","v":14170.407640000005},0,14170.407640000005,null,"2023-06-01",14255.430085840006,{"$f":"U35*(1+$G$23)","v":0},14255.430085840006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-29",10723.260000000002,0,10723.260000000002,null,"2022-07-01",{"$f":"O36*(1+$F$22)","v":11345.209080000002},0,11345.209080000002,null,"2023-07-01",11413.280334480003,0,11413.280334480003]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,"2021-08-29",10348.42,0,10348.42,null,"2022-08-01",10948.628360000001,0,10948.628360000001,null,"2023-08-01",11014.32013016,0,11014.32013016]
[null,null,"Utah",null,{"$f":"E32","v":-488343.16000000003},{"$f":"-T42","v":-516667.06328},{"$f":"-Y42","v":-519767.06565968005},null,null,null,null,null,null,"2021-09-29",12107.3,0,12107.3,null,"2022-09-01",12809.5234,0,12809.5234,null,"2023-09-01",12886.3805404,0,12886.3805404]
[null,null,"Wyoming",null,{"$f":"E33","v":0},{"$f":"-U42","v":0},{"$f":"-Z42","v":0},null,null,null,null,null,null,"2021-10-30",26493.329999999994,0,26493.329999999994,null,"2022-10-01",28029.943139999996,0,28029.943139999996,null,"2023-10-01",28198.122798839995,0,28198.122798839995]
[null,null,"Total",null,{"$f":"SUM(E38:E39)","v":-488343.16000000003},{"$f":"SUM(F38:F39)","v":-516667.06328},-519767.06565968005,null,null,null,null,null,null,"2021-11-30",54173.68,0,54173.68,null,"2022-11-01",57315.75344,0,57315.75344,null,"2023-11-01",57659.647960640003,0,57659.647960640003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-31",85399.360000000015,0,85399.360000000015,null,"2022-12-01",90352.522880000019,0,90352.522880000019,null,"2023-12-01",90894.638017280013,0,90894.638017280013]
[null,"Inflation Factors","Utah",null,null,{"$f":"F22","v":5.8000000000000003E-2},{"$f":"G22","v":6.0000000000000001E-3},null,null,null,null,null,null,null,{"$f":"SUM(O30:O41)","v":488343.16000000003},{"$f":"SUM(P30:P41)","v":0},{"$f":"SUM(Q30:Q41)","v":488343.16000000003},null,null,{"$f":"SUM(T30:T41)","v":516667.06328},{"$f":"SUM(U30:U41)","v":0},{"$f":"SUM(V30:V41)","v":516667.06328},null,null,{"$f":"SUM(Y30:Y41)","v":519767.06565968005},{"$f":"SUM(Z30:Z41)","v":0},{"$f":"SUM(AA30:AA41)","v":519767.06565968005}]
[null,null,"Wyoming",null,null,{"$f":"F23","v":5.8000000000000003E-2},{"$f":"G23","v":6.0000000000000001E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amounts were adjusted using the Global Insight Inflation factors of 5.8% for 2022 and 0.6% for 2023."]
[]
[null,null,null,null,"Energy Efficiency 2021","Energy Efficiency 2022","Energy Efficiency 2023"]
[]
[]
[]
["Revenue"]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-24500334.770000003}]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-94279.09}]
[null,null,"Total",null,{"$f":"SUM(E52:E53)","v":-24594613.860000003}]
[]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,{"$f":"+E52","v":-24500334.770000003},{"$f":"-T22","v":-25921354.186659999},{"$f":"-Y22","v":-26076882.311779965}]
[null,null,"Wyoming",null,{"$f":"+E53","v":-94279.09},{"$f":"-U22","v":-99747.277220000004},{"$f":"-Z22","v":-100345.76088332001}]
[null,null,"Total",null,{"$f":"SUM(E58:E59)","v":-24594613.860000003},{"$f":"SUM(F58:F59)","v":-26021101.463879999},{"$f":"SUM(G58:G59)","v":-26177228.072663285}]
[]
[null,"Inflation Factors","Utah",null,null,{"$f":"F22","v":5.8000000000000003E-2},{"$f":"G22","v":6.0000000000000001E-3}]
[null,null,"Wyoming",null,null,{"$f":"F23","v":5.8000000000000003E-2},{"$f":"G23","v":6.0000000000000001E-3}]

{"sheet":"PIPELINE INTEGRITY","index":18,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Questar Gas Company"]
[null,"Pipeline Integrity",null,null,null,null,"Hot"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},"Pipeline Integrity 2021","Pipeline Integrity 2022","Pipeline Integrity 2023",null,{"$f":"+'Control Panel'!B39","v":"Pipeline Integrity 2023"},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,{"$f":"+I5+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[null,"Projected Expenses for year Test Year",9431582.0999999996,{"$f":"C9*(1+$D20)","v":9431582.0999999996},{"$f":"D9*(1+$E20)","v":9431582.0999999996},null,{"$f":"HLOOKUP($G$4,$C$4:$E$21,I9,FALSE)","v":9431582.0999999996},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$7,936,804/3 years",{"$f":"7936804/3","v":2645601.3333333335},{"$f":"C11","v":2645601.3333333335},{"$f":"D11","v":2645601.3333333335},null,{"$f":"HLOOKUP($G$4,$C$4:$E$21,I11,FALSE)","v":2645601.3333333335},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":12077183.433333334},{"$f":"SUM(D9:D11)","v":12077183.433333334},{"$f":"SUM(E9:E11)","v":12077183.433333334},null,{"$f":"HLOOKUP($G$4,$C$4:$E$21,I12,FALSE)","v":12077183.433333334},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-7163307,{"$f":"C14*(1+$D20)","v":-7163307},{"$f":"D14*(1+$E20)","v":-7163307},null,-7163307,null,11]
[null,"Current Allowed Amortization",-899499.48000000033,{"$f":"C15*(1+$D20)","v":-899499.48000000033},{"$f":"D15*(1+$E20)","v":-899499.48000000033},null,-899499.48000000033,null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-8062806.4800000004},{"$f":"SUM(D14:D15)","v":-8062806.4800000004},{"$f":"SUM(E14:E15)","v":-8062806.4800000004},null,-8062806.4800000004,null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Amortization Increase for Pipeline Integrity",{"$f":"C12+C16","v":4014376.9533333331},{"$f":"D12+D16","v":4014376.9533333331},{"$f":"E12+E16","v":4014376.9533333331},null,4014376.9533333331,null,15]
[null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":19,"n_rows":67,"n_cols":25,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dominion Energy Utah"]
[]
[null,"Taxes Other Than Income Taxes"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Tax Estimate: Workpapers"]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate","Estimate"]
[null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,null,null,"Forecast",null,"Forecast",null,null,null,"Plant in Service",3421801900.21,3950666652.21]
[null,null,"(C)",null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,null,null,"(F)",null,"(G)",null,null,null,"Less: Wells",-69977441,-69977441]
[null,null,"Actual",null,"Actual",null,"Base Year      ",null,"Test Year",null,"Test Year",null,"Test Year",null,"5yr",null,"Test Year",null,"Test Year",null,null,null,"Less:  Leaseholds",-6266764,-6266764]
[null,null,"12 Months Ended",null,"12 Months Ended",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"Average",null,"12 Months",null,"12 Months",null,null,null,"Completed Construction Not Classified",269216927.60000002,269216927.60000002]
[null,null,"2016-12-31",null,"2017-12-31",null,"2018-12-31",null,"2019-12-31",null,"2020-12-31",null,"2021-12-31",null,"% change",null,"2022-12-31",null,"2023-12-31",null,null,null,"Total Plant in Service",{"$f":"SUM(X9:X12)","v":3614774622.8099999},{"$f":"SUM(Y9:Y12)","v":4143639374.8099999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property Held for Future Use"]
[1,"Property taxes",15429649.49,{"$f":"(E15/C15)-1","v":8.6163571042986664E-2},16759123.189999999,{"$f":"(G15/E15)-1","v":0.10218874762027452},18471717,{"$f":"(I15/G15)-1","v":4.0699195965377744E-2},19223501.030000001,{"$f":"(K15/I15)-1","v":0.11512216825365651},21436552.149999999,{"$f":"(M15/K15)-1","v":1.2248450597964977E-2},21699116.699999973,null,{"$f":"AVERAGE(L15,J15,H15,F15,D15)","v":7.1284426696052089E-2},null,{"$f":"C30","v":26058182.149686567},"1/",{"$f":"E30","v":29576341.015725058},"2/",null,null,"CWIP @ PV",398104436,200000000]
[2,"Gross receipts taxes",2609189.2800000007,{"$f":"(E16/C16)-1","v":3.6420358894008409E-2},2704216.89,{"$f":"(G16/E16)-1","v":3.0516084085252526E-2},2786739,{"$f":"(I16/G16)-1","v":-1.9705792325725446E-2},2731824.1,{"$f":"(K16/I16)-1","v":1.9337031985331654E-2},2784649.47,{"$f":"(M16/K16)-1","v":-6.3352569829911998E-3},2767008,null,{"$f":"AVERAGE(L16,J16,H16,F16,D16)","v":1.2046485131175188E-2},null,{"$f":"M16*(1+O16)","v":2800340.7207298428},"2/",{"$f":"Q16*(1+O16)","v":2834074.9835843393},"2/",null,null,"Materials & Supplies ",19672727.004000001,20656363.354200002]
[3,"Payroll taxes",2570740.6100000008,null,2537581.8199999998,null,2865773,null,3599002.86,null,2936773.55,null,2868745.7300000004,null,null,null,{"$f":"M17*(1+'Labor Forecast'!G15)","v":3175188.599850568},"3/",{"$f":"Q17*(1+'Labor Forecast'!H15)","v":3069156.1664473983},"3/",null,null,"Gas Stored Underground",45826911.25,45826911.25]
[4,"Utility revenue franchise taxes",255378.97999999989,{"$f":"(E18/C18)-1","v":5.9715956262340608E-3},256904,{"$f":"(G18/E18)-1","v":-3.1548749727524639E-2},248799,{"$f":"(I18/G18)-1","v":-4.8616594118143563E-2},236703.24,{"$f":"(K18/I18)-1","v":-2.4926317020417588E-2},230803.1,{"$f":"(M18/K18)-1","v":8.9546934161629732E-2},251470.81000000003,null,{"$f":"AVERAGE(L18,J18,H18,F18,D18)","v":-1.9146262156443995E-3},null,{"$f":"M18*(1+O18)","v":250989.33739470469},"2/",{"$f":"Q18*(1+O18)","v":250508.78662948156},"2/",null,null,"Less:  Deferred Income Taxes",-337660884,-337660884]
[5,"Other",null,null,16.360000001266599,null,59238.68,null,158661.94000000003,null,258097.87,null,140862.46000000002,null,null,null,null,null,null,null,null,null,"Less: Excess Deferred Income Taxes",-238567439,-238567439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Account 254 Reg. Liability",-198744648,-198744648]
[6,"Total taxes other than income taxes",{"$f":"SUM(C15:C20)","v":20864958.359999999},null,{"$f":"SUM(E15:E20)","v":22257842.259999998},null,{"$f":"SUM(G15:G20)","v":24432266.68},null,{"$f":"SUM(I15:I20)","v":25949693.170000002},null,{"$f":"SUM(K15:K19)","v":27646876.140000001},null,{"$f":"SUM(M15:M20)","v":27727203.699999973},null,null,null,{"$f":"SUM(Q15:Q19)","v":32284700.807661682},null,{"$f":"SUM(S15:S19)","v":35730080.952386282},null,null,null,"Total",{"$f":"SUM(X13:X20)","v":3303405726.0640001},{"$f":"SUM(Y13:Y20)","v":3635149678.4141998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant in Service Depreciation/Amortization",946684526.08999991,1042969996.0899999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Wells",-61370818.225252002,-61370818.225252002]
[null,"1/ Forecast amounts for 2022 and 2023 reflect property tax estimates using anticipated Utah Assessment value multiplied by effective tax rate of 1.18% and 1.19% respectively.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Leaseholds",-5685796,-5685796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total- Depreciation/Amortization",{"$f":"SUM(X23:X25)","v":879627911.86474788},{"$f":"SUM(Y23:Y25)","v":975913381.86474788}]
[null,"Utah Assessment (Rounded)",{"$f":"X61","v":2141000000},null,{"$f":"Y61","v":2406000000}]
[null,"Effective Tax Rate",{"$f":"X63","v":1.177736590624294E-2},null,{"$f":"Y63","v":1.1895139565305369E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Indicator of Value",{"$f":"X21-X26","v":2423777814.1992521},{"$f":"Y21-Y26","v":2659236296.5494518}]
[null,"Estimate Utah Property Tax",{"$f":"C27*C28","v":25215340.405266132},null,{"$f":"E27*E28","v":28619705.794124719}]
[null,"Gross up for System Total",26058182.149686567,null,29576341.015725058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimate of Normalized Cashflow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Normalized Net Income"]
[null,"2/ Reflects the five-year average change of 2016-2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add:  Depreciation Expense"]
[null,"3/ Reflects the projected increase in labor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add:  Amortization Expense"]
[null,"2/ Reflects the five-year average change of 2016-2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add:  Deferred Income Tax"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Add:  Other Non-Cash Expense"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Replacement Capital Expenditures"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less:  Increase in Working Capital"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Normalized Cash Flow",136000000,156000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAP RATE ",6.0645000000000004E-2,6.0645000000000004E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Indicator of Value",{"$f":"X38/X39","v":2242559155.7424355},{"$f":"Y38/Y39","v":2572347266.8810287}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Indicator of Value",2423777814.1992521,2659236296.5494518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Weight",0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Weighted Value",{"$f":"X43*X44","v":1211888907.0996261},{"$f":"Y43*Y44","v":1329618148.2747259}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Indicator of Value",2242559155.7424355,2572347266.8810287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Weight",0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Weighted Value",{"$f":"X47*X48","v":1121279577.8712177},{"$f":"Y47*Y48","v":1286173633.4405143}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Value",{"$f":"X49+X45","v":2333168484.9708438},{"$f":"Y49+Y45","v":2615791781.7152405}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Value (Rounded)",2340000000,2620000000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT Allocation Percentage",0.9627,0.9627]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valuation",{"$f":"X52*X54","v":2252718000},{"$f":"Y52*Y54","v":2522274000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rounded Valuation",2252720000,2522270000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less: Market Value of Adjustments (UT Exempt Properties)",112017143.62298258,116552306.33136424]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Assessment",{"$f":"X57-X58","v":2140702856.3770175},{"$f":"Y57-Y58","v":2405717693.6686358}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rounded Assessment",2141000000,2406000000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",1.177736590624294E-2,1.1895139565305369E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Estimated UT Property Tax",{"$f":"X61*X63","v":25215340.405266132},{"$f":"Y61*Y63","v":28619705.794124719}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Just UT property Tax. "]

{"sheet":"Taxes","index":20,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[30,9,30,10],[6,2,6,3],[3,2,3,3],[31,9,31,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment"]
[null,null,"A","B","C"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"}]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS"]
[null,"Federal Income Tax Rate",{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"HLOOKUP($F$9,taxes,4)","v":0.21},"tF"]
[null,"State Income Tax Rate",{"$f":"$L$36","v":4.6248243184999996E-2},{"$f":"$L$36","v":4.6248243184999996E-2},{"$f":"$L$36","v":4.6248243184999996E-2},{"$f":"HLOOKUP($F$9,taxes,5)","v":4.6248243184999996E-2},"tS"]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.46790146262432242},{"$f":"'Capital Str'!$D$7","v":0.46790146262432242},{"$f":"'Capital Str'!$D$7","v":0.46790146262432242},{"$f":"HLOOKUP($F$9,taxes,6)","v":0.46790146262432242},"wD"]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":4.0008198907792537E-2},{"$f":"'Capital Str'!$E$7","v":4.0008198907792537E-2},{"$f":"'Capital Str'!$E$7","v":4.0008198907792537E-2},{"$f":"HLOOKUP($F$9,taxes,7)","v":4.0008198907792537E-2},"rD"]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"'Control Panel'!$F$21","v":8.35},{"$f":"HLOOKUP($F$9,taxes,8)","v":8.35},"NLD"]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":1188455566.7857683},{"$f":"'ROR-Model'!M512","v":1151596307.8886793},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":36703407.509728998},{"$f":"HLOOKUP($F$9,taxes,9)","v":1151596307.8886793},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":732232100.57950139},{"$f":"'ROR-Model'!M640","v":709041210.29499114},{"$f":"'ROR-Model'!N640","v":23190890.284510002},{"$f":"HLOOKUP($F$9,taxes,10)","v":709041210.29499114},"GAS"]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":142622366.49171004},{"$f":"'ROR-Model'!Q905","v":137349508.99611485},{"$f":"'ROR-Model'!N905","v":5272857.4955951916},{"$f":"HLOOKUP($F$9,taxes,11)","v":137349508.99611485},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":111491072.06564024},{"$f":"'ROR-Model'!Q917","v":107668099.80661637},{"$f":"'ROR-Model'!W917","v":107668099.80661637},{"$f":"HLOOKUP($F$9,taxes,12)","v":107668099.80661637},"DEPR"]
[null,"Amortization",{"$f":"'ROR-Model'!I924","v":116065.7825},{"$f":"'ROR-Model'!Q924","v":116065.7825},{"$f":"'ROR-Model'!W924","v":116065.7825},{"$f":"HLOOKUP($F$9,taxes,13)","v":116065.7825},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I934","v":35730080.952386282},{"$f":"'ROR-Model'!Q934","v":34317492.706551582},{"$f":"'ROR-Model'!W934","v":34317492.706551582},{"$f":"HLOOKUP($F$9,taxes,14)","v":34317492.706551582},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1253","v":2625143360.7350473},{"$f":"'ROR-Model'!Q1253","v":2542966623.6480303},{"$f":"'ROR-Model'!W1253","v":2542966623.6480303},{"$f":"HLOOKUP($F$9,taxes,15)","v":2542966623.6480303},"RB*"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,taxes,16)","v":0},"DIT"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC"]
[null,"where IT = SIT + FIT + DIT + DITCr, and"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":20831180.756156273},{"$f":"($D16/365)*(D18+D19+D22)","v":20147708.411453258},{"$f":"($D16/365)*(E18+E19+E22)","v":1436228.3782563945},{"$f":"HLOOKUP($F$9,taxes,21)","v":20147708.411453258}]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":28874672.698118132},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":28474887.09091134},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-44737938.443154097},{"$f":"HLOOKUP($F$9,taxes,22)","v":28474887.09091134},null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,"Solution:",null,null,null,null,null,null,null,null,null,"A",null,"B","C","D","E","F","G","H"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":21489469.500289418},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":20796924.493468639},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":412727.85491475434},{"$f":"HLOOKUP($F$9,taxes,24)","v":20796924.493468639},null,null,null,"Combined"]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":5398057.6127428636},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":5323660.5442085508},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-8392844.0838617776},{"$f":"HLOOKUP($F$9,taxes,25)","v":5323660.5442085508},null,null,null,"(Updated October 2021)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":23377438.388286728},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":23055246.034906805},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-36346999.152030282},{"$f":"HLOOKUP($F$9,taxes,26)","v":23055246.034906805},null,null,1,"State Tax Rates",null,null,null,4.5499999999999999E-2,6.5000000000000002E-2,6.7500000000000004E-2,0,5.8999999999999997E-2,4.8500000000000001E-2,0]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":28775496.001029592},{"$f":"D34+D33+D25+D24","v":28378906.579115354},{"$f":"E34+E33+E25+E24","v":-44739843.235892057},{"$f":"HLOOKUP($F$9,taxes,27)","v":28378906.579115354}]
[null,null,null,null,null,null,null,null,2,null,"Ave State Rate",{"$f":"SUM(N36:T36)","v":4.6248243184999996E-2},null,7.6443185000000006E-5,8.7800000000000006E-5,9.9999999999999995E-8,0,1.1999999999999999E-6,4.6082699999999997E-2,0]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":28741472.787860479},null,null,null,null,null,3,"Federal Tax Rate ",null,0.21]
[null,"Tax Adjustment",{"$f":"C35-C38","v":34023.213169112802}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1285","v":2646515179.4888959},{"$f":"'ROR-Model'!Q1285","v":2563763548.141499},{"$f":"'ROR-Model'!T1285","v":82910355.611044198},{"$f":"HLOOKUP($F$9,taxes,33)","v":2563763548.141499},null,null,4,"Combined Federal & State Tax Rate",null,{"$f":"L38*(1-L36)+L36","v":0.24653611211615001},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Adj System Return On Rate Base",{"$f":"Report!I77","v":5.1950725988109743E-2},{"$f":"D43/D41","v":5.2549707175785991E-2},{"$f":"E43/E41","v":0.57619201263734277},{"$f":"HLOOKUP($F$9,taxes,34)","v":5.2549707175785991E-2},null,null,null,"(Updated Oct 2021)"]
[null,"Allowed Return",{"$f":"+C41*C42","v":137488384.9130007},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":134725023.72278988},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":47772284.668005362},{"$f":"HLOOKUP($F$9,taxes,35)","v":134725023.72278988}]
[null,null,null,null,null,null,null,null,5,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"System Average Rate Base",{"$f":"C41","v":2646515179.4888959},{"$f":"D41","v":2563763548.141499},{"$f":"E41","v":82910355.611044198},{"$f":"HLOOKUP($F$9,taxes,37)","v":2563763548.141499},null,null,6,null,"Tax Factor",{"$f":"(Taxes!$L$41/(1-Taxes!$L$41))","v":0.3272036206122127},null,{"$f":"(Taxes!$L$38/(1-Taxes!$L$38))","v":0.26582278481012656},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"HLOOKUP($F$9,taxes,38)","v":1.8719894785920947E-2},null,null,7,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$41)","v":1.3272036206122126},null,{"$f":"1/(1-Taxes!$L$38)","v":1.2658227848101264},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":49542485.709374823},{"$f":"+D45*D46","v":47993383.877188236},{"$f":"+E45*E46","v":1552073.1337020379},{"$f":"HLOOKUP($F$9,taxes,39)","v":47993383.877188236},null,null,8,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$41+('Control Panel'!$F$22*(1-Taxes!$L$41))))","v":1.3298325040397692},null,{"$f":"1/(1-(Taxes!$L$38+('Control Panel'!$F$22*(1-Taxes!$L$38))))","v":1.2683300869976202},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,null,null,null,null,null,null,null,9,null,"Tax & Bad Debt Factor",{"$f":"L47-1","v":0.32983250403976916},null,{"$f":"N47-1","v":0.26833008699762018}]
[null,"Taxable Return",{"$f":"+C43-C47","v":87945899.203625888},{"$f":"+D43-D47","v":86731639.845601648},{"$f":"+E43-E47","v":46220211.534303322},{"$f":"HLOOKUP($F$9,taxes,41)","v":86731639.845601648}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$45","v":0.3272036206122127},{"$f":"$L$45","v":0.3272036206122127},{"$f":"$L$45","v":0.3272036206122127},{"$f":"HLOOKUP($F$9,taxes,42)","v":0.3272036206122127}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":28776216.637423106},{"$f":"+D49*D50","v":28378906.579115313},{"$f":"+E49*E50","v":15123420.559486402},{"$f":"HLOOKUP($F$9,taxes,43)","v":28378906.579115313}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":1188455566.7857683},{"$f":"D17","v":1151596307.8886793},36703407.509728998,{"$f":"HLOOKUP($F$9,taxes,45)","v":1151596307.8886793}]
[null,"Gas Purchase Expenses",732232100.57950139,709041210.29499114,23190890.284510002,{"$f":"HLOOKUP($F$9,taxes,46)","v":709041210.29499114}]
[null,"O&M Expenses",142622366.49171004,{"$f":"D19","v":137349508.99611485},5272857.4955951916,{"$f":"HLOOKUP($F$9,taxes,47)","v":137349508.99611485}]
[null,"Depreciation",111491072.06564024,107668099.80661637,107668099.80661637,{"$f":"HLOOKUP($F$9,taxes,48)","v":107668099.80661637}]
[null,"Amortization",116065.7825,116065.7825,116065.7825,{"$f":"HLOOKUP($F$9,taxes,49)","v":116065.7825}]
[null,"Taxes Other Than Income",35730080.952386282,34317492.706551582,34317492.706551582,{"$f":"HLOOKUP($F$9,taxes,50)","v":34317492.706551582}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":166263880.91403031},{"$f":"D53-SUM(D54:D58)","v":163103930.30190539},{"$f":"E53-SUM(E54:E58)","v":-133861998.56604415},{"$f":"HLOOKUP($F$9,taxes,51)","v":163103930.30190539}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1285","v":2646515179.4888959},{"$f":"'ROR-Model'!M1285","v":2563763548.141499},{"$f":"'ROR-Model'!T1285","v":82910355.611044198},{"$f":"HLOOKUP($F$9,taxes,53)","v":2563763548.141499}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":1.8719894785920947E-2},{"$f":"D46","v":1.8719894785920947E-2},{"$f":"E46","v":1.8719894785920947E-2},{"$f":"HLOOKUP($F$9,taxes,54)","v":1.8719894785920947E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":49542485.709374823},{"$f":"D61*D62","v":47993383.877188236},{"$f":"E61*E62","v":1552073.1337020379},{"$f":"HLOOKUP($F$9,taxes,55)","v":47993383.877188236}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":116721395.2046555},{"$f":"D59-D63","v":115110546.42471716},{"$f":"E59-E63","v":-135414071.69974619},{"$f":"HLOOKUP($F$9,taxes,57)","v":115110546.42471716}]
[null,"State Income Tax Rate",{"$f":"$L$36","v":4.6248243184999996E-2},{"$f":"$L$36","v":4.6248243184999996E-2},{"$f":"$L$36","v":4.6248243184999996E-2},{"$f":"HLOOKUP($F$9,taxes,58)","v":4.6248243184999996E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":5398159.4703174001},{"$f":"D65*D66","v":5323660.5442085508},{"$f":"E65*E66","v":-6262662.9186408874},{"$f":"HLOOKUP($F$9,taxes,59)","v":5323660.5442085508}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":111323235.7343381},{"$f":"D65-D67-(D24+D25)/D12","v":109786885.8805086},{"$f":"E65-E67-(E24+E25)/E12","v":-129151408.78110531},{"$f":"HLOOKUP($F$9,taxes,61)","v":109786885.8805086}]
[null,"Federal Income Tax Rate",{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"HLOOKUP($F$9,taxes,62)","v":0.21}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":23377879.504211001},{"$f":"D69*D70","v":23055246.034906805},{"$f":"E69*E70","v":-27121795.844032113},{"$f":"HLOOKUP($F$9,taxes,63)","v":23055246.034906805}]
[]
[null,"Deferred Income Taxes",{"$f":"C24","v":0},0,0,{"$f":"HLOOKUP($F$9,taxes,65)","v":0}]
[null,"Deferred Income Taxes - Credit",0,0,0,{"$f":"HLOOKUP($F$9,taxes,66)","v":0}]
[null,"Total Income Tax",{"$f":"C74+C73+C71+C67","v":28776038.974528402},{"$f":"D74+D73+D71+D67","v":28378906.579115354},{"$f":"E74+E73+E71+E67","v":-33384458.762672998},{"$f":"HLOOKUP($F$9,taxes,67)","v":28378906.579115354}]

{"sheet":"Und Stor","index":21,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2020-12-01"},null,{"$f":"'Rate Base'!S223","v":45826911.25}]
[2,{"$f":"'Rate Base'!T9","v":"2021-01-01"},null,{"$f":"'Rate Base'!T223","v":33652911.520000003}]
[3,{"$f":"'Rate Base'!U9","v":"2021-02-01"},null,{"$f":"'Rate Base'!U223","v":21131351.050000001}]
[4,{"$f":"'Rate Base'!V9","v":"2021-03-01"},null,{"$f":"'Rate Base'!V223","v":14010245.199999999}]
[5,{"$f":"'Rate Base'!W9","v":"2021-04-01"},null,{"$f":"'Rate Base'!W223","v":11574315.84}]
[6,{"$f":"'Rate Base'!X9","v":"2021-05-01"},null,{"$f":"'Rate Base'!X223","v":17495294.93}]
[7,{"$f":"'Rate Base'!Y9","v":"2021-06-01"},null,{"$f":"'Rate Base'!Y223","v":23415459.210000001}]
[8,{"$f":"'Rate Base'!Z9","v":"2021-07-01"},null,{"$f":"'Rate Base'!Z223","v":30738132.550000001}]
[9,{"$f":"'Rate Base'!AA9","v":"2021-08-01"},null,{"$f":"'Rate Base'!AA223","v":35307557.590000004}]
[10,{"$f":"'Rate Base'!AB9","v":"2021-09-01"},null,{"$f":"'Rate Base'!AB223","v":37462513.810000002}]
[11,{"$f":"'Rate Base'!AC9","v":"2021-10-01"},null,{"$f":"'Rate Base'!AC223","v":49638760.359999999}]
[12,{"$f":"'Rate Base'!AD9","v":"2021-11-01"},null,{"$f":"'Rate Base'!AD223","v":48688525.369999997}]
[13,{"$f":"'Rate Base'!AE9","v":"2021-12-01"},null,{"$f":"'Rate Base'!AE224","v":44932895.700000003}]
[]
[15,"Adjustment",null,{"$f":"-D24","v":-44932895.700000003}]

{"sheet":"Wexpro","index":22,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$166","v":79968136},{"$f":"+'Rate Base'!$AP$166","v":79968136},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.568}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,{"$f":"-ROUND(F14*G14,0)","v":0}]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136},{"$f":"SUM(F11:F17)","v":79968136},null,{"$f":"SUM(H12:H18)","v":-5037992.568}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$Y$184","v":-71572680.349999994},{"$f":"+'Rate Base'!$AP$184","v":-73238834.209999904},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4614046.5552299935}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$191","v":-6150276.6600000001},{"$f":"+'Rate Base'!$AP$191","v":-6150276.6599999992},6.3E-2,{"$f":"-F23*G23","v":387467.42957999994}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-77722957.00999999},{"$f":"SUM(F22:F29)","v":-79389110.8699999},null,{"$f":"SUM(H22:H29)","v":5001513.9848099938}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-36478.583190006204}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"RESERVE ACCRUAL","index":23,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,"HOT"]
[null,null,null,"Reserve Accrual Dec 2021","Reserve Accrual Dec 2022","Reserve Accrual Dec 2023",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2023"},1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,null,null,{"$f":"+I7+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[1,"2017 Legal Payment",null,107195,{"$f":"D11*(1+$E$28)","v":111589.995},{"$f":"E11*(1+$F$28)","v":112705.89495},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":112705.89495},6]
[2,"2018 Legal Payment",null,355584.31000000006,{"$f":"D12*(1+$E$28)","v":370163.26671000005},{"$f":"E12*(1+$F$28)","v":373864.89937710005},null,373864.89937710005,7]
[3,"2019 Legal Payment",null,984110.86,1024459.4052599999,1034703.9993125999,null,1034703.9993125999,8]
[4,"2020 Legal Payment",null,580073.5,603856.5135,609895.07863500004,null,609895.07863500004,9]
[5,"2021 Legal Payment",null,278405,289819.60499999998,292717.80105000001,null,292717.80105000001,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":2305368.67},{"$f":"SUM(E11:E15)","v":2399888.78547},2423887.6733247,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":2423887.6733247},11]
[9,"5 Year Average",null,{"$f":"D16/5","v":461073.734},{"$f":"E16/5","v":479977.757094},484777.53466493997,null,484777.53466493997,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2021",null,139068,{"$f":"D20*(1+E28)","v":144769.788},{"$f":"E20*(1+F28)","v":146217.48587999999},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":146217.48587999999},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":322005.734},{"$f":"E17-E20","v":335207.969094},{"$f":"F17-F20","v":338560.04878493998},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":338560.04878493998},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":311595.14851597161},{"$f":"E22*'ROR-Model'!$M$2","v":324370.54960512643},{"$f":"F22*'ROR-Model'!$M$2","v":327614.25510117767},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":327614.25510117767},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":10410.585484028392},{"$f":"E22*'ROR-Model'!$N$2","v":10837.419488873556},{"$f":"F22*'ROR-Model'!$N$2","v":10945.793683762291},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":10945.793683762291},21]
[null,null,null,null,null,null,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AW714","v":4.1000000000000002E-2},{"$f":"'PROJECTED EXPENSES'!AX714","v":0.01},null,null,23]

{"sheet":"Donations","index":24,"n_rows":42,"n_cols":41,"rows_kept":42,"cut":false,"hidden":false,"merged":[[10,15,10,16],[6,15,6,16],[8,15,8,16],[6,22,6,25],[7,22,7,25]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"Sum of ValCOArCur",null,"Year",null,null,"Sum of ValCOArCur",null,"Year"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,"Cost Elem.","Cost elem. name",2021,"Grand Total",null,"Cost Elem.","Cost elem. name",2020,"Grand Total"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,{"$f":"O3","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,"5302015","Meals-Non-Taxable",0,0,null,"5302014","Meals -Taxable",0,0]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,{"$f":"O4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,"5399900","Miscellaneous Exp",0,0,null,"5302015","Meals-Non-Taxable",47.15,47.15]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5404030","CA-Depr Exp Util Plt",-1.1102230246251565E-16,-1.1102230246251565E-16,null,"5303890","Misc. Outside Svcs",0,0]
[null,null,null,null,null,null,null,"Don & Membership DEC 2021","Don & Membership DEC 2022","Don & Membership DEC 2023",null,{"$f":"+'Control Panel'!F37","v":"Don & Membership DEC 2023"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5404081","CA-Payroll Taxes",6.4801497501321137E-12,6.4801497501321137E-12,null,"5304320","Pstge/Shppng/Frght",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"5404261","CA-Other Ded-Donatio",2.3092638912203256E-14,2.3092638912203256E-14,null,"5404030","CA-Depr Exp Util Plt",2.12,2.12]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Dominion Energy Services Allocation",null,null,null,null,null,null,"DEU",null,null,null,null,null,null,null,null,null,"5404264","CA-Other Ded-Civic/P",5.6843418860808015E-14,5.6843418860808015E-14,null,"5404081","CA-Payroll Taxes",16955.759999999998,16955.759999999998]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":4.1000000000000002E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":0.01},null,null,4,null,null,"A",null,"B","C","D",null,null,"A","B","C","D",null,null,null,null,null,null,"5409201","CA-Vacation Liabilit",1.8189894035458565E-12,1.8189894035458565E-12,null,"5404261","CA-Other Ded-Donatio",1879.61,1879.61]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,"2021-12-31",null,null,null,null,null,null,null,null,null,null,null,null,"5409202","CA-AIP",5.3432813729159534E-12,5.3432813729159534E-12,null,"5409201","CA-Vacation Liabilit",1114.8899999999999,1114.8899999999999]
["DES Allocated",null,null,null,null,null,null,{"$f":"T21","v":-176630.79629999993},{"$f":"H11*(1+$I$9)","v":-183872.65894829991},{"$f":"I11*(1+J9)","v":-185711.38553778292},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-185711.38553778292},6,null,null,"Description",null,"Total Amount","Allocation %","Allocated Amount",null,null,"Account","Description","Amount","% Applicable to ",null,null,null,null,null,null,"5409203","CA-LTIP/Restricted S",-1.3073986337985843E-12,-1.3073986337985843E-12,null,"5409202","CA-AIP",40077.740000000005,40077.740000000005]
["DEU",null,null,null,null,null,null,{"$f":"Y23","v":0},{"$f":"H12*(1+$I$9)","v":0},{"$f":"I12*(1+J9)","v":0},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":0},7,null,1,"Industry Associations",null,null,null,null,null,null,null,null,{"$f":"YEAR(T10)","v":2021},null,null,null,null,null,null,null,"5409204","CA-Other Incentives",2.2737367544323206E-13,2.2737367544323206E-13,null,"5409203","CA-LTIP/Restricted S",6098.84,6098.84]
["Total",null,null,null,null,null,null,{"$f":"SUM(H11:H12)","v":-176630.79629999993},{"$f":"SUM(I11:I12)","v":-183872.65894829991},{"$f":"SUM(J11:J12)","v":-185711.38553778292},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-185711.38553778292},8,null,2,921000,"Tax Executives Institute ",0,0,{"$f":"R13*S13","v":0},null,1,"923000","Holland and Hart",0,1,null,null,null,null,null,null,"5409210","CA-Office Supplies &",-2.3305801732931286E-12,-2.3305801732931286E-12,null,"5409210","CA-Office Supplies &",5893.25,5893.25]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",0,0,0,null,2,923000,"NES Inc",0,1,null,null,null,null,null,null,"5409214","CA-Vehicle Expenses",-4.2632564145606011E-14,-4.2632564145606011E-14,null,"5409214","CA-Vehicle Expenses",2698.0699999999997,2698.0699999999997]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H13","v":-170920.24580404771},{"$f":"'ROR-Model'!$M$2*I13","v":-177927.97588201365},{"$f":"'ROR-Model'!$M$2*J13","v":-179707.25564083378},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-179707.25564083378},10,null,4,921000,"Wyoming Taxpayers Association ",0,0,0,null,3,921000,"Junior Achievement",0,1,null,null,null,null,null,null,"5409230","CA-Outside Services",1.4743761767022079E-13,1.4743761767022079E-13,null,"5409230","CA-Outside Services",734.35,734.35]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H13","v":-5710.5504959522095},{"$f":"'ROR-Model'!$N$2*I13","v":-5944.6830662862494},{"$f":"'ROR-Model'!$N$2*J13","v":-6004.1298969491118},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-6004.1298969491118},11,null,5,921000,"Government Relations Dept - Labor & Overhead",{"$f":"AI27","v":309878.58999999991},0.56999999999999995,176630.79629999993,null,4,908,"Golf Tournament",0,1,null,null,null,null,null,null,"5409261","CA-Emp Bfit-Medical",-1.3642420526593924E-12,-1.3642420526593924E-12,null,"5409261","CA-Emp Bfit-Medical",12970.93,12970.93]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-176630.79629999993},{"$f":"SUM(I15:I16)","v":-183872.65894829991},{"$f":"SUM(J15:J16)","v":-185711.38553778289},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-185711.38553778289},12,null,6,921000,"Government Relations Dept - A&G",{"$f":"AI35","v":5.0163206921638448E-12},0.56999999999999995,2.8593027945333913E-12,null,5,930200,"AGA Expenses relating to Lobbying",0,1,null,null,null,null,null,null,"5409262","CA-Emp Bfit-Other",-6.1390892369672656E-12,-6.1390892369672656E-12,null,"5409262","CA-Emp Bfit-Other",14651.71,14651.71]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,7,921000,"Utah Foundation",0,null,0,null,6,null,null,null,null,null,null,null,null,null,null,"5409263","CA-Emp Bfit-OPEB",-2.2737367544323206E-12,-2.2737367544323206E-12,null,"5409263","CA-Emp Bfit-OPEB",-9767.69,-9767.69]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(R13:R18)","v":309878.58999999991},null,{"$f":"SUM(T13:T18)","v":176630.79629999993},null,7,null,null,null,null,null,null,null,null,null,null,"5409264","CA-Emp Bfit-Pensions",-2.7000623958883807E-13,-2.7000623958883807E-13,null,"5409264","CA-Emp Bfit-Pensions",10565.100000000002,10565.100000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,"5409302","CA-Misc General Exp",-1.1368683772161603E-13,-1.1368683772161603E-13,null,"5409302",null,705.09,705.09]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,10,"Total Adjustment",null,null,null,{"$f":"-T19","v":-176630.79629999993},null,9,null,null,null,null,null,null,null,null,null,null,"5409310","CA-Rents/Facilities",-3.4106051316484809E-12,-3.4106051316484809E-12,null,"5409310","CA-Rents/Facilities",3716.9599999999996,3716.9599999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,10,null,"Total",{"$f":"SUM(Y13:Y21)","v":0},null,null,null,null,null,null,null,"5409350","CA-Maint-Elec Struc/",-1.4210854715202004E-14,-1.4210854715202004E-14,null,"5409350","CA-Maint-Elec Struc/",1475.17,1475.17]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,11,null,"Adjustment",{"$f":"-Y22","v":0},null,null,null,null,null,null,null,"5409997","CA Salaries Accrl",-9.0949470177292824E-13,-9.0949470177292824E-13,null,"5409999","CA-Labor Residual Tr",527.03000000000065,527.03000000000065]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,"5409999","CA-Labor Residual Tr",9.0949470177292824E-12,9.0949470177292824E-12,null,"6201030","Donations- 501c3",341783,341783]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,13,null,"Utah Adjustment",0,null,null,null,null,null,null,null,"6201030","Donations- 501c3",322422.59999999998,322422.59999999998,null,"6202020","Civic/Polt/Lobby Act",5000,5000]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,14,null,"Wyoming Adjustment",0,null,null,null,null,null,null,null,"6201040","Donations-Non 501c3",500,500,null,"8201044","External Affairs ST",247616.5799999999,247616.5799999999]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,15,null,"Total",{"$f":"SUM(Y25:Y26)","v":0},null,null,null,null,null,null,null,"8201044","External Affairs ST",309878.58999999991,309878.58999999991,null,"Grand Total",null,704745.65999999992,704745.65999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,"8504261","SETL-Other Ded-Donat",-322922.60000000003,-322922.60000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509200","SETL-DES Labor",-309878.58999999997,-309878.58999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509210","SETL-Office Supplies",0,0,null,null,"A&G",110346.07999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509302","SETL-Misc General Ex",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M34+1","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A&G",{"$f":"SUM(AI3:AI24)","v":5.0163206921638448E-12}]
[null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,37]

{"sheet":"Advertising","index":25,"n_rows":263,"n_cols":55,"rows_kept":263,"cut":false,"hidden":false,"merged":[[6,22,6,25],[6,27,6,30],[22,22,22,25]]}
[null,"Advertising",null,null,null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,{"$f":"M1","v":"Advertising"},null,null,null,null,null,"Utah - Dec 2021 Adjusted Avg Results",null,null,null,null,null,null,null," DIRECT ADVERTISING JAN TO DEC 2020",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2020 WAS HELD BELOW THE LINE, NONE ALLOCATED TO DEU"]
[null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,{"$f":"M2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"AB4","v":0},null,null,null,null,null,null,null,"Object","Cost Elem.","Cost elem.name","Name","Vendor Name","D/C","Per","User Name","Description","RefDocNo","DocumentNo","State","Posting Date","ValCOArCur"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,{"$f":"M3","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,{"$f":"M3","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","001","SAP_WFRT","Advertise Exp-Informational","1900000973","A000V25G00",{"$f":"LEFT(AP3,2)","v":"UT"},"2020-01-16",2171.25]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,{"$f":"M4","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.EBLLPRMO","5302010","Travel Expense","WBS UT.GA.OT.EBLLPRMO","","D","001","JULIA43","Ebill Promotion Utah","19767019","616442453","UT","2020-01-31",1180.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","002","SAP_WFRT","Advertise Exp-Informational","1900004136","A000YQJS00","UT","2020-02-17",4689.6000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT",null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","MISCELLANEOUS PUBLISHING AND PRINTING","DOMINION RESOURCES SERVICES INC","D","002","DONA543","Advertise Exp-Informational","2020021400","A000ZK7S00","UT","2020-02-26",257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Advertising",null,null,null,null,"Financial Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","002","JULIA43","Miscellaneous Expenses","19860993","616519505","UT","2020-02-29",44739.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.DO.OT.4324","6201030","Donations- 501c3","Ence Homes Ad in Home Builders- St George POH","BENNETT COMMUNICATIONS","D","003","SAP_WFRT","\"Mtgs, trning, admn act, off snow rmvl\"","1900006115","A0011SYM00","UT","2020-03-10",2290]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Financial Advertising",null,{"$f":"Q41","v":0},null,null,null,"Total Corp Outside Services",null,0,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","003","SAP_WFRT","Advertise Exp-Informational","1900007505","A00131ZN00","UT","2020-03-25",936.6]
[null,null,null,"Advertising DEC 2021","Advertising DEC 2022","Advertising DEC 2023",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2023"},null,null,null,null,null,null,"A","B","C","D","E","F",null,null,"A","B","C","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.EBLLPRMO","5302990","Misc Emp Related Exp","WBS UT.GA.OT.EBLLPRMO","","D","003","JULIA43","Ebill Promotion Utah","19939446","616581058","UT","2020-03-31",72.900000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct",null,null,null,null,null,1,"Total Corp Institutional Advertising",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","003","JULIA43","Miscellaneous Expenses","19939411","616581023","UT","2020-03-31",22369.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges","Allocated","Allocated","Total","Removed",null,{"$f":"V11+1","v":2},null,null,null,null,null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","Newspaper Circulation","DOMINION RESOURCES SERVICES INC","D","004","DONA543","Advertise Exp-Public Interest","2020030500","A0014PYM00","UT","2020-04-07",666.63]
[null,"Account","Type",null,null,null,null,null,5,null,null,null,"Account",null,"Type","DEU","From DES","From Corp","(B+D)","Amount",null,{"$f":"V12+1","v":3},null,null,null,null,null,null,"DEU","Calculations","Amount","Amount",null,null,"DEU","Calculations","Amount","Amount",null,null,null,"UT.GA.OT.ADVERT","5303830","Advertising","","RICHTER SEVEN","D","004","SAP_WFRT","Advertising","1900008878","A00158WU00","UT","2020-04-14",4950]
[1,909003,"Promotional Advertising-Dealer",{"$f":"T14","v":0},{"$f":"D14*(1+E$32)","v":0},{"$f":"E14*(1+F$32)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F31,I13,FALSE)","v":0},6,null,null,1,909003,null,"Promotional Advertising-Dealer",0,0,0,{"$f":"+R14+P14","v":0},{"$f":"P14","v":0},null,4,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","004","SAP_WFRT","Advertise Exp-Informational","1900008915","A0015BVU00","UT","2020-04-15",3948.55]
[2,909005,"Adv Exp - Parade of Homes",{"$f":"T15","v":0},{"$f":"D15*(1+E$30)","v":0},{"$f":"E15*(1+F$30)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F33,I14,FALSE)","v":0},7,null,null,2,909005,null,"Adv Exp - Parade of Homes",0,0,0,{"$f":"+R15+P15","v":0},{"$f":"P15","v":0},null,5,"DEU","Calculations","Amount","Amount",null,null,"Allocated to ",null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5308020","Professional Dues","","PIPELINE ASSN FOR PUBLIC AWARENES","D","004","SAP_WFRT","Advertise Exp-Informational","1900009370","A0015TUY00","UT","2020-04-22",22455]
[3,930100,"General Advertising Expenses",{"$f":"T16","v":0},{"$f":"D16*(1+E$32)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F33,I15,FALSE)","v":0},8,null,null,3,930100,null,"General Advertising Expenses",0,0,{"$f":"Z32","v":0},{"$f":"+R16+P16","v":0},{"$f":"S16","v":0},"1/",6,null,null,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,null,"UT.CL.AD.4270","5303830","Advertising","FAKTORY INVOICE RECLASS","","D","004","MATT674","Information & Instruct Advertising","100037895","A0016F9M00","UT","2020-04-30",45000]
[4,930101,"Institutional Advertising",{"$f":"T17","v":0},{"$f":"D17*(1+E$32)","v":0},{"$f":"E17*(1+F$32)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F33,I16,FALSE)","v":0},9,null,null,4,930101,null,"Institutional Advertising",0,0,0,{"$f":"+R17+P17","v":0},{"$f":"+S17","v":0},"1/",7,"Allocated to ",null,null,null,null,null,"     Total to ",{"$f":"+AD9*AD16","v":0},{"$f":"+AD17","v":0},{"$f":"+AE17","v":0},null,null,"     Total to ",{"$f":"+AJ9*AJ16","v":0},{"$f":"+AJ17","v":0},{"$f":"+AK17","v":0},null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","004","JULIA43","Miscellaneous Expenses","20108826","616725729","UT","2020-04-30",22369.8]
[5,930102,"Financial Advertising",{"$f":"T41","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I17,FALSE)","v":0},10,null,null,5,930102,null,"Financial Advertising",0,0,0,0,0,null,8,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.ADVERT","5303830","Advertising","","RICHTER SEVEN","D","005","SAP_WFRT","Advertising","1900010717","A0017PJE00","UT","2020-05-08",1725]
[7,null,null,null,null,null,null,null,11,null,null,7,null,null,null,null,null,null,null,null,null,9,"     Total to ",{"$f":"+Y11*X18","v":0},{"$f":"+X19","v":0},{"$f":"+Y19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5304320","Pstge/Shppng/Frght","INVOICE POST00538 ENERTECH","","D","005","SANDRA7","Advertise Exp-Informational","100042236","A00181Z600","UT","2020-05-12",54384.77]
[8,null,null,null,null,null,null,null,12,null,null,8,null,null,"Total",{"$f":"SUM(P14:P18)","v":0},{"$f":"SUM(Q14:Q18)","v":0},{"$f":"SUM(R14:R18)","v":0},{"$f":"SUM(S14:S18)","v":0},{"$f":"SUM(T14:T18)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5304320","Pstge/Shppng/Frght","INVOICE INV04126 ENERTECH","","D","005","SANDRA7","Advertise Exp-Informational","100043845","A0018KHD00","UT","2020-05-12",130605.75999999999]
[9,null,"Total",{"$f":"SUM(D14:D19)","v":0},{"$f":"SUM(E14:E19)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F34,I20,FALSE)","v":0},13,null,null,9,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","005","SAP_WFRT","Advertise Exp-Informational","1900011145","A0018BIF00","UT","2020-05-18",4068]
[10,null,null,null,null,null,null,null,14,null,null,10,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","ENERTECH","D","005","SAP_WFRT","Advertise Exp-Informational","5105733472","A0018BQC00","UT","2020-05-18",600]
[11,null,null,null,null,null,null,null,15,null,null,11,null,null,"Adjustment",null,null,null,null,{"$f":"-T20","v":0},null,13,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.ADVERT","5303830","Advertising","","RICHTER SEVEN","D","005","SAP_WFRT","Advertising","1900011189","A0018DWP00","UT","2020-05-19",1725]
[12,null,"Adjustment",{"$f":"-D21","v":0},{"$f":"-E21","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F32,I23,FALSE)","v":0},16,null,null,12,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.ADVERT","5303830","Advertising","","RICHTER SEVEN","D","005","SAP_WFRT","Advertising","1900011188","A0018DXD00","UT","2020-05-19",27989.75]
[13,null,null,null,null,null,null,null,17,null,null,13,null,null,"Utah Adjustment",null,null,null,null,0,null,15,"Total Corp General Advertising Expenses",null,{"$f":"Q16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","ENERTECH RECLASS","","D","005","MATT674","Advertise Exp-Informational","100045702","A00191PO00","UT","2020-05-28",130605.75999999999]
[14,909,"Utah Adjustment",0,{"$f":"'ROR-Model'!$M$2*E24","v":0},{"$f":"'ROR-Model'!$M$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I25,FALSE)","v":0},18,null,null,14,null,null,"Wyoming Adjustment",null,null,null,null,0,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5304320","Pstge/Shppng/Frght","ENERTECH RECLASS","","C","005","MATT674","Advertise Exp-Informational","100045702","A00191PO00","UT","2020-05-28",-130605.75999999999]
[15,909,"Wyoming Adjustment",0,{"$f":"'ROR-Model'!$N$2*E24","v":0},{"$f":"'ROR-Model'!$N$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I26,FALSE)","v":0},19,null,null,15,null,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(T25:T26)","v":0},null,17,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","005","JULIA43","Miscellaneous Expenses","20134835","616740627","UT","2020-05-31",22018.76]
[null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,18,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","006","SAP_WFRT","Advertise Exp-Public Interest","1900013292","A001B5G400","UT","2020-06-16",13497.63]
[null,null,null,null,null,null,null,null,21,null,null,null,null,"1/","Workpaper 1",null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5302990","Misc Emp Related Exp","Clothing","DOMINION RESOURCES SERVICES INC","D","007","CLYDE12","Miscellaneous Expenses","2020070100","A001DW3400","UT","2020-07-15",219.03]
[null,null,"Inflation Factor ",null,{"$f":"'PROJECTED EXPENSES'!AW742","v":2.5999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX742","v":8.9999999999999993E-3},null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,20,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","007","SAP_WFRT","Advertise Exp-Informational","1900015481","A001E0IU00","UT","2020-07-16",5192.3999999999996]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,21,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","007","SAP_WFRT","Advertise Exp-Public Interest","1900015480","A001E17W00","UT","2020-07-16",1408.08]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,22,"     Total to ",{"$f":"+Y25*X31","v":0},{"$f":"+X32","v":0},{"$f":"+Y32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","ENERTECH","D","008","SAP_WFRT","Advertise Exp-Informational","5105810488","A001GJ6400","UT","2020-08-10",19028.09]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","008","SAP_WFRT","Advertise Exp-Public Interest","1900017342","A001GQHH00","UT","2020-08-12",15906.06]
[null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","008","SAP_WFRT","Advertise Exp-Informational","1900017911","A001H98X00","UT","2020-08-18",2488]
[null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","008","JULIA43","Miscellaneous Expenses","20427599","616981329","UT","2020-08-31",66898.77]
[null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","009","SAP_WFRT","Advertise Exp-Informational","1900020589","A001KTV000","UT","2020-09-22",7247.65]
[null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","009","JULIA43","Miscellaneous Expenses","20517138","617056916","UT","2020-09-30",22299.599999999999]
[null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022283","A001NMHL00","UT","2020-10-13",3233.36]
[null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022286","A001NMHT00","UT","2020-10-13",15906.06]
[null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022284","A001NMJZ00","UT","2020-10-13",5186.6499999999996]
[null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022285","A001NMK400","UT","2020-10-13",6542.58]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022399","A001NSKK00","UT","2020-10-15",13113.61]
[null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","010","SAP_WFRT","Advertise Exp-Informational","1900023076","A001O8GI00","UT","2020-10-21",1020]
[null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",3233.36]
[null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",5186.6499999999996]
[null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",6542.58]
[null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",1906.06]
[null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",-3233.36]
[null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",-5186.6499999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",-6542.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",-1906.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",3233.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",5186.6499999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",6542.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",15906.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",-3233.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",-5186.6499999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",-6542.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","UT","2020-10-31",-1906.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",3233.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",5186.6499999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",6542.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","UT","2020-10-31",1906.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",-3233.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",-5186.6499999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","UT","2020-10-31",-6542.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00",{"$f":"LEFT(AP67,2)","v":"UT"},"2020-10-31",-15906.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","010","JULIA43","Miscellaneous Expenses","20603800","617123698","UT","2020-10-31",22299.599999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","011","SAP_WFRT","Advertise Exp-Public Interest","1900024969","A001S3UH00","UT","2020-11-19",19732.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","011","SAP_WFRT","Advertise Exp-Public Interest","1900024970","A001S3WL00","UT","2020-11-19",3833.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","011","SAP_WFRT","Advertise Exp-Informational","1900025429","A001SCKF00","UT","2020-11-23",2344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","ACCRUAL FAKTORY INC","","D","011","JENN135","Advertise Exp-Public Interest","100101270","A001TCCY00","UT","2020-11-30",78059.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","011","JULIA43","Miscellaneous Expenses","20782218","617280484","UT","2020-11-30",22299.599999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","ACCRUAL FAKTORY INC","","C","012","JENN135","Advertise Exp-Public Interest","100104501","A001UQIL00","UT","2020-12-01",-78059.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900026272","A001URZS00","UT","2020-12-08",1737.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900026271","A001US3U00","UT","2020-12-08",1635.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900026761","A001V4EP00","UT","2020-12-11",78059.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.INFRMTL.4210","5303830","Advertising","","DIRECTORY SYSTEMS GROUP INC","D","012","SAP_WFRT","Advertise Exp-Informational","1900028633","A001WJDL00","UT","2020-12-28",3592.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028608","A001WHSY00","UT","2020-12-28",26549.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028638","A001WJ5W00","UT","2020-12-28",312.91000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028634","A001WJB100","UT","2020-12-28",1268.5999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028635","A001WJB200","UT","2020-12-28",4741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028637","A001WJG200","UT","2020-12-28",6850.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028636","A001WJIQ00","UT","2020-12-28",3247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UT.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS UT.GA.OT.MISCEXP.4465","","D","012","JULIA43","Miscellaneous Expenses","20843404","617324579","UT","2020-12-31",22299.599999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.EBLLPRMO","5302010","Travel Expense","WBS WY.GA.OT.EBLLPRMO","","D","001","JULIA43","Ebill Promotion Wyoming","19767019","616442453","WY","2020-01-31",38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","002","JULIA43","Miscellaneous Expenses","19860993","616519505","WY","2020-02-29",1260.4000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.EBLLPRMO","5302990","Misc Emp Related Exp","WBS WY.GA.OT.EBLLPRMO","","D","003","JULIA43","Ebill Promotion Wyoming","19939446","616581058","WY","2020-03-31",2.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","003","JULIA43","Miscellaneous Expenses","19939411","616581023","WY","2020-03-31",630.20000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","004","JULIA43","Miscellaneous Expenses","20108826","616725729","WY","2020-04-30",630.20000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","005","JULIA43","Miscellaneous Expenses","20134835","616740627","WY","2020-05-31",620.30999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","006","SAP_WFRT","Advertise Exp-Public Interest","1900013292","A001B5G400","WY","2020-06-16",737.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","007","SAP_WFRT","Advertise Exp-Public Interest","1900015480","A001E17W00","WY","2020-07-16",76.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","008","SAP_WFRT","Advertise Exp-Public Interest","1900017342","A001GQHH00","WY","2020-08-12",868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","008","JULIA43","Miscellaneous Expenses","20427599","616981329","WY","2020-08-31",1884.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","009","JULIA43","Miscellaneous Expenses","20517138","617056916","WY","2020-09-30",628.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022283","A001NMHL00","WY","2020-10-13",176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022286","A001NMHT00","WY","2020-10-13",868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022284","A001NMJZ00","WY","2020-10-13",283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022285","A001NMK400","WY","2020-10-13",357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","010","SAP_WFRT","Advertise Exp-Public Interest","1900022399","A001NSKK00","WY","2020-10-15",716.39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",-868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent ",{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",-176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billed From Corp to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",-283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",-357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",-868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",-176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",-283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094398","A001QVTK00","WY","2020-10-31",-357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","D","010","MATT674","Advertise Exp-Public Interest","100094411","A001QW9700","WY","2020-10-31",357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",-176.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",-283.35000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",-357.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5399505","EEP- Reg Asset","RECLASS FROM DSM TO ADVERTISING","","C","010","MATT674","Advertise Exp-Public Interest","100094412","A001QW9F00","WY","2020-10-31",-868.94]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","010","JULIA43","Miscellaneous Expenses","20603800","617123698","WY","2020-10-31",628.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","011","SAP_WFRT","Advertise Exp-Public Interest","1900024970","A001S3WL00","WY","2020-11-19",209.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","ACCRUAL FAKTORY INC","","D","011","JENN135","Advertise Exp-Public Interest","100101270","A001TCCY00","WY","2020-11-30",4264.3900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","011","JULIA43","Miscellaneous Expenses","20782218","617280484","WY","2020-11-30",628.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","ACCRUAL FAKTORY INC","","C","012","JENN135","Advertise Exp-Public Interest","100104501","A001UQIL00","WY","2020-12-01",-4264.3900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900026272","A001URZS00",{"$f":"LEFT(AP131,2)","v":"WY"},"2020-12-08",94.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900026271","A001US3U00","WY","2020-12-08",89.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900026761","A001V4EP00","WY","2020-12-11",4264.3900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028608","A001WHSY00","WY","2020-12-28",1450.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028638","A001WJ5W00","WY","2020-12-28",17.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028634","A001WJB100","WY","2020-12-28",69.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028635","A001WJB200","WY","2020-12-28",259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.AD.PUBLCINT.4210","5303830","Advertising","","FAKTORY INC","D","012","SAP_WFRT","Advertise Exp-Public Interest","1900028637","A001WJG200","WY","2020-12-28",374.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WY.GA.OT.MISCEXP.4465","5310010","Operating Permits","WBS WY.GA.OT.MISCEXP.4465","","D","012","JULIA43","Miscellaneous Expenses","20843404","617324579","WY","2020-12-31",628.22]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," DIRECT ADVERTISING JAN TO DEC 2020",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2020 WAS HELD BELOW THE LINE, NONE ALLOCATED TO DEU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fiscal Yea","Period","Company Co","FERC Accou","Description","Document Number","G/L Accoun","G/L Accoun","Cost Object","Cost Objec","Profit Cen","Document Type","State","Line Item Amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","500000964","5302015","Meals-Non-Taxable","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO",{"$f":"LEFT(AX143,2)","v":"UT"},57.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","500000964","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22369.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","1900000480","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",938.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","1900000837","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",7914.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","1900001238","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",1524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","003","1250","9909000","Custmr Serv/Info-Inf&Inst","500004055","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",43871.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","003","1250","9909000","Custmr Serv/Info-Inf&Inst","1900005234","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",1778.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","003","1250","9909000","Custmr Serv/Info-Inf&Inst","1900005510","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",4934.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","003","1250","9909000","Custmr Serv/Info-Inf&Inst","1900005511","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",3328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","004","1250","9909000","Custmr Serv/Info-Inf&Inst","100047028","5302015","Meals-Non-Taxable","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","PD","UT",8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","004","1250","9909000","Custmr Serv/Info-Inf&Inst","100049240","5302990","Misc Emp Related Exp","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","PD","UT",61.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","004","1250","9909000","Custmr Serv/Info-Inf&Inst","500005480","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","004","1250","9909000","Custmr Serv/Info-Inf&Inst","1700005080","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","RE","UT",7857.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","004","1250","9909000","Custmr Serv/Info-Inf&Inst","1900008018","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",1002.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","100060267","5302990","Misc Emp Related Exp","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","PD","UT",79.540000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","500007062","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",8.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","500007062","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","1700007401","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","RE","UT",41559.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000091","5303830","Advertising","UT.GA.OT.ADVERT","Advertising","P12508000","AC","UT",26251.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","4900004987","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","WA","UT",34.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","4900004987","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","WA","UT",27.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","4900004987","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","WA","UT",27.21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","4900004987","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","WA","UT",25.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","006","1250","9909000","Custmr Serv/Info-Inf&Inst","500008611","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","006","1250","9909000","Custmr Serv/Info-Inf&Inst","1900010717","5303830","Advertising","UT.GA.OT.ADVERT","Advertising","P12508000","KN","UT",4950]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","006","1250","9909000","Custmr Serv/Info-Inf&Inst","1900011650","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",2635.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","006","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000115","5303830","Advertising","UT.GA.OT.ADVERT","Advertising","P12508000","AC","UT",26251.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","006","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000130","5303830","Advertising","UT.GA.OT.ADVERT","Advertising","P12508000","AR","UT",-26251.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","500010263","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","500010263","5320140","Land Rts & RW Fees","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",-252.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","1900013427","5303830","Advertising","UT.GA.OT.ADVERT","Advertising","P12508000","KN","UT",26251.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","1900014353","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",502.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000159","5303830","Advertising","UT.GA.OT.ADVERT","Advertising","P12508000","AR","UT",-26251.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","500011852","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1700011969","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","RE","UT",2199.1799999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900015505","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",1725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900016480","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",2709.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900016647","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",521.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900016648","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",6108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900017788","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",3876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900017793","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",7822.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900017794","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",1720.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","500013424","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019233","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",17466.189999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019234","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",2059.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019235","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",521.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019356","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",502.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900020003","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",6457.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","4900009785","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","WA","UT",17.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","4900009785","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","WA","UT",56.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","100195439","5302990","Misc Emp Related Exp","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","BA","UT",366.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","500015038","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900020975","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",7822.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021658","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",2346.8000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021659","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",3520.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021660","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",12370.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021661","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",2764]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021662","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",15645.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021697","5303830","Advertising","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","P12508000","KN","UT",2371.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","100196089","5302990","Misc Emp Related Exp","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","PD","UT",366.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","100196519","5302990","Misc Emp Related Exp","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","BR","UT",-366.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","100200342","5303830","Advertising","UT.GA.OT.ADVPROMO.4460","Advertising & Promotion","P12504460","PD","UT",2873.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","100200342","5303830","Advertising","UT.GA.OT.ADVPROMO.4460","Advertising & Promotion","P12504460","PD","UT",4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","500016603","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","500016603","5304100","Material Exp-Stock","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO",{"$f":"LEFT(AX207,2)","v":"UT"},18.100000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","1900024895","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KG","UT",-7822.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000236","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","UT",36175.160000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000236","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","UT",38876.199999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000236","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","UT",39792.379999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","500017914","5310010","Operating Permits","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","UT",22080.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900025880","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",38876.199999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900025881","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",495.43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900025883","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",39792.379999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900027612","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","UT",967.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000271","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","UT",36175.160000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000266","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AR","UT",-38876.199999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000266","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AR","UT",-39792.379999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000266","5303830","Advertising","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AR","UT",-36175.160000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","500000964","5302015","Meals-Non-Taxable","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",1.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","500000964","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",630.20000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","1900000480","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",51.28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","001","1250","9909000","Custmr Serv/Info-Inf&Inst","1900000837","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",432.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","003","1250","9909000","Custmr Serv/Info-Inf&Inst","500004055","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",1235.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","004","1250","9909000","Custmr Serv/Info-Inf&Inst","500005480","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","500007062","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","005","1250","9909000","Custmr Serv/Info-Inf&Inst","500007062","5304100","Material Exp-Stock","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",0.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","006","1250","9909000","Custmr Serv/Info-Inf&Inst","500008611","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","500010263","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","007","1250","9909000","Custmr Serv/Info-Inf&Inst","500010263","5320140","Land Rts & RW Fees","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",-7.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","500011852","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900016647","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",28.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900017793","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",427.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","008","1250","9909000","Custmr Serv/Info-Inf&Inst","1900017794","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",94.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","500013424","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019233","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",954.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019234","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",112.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019235","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",28.49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900019356","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",27.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","009","1250","9909000","Custmr Serv/Info-Inf&Inst","1900020003","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",352.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","500015038","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900020975","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",427.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021658","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",128.19999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021659","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",192.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021660","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",675.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021661","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","010","1250","9909000","Custmr Serv/Info-Inf&Inst","1900021662","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",854.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","500016603","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","500016603","5304100","Material Exp-Stock","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",0.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","1900024895","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KG","WY",-427.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000236","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","WY",1976.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000236","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","WY",2123.8000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","011","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000236","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","WY",2173.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","500017914","5310010","Operating Permits","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","P12504465","CO","WY",622.04999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900025880","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",2123.8000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900025881","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",27.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900025883","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",2173.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","1900027612","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","KN","WY",52.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000271","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AC","WY",1976.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000266","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AR","WY",-2173.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000266","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AR","WY",-1976.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021","012","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000266","5303830","Advertising","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","P12508000","AR","WY",-2123.8000000000002]

{"sheet":"Incentive","index":26,"n_rows":192,"n_cols":26,"rows_kept":192,"cut":false,"hidden":false,"merged":[[26,1,27,7]]}
["Incentive Compensation",null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,null,"exec",{"$f":"Z71","v":964979}]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,"HOT",null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,"non exec",{"$f":"Z3-Z1","v":3840085.7}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,"Incentives 2021","Incentives 2022","Incentives 2023",null,{"$f":"+'Control Panel'!F34","v":"Incentives 2023"},1,null,null,"Utah - Dec 2021 Adjusted Avg Results",null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"Y190","v":4805064.7}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,2,null,null,"12 Months Ended : Dec-2021"]
[null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,4,null,null,"Workpaper A",null,null,null,null,null,null,null,null,null,null,null,"Ran cost center report S_ALR_87013615 - Cost Centers: Breakdown by Partner, for cost element 5409202"]
[null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"isolated executive to calc financial %"]
[null,"Incentive Compensation",null,null,null,null,null,null,6,null,null,null,null,"A","B","C","D","E"]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,7,null,null,null,null,null,null,"AIP Expense by labor category"]
[null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Elements/Partner Object","Act. Costs"]
[null,"A",null,"B","C","D",null,null,9,null,null,null,"Total Payout",null,"Officers","Management","Non-mgmt","Total",null,null,null,null,null,"WBS 7ACCTSVC.QGAS             Accounting Services",1981.91]
[null,null,null,null,null,null,null,null,10,null,null,1,null,"DES",15108914.470000001,21471194.25,35765451.5,{"$f":"SUM(O12:Q12)","v":72345560.219999999},null,null,null,null,null,"WBS 7CLIENTSVC.ALLOC6         DRS Client Svcs for All LDCs (AE-3B)",741.91]
[null,null,null,null,null,null,null,null,11,null,null,2,null,"QGC",0,1866179.3899999997,5620909.21,{"$f":"SUM(O13:Q13)","v":7487088.5999999996},null,null,null,null,null,"WBS 7CORPPLAN.QGAS            Corporate Planning",942.94]
[null,"Labor Forecast",null,null,{"$f":"'Labor Forecast'!G15","v":0.10682120295498179},{"$f":"'Labor Forecast'!H15","v":-3.33940583586625E-2},null,null,12,null,null,null,"Allocated",null,null,null,null,null,null,null,null,null,null,"WBS 7DATAOPS.ALLOC1           DRS Data Operations All Comps EID (M-2)",202]
[null,null,null,null,null,null,null,null,13,null,null,3,null,"DES",715241.49,1391225,2317718,{"$f":"SUM(O15:Q15)","v":4424184.49},null,null,null,null,null,"WBS 7ENVIRON.ALLOC3B          DRS Environ for All LDCs (AE-3B)",780.07]
[1,"DES","1/",{"$f":"-R22","v":-1674313.5164999999},{"$f":"D16*(1+E$14)","v":-1853165.7004563157},{"$f":"E16*(1+F$14)","v":-1791280.9769070058},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I16,FALSE)","v":-1791280.9769070058},14,null,null,4,null,"QGC",0,1054333,3174840,{"$f":"SUM(O16:Q16)","v":4229173},null,null,null,null,null,"WBS 7IT.QUESTAR.NETWORK       Questar Network Allocator",333.37]
[null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS 7PROCURE.QGAS             Procurement",-372.13]
[2,"DEUWI","1/",{"$f":"-R23","v":-1162726.55},{"$f":"D18*(1+E$14)","v":-1286930.3987786958},{"$f":"E18*(1+F$14)","v":-1243954.5699383433},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I18,FALSE)","v":-1243954.5699383433},16,null,null,null,"Income Goal % of AIP ",null,null,null,null,null,null,null,null,null,null,"WBS 7RISK.QGAS                Risk Management",2192.69]
[null,null,null,null,null,null,null,null,17,null,null,5,null,"DES",0.85,0.35,0.25,null,null,null,null,null,null,"WBS 7TELECOM.ALLOC1           DRS Telecommunications Svcs for All Comp",15.38]
[3,"Total",null,{"$f":"SUM(D16:D18)","v":-2837040.0664999997},{"$f":"SUM(E16:E18)","v":-3140096.0992350113},{"$f":"SUM(F16:F18)","v":-3035235.546845349},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I20,FALSE)","v":-3035235.546845349},18,null,null,6,null,"QGC",null,0.35,0.25,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC1            DRS Accts Payable for All Comps (S)",12733.78]
[null,null,null,null,null,null,null,null,19,null,null,null,"Income Goals to exclude",null,null,null,null,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC3            DRS Accts Payable PCards Exp Rpts (S-3)",298.32]
[4,"Utah",null,{"$f":"'ROR-Model'!$M$2*D20","v":-2745317.3267617319},{"$f":"'ROR-Model'!$M$2*E20","v":-3038575.4260995751},{"$f":"'ROR-Model'!$M$2*F20","v":-2937105.0609932081},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I22,FALSE)","v":-2937105.0609932081},20,null,null,7,null,"DES",{"$f":"O15*O19","v":607955.26650000003},{"$f":"P15*P19","v":486928.74999999994},{"$f":"Q15*Q19","v":579429.5},{"$f":"SUM(O22:Q22)","v":1674313.5164999999},null,null,null,null,null,"WBS ACCTPAY.ALLOC7            DRS Accts Payable VP Gen Companies S-6C",4472.0600000000004]
[5,"Wyoming",null,{"$f":"'ROR-Model'!$N$2*D20","v":-91722.739738267657},{"$f":"'ROR-Model'!$N$2*E20","v":-101520.67313543611},{"$f":"'ROR-Model'!$N$2*F20","v":-98130.485852140671},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I23,FALSE)","v":-98130.485852140671},21,null,null,8,null,"QGC",null,{"$f":"P16*P20","v":369016.55},{"$f":"Q16*Q20","v":793710},{"$f":"SUM(P23:Q23)","v":1162726.55},null,null,null,null,null,"WBS ACCTSVC.ALLOC1            DES Acctg Svcs for All Comp AE-1",25132.45]
[null,"Total",null,{"$f":"SUM(D22:D23)","v":-2837040.0664999997},{"$f":"SUM(E22:E23)","v":-3140096.0992350113},-3035235.5468453486,null,{"$f":"SUM(H22:H23)","v":-3035235.5468453486},22,null,null,9,null,"Total",{"$f":"SUM(O22:O23)","v":607955.26650000003},{"$f":"SUM(P22:P23)","v":855945.29999999993},{"$f":"SUM(Q22:Q23)","v":1373139.5},{"$f":"SUM(R22:R23)","v":2837040.0664999997},null,null,null,null,null,"WBS ACCTSVC.ALLOC12           DES Acctg Svcs for DEO/DEWV/QGAS/QWEX",11735.54]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1D           DRS Acctsvc for all FERC Companies",205.7]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1N           DRS FIXED ASSETS (AD-1)",33815.39]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2            DRS Acctg Svcs  All Gen & Enrgy Cos AE-2",3477.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2J           DRS Acctg Svcs All Energy Cos  AE-2J",6626.32]
["1/","See Workpaper A",null,null,null,null,null,null,null,null,null,"Payout Ratio excluding Officers (cash basis) used to split management/non-mgmt for Financial % split",null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2N           DRS Acctg Svcs All Gas Trans AE-2N",11071.54]
[null,null,null,null,null,null,null,null,null,null,null,"DES",null,null,null,0.37509999999999999,0.62490000000000001,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC3B           DRS Acctg Svcs for All LDCs (AE-3B)",7456.29]
[null,null,null,null,null,null,null,null,null,null,null,"QGC",null,null,null,0.24929999999999999,0.75070000000000003,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC7            DRS Acctg Svcs /Benefits (B)",1204.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC8Q           DRS Acctg Svcs for All Dom West (AE-10A)",75079.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.QGAS              Dominion Questar Gas Billing",133254.39000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC1              DRS Audit Svcs for All Companies (AE-10)",14882.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC8              DRS Audit Svcs All Questar Cos",11392.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.QGAS                AUDIT Svc for Dominion Questar Gas Billi",9482.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS BFITS.ALLOC1              Emp Benefits for All Comps with Emp (B)",21937.53]
[null,null,null,null,null,null,null,null,null,null,null,"O&M AIP amount",null,null,null,null,null,null,null,null,null,null,null,"WBS BUSOPS.ALLOC1             DRS Bus Operations All Companies (AE-1)",2262.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"excl",null,null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC1            DRS Bus Plang for All Comp (AE-1)",15635.32]
[null,null,null,null,null,null,null,null,null,null,null,null,"AIP on 1250","Capital/Reg","Exp on 1250",null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC2            DRS Bus Plang All Gen & Energy AE-2",673.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC1          DRS Client Svcs for All Comps (M-2)",217736.88]
[null,null,null,null,null,null,null,null,null,null,null,"DES",4424184.47,0,{"$f":"M42-N42","v":4424184.47},null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3          DRS ClntSvcs for LDCs, VPCUST, VPD, CNG",2575.66]
[null,null,null,null,null,null,null,null,null,null,null,"QGC",8463940.1300000008,4234768,{"$f":"M43-N43","v":4229172.1300000008},"50.03% of QGC labor was capitalized",null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3J         DRS Client Svcs for Energy (M-3J)",7081.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC6          DRS Client Svcs for All LDCs (AE-3B)",6876.39]
[null,null,null,null,null,null,null,null,null,null,null,"* managing directors and Non-management considered Non-management",null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC7Q         Client Svcs  CNG Comps (AE-7)",519583.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1           DRS Corp Comm for All Comps (AE-1)",27970.33]
[null,null,null,null,null,null,null,null,null,null,null,"DES Executive - cacluated conservative adjustment, excluded exec Financial goals at the highest percentage.",null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1B          DRS Corp Comm for All Gas (AE-1B)",2558.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC7           Corp Comm All Questar Cos",24159.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.QGAS             CORPCOMM Svc for Dominion Questar Gas Bi",30062.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC1           DRS Corp Plan for All Comps AO-1",5939.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2           DRS Corp Plan All Gen & Energy  AO-2",520.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2J          DRS Corp Plan All Energy Cos  AO-2J",16060.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2N          DRS Corp Plan All Gas Trans Cos AO-2N",5074.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC3B          DRS Corp Plan for All LDCs (AO-3B)",32013.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC7           DRS Planning for All Questar Cos",865.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.QGAS             CORPPLAN Svc for Dominion Questar Gas Bi",129627.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS DATAOPS.ALLOC1            DRS Data Operations All Comps EID (M-2)",29008.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENGYMKT.QGAS              ENGYMKT Svc for Dominion Questar Gas Bil",6375.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC1            DRS Environ for  All Comps (AE-1)",25583.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2A           DES Environ All Questar",104298.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2J           DRS Environ for All Energy",4452.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC3B           DRS Environ for All LDCs (AE-3B)",2019.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.QGAS              ENVIRON Svc for Dominion Questar Gas Bil",21176.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1               DRS Exec Svcs for All Comps (AE-1)",220085.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC12              DES Exec for All Gas Distribution",36014.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1D              DRS Exec Svcs for All Regulated Comp",11116.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2               DRS Exec Svcs All Gen & Enrgy Cos  AE-2",5204.1899999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2J              DRS Exec Svcs  All Energy  AE-2J",91444.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2N              DRS Exec Svcs All Gas Transmission AE-2N",78264.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC3B              DRS Exec Svcs for All LDCs (AE-3B)",209963.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.QGAS                 EXEC Svc for Dominion Questar Gas Billin",312885.5,{"$f":"SUM(Y64:Y71)","v":964979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC1           DRS Ext Affrs for All Comps (AE-1)",27727.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC7           DES Ext Affrs for All Questar",22003.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC1           DRS Fac Mgt  (P)",64116.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC8           Facilities Mgmt for All Questar",77939.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.QGAS             FACILITY Svc for Dominion Questar Gas Bi",23791.919999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC1              DRS Fleet Mgt (T)",14575.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC2              DRS Fleet Questar",170.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.QGAS                FLEET Svc for Dominion Questar Gas Billi",362354.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC1            DRS Genl Svcs for All Comp (AE-1)",3612.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC2            Drs Genl Svcs for Questar",29944.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.QGAS              GENLSVC Svc for Dominion Questar Gas Bil",22673.279999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC1                 DRS HR Svcs for All Comps with Emp (B)",92621.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC10                DRS HR Svcs for All Questar Cos",69239.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC2J                DRS HR Svcs All Energy Cos  B-2J",12600.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC3B                DRS HR Svcs LDCs with Emp (B-3B)",7936.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.QGAS                   HR Svc for Dominion Questar Gas Billing",34258.050000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS                   IT Support Dominion Energy Questar Gas",21025.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CC&B              IT Support QGAS CC&B",62230.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CLICK             IT Support Dominion Energy QGAS CLICK",32346.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CNG               IT Support Dominion Energy QGAS CNG",26331.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CORE              IT Support Dominion Energy QGAS CORE",68877.570000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CUSTOMERSERVICE   IT Support QGAS Customer Service",7246.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.DOTCOMP           IT Support QGAS DOT Compliance",2084.6999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.FIELDSMART        IT Support DEQGas FieldSmart",14213.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.IGIS              IT Support Dominion Energy QGAS IGIS",19362.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.MISCENGOPER       IT Support QGAS Misc Eng Operations",9241.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.SAFETY            IT Support Dominion Energy QGAS Safety",7695.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.LOWBAND   Telecom Lowband Radio QGAS",226.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.NETWORK   Telecom Network QGAS",46636.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.PHONES    Telecom Telephone QGAS",12762.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.SMR.RADI  Telecom SMR Radio QGAS",8876.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.TELEMETR  Telecom Telemetry QGAS",779.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUEST.GASMEASUREMENT   IT Questar Gas Measurement Allocation",147.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.NETWORK        Questar Network Allocator",33165.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.QUORUM         IT Questar Quorum Allocation",12229.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.SCADA          IT Questar SCADA Allocation",11831.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEMETRY      Questar Telemetry Allocator",13280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEPHONE      Questar Telephone Allocator",7489.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.UT           IT Support Thermwise Program Utah",1218.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.WY           IT Support Thermwise Program WY",58.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC1              DRS Legal  Svcs for All Comp (AE-1)",22237.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC10             DRS Legal Svcs for All Questar Cos",20678.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18216A             LEGAL.C18216A",337.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18422A             LEGAL.C18422A",185.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18432A             LEGAL.C18432A",382.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18440A             LEGAL.C18440A",6003.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18467A             LEGAL.C18467A",41.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18478A             LEGAL.C18478A",6.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18479A             LEGAL.C18479A",40.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18487A             LEGAL.C18487A",2515.4899999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18489A             LEGAL.C18489A",797.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18490A             LEGAL.C18490A",57.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18493A             LEGAL.C18493A",152.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18634A             LEGAL.C18634A",2491.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18659A             LEGAL.C18659A",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18691A             LEGAL.C18691A",74.290000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18692A             LEGAL.C18692A",248.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18706A             LEGAL.C18706A",165.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18864A             LEGAL.C18864A",110.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18865A             LEGAL.C18865A",206.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.QGAS                Dominion Questar Gas Billing",68621.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBAG.MAIN           BAG Facilties",1.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBEV.MAIN           Beaver Facilties",62.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBLF.MAIN           Bluffdale Facilties",207.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASCED.MAIN           Cedar City Facilties",452.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDIA.MAIN           Diamondville (WY) Facilties",279.04000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDNR.MAIN           Salt Lake Op Center - Office Bldg",7772.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEAG.MAIN           Eagle Mountain Facilties",555.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEPH.MAIN           Ephraim Facilties",31.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEVN.MAIN           Evanston Facilities",1001.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASFIL.MAIN           Fillmore Facilties",320.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASLOG.MAIN           Logan Facilities",341.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASMOB.MAIN           Moab Facilities",88.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOGD.MAIN           Ogden Facilities",2730.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOST.MAIN           Orange Street Facilties",300.27999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASPKC.MAIN           Silver Creek (Park City) Facilities",61.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRCH.MAIN           Richfield Facilties",33.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASROS.MAIN           Roosevelt Facilities",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSG.MAIN           Rock Springs Complex - Garage",376.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSO.MAIN           Rock Springs Complex - Ops Bldg",117.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSGR.MAIN           St. George Facilities",945.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLG.MAIN           Salt Lake Op Center - Salt Lake Garage",768.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLN.MAIN           Facilities",122.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLO.MAIN           Salt Lake Op Center - 1078 Ops Building",1970.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLT.MAIN           Salt Lake Training Center Facilities",874.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLW.MAIN           Salt Lake Op Center - Warehouse/Contract",414.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSPV.MAIN           Springville Facilities",691.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTEP.MAIN           Salt Lake Op Center - Total Energy Plant",6989.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTOL.MAIN           Tooele Facilities",140.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASVGO.MAIN           Vernal Gas Operations Bldg Facilities",204.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC1          DRS Operations for All Energy (AE-2)",1430.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC3B         DRS Operations for LDCs (X-3B)",4729.8900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OTHER.ALLOC1              DRS Other Svcs for All Companies",32.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PAYROLL.ALLOC1            DRS Payroll for All Comps",15600.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC1            DRS Procurement",12947.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC3E           DRS Procurement for All LDCs (U-3E)",14316.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC7            DRS Purchasing VP and Energy",160.58000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC8Q           DRS Purchasing All Questar",5.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS              PROCURE Svc for Dominion Questar Gas Bil",124554.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS.WRHS         PROCURE Warehous for Dom Questar Gas Bi",132439.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1B             All Operational Gas Companies",3957.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1D             All Regulated Companies",1612.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC3B             Rates for All Gas Delivery (LDC's) AE-3B",7541.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.QGAS                RATES Svc for Dominion Questar Gas Billi",165446.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC1               DRS Risk Management (F)",5771.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC7               DES Risk Management for All Questar Cos",99.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.QGAS                 RISK Svc for Dominion Questar Gas Billin",33720.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC1           DRS Security Svcs for All Comps (B-1)",43610.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC7           DRS Security Svcs for All Questar Cos",49780.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.QGAS             SECURITY Svc for Dominion Questar Gas Bi",5820.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC1                DRS Tax  for All Companies (I-1)",30619.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC8                DES Tax for All Questar Cos",70866.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.QGAS                  Dominion Questar Gas Billing",10346.129999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TELECOM.ALLOC1            DRS Telecommunications Svcs for All Comp",2297.7600000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TRAVSVC.ALLOC1            DRS Trav Svcs for All Comps  (AE-1)",4926.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC1              DRS Treas for All Comps (AO-1)",5901.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC10             DRS Treas for Questar",1143.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS XIT.QGAS                  IT Support Dominion Energy Questar Gas",20803.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409202  Allocated-Annual Incentive",{"$f":"SUM(Y11:Y189)","v":4805064.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit",4805064.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over/Underabsorption",4805064.7]

{"sheet":"Sporting Events","index":27,"n_rows":35,"n_cols":25,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,21,16,22],[7,10,7,13],[8,10,8,13]]}
["Event Tickets",null,null,null,null,null,null,null,null,"Event Tickets",null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,"Dominion Energy"]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,"Utah - Dec 2021 Adjusted Avg Results",null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Months Ended : Dec-2021",null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,"Sporting Events DEC 2021","Sporting Events DEC 2022","Sporting Events DEC 2023",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2023"},1]
[null,null,null,null,null,null,null,{"$f":"H7+1","v":2},null,null,"Event Tickets"]
[null,null,null,null,null,null,null,{"$f":"H8+1","v":3}]
[null,null,null,null,null,null,null,{"$f":"H9+1","v":4}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":4.1000000000000002E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":0.01},null,null,null,5,null,null,"A","B","C","D",null,"A","B","C","D","E","F","G","H"]
["Total Expenses",{"$f":"N33","v":0},{"$f":"B12*(1+C11)","v":0},{"$f":"C12*(1+D11)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":0},6]
[null,null,null,null,null,null,null,7]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":0},8,null,null,"Total Disallowed Corp Sporting Events Expense",null,{"$f":"W23","v":0}]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":0},9]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null," Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,12,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Vendor",null,"Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,"Direct","Corp","2021 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,14,null,null,"Allocated to ",null,null,null,1,"Vivint Arena",{"$f":"SUM(AB6:AB13)","v":0},0,1,{"$f":"S20*Q20","v":0},{"$f":"Q20-T20","v":0},{"$f":"S20*R20","v":0},{"$f":"R20-V20","v":0}]
[null,null,null,null,null,null,null,15,null,null,"     Percent to ",0.55120000000000002,null,null,{"$f":"O20+1","v":2},"Utah Jazz",{"$f":"SUM(AB15)","v":0},0,1,{"$f":"S21*Q21","v":0},{"$f":"Q21-T21","v":0},{"$f":"S21*R21","v":0},{"$f":"R21-V21","v":0}]
[null,null,null,null,null,null,null,16,null,null,"     Total to ",{"$f":"+M14*L21","v":0},{"$f":"+L22","v":0},{"$f":"+M22","v":0},{"$f":"O21+1","v":3},"Real Salt Lake",{"$f":"AB14","v":0},0,0,{"$f":"S22*Q22","v":0},{"$f":"Q22-T22","v":0},{"$f":"S22*R22","v":0},{"$f":"R22-V22","v":0}]
[null,null,null,null,null,null,null,17,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"SUM(V20:V22)","v":0},{"$f":"SUM(W20:W22)","v":0}]
[null,null,null,null,null,null,null,18,null,null,null,null,null,null,5,"     Total",{"$f":"SUM(Q20:Q22)","v":0},{"$f":"SUM(R20:R22)","v":0},null,{"$f":"SUM(T20:T22)","v":0},{"$f":"SUM(U20:U22)","v":0}]
[null,null,null,null,null,null,null,19,null,"Total Disallowed  Sporting Events Expense",null,null,null,{"$f":"U24","v":0},6]
[null,null,null,null,null,null,null,20,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,{"$f":"N25+N22","v":0},8]
[null,null,null,null,null,null,null,null,null,"Escalation Factor ",null,null,null,null,9,null,"Tickets Used for Employee Recognition - % Calculation 2021",null,null,null,2021,null,"Employee Recognition",null,"Total"]
[null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,{"$f":"-N27*(1+N28)","v":0},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Employee",null,null,null,"Jazz Tickets",null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,null,12,null,"Recognition","Pub. Relations","Total",null," "]
[null,null,null,null,null,null,null,null,null,null,"Wyoming Adjusment",null,null,null,13,"Jazz Tickets",0,0,{"$f":"Q32+R32","v":0},null,"Total Tickets",null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,14,"Real Salt Lake",0,0,{"$f":"SUM(Q33:R33)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Total Tickets",{"$f":"SUM(Q32:Q33)","v":0},{"$f":"SUM(R32:R33)","v":0},{"$f":"SUM(S32:S33)","v":0},null,"Percentage",null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Total Percentage:",0,0,0]

{"sheet":"Revenue","index":28,"n_rows":371,"n_cols":21,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Revenue Scenarios"]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev DEC 2021","AVG Projected Rev 2022 adj HDD","AVG Proj Rev 2022","AVG Projected Rev 2022 with CET","YE Projected Rev 2022","YE Projected Rev 2022 with CET","AVG Projected Rev 2023 adj HDD","AVG Proj Rev 2023","AVG Projected Rev 2023 with CET","YE Projected Rev 2023","YE Proj Rev 2023 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2023 with CET"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":539710743.15611327},536640242.96831,{"$f":"+H363+H365","v":703811120.45498991},703820171.02499008,697858304.03631997,703811120.45498991,697858304.03631997,{"$f":"+M363+M365","v":711701787.21508014},711701787.21508014,{"$f":"+O363+O365","v":705673320.39147007},711710837.78508019,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U11,FALSE)","v":711701787.21508014},null,{"$f":"+S362+S364","v":12559759.937073128},null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$15","v":343574747},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$15","v":314410100.42022496},{"$f":"'AVG Proj Rev 2022'!$T$15","v":358715685.15671384},{"$f":"'AVG Proj Rev 2022 with CET'!$T$15","v":363712257.66198385},{"$f":"'YE Projected Rev 2022'!$T$15","v":322085028.10662007},{"$f":"'YE Proj Rev 2022 with CET '!$T$15","v":368226093.44198388},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$15","v":331535692.88608509},{"$f":"'AVG Proj Rev 2023'!$T$15","v":373064731.95874053},{"$f":"'AVG Proj Rev 2023 with CET'!$T$15","v":381802633.60695046},{"$f":"'YE Projected Rev 2023'!$T$15","v":339678352.21961421},{"$f":"'YE Proj Rev 2023 with CET'!$T$15","v":385947330.22695047},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U15,FALSE)","v":381802633.60695046},null,{"$f":"Q15-F15","v":38227886.606950462},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$17","v":77523468.910000011},{"$f":"F17","v":77523468.910000011},{"$f":"'AVG Proj Rev 2022'!$T$17","v":87918410.914270014},{"$f":"'AVG Proj Rev 2022 with CET'!$T$17","v":87918410.914270014},{"$f":"I17","v":87918410.914270014},{"$f":"'YE Proj Rev 2022 with CET '!$T$17","v":87918410.914270014},87918410.914270014,{"$f":"'AVG Proj Rev 2023'!$T$17","v":88965601.457719997},{"$f":"'AVG Proj Rev 2023 with CET'!$T$17","v":88965601.457719997},88965601.457719997,{"$f":"'YE Proj Rev 2023 with CET'!$T$17","v":88965601.457719997},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U17,FALSE)","v":88965601.457719997},null,{"$f":"Q17-F17","v":11442132.547719985},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$19","v":427130650.0200001},{"$f":"F19","v":427130650.0200001},{"$f":"'AVG Proj Rev 2022'!$T$19","v":574614858.40219998},{"$f":"'AVG Proj Rev 2022 with CET'!$T$19","v":574614858.40219998},{"$f":"I19","v":574614858.40219998},{"$f":"'YE Proj Rev 2022 with CET '!$T$19","v":574614858.40219998},574614858.40219998,{"$f":"'AVG Proj Rev 2023'!$T$19","v":581457692.73900008},{"$f":"'AVG Proj Rev 2023 with CET'!$T$19","v":581457692.73900008},581457692.73900008,{"$f":"'YE Proj Rev 2023 with CET'!$T$19","v":581457692.73900008},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U19,FALSE)","v":581457692.73900008},null,{"$f":"Q19-F19","v":154327042.71899998},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$20","v":848228865.93000007},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$20","v":759203784.65022492},{"$f":"'AVG Proj Rev 2022'!$T$20","v":1021248954.4731839},{"$f":"'AVG Proj Rev 2022 with CET'!$T$20","v":1026245526.9784539},{"$f":"'YE Projected Rev 2022'!$T$20","v":782716159.36662006},{"$f":"'YE Proj Rev 2022 with CET '!$T$20","v":1030759362.7584538},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$20","v":780681858.27608502},{"$f":"'AVG Proj Rev 2023'!$T$20","v":1043488026.1554605},{"$f":"'AVG Proj Rev 2023 with CET'!$T$20","v":1052225927.8036704},{"$f":"'YE Projected Rev 2023'!$T$20","v":804478956.26961422},{"$f":"'YE Proj Rev 2023 with CET'!$T$20","v":1056370624.4236706},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U20,FALSE)","v":1052225927.8036704},null,{"$f":"Q20-F20","v":203997061.87367034},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$22","v":101517350.69399999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$22","v":106882939},{"$f":"'AVG Proj Rev 2022'!$T$22","v":110720039},{"$f":"'AVG Proj Rev 2022 with CET'!$T$22","v":110720039},{"$f":"'YE Projected Rev 2022'!$T$22","v":110699952},{"$f":"'YE Proj Rev 2022 with CET '!$T$22","v":110720039},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$22","v":107928840},{"$f":"'AVG Proj Rev 2023'!$T$22","v":112038555},{"$f":"'AVG Proj Rev 2023 with CET'!$T$22","v":112038555},{"$f":"'YE Projected Rev 2023'!$T$22","v":111701691},{"$f":"'YE Proj Rev 2023 with CET'!$T$22","v":112038555},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U22,FALSE)","v":112038555},null,{"$f":"Q22-F22","v":10521204.306000009},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$24","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2022'!$T$24","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2022'!$T$24","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$24","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2023'!$T$24","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2023'!$T$24","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$24","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U24,FALSE)","v":0},null,{"$f":"Q24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$26","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2022'!$T$26","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2022'!$T$26","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$26","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2023'!$T$26","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2023'!$T$26","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$26","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U26,FALSE)","v":0},null,{"$f":"Q26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$28","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2022'!$T$28","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2022'!$T$28","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$28","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2023'!$T$28","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2023'!$T$28","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$28","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U28,FALSE)","v":0},null,{"$f":"Q28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$29","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2022'!$T$29","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2022'!$T$29","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$29","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2023'!$T$29","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2023'!$T$29","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$29","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U29,FALSE)","v":0},null,{"$f":"Q29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$31","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2022'!$T$31","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2022'!$T$31","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$31","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2023'!$T$31","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2023'!$T$31","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$31","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U31,FALSE)","v":0},null,{"$f":"Q31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$33","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2022'!$T$33","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2022'!$T$33","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$33","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2023'!$T$33","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2023'!$T$33","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$33","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U33,FALSE)","v":0},null,{"$f":"Q33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$35","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2022'!$T$35","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2022'!$T$35","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$35","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2023'!$T$35","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2023'!$T$35","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$35","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U35,FALSE)","v":0},null,{"$f":"Q35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$37","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2022'!$T$37","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2022'!$T$37","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$37","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2023'!$T$37","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2023'!$T$37","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$37","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U37,FALSE)","v":0},null,{"$f":"Q37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$38","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2022'!$T$38","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2022'!$T$38","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$38","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2023'!$T$38","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2023'!$T$38","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$38","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U38,FALSE)","v":0},null,{"$f":"Q38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$40","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2022'!$T$40","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2022'!$T$40","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$40","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2023'!$T$40","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2023'!$T$40","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$40","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U40,FALSE)","v":0},null,{"$f":"Q40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$42","v":2840759.9200000004},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$42","v":2820637.6572033581},{"$f":"'AVG Proj Rev 2022'!$T$42","v":2734853.1491796314},{"$f":"'AVG Proj Rev 2022 with CET'!$T$42","v":2734853.1491796314},{"$f":"'YE Projected Rev 2022'!$T$42","v":2629657.4229588564},{"$f":"'YE Proj Rev 2022 with CET '!$T$42","v":2734853.1491796314},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$42","v":2646106.1564776073},{"$f":"'AVG Proj Rev 2023'!$T$42","v":2795739.177905635},{"$f":"'AVG Proj Rev 2023 with CET'!$T$42","v":2795739.177905635},{"$f":"'YE Projected Rev 2023'!$T$42","v":2421037.0087392982},{"$f":"'YE Proj Rev 2023 with CET'!$T$42","v":2795739.177905635},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U42,FALSE)","v":2795739.177905635},null,{"$f":"Q42-F42","v":-45020.742094365414},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$44","v":2074548.91},{"$f":"F44","v":2074548.91},{"$f":"'AVG Proj Rev 2022'!$T$44","v":2184022.06745},{"$f":"'AVG Proj Rev 2022 with CET'!$T$44","v":2184022.06745},{"$f":"I44","v":2184022.06745},{"$f":"'YE Proj Rev 2022 with CET '!$T$44","v":2184022.06745},2184022.06745,{"$f":"'AVG Proj Rev 2023'!$T$44","v":2173543.5155500001},{"$f":"'AVG Proj Rev 2023 with CET'!$T$44","v":2173543.5155500001},2173543.5155500001,{"$f":"'YE Proj Rev 2023 with CET'!$T$44","v":2173543.5155500001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U44,FALSE)","v":2173543.5155500001},null,{"$f":"Q44-F44","v":98994.605550000211},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$46","v":10902657.499999998},{"$f":"F46","v":10902657.499999998},{"$f":"'AVG Proj Rev 2022'!$T$46","v":13501913.425000001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$46","v":13501913.425000001},{"$f":"I46","v":13501913.425000001},{"$f":"'YE Proj Rev 2022 with CET '!$T$46","v":13501913.425000001},13501913.425000001,{"$f":"'AVG Proj Rev 2023'!$T$46","v":13437383.451800002},{"$f":"'AVG Proj Rev 2023 with CET'!$T$46","v":13437383.451800002},13437383.451800002,{"$f":"'YE Proj Rev 2023 with CET'!$T$46","v":13437383.451800002},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U46,FALSE)","v":13437383.451800002},null,{"$f":"Q46-F46","v":2534725.9518000036},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$47","v":15817966.329999998},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$47","v":15557734.447203359},{"$f":"'AVG Proj Rev 2022'!$T$47","v":18420788.641629633},{"$f":"'AVG Proj Rev 2022 with CET'!$T$47","v":18420788.641629633},{"$f":"'YE Projected Rev 2022'!$T$47","v":14425122.982958857},{"$f":"'YE Proj Rev 2022 with CET '!$T$47","v":18420788.641629633},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$47","v":13587337.756477606},{"$f":"'AVG Proj Rev 2023'!$T$47","v":18406666.145255633},{"$f":"'AVG Proj Rev 2023 with CET'!$T$47","v":18406666.145255633},{"$f":"'YE Projected Rev 2023'!$T$47","v":12454913.088739298},{"$f":"'YE Proj Rev 2023 with CET'!$T$47","v":18406666.145255633},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U47,FALSE)","v":18406666.145255633},null,{"$f":"Q47-F47","v":2588699.8152556345},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$49","v":2595058.1150000002},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2022'!$T$49","v":2601623},{"$f":"'AVG Proj Rev 2022 with CET'!$T$49","v":2601623},{"$f":"'YE Projected Rev 2022'!$T$49","v":2946753},{"$f":"'YE Proj Rev 2022 with CET '!$T$49","v":2601623},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2023'!$T$49","v":2589192},{"$f":"'AVG Proj Rev 2023 with CET'!$T$49","v":2589192},{"$f":"'YE Projected Rev 2023'!$T$49","v":2507072},{"$f":"'YE Proj Rev 2023 with CET'!$T$49","v":2589192},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U49,FALSE)","v":2589192},null,{"$f":"Q49-F49","v":-5866.1150000002235},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$51","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2022'!$T$51","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2022'!$T$51","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$51","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2023'!$T$51","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2023'!$T$51","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$51","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U51,FALSE)","v":0},null,{"$f":"Q51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$52","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2022'!$T$52","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2022'!$T$52","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$52","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2023'!$T$52","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2023'!$T$52","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$53","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2022'!$T$53","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2022'!$T$53","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$53","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2023'!$T$53","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2023'!$T$53","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$53","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U53,FALSE)","v":0},null,{"$f":"Q53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$54","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2022'!$T$54","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2022'!$T$54","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$54","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2023'!$T$54","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2023'!$T$54","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$55","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2022'!$T$55","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2022'!$T$55","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$55","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2023'!$T$55","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2023'!$T$55","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$55","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U55,FALSE)","v":0},null,{"$f":"Q55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$56","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2022'!$T$56","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2022'!$T$56","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$56","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2023'!$T$56","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2023'!$T$56","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$56","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U56,FALSE)","v":0},null,{"$f":"Q56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$58","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2022'!$T$58","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2022'!$T$58","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$58","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2023'!$T$58","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2023'!$T$58","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$58","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U58,FALSE)","v":0},null,{"$f":"Q58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$60","v":2275823.6816901597},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$60","v":1933315.1299259942},{"$f":"'AVG Proj Rev 2022'!$T$60","v":2502521.2100676061},{"$f":"'AVG Proj Rev 2022 with CET'!$T$60","v":2502521.2100676061},{"$f":"'YE Projected Rev 2022'!$T$60","v":1912502.2987505649},{"$f":"'YE Proj Rev 2022 with CET '!$T$60","v":2502521.2100676061},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$60","v":2047342.8803363019},{"$f":"'AVG Proj Rev 2023'!$T$60","v":2603338.7936690347},{"$f":"'AVG Proj Rev 2023 with CET'!$T$60","v":2603338.7936690347},{"$f":"'YE Projected Rev 2023'!$T$60","v":2029961.765059399},{"$f":"'YE Proj Rev 2023 with CET'!$T$60","v":2606600.2307490348},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U60,FALSE)","v":2603338.7936690347},null,{"$f":"Q60-F60","v":327515.11197887501},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$62","v":212373.90269131004},{"$f":"F62","v":212373.90269131004},{"$f":"'AVG Proj Rev 2022'!$T$62","v":300360.26887999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$62","v":300360.26887999999},{"$f":"I62","v":300360.26887999999},{"$f":"'YE Proj Rev 2022 with CET '!$T$62","v":300360.26887999999},300360.26887999999,{"$f":"'AVG Proj Rev 2023'!$T$62","v":300360.26887999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$62","v":300360.26887999999},300360.26887999999,{"$f":"'YE Proj Rev 2023 with CET'!$T$62","v":300360.26887999999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U62,FALSE)","v":300360.26887999999},null,{"$f":"Q62-F62","v":87986.36618868995},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$64","v":846413.09561852994},{"$f":"F64","v":846413.09561852994},{"$f":"'AVG Proj Rev 2022'!$T$64","v":1394211.89852},{"$f":"'AVG Proj Rev 2022 with CET'!$T$64","v":1394211.89852},{"$f":"I64","v":1394211.89852},{"$f":"'YE Proj Rev 2022 with CET '!$T$64","v":1394211.89852},1394211.89852,{"$f":"'AVG Proj Rev 2023'!$T$64","v":1394211.89852},{"$f":"'AVG Proj Rev 2023 with CET'!$T$64","v":1394211.89852},1394211.89852,{"$f":"'YE Proj Rev 2023 with CET'!$T$64","v":1394211.89852},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U64,FALSE)","v":1394211.89852},null,{"$f":"Q64-F64","v":547798.8029014701},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$65","v":3334610.6799999997},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$65","v":3030601.8599259946},{"$f":"'AVG Proj Rev 2022'!$T$65","v":4197093.3774676062},{"$f":"'AVG Proj Rev 2022 with CET'!$T$65","v":4197093.3774676062},{"$f":"'YE Projected Rev 2022'!$T$65","v":3009789.0287505644},{"$f":"'YE Proj Rev 2022 with CET '!$T$65","v":4197093.3774676062},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$65","v":3089771.6903363019},{"$f":"'AVG Proj Rev 2023'!$T$65","v":4297910.9610690344},{"$f":"'AVG Proj Rev 2023 with CET'!$T$65","v":4297910.9610690344},{"$f":"'YE Projected Rev 2023'!$T$65","v":3072390.575059399},{"$f":"'YE Proj Rev 2023 with CET'!$T$65","v":4301172.398149034},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U65,FALSE)","v":4297910.9610690344},null,{"$f":"Q65-F65","v":963300.28106903471},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$67","v":291657.90899999999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$67","v":274212},{"$f":"'AVG Proj Rev 2022'!$T$67","v":289772},{"$f":"'AVG Proj Rev 2022 with CET'!$T$67","v":289772},{"$f":"'YE Projected Rev 2022'!$T$67","v":274212},{"$f":"'YE Proj Rev 2022 with CET '!$T$67","v":289772},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$67","v":260503},{"$f":"'AVG Proj Rev 2023'!$T$67","v":289772},{"$f":"'AVG Proj Rev 2023 with CET'!$T$67","v":289772},{"$f":"'YE Projected Rev 2023'!$T$67","v":260503},{"$f":"'YE Proj Rev 2023 with CET'!$T$67","v":289772},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U67,FALSE)","v":289772},null,{"$f":"Q67-F67","v":-1885.9089999999851},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$69","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2022'!$T$69","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2022'!$T$69","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$69","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2023'!$T$69","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2023'!$T$69","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$69","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U69,FALSE)","v":0},null,{"$f":"Q69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$71","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2022'!$T$71","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2022'!$T$71","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$71","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2023'!$T$71","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2023'!$T$71","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$71","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U71,FALSE)","v":0},null,{"$f":"Q71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$73","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2022'!$T$73","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2022'!$T$73","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$73","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2023'!$T$73","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2023'!$T$73","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$73","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U73,FALSE)","v":0},null,{"$f":"Q73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$74","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2022'!$T$74","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2022'!$T$74","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$74","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2023'!$T$74","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2023'!$T$74","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$74","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U74,FALSE)","v":0},null,{"$f":"Q74-F74","v":0},null,{"$f":"+U73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$76","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2022'!$T$76","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2022'!$T$76","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$76","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2023'!$T$76","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2023'!$T$76","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$76","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U76,FALSE)","v":0},null,{"$f":"Q76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$78","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2022'!$T$78","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2022'!$T$78","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$78","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2023'!$T$78","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2023'!$T$78","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$78","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U78,FALSE)","v":0},null,{"$f":"Q78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$80","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2022'!$T$80","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2022'!$T$80","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$80","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2023'!$T$80","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2023'!$T$80","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$80","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U80,FALSE)","v":0},null,{"$f":"Q80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$82","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2022'!$T$82","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2022'!$T$82","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$82","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2023'!$T$82","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2023'!$T$82","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$82","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U82,FALSE)","v":0},null,{"$f":"Q82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$83","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2022'!$T$83","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2022'!$T$83","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$83","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2023'!$T$83","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2023'!$T$83","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$83","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U83,FALSE)","v":0},null,{"$f":"Q83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$85","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2022'!$T$85","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2022'!$T$85","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$85","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2023'!$T$85","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2023'!$T$85","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$85","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U85,FALSE)","v":0},null,{"$f":"Q85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$87","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2022'!$T$87","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2022'!$T$87","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$87","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2023'!$T$87","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2023'!$T$87","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$87","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U87,FALSE)","v":0},null,{"$f":"Q87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$89","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2022'!$T$89","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2022'!$T$89","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$89","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2023'!$T$89","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2023'!$T$89","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$89","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U89,FALSE)","v":0},null,{"$f":"Q89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$91","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2022'!$T$91","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2022'!$T$91","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$91","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2023'!$T$91","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2023'!$T$91","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$91","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U91,FALSE)","v":0},null,{"$f":"Q91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$92","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2022'!$T$92","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2022'!$T$92","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$92","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2023'!$T$92","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2023'!$T$92","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$92","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U92,FALSE)","v":0},null,{"$f":"Q92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$94","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2022'!$T$94","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2022'!$T$94","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$94","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2023'!$T$94","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2023'!$T$94","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$94","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U94,FALSE)","v":0},null,{"$f":"Q94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$96","v":268124.57},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$96","v":161100.25269895361},{"$f":"'AVG Proj Rev 2022'!$T$96","v":258257.19690322777},{"$f":"'AVG Proj Rev 2022 with CET'!$T$96","v":258257.19690322777},{"$f":"'YE Projected Rev 2022'!$T$96","v":136651.7773644508},{"$f":"'YE Proj Rev 2022 with CET '!$T$96","v":258257.19690322777},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$96","v":187358.79761443246},{"$f":"'AVG Proj Rev 2023'!$T$96","v":263426.74551994528},{"$f":"'AVG Proj Rev 2023 with CET'!$T$96","v":263426.74551994528},{"$f":"'YE Projected Rev 2023'!$T$96","v":184940.86501977398},{"$f":"'YE Proj Rev 2023 with CET'!$T$96","v":263426.74551994528},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U96,FALSE)","v":263426.74551994528},null,{"$f":"Q96-F96","v":-4697.8244800547254},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$98","v":53090.66},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2022'!$T$98","v":48523.266199999998},{"$f":"'AVG Proj Rev 2022 with CET'!$T$98","v":48523.266199999998},{"$f":"'YE Projected Rev 2022'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2022 with CET '!$T$98","v":48523.266199999998},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2023'!$T$98","v":48523.266199999998},{"$f":"'AVG Proj Rev 2023 with CET'!$T$98","v":48523.266199999998},{"$f":"'YE Projected Rev 2023'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2023 with CET'!$T$98","v":48523.266199999998},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U98,FALSE)","v":48523.266199999998},null,{"$f":"Q98-F98","v":-4567.3938000000053},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$100","v":1239223.6299999999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2022'!$T$100","v":1406456.5592000003},{"$f":"'AVG Proj Rev 2022 with CET'!$T$100","v":1406456.5592000003},{"$f":"'YE Projected Rev 2022'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2022 with CET '!$T$100","v":1406456.5592000003},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2023'!$T$100","v":1406456.5592000003},{"$f":"'AVG Proj Rev 2023 with CET'!$T$100","v":1406456.5592000003},{"$f":"'YE Projected Rev 2023'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2023 with CET'!$T$100","v":1406456.5592000003},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U100,FALSE)","v":1406456.5592000003},null,{"$f":"Q100-F100","v":167232.92920000036},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$101","v":1560438.8599999999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$101","v":599743.01269895362},{"$f":"'AVG Proj Rev 2022'!$T$101","v":1713237.0223032278},{"$f":"'AVG Proj Rev 2022 with CET'!$T$101","v":1713237.0223032278},{"$f":"'YE Projected Rev 2022'!$T$101","v":569690.9673644508},{"$f":"'YE Proj Rev 2022 with CET '!$T$101","v":1713237.0223032278},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$101","v":620397.98761443247},{"$f":"'AVG Proj Rev 2023'!$T$101","v":1718406.5709199451},{"$f":"'AVG Proj Rev 2023 with CET'!$T$101","v":1718406.5709199451},{"$f":"'YE Projected Rev 2023'!$T$101","v":617980.05501977401},{"$f":"'YE Proj Rev 2023 with CET'!$T$101","v":1718406.5709199451},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U101,FALSE)","v":1718406.5709199451},null,{"$f":"Q101-F101","v":157967.71091994527},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$103","v":295636.033},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$103","v":132605},{"$f":"'AVG Proj Rev 2022'!$T$103","v":271004},{"$f":"'AVG Proj Rev 2022 with CET'!$T$103","v":271004},{"$f":"'YE Projected Rev 2022'!$T$103","v":130911},{"$f":"'YE Proj Rev 2022 with CET '!$T$103","v":271004},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$103","v":130911},{"$f":"'AVG Proj Rev 2023'!$T$103","v":271004},{"$f":"'AVG Proj Rev 2023 with CET'!$T$103","v":271004},{"$f":"'YE Projected Rev 2023'!$T$103","v":130911},{"$f":"'YE Proj Rev 2023 with CET'!$T$103","v":271004},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U103,FALSE)","v":271004},null,{"$f":"Q103-F103","v":-24632.032999999996},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$105","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2022'!$T$105","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2022'!$T$105","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$105","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2023'!$T$105","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2023'!$T$105","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$105","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U105,FALSE)","v":0},null,{"$f":"Q105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$107","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2022'!$T$107","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2022'!$T$107","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$107","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2023'!$T$107","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2023'!$T$107","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$107","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U107,FALSE)","v":0},null,{"$f":"Q107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$109","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2022'!$T$109","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2022'!$T$109","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$109","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2023'!$T$109","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2023'!$T$109","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$109","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U109,FALSE)","v":0},null,{"$f":"Q109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$110","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2022'!$T$110","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2022'!$T$110","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$110","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2023'!$T$110","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2023'!$T$110","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$110","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U110,FALSE)","v":0},null,{"$f":"Q110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$112","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2022'!$T$112","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2022'!$T$112","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$112","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2023'!$T$112","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2023'!$T$112","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$112","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U112,FALSE)","v":0},null,{"$f":"Q112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$114","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2022'!$T$114","v":2240124},{"$f":"'AVG Proj Rev 2022 with CET'!$T$114","v":2240124},{"$f":"'YE Projected Rev 2022'!$T$114","v":2624472},{"$f":"'YE Proj Rev 2022 with CET '!$T$114","v":2240124},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2023'!$T$114","v":2240124},{"$f":"'AVG Proj Rev 2023 with CET'!$T$114","v":2240124},{"$f":"'YE Projected Rev 2023'!$T$114","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$114","v":2240124},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U114,FALSE)","v":2240124},null,{"$f":"Q114-F114","v":2240124},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$116","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2022'!$T$116","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2022'!$T$116","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$116","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2023'!$T$116","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2023'!$T$116","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$116","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U116,FALSE)","v":0},null,{"$f":"Q116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$118","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2022'!$T$118","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2022'!$T$118","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$118","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2023'!$T$118","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2023'!$T$118","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$118","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U118,FALSE)","v":0},null,{"$f":"Q118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$119","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2022'!$T$119","v":2240124},{"$f":"'AVG Proj Rev 2022 with CET'!$T$119","v":2240124},{"$f":"'YE Projected Rev 2022'!$T$119","v":2624472},{"$f":"'YE Proj Rev 2022 with CET '!$T$119","v":2240124},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2023'!$T$119","v":2240124},{"$f":"'AVG Proj Rev 2023 with CET'!$T$119","v":2240124},{"$f":"'YE Projected Rev 2023'!$T$119","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$119","v":2240124},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U119,FALSE)","v":2240124},null,{"$f":"Q119-F119","v":2240124},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$121","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2022'!$T$121","v":44476463},{"$f":"'AVG Proj Rev 2022 with CET'!$T$121","v":44476463},{"$f":"'YE Projected Rev 2022'!$T$121","v":35300329},{"$f":"'YE Proj Rev 2022 with CET '!$T$121","v":44476463},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2023'!$T$121","v":43403526},{"$f":"'AVG Proj Rev 2023 with CET'!$T$121","v":43403526},{"$f":"'YE Projected Rev 2023'!$T$121","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$121","v":43403526},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U121,FALSE)","v":43403526},null,{"$f":"Q121-F121","v":43403526},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$123","v":7346212.21},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$123","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2022'!$T$123","v":2677187.3015643582},{"$f":"'AVG Proj Rev 2022 with CET'!$T$123","v":2677187.3015643582},{"$f":"'YE Projected Rev 2022'!$T$123","v":1342954.8833353769},{"$f":"'YE Proj Rev 2022 with CET '!$T$123","v":2677187.3015643582},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$123","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2023'!$T$123","v":2736888.1793160448},{"$f":"'AVG Proj Rev 2023 with CET'!$T$123","v":2736888.1793160448},{"$f":"'YE Projected Rev 2023'!$T$123","v":1429277.3296949274},{"$f":"'YE Proj Rev 2023 with CET'!$T$123","v":2736888.1793160448},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U123,FALSE)","v":2736888.1793160448},null,{"$f":"Q123-F123","v":-4609324.0306839552},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$125","v":233950.15999999997},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2022'!$T$125","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$125","v":0},{"$f":"'YE Projected Rev 2022'!$T$125","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$125","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2023'!$T$125","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$125","v":0},{"$f":"'YE Projected Rev 2023'!$T$125","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$125","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U125,FALSE)","v":0},null,{"$f":"Q125-F125","v":-233950.15999999997},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$127","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2022'!$T$127","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2022'!$T$127","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$127","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2023'!$T$127","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2023'!$T$127","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$127","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U127,FALSE)","v":0},null,{"$f":"Q127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$128","v":7580162.3700000001},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$128","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2022'!$T$128","v":2677187.3015643582},{"$f":"'AVG Proj Rev 2022 with CET'!$T$128","v":2677187.3015643582},{"$f":"'YE Projected Rev 2022'!$T$128","v":1342954.8833353769},{"$f":"'YE Proj Rev 2022 with CET '!$T$128","v":2677187.3015643582},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$128","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2023'!$T$128","v":2736888.1793160448},{"$f":"'AVG Proj Rev 2023 with CET'!$T$128","v":2736888.1793160448},{"$f":"'YE Projected Rev 2023'!$T$128","v":1429277.3296949274},{"$f":"'YE Proj Rev 2023 with CET'!$T$128","v":2736888.1793160448},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U128,FALSE)","v":2736888.1793160448},null,{"$f":"Q128-F128","v":-4843274.1906839553},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$130","v":48859100},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2022'!$T$130","v":3106605},{"$f":"'AVG Proj Rev 2022 with CET'!$T$130","v":3106605},{"$f":"'YE Projected Rev 2022'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2022 with CET '!$T$130","v":3106605},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2023'!$T$130","v":3106605},{"$f":"'AVG Proj Rev 2023 with CET'!$T$130","v":3106605},{"$f":"'YE Projected Rev 2023'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2023 with CET'!$T$130","v":3106605},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U130,FALSE)","v":3106605},null,{"$f":"Q130-F130","v":-45752495},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$132","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2022'!$T$132","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2022'!$T$132","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$132","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2023'!$T$132","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2023'!$T$132","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$132","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U132,FALSE)","v":0},null,{"$f":"Q132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$134","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2022'!$T$134","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2022'!$T$134","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$134","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2023'!$T$134","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2023'!$T$134","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$134","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U134,FALSE)","v":0},null,{"$f":"Q134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$136","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2022'!$T$136","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2022'!$T$136","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$136","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2023'!$T$136","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2023'!$T$136","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$136","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U136,FALSE)","v":0},null,{"$f":"Q136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$137","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2022'!$T$137","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2022'!$T$137","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$137","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2023'!$T$137","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2023'!$T$137","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$137","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U137,FALSE)","v":0},null,{"$f":"Q137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$139","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2022'!$T$139","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2022'!$T$139","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$139","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2023'!$T$139","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2023'!$T$139","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$139","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U139,FALSE)","v":0},null,{"$f":"Q139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$141","v":25111.869999999963},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$141","v":27375.625592154567},{"$f":"'AVG Proj Rev 2022'!$T$141","v":28825.142680000001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$141","v":28825.142680000001},{"$f":"'YE Projected Rev 2022'!$T$141","v":27246.723523432607},{"$f":"'YE Proj Rev 2022 with CET '!$T$141","v":28825.142680000001},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$141","v":28214.840786394325},{"$f":"'AVG Proj Rev 2023'!$T$141","v":28825.142680000001},{"$f":"'AVG Proj Rev 2023 with CET'!$T$141","v":28825.142680000001},{"$f":"'YE Projected Rev 2023'!$T$141","v":28101.527694087039},{"$f":"'YE Proj Rev 2023 with CET'!$T$141","v":28825.142680000001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U141,FALSE)","v":28825.142680000001},null,{"$f":"Q141-F141","v":3713.2726800000382},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$143","v":-5776.61},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2022'!$T$143","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2022'!$T$143","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$143","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2023'!$T$143","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2023'!$T$143","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$143","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U143,FALSE)","v":0},null,{"$f":"Q143-F143","v":5776.61},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$145","v":929051.52},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2022'!$T$145","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2022'!$T$145","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$145","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2023'!$T$145","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2023'!$T$145","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$145","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U145,FALSE)","v":0},null,{"$f":"Q145-F145","v":-929051.52},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$146","v":948386.78},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$146","v":27375.625592154567},{"$f":"'AVG Proj Rev 2022'!$T$146","v":28825.142680000001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$146","v":28825.142680000001},{"$f":"'YE Projected Rev 2022'!$T$146","v":27246.723523432607},{"$f":"'YE Proj Rev 2022 with CET '!$T$146","v":28825.142680000001},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$146","v":28214.840786394325},{"$f":"'AVG Proj Rev 2023'!$T$146","v":28825.142680000001},{"$f":"'AVG Proj Rev 2023 with CET'!$T$146","v":28825.142680000001},{"$f":"'YE Projected Rev 2023'!$T$146","v":28101.527694087039},{"$f":"'YE Proj Rev 2023 with CET'!$T$146","v":28825.142680000001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U146,FALSE)","v":28825.142680000001},null,{"$f":"Q146-F146","v":-919561.63731999998},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$148","v":25935},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2022'!$T$148","v":25468},{"$f":"'AVG Proj Rev 2022 with CET'!$T$148","v":25468},{"$f":"'YE Projected Rev 2022'!$T$148","v":21619},{"$f":"'YE Proj Rev 2022 with CET '!$T$148","v":25468},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2023'!$T$148","v":25468},{"$f":"'AVG Proj Rev 2023 with CET'!$T$148","v":25468},{"$f":"'YE Projected Rev 2023'!$T$148","v":21619},{"$f":"'YE Proj Rev 2023 with CET'!$T$148","v":25468},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U148,FALSE)","v":25468},null,{"$f":"Q148-F148","v":-467},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$150","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2022'!$T$150","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2022'!$T$150","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$150","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2023'!$T$150","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2023'!$T$150","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$150","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U150,FALSE)","v":0},null,{"$f":"Q150-F150","v":0},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$152","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2022'!$T$152","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2022'!$T$152","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$152","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2023'!$T$152","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2023'!$T$152","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$152","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U152,FALSE)","v":0},null,{"$f":"Q152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$154","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2022'!$T$154","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2022'!$T$154","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$154","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2023'!$T$154","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2023'!$T$154","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$154","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U154,FALSE)","v":0},null,{"$f":"Q154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$155","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2022'!$T$155","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2022'!$T$155","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$155","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2023'!$T$155","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2023'!$T$155","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$155","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U155,FALSE)","v":0},null,{"$f":"Q155-F155","v":0},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$157","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2022'!$T$157","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2022'!$T$157","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$157","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2023'!$T$157","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2023'!$T$157","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$157","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U157,FALSE)","v":0},null,{"$f":"Q157-F157","v":0},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$159","v":35614247.899999991},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$159","v":25265457.724524114},{"$f":"'AVG Proj Rev 2022'!$T$159","v":39791480.041096322},{"$f":"'AVG Proj Rev 2022 with CET'!$T$159","v":39791480.041096322},{"$f":"'YE Projected Rev 2022'!$T$159","v":26235575.656782448},{"$f":"'YE Proj Rev 2022 with CET '!$T$159","v":39791480.041096322},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$159","v":27638354.133007061},{"$f":"'AVG Proj Rev 2023'!$T$159","v":40931528.164678827},{"$f":"'AVG Proj Rev 2023 with CET'!$T$159","v":40931528.164678827},{"$f":"'YE Projected Rev 2023'!$T$159","v":28352951.948636338},{"$f":"'YE Proj Rev 2023 with CET'!$T$159","v":40960470.662878826},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U159,FALSE)","v":40931528.164678827},null,{"$f":"Q159-F159","v":5317280.2646788359},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$161","v":902569.10000000009},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2022'!$T$161","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2022'!$T$161","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$161","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2023'!$T$161","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2023'!$T$161","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$161","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U161,FALSE)","v":0},null,{"$f":"Q161-F161","v":-902569.10000000009},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$163","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2022'!$T$163","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2022'!$T$163","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$163","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2023'!$T$163","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2023'!$T$163","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$163","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U163,FALSE)","v":0},null,{"$f":"Q163-F163","v":0},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$164","v":36516816.999999993},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$164","v":25265457.724524114},{"$f":"'AVG Proj Rev 2022'!$T$164","v":39791480.041096322},{"$f":"'AVG Proj Rev 2022 with CET'!$T$164","v":39791480.041096322},{"$f":"'YE Projected Rev 2022'!$T$164","v":26235575.656782448},{"$f":"'YE Proj Rev 2022 with CET '!$T$164","v":39791480.041096322},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$164","v":27638354.133007061},{"$f":"'AVG Proj Rev 2023'!$T$164","v":40931528.164678827},{"$f":"'AVG Proj Rev 2023 with CET'!$T$164","v":40931528.164678827},{"$f":"'YE Projected Rev 2023'!$T$164","v":28352951.948636338},{"$f":"'YE Proj Rev 2023 with CET'!$T$164","v":40960470.662878826},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U164,FALSE)","v":40931528.164678827},null,{"$f":"Q164-F164","v":4414711.1646788344},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$166","v":53811941.600000009},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2022'!$T$166","v":54497962},{"$f":"'AVG Proj Rev 2022 with CET'!$T$166","v":54497962},{"$f":"'YE Projected Rev 2022'!$T$166","v":54715480},{"$f":"'YE Proj Rev 2022 with CET '!$T$166","v":54497962},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2023'!$T$166","v":54585026},{"$f":"'AVG Proj Rev 2023 with CET'!$T$166","v":54585026},{"$f":"'YE Projected Rev 2023'!$T$166","v":56005208},{"$f":"'YE Proj Rev 2023 with CET'!$T$166","v":54585026},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U166,FALSE)","v":54585026},null,{"$f":"Q166-F166","v":773084.39999999106},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$168","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2022'!$T$168","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2022'!$T$168","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$168","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2023'!$T$168","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2023'!$T$168","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$168","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U168,FALSE)","v":0},null,{"$f":"Q168-F168","v":0},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$170","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2022'!$T$170","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2022'!$T$170","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$170","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2023'!$T$170","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2023'!$T$170","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$170","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U170,FALSE)","v":0},null,{"$f":"Q170-F170","v":0},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$172","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2022'!$T$172","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2022'!$T$172","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$172","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2023'!$T$172","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2023'!$T$172","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$172","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U172,FALSE)","v":0},null,{"$f":"Q172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$173","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2022'!$T$173","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2022'!$T$173","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$173","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2023'!$T$173","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2023'!$T$173","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$173","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U173,FALSE)","v":0},null,{"$f":"Q173-F173","v":0},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$175","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2022'!$T$175","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2022'!$T$175","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$175","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2023'!$T$175","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2023'!$T$175","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$175","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U175,FALSE)","v":0},null,{"$f":"Q175-F175","v":0},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$177","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2022'!$T$177","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2022'!$T$177","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$177","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2023'!$T$177","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2023'!$T$177","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$177","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U177,FALSE)","v":0},null,{"$f":"Q177-F177","v":0},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$179","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2022'!$T$179","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2022'!$T$179","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$179","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2023'!$T$179","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2023'!$T$179","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$179","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U179,FALSE)","v":0},null,{"$f":"Q179-F179","v":0},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$181","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2022'!$T$181","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2022'!$T$181","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$181","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2023'!$T$181","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2023'!$T$181","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$181","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U181,FALSE)","v":0},null,{"$f":"Q181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$182","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2022'!$T$182","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2022'!$T$182","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$182","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2023'!$T$182","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2023'!$T$182","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$182","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U182,FALSE)","v":0},null,{"$f":"Q182-F182","v":0},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$184","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2022'!$T$184","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2022'!$T$184","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$184","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2023'!$T$184","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2023'!$T$184","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$184","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U184,FALSE)","v":0},null,{"$f":"Q184-F184","v":0},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$186","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2022'!$T$186","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2022'!$T$186","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$186","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2023'!$T$186","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2023'!$T$186","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$186","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U186,FALSE)","v":0},null,{"$f":"Q186-F186","v":0},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$188","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2022'!$T$188","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2022'!$T$188","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$188","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2023'!$T$188","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2023'!$T$188","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$188","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U188,FALSE)","v":0},null,{"$f":"Q188-F188","v":0},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$190","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2022'!$T$190","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2022'!$T$190","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$190","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2023'!$T$190","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2023'!$T$190","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$190","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U190,FALSE)","v":0},null,{"$f":"Q190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$191","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2022'!$T$191","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2022'!$T$191","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$191","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2023'!$T$191","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2023'!$T$191","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$191","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U191,FALSE)","v":0},null,{"$f":"Q191-F191","v":0},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$193","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2022'!$T$193","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2022'!$T$193","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$193","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2023'!$T$193","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2023'!$T$193","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$193","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U193,FALSE)","v":0},null,{"$f":"Q193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$195","v":4176075.6100000013},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2022'!$T$195","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2022'!$T$195","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$195","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2023'!$T$195","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2023'!$T$195","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$195","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U195,FALSE)","v":0},null,{"$f":"Q195-F195","v":-4176075.6100000013},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$196","v":24500334.770000003},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2022'!$T$196","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2022'!$T$196","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$196","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2023'!$T$196","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2023'!$T$196","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$196","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U196,FALSE)","v":0},null,{"$f":"Q196-F196","v":-24500334.770000003},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":420621437.53169012},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":349140708.5279519},408948933.19820499,413945505.703475,356994088.86933517,418459341.48347503,368146261.9958415,{"$f":"+M15+M24+M33+M42+M51+M60+M69+M78+M87+M96+M105+M114+M123+M132+M141+M150+M159+M168+M177+M186+M195+M196","v":424664602.16250998},433402503.81071991,{"$f":"+O15+O24+O33+O42+O51+O60+O69+O78+O87+O96+O105+O114+O123+O132+O141+O150+O159+O168+O177+O186+O195+O196","v":374124622.6644581},{"$f":"+P15+P24+P33+P42+P51+P60+P69+P78+P87+P96+P105+P114+P123+P132+P141+P150+P159+P168+P177+P186+P195+P196","v":437579404.36599988},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U199,FALSE)","v":433402503.81071991},null,{"$f":"Q199-F199","v":12781066.279029787},null,192]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":80994225.0326913},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":79834137.302691311},90451316.516800016,90451316.516800016,90426235.50060001,90451316.516800016,90426235.50060001,{"$f":"+M17+M26+M35+M44+M53+M61+M62+M71+M80+M89+M98+M107+M116+M125+M134+M143+M152+M161+M170+M179+M188","v":91488028.50835},91488028.50835,{"$f":"+O17+O26+O35+O44+O53+O61+O62+O71+O80+O89+O98+O107+O116+O125+O134+O143+O152+O161+O170+O179+O188","v":91462947.492149994},91488028.50835,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U200,FALSE)","v":91488028.50835},null,{"$f":"Q200-F200","v":10493803.4756587},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":441047995.76561862},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":439294617.79561865},590917440.28491998,590917440.28491998,589920580.66571999,590917440.28491998,589920580.66571999,{"$f":"+M19+M28+M37+M46+M55+M63+M64+M73+M82+M91+M100+M109+M118+M127+M136+M145+M154+M163+M172+M181+M190","v":597695744.64852011},597695744.64852011,{"$f":"+O19+O28+O37+O46+O55+O63+O64+O73+O82+O91+O100+O109+O118+O127+O136+O145+O154+O163+O172+O181+O190","v":596698885.02932012},597695744.64852011,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U201,FALSE)","v":597695744.64852011},null,{"$f":"Q201-F201","v":156647748.88290149},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":942663658.33000004},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":808207419.03795183},1090317689.9999249,1095314262.5051949,830951011.60933518,1099828098.2851949,829709126.98584139,{"$f":"+M20+M38+M47+M56+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29+M195+M196","v":1113848375.31938},1122586276.9675899,{"$f":"+O20+O38+O47+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191+O29+O195+O196","v":850434570.79445803},1126763177.5228701,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U202,FALSE)","v":1122586276.9675899},null,{"$f":"Q202-F202","v":179922618.63758981},null,{"$f":"+U201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":104699702.75099999},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":145769591},158358901,158358901,149352157,158358901,145051483,{"$f":"M22+M31+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M193","v":158592049},158592049,{"$f":"O22+O31+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O193","v":114600177},158592049,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U204,FALSE)","v":158592049},null,{"$f":"Q204-F204","v":53892346.249000013},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":102696976.60000001},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":56291442},57630035,57630035,56942954,57630035,57581170,{"$f":"M130+M139+M148+M157+M166+M175+M184+M31","v":57717099},57717099,{"$f":"O130+O139+O148+O157+O166+O175+O184+O31","v":58232682},57717099,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U205,FALSE)","v":57717099},null,{"$f":"Q205-F205","v":-44979877.600000009},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":207396679.35100001},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":202061033},215988936,215988936,206295111,215988936,202632653,{"$f":"+M22+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M130+M139+M148+M157+M166+M175+M184+M193+M31","v":216309148},216309148,{"$f":"+O22+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O130+O139+O148+O157+O166+O175+O184+O193+O31","v":172832859},216309148,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U206,FALSE)","v":216309148},null,{"$f":"Q206-F206","v":8912468.648999989},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$209","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2022'!$T$209","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2022'!$T$209","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$209","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2023'!$T$209","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2023'!$T$209","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$209","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U209,FALSE)","v":0},null,{"$f":"Q209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$211","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2022'!$T$211","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2022'!$T$211","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$211","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2023'!$T$211","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2023'!$T$211","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$211","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U211,FALSE)","v":0},null,{"$f":"Q211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$213","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2022'!$T$213","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2022'!$T$213","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$213","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2023'!$T$213","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2023'!$T$213","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$213","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U213,FALSE)","v":0},null,{"$f":"Q213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$214","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2022'!$T$214","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2022'!$T$214","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$214","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2023'!$T$214","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2023'!$T$214","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$214","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U214,FALSE)","v":0},null,{"$f":"Q214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$216","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2022'!$T$216","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2022'!$T$216","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$216","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2023'!$T$216","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2023'!$T$216","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$216","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U216,FALSE)","v":0},null,{"$f":"Q216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$218","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2022'!$T$218","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2022'!$T$218","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$218","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2023'!$T$218","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2023'!$T$218","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$218","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U218,FALSE)","v":0},null,{"$f":"Q218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$220","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2022'!$T$220","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2022'!$T$220","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$220","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2023'!$T$220","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2023'!$T$220","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$220","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U220,FALSE)","v":0},null,{"$f":"Q220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$222","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2022'!$T$222","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2022'!$T$222","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$222","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2023'!$T$222","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2023'!$T$222","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$222","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U222,FALSE)","v":0},null,{"$f":"Q222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$223","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2022'!$T$223","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2022'!$T$223","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$223","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2023'!$T$223","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2023'!$T$223","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$223","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U223,FALSE)","v":0},null,{"$f":"Q223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$225","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2022'!$T$225","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2022'!$T$225","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$225","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2023'!$T$225","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2023'!$T$225","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$225","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U225,FALSE)","v":0},null,{"$f":"Q225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2021 Rev'!$T$227","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2022'!$T$227","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2022'!$T$227","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$227","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2023'!$T$227","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2023'!$T$227","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$227","v":0},null,null,{"$f":"Q227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$228","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2022'!$T$228","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2022'!$T$228","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$228","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2023'!$T$228","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2023'!$T$228","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$228","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U228,FALSE)","v":0},null,{"$f":"Q228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$229","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2022'!$T$229","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2022'!$T$229","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$229","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2023'!$T$229","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2023'!$T$229","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$229","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U229,FALSE)","v":0},null,{"$f":"Q229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$230","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2022'!$T$230","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2022'!$T$230","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$230","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2023'!$T$230","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2023'!$T$230","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$230","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U230,FALSE)","v":0},null,{"$f":"Q230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$231","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2022'!$T$231","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2022'!$T$231","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$231","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2023'!$T$231","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2023'!$T$231","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$231","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U231,FALSE)","v":0},null,{"$f":"Q231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$233","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2022'!$T$233","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2022'!$T$233","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$233","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2023'!$T$233","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2023'!$T$233","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$233","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U233,FALSE)","v":0},null,{"$f":"Q233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$234","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2022'!$T$234","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2022'!$T$234","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$234","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2023'!$T$234","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2023'!$T$234","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$234","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U234,FALSE)","v":0},null,{"$f":"Q234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2021 Rev'!$T$235","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2022'!$T$235","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2022'!$T$235","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$235","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2023'!$T$235","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2023'!$T$235","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$235","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U235,FALSE)","v":0},null,{"$f":"Q235-F235","v":0},null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$238","v":13116985.15},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2022'!$T$238","v":12921162.997669999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$238","v":12921162.997669999},{"$f":"'YE Projected Rev 2022'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2022 with CET '!$T$238","v":12921162.997669999},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2023'!$T$238","v":12963221.963889999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$238","v":12963221.963889999},{"$f":"'YE Projected Rev 2023'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2023 with CET'!$T$238","v":12963221.963889999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U238,FALSE)","v":12963221.963889999},null,{"$f":"Q238-F238","v":-153763.18611000106},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$242","v":16100951.300000001},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2022'!$T$242","v":20399399.411589999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$242","v":20399399.411589999},{"$f":"'YE Projected Rev 2022'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2022 with CET '!$T$242","v":20399399.411589999},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2023'!$T$242","v":20475049.81653},{"$f":"'AVG Proj Rev 2023 with CET'!$T$242","v":20475049.81653},{"$f":"'YE Projected Rev 2023'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2023 with CET'!$T$242","v":20475049.81653},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U242,FALSE)","v":20475049.81653},null,{"$f":"Q242-F242","v":4374098.5165299997},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$243","v":29217936.449999999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2022'!$T$243","v":33320562.409260001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$243","v":33320562.409260001},{"$f":"'YE Projected Rev 2022'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2022 with CET '!$T$243","v":33320562.409260001},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2023'!$T$243","v":33438271.780419994},{"$f":"'AVG Proj Rev 2023 with CET'!$T$243","v":33438271.780419994},{"$f":"'YE Projected Rev 2023'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2023 with CET'!$T$243","v":33438271.780419994},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U243,FALSE)","v":33438271.780419994},null,{"$f":"Q243-F243","v":4220335.3304199949},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$245","v":3360889.0589999999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2022'!$T$245","v":3375523},{"$f":"'AVG Proj Rev 2022 with CET'!$T$245","v":3375523},{"$f":"'YE Projected Rev 2022'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2022 with CET '!$T$245","v":3375523},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2023'!$T$245","v":3388041},{"$f":"'AVG Proj Rev 2023 with CET'!$T$245","v":3388041},{"$f":"'YE Projected Rev 2023'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2023 with CET'!$T$245","v":3388041},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U245,FALSE)","v":3388041},null,{"$f":"Q245-F245","v":27151.941000000108},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$247","v":238785.09},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2022'!$T$247","v":231924.02031999998},{"$f":"'AVG Proj Rev 2022 with CET'!$T$247","v":231924.02031999998},{"$f":"'YE Projected Rev 2022'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2022 with CET '!$T$247","v":231924.02031999998},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2023'!$T$247","v":231924.02031999998},{"$f":"'AVG Proj Rev 2023 with CET'!$T$247","v":231924.02031999998},{"$f":"'YE Projected Rev 2023'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2023 with CET'!$T$247","v":231924.02031999998},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U247,FALSE)","v":231924.02031999998},null,{"$f":"Q247-F247","v":-6861.0696800000151},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$251","v":886461.91999999993},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2022'!$T$251","v":1123890.1667599999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$251","v":1123890.1667599999},{"$f":"'YE Projected Rev 2022'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2022 with CET '!$T$251","v":1123890.1667599999},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2023'!$T$251","v":1123890.1667599999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$251","v":1123890.1667599999},{"$f":"'YE Projected Rev 2023'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2023 with CET'!$T$251","v":1123890.1667599999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U251,FALSE)","v":1123890.1667599999},null,{"$f":"Q251-F251","v":237428.24676000001},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$252","v":1125247.01},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2022'!$T$252","v":1355814.1870800001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$252","v":1355814.1870800001},{"$f":"'YE Projected Rev 2022'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2022 with CET '!$T$252","v":1355814.1870800001},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2023'!$T$252","v":1355814.1870800001},{"$f":"'AVG Proj Rev 2023 with CET'!$T$252","v":1355814.1870800001},{"$f":"'YE Projected Rev 2023'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2023 with CET'!$T$252","v":1355814.1870800001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U252,FALSE)","v":1355814.1870800001},null,{"$f":"Q252-F252","v":230567.17708000005},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$254","v":183658.25899999999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2022'!$T$254","v":185973},{"$f":"'AVG Proj Rev 2022 with CET'!$T$254","v":185973},{"$f":"'YE Projected Rev 2022'!$T$254","v":172339},{"$f":"'YE Proj Rev 2022 with CET '!$T$254","v":185973},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2023'!$T$254","v":185973},{"$f":"'AVG Proj Rev 2023 with CET'!$T$254","v":185973},{"$f":"'YE Projected Rev 2023'!$T$254","v":172339},{"$f":"'YE Proj Rev 2023 with CET'!$T$254","v":185973},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U254,FALSE)","v":185973},null,{"$f":"Q254-F254","v":2314.7410000000091},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$256","v":29331.482196623998},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2022'!$T$256","v":30706.162560000001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$256","v":46190.742559999991},{"$f":"'YE Projected Rev 2022'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2022 with CET '!$T$256","v":30706.162560000001},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2023'!$T$256","v":30706.162560000001},{"$f":"'AVG Proj Rev 2023 with CET'!$T$256","v":30706.162560000001},{"$f":"'YE Projected Rev 2023'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2023 with CET'!$T$256","v":46190.742559999991},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U256,FALSE)","v":30706.162560000001},null,{"$f":"Q256-F256","v":1374.6803633760028},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$260","v":14145.947803375999},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2022'!$T$260","v":21296.694919999994},{"$f":"'AVG Proj Rev 2022 with CET'!$T$260","v":30347.264920000001},{"$f":"'YE Projected Rev 2022'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2022 with CET '!$T$260","v":21296.694919999994},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2023'!$T$260","v":21296.694919999994},{"$f":"'AVG Proj Rev 2023 with CET'!$T$260","v":21296.694919999994},{"$f":"'YE Projected Rev 2023'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2023 with CET'!$T$260","v":30347.264920000001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U260,FALSE)","v":21296.694919999994},null,{"$f":"Q260-F260","v":7150.7471166239957},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$261","v":43477.43},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2022'!$T$261","v":52002.857479999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$261","v":76538.007479999986},{"$f":"'YE Projected Rev 2022'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2022 with CET '!$T$261","v":52002.857479999999},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2023'!$T$261","v":52002.857479999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$261","v":52002.857479999999},{"$f":"'YE Projected Rev 2023'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2023 with CET'!$T$261","v":76538.007479999986},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U261,FALSE)","v":52002.857479999999},null,{"$f":"Q261-F261","v":8525.4274799999985},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$263","v":3325.2150000000001},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2022'!$T$263","v":3524},{"$f":"'AVG Proj Rev 2022 with CET'!$T$263","v":5532},{"$f":"'YE Projected Rev 2022'!$T$263","v":4336},{"$f":"'YE Proj Rev 2022 with CET '!$T$263","v":3524},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2023'!$T$263","v":3524},{"$f":"'AVG Proj Rev 2023 with CET'!$T$263","v":3524},{"$f":"'YE Projected Rev 2023'!$T$263","v":4336},{"$f":"'YE Proj Rev 2023 with CET'!$T$263","v":5532},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U263,FALSE)","v":3524},null,{"$f":"Q263-F263","v":198.78499999999985},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$265","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2022'!$T$265","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2022'!$T$265","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$265","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2023'!$T$265","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2023'!$T$265","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$265","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U265,FALSE)","v":0},null,{"$f":"Q265-F265","v":0},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$269","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2022'!$T$269","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2022'!$T$269","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$269","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2023'!$T$269","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2023'!$T$269","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$269","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U269,FALSE)","v":0},null,{"$f":"Q269-F269","v":0},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$270","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2022'!$T$270","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2022'!$T$270","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$270","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2023'!$T$270","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2023'!$T$270","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$270","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U270,FALSE)","v":0},null,{"$f":"Q270-F270","v":0},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$272","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2022'!$T$272","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2022'!$T$272","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$272","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2023'!$T$272","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2023'!$T$272","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$272","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U272,FALSE)","v":0},null,{"$f":"Q272-F272","v":0},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$274","v":51879.17},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2022'!$T$274","v":58709.972499999996},{"$f":"'AVG Proj Rev 2022 with CET'!$T$274","v":58709.972499999996},{"$f":"'YE Projected Rev 2022'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2022 with CET '!$T$274","v":58709.972499999996},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2023'!$T$274","v":58709.972499999996},{"$f":"'AVG Proj Rev 2023 with CET'!$T$274","v":58709.972499999996},{"$f":"'YE Projected Rev 2023'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2023 with CET'!$T$274","v":58709.972499999996},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U274,FALSE)","v":58709.972499999996},null,{"$f":"Q274-F274","v":6830.802499999998},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$276","v":-400.42000000000007},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2022'!$T$276","v":26027.0275},{"$f":"'AVG Proj Rev 2022 with CET'!$T$276","v":26027.0275},{"$f":"'YE Projected Rev 2022'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2022 with CET '!$T$276","v":26027.0275},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2023'!$T$276","v":26027.0275},{"$f":"'AVG Proj Rev 2023 with CET'!$T$276","v":26027.0275},{"$f":"'YE Projected Rev 2023'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2023 with CET'!$T$276","v":26027.0275},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U276,FALSE)","v":26027.0275},null,26427.447500000002,null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$278","v":667363.60999999987},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2022'!$T$278","v":871750.3524999998},{"$f":"'AVG Proj Rev 2022 with CET'!$T$278","v":871750.3524999998},{"$f":"'YE Projected Rev 2022'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2022 with CET '!$T$278","v":871750.3524999998},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2023'!$T$278","v":871750.3524999998},{"$f":"'AVG Proj Rev 2023 with CET'!$T$278","v":871750.3524999998},{"$f":"'YE Projected Rev 2023'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2023 with CET'!$T$278","v":871750.3524999998},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U278,FALSE)","v":871750.3524999998},null,204386.74249999993,null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$279","v":718842.35999999987},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2022'!$T$279","v":956487.3524999998},{"$f":"'AVG Proj Rev 2022 with CET'!$T$279","v":956487.3524999998},{"$f":"'YE Projected Rev 2022'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2022 with CET '!$T$279","v":956487.3524999998},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2023'!$T$279","v":956487.3524999998},{"$f":"'AVG Proj Rev 2023 with CET'!$T$279","v":956487.3524999998},{"$f":"'YE Projected Rev 2023'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2023 with CET'!$T$279","v":956487.3524999998},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U279,FALSE)","v":956487.3524999998},null,237644.99249999993,null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$281","v":137080.639},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2022'!$T$281","v":144250},{"$f":"'AVG Proj Rev 2022 with CET'!$T$281","v":144250},{"$f":"'YE Projected Rev 2022'!$T$281","v":149658},{"$f":"'YE Proj Rev 2022 with CET '!$T$281","v":144250},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2023'!$T$281","v":144250},{"$f":"'AVG Proj Rev 2023 with CET'!$T$281","v":144250},{"$f":"'YE Projected Rev 2023'!$T$281","v":149658},{"$f":"'YE Proj Rev 2023 with CET'!$T$281","v":144250},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U281,FALSE)","v":144250},null,7169.3610000000044,null,{"$f":"+U280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+U281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$283","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2022'!$T$283","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2022'!$T$283","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$283","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2023'!$T$283","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2023'!$T$283","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$283","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U283,FALSE)","v":0},null,0,null,276]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$285","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2022'!$T$285","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2022'!$T$285","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$285","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2023'!$T$285","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2023'!$T$285","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$285","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U285,FALSE)","v":0},null,0,null,278]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$287","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2022'!$T$287","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2022'!$T$287","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$287","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2023'!$T$287","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2023'!$T$287","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$287","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$288","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2022'!$T$288","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2022'!$T$288","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$288","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2023'!$T$288","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2023'!$T$288","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$288","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U288,FALSE)","v":0},null,0,null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$290","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2022'!$T$290","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2022'!$T$290","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$290","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2023'!$T$290","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2023'!$T$290","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$290","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$292","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2022'!$T$292","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2022'!$T$292","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$292","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2023'!$T$292","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2023'!$T$292","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$292","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U292,FALSE)","v":0},null,0,null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,286]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$296","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2022'!$T$296","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2022'!$T$296","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$296","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2023'!$T$296","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2023'!$T$296","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$296","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$297","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2022'!$T$297","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2022'!$T$297","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$297","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2023'!$T$297","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2023'!$T$297","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$297","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U297,FALSE)","v":0},null,0,null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$301","v":73752.42},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2022'!$T$301","v":73262.82355999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$301","v":73262.82355999999},{"$f":"'YE Projected Rev 2022'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2022 with CET '!$T$301","v":73262.82355999999},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2023'!$T$301","v":73262.82355999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$301","v":73262.82355999999},{"$f":"'YE Projected Rev 2023'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2023 with CET'!$T$301","v":73262.82355999999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U301,FALSE)","v":73262.82355999999},null,-489.59644000000844,null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$305","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2022'!$T$305","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2022'!$T$305","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$305","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2023'!$T$305","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2023'!$T$305","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$305","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U305,FALSE)","v":0},null,0,null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$306","v":73752.42},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2022'!$T$306","v":73262.82355999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$306","v":73262.82355999999},{"$f":"'YE Projected Rev 2022'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2022 with CET '!$T$306","v":73262.82355999999},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2023'!$T$306","v":73262.82355999999},{"$f":"'AVG Proj Rev 2023 with CET'!$T$306","v":73262.82355999999},{"$f":"'YE Projected Rev 2023'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2023 with CET'!$T$306","v":73262.82355999999},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U306,FALSE)","v":73262.82355999999},null,-489.59644000000844,null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$308","v":172864},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2022'!$T$308","v":170732},{"$f":"'AVG Proj Rev 2022 with CET'!$T$308","v":170732},{"$f":"'YE Projected Rev 2022'!$T$308","v":146691},{"$f":"'YE Proj Rev 2022 with CET '!$T$308","v":170732},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2023'!$T$308","v":170732},{"$f":"'AVG Proj Rev 2023 with CET'!$T$308","v":170732},{"$f":"'YE Projected Rev 2023'!$T$308","v":146691},{"$f":"'YE Proj Rev 2023 with CET'!$T$308","v":170732},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U308,FALSE)","v":170732},null,-2132,null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$310","v":27337.99},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2022'!$T$310","v":23878.591300000004},{"$f":"'AVG Proj Rev 2022 with CET'!$T$310","v":23878.591300000004},{"$f":"'YE Projected Rev 2022'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2022 with CET '!$T$310","v":23878.591300000004},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2023'!$T$310","v":23878.591300000004},{"$f":"'AVG Proj Rev 2023 with CET'!$T$310","v":23878.591300000004},{"$f":"'YE Projected Rev 2023'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2023 with CET'!$T$310","v":23878.591300000004},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U310,FALSE)","v":23878.591300000004},null,-3459.3986999999979,null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$314","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2022'!$T$314","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2022'!$T$314","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$314","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2023'!$T$314","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2023'!$T$314","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$314","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U314,FALSE)","v":0},null,0,null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$315","v":27337.99},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2022'!$T$315","v":23878.591300000004},{"$f":"'AVG Proj Rev 2022 with CET'!$T$315","v":23878.591300000004},{"$f":"'YE Projected Rev 2022'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2022 with CET '!$T$315","v":23878.591300000004},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2023'!$T$315","v":23878.591300000004},{"$f":"'AVG Proj Rev 2023 with CET'!$T$315","v":23878.591300000004},{"$f":"'YE Projected Rev 2023'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2023 with CET'!$T$315","v":23878.591300000004},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U315,FALSE)","v":23878.591300000004},null,-3459.3986999999979,null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$317","v":271845},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2022'!$T$317","v":256899},{"$f":"'AVG Proj Rev 2022 with CET'!$T$317","v":256899},{"$f":"'YE Projected Rev 2022'!$T$317","v":565082},{"$f":"'YE Proj Rev 2022 with CET '!$T$317","v":256899},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2023'!$T$317","v":256899},{"$f":"'AVG Proj Rev 2023 with CET'!$T$317","v":256899},{"$f":"'YE Projected Rev 2023'!$T$317","v":565082},{"$f":"'YE Proj Rev 2023 with CET'!$T$317","v":256899},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U317,FALSE)","v":256899},null,-14946,null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$319","v":113748.05999999997},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2022'!$T$319","v":152788.51233000041},{"$f":"'AVG Proj Rev 2022 with CET'!$T$319","v":152788.51233000041},{"$f":"'YE Projected Rev 2022'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2022 with CET '!$T$319","v":163896.80233000038},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2023'!$T$319","v":143088.57610999997},{"$f":"'AVG Proj Rev 2023 with CET'!$T$319","v":143088.57610999997},{"$f":"'YE Projected Rev 2023'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2023 with CET'!$T$319","v":143088.57610999997},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U319,FALSE)","v":143088.57610999997},null,{"$f":"Q319-F319","v":29340.516109999997},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$320","v":94279.09},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2022'!$T$320","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2022'!$T$320","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$320","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2023'!$T$320","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2023'!$T$320","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$320","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U320,FALSE)","v":0},null,-94279.09,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":13645008.042196624},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":12920344.949999999},13395291.665379999,13410776.245379999,12920344.949999999,13406399.955379998,12920344.949999999,{"$f":"M238+M247+M256+M265+M274+M319+M320","v":13427650.695379999},13427650.695379999,{"$f":"O238+O247+O256+O265+O274+O319+O320","v":12920344.949999999},13443135.275379999,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U322,FALSE)","v":13427650.695379999},null,-217357.34681662545,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-400.42000000000007},{"$f":"G276+G285","v":27017.749999999993},26027.0275,26027.0275,27017.749999999993,26027.0275,27017.749999999993,{"$f":"M276+M285","v":26027.0275},26027.0275,{"$f":"O276+O285","v":27017.749999999993},26027.0275,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U323,FALSE)","v":26027.0275},null,26427.447500000002,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":101090.41},{"$f":"G283+G292+G301+G310","v":114915.65231999999},97141.41485999999,97141.41485999999,114915.65231999999,97141.41485999999,114915.65231999999,{"$f":"M283+M292+M301+M310","v":97141.41485999999},97141.41485999999,{"$f":"O283+O292+O301+O310","v":114915.65231999999},97141.41485999999,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U324,FALSE)","v":97141.41485999999},null,-3948.9951400000136,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":17668922.777803373},17484470.120000001,{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":22416336.625769999},{"$f":"I242+I251+I260+I269+I278+I287+I296+I305+I314","v":22425387.195769999},17484470.120000001,{"$f":"K242+K251+K260+K269+K278+K287+K296+K305+K314","v":22416336.625769999},17484470.120000001,{"$f":"M242+M251+M260+M269+M278+M287+M296+M305+M314","v":22491987.030710001},{"$f":"N242+N251+N260+N269+N278+N287+N296+N305+N314","v":22491987.030710001},17484470.120000001,{"$f":"P242+P251+P260+P269+P278+P287+P296+P305+P314","v":22501037.600710001},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U325,FALSE)","v":22491987.030710001},null,4823064.252906628,null,318]
[null,null,"Total Wyoming Revenue",null,null,31206593.66,29418525.882320002,{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":35782008.221179999},{"$f":"I243+I252+I261+I270+I279+I288+I297+I306+I315","v":35806543.371180005},29418525.882320002,{"$f":"K243+K252+K261+K270+K279+K288+K297+K306+K315","v":35782008.221179999},29418525.882320002,{"$f":"M243+M252+M261+M270+M279+M288+M297+M306+M315","v":35899717.592339993},{"$f":"N243+N252+N261+N270+N279+N288+N297+N306+N315","v":35899717.592339993},29418525.882320002,{"$f":"P243+P252+P261+P270+P279+P288+P297+P306+P315","v":35924252.742339998},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U326,FALSE)","v":35899717.592339993},null,4693123.9323399924,null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3684953.1719999998},{"$f":"G245+G254+G263+G272+G281+G290","v":3879188},3709270,3711278,3879188,3709270,3879188,{"$f":"M245+M254+M263+M272+M281+M290","v":3721788},3721788,{"$f":"O245+O254+O263+O272+O281+O290","v":3879188},3723796,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U328,FALSE)","v":3721788},null,36834.828000000212,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":444709},{"$f":"G308+G317+G299","v":711773},427631,427631,711773,427631,711773,{"$f":"M308+M317+M299","v":427631},427631,{"$f":"O308+O317+O299","v":711773},427631,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U329,FALSE)","v":427631},null,-17078,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4129662.1719999998},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":4590961},4136901,4138909,4590961,4136901,4590961,{"$f":"M245+M254+M263+M272+M281+M290+M299+M308+M317","v":4149419},4149419,{"$f":"O245+O254+O263+O272+O281+O290+O299+O308+O317","v":4590961},4151427,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U330,FALSE)","v":4149419},null,19756.828000000212,null,323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$335","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2022'!$T$335","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2022'!$T$335","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$335","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2023'!$T$335","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2023'!$T$335","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$335","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U333,FALSE)","v":0},null,0,null,326]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$339","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2022'!$T$339","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2022'!$T$339","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$339","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2023'!$T$339","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2023'!$T$339","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$339","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},0,0,0,0,0,{"$f":"SUM(M333:M337)","v":0},0,{"$f":"SUM(O333:O337)","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U338,FALSE)","v":0},null,0,null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2021 Rev'!$T$342","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2022'!$T$342","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2022'!$T$342","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$342","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2023'!$T$342","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2023'!$T$342","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$342","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$344","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2022'!$T$344","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2022'!$T$344","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$344","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2023'!$T$344","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2023'!$T$344","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$344","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U342,FALSE)","v":0},null,0,null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$348","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2022'!$T$348","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2022'!$T$348","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$348","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2023'!$T$348","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2023'!$T$348","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$348","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},0,0,0,0,0,{"$f":"SUM(M342:M346)","v":0},0,{"$f":"SUM(O342:O346)","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U347,FALSE)","v":0},null,0,null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+U347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2021 Rev'!$T$351","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2022'!$T$351","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2022'!$T$351","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$351","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2023'!$T$351","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2023'!$T$351","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$351","v":0},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2021 Rev'!$T$350","v":0},{"$f":"'AVG Projected Rev 2022 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2022'!$T$350","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2022'!$T$350","v":0},{"$f":"'YE Proj Rev 2022 with CET '!$T$350","v":0},{"$f":"'AVG Projected Rev 2023 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2023'!$T$350","v":0},{"$f":"'AVG Proj Rev 2023 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2023'!$T$350","v":0},{"$f":"'YE Proj Rev 2023 with CET'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},0,0,0,0,0,{"$f":"M333+M342","v":0},0,{"$f":"O333+O342","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},0,0,0,0,0,{"$f":"M336+M345","v":0},0,{"$f":"O336+O345","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},0,0,0,0,0,{"$f":"M338+M347","v":0},0,{"$f":"O338+O347","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U354,FALSE)","v":0},null,0,null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},0,0,0,0,0,{"$f":"M340","v":0},0,{"$f":"O340","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},0,0,0,0,0,{"$f":"M349","v":0},0,{"$f":"O349","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},0,0,0,0,0,{"$f":"M340+M349","v":0},0,{"$f":"O340+O349","v":0},0,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":434266445.57388675},{"$f":"G199+G228+G322+G352","v":362061053.47795188},422344224.863585,427356281.94885498,369914433.81933516,431865741.43885505,381066606.94584149,{"$f":"M199+M228+M322+M352","v":438092252.85788995},446830154.50609988,{"$f":"O199+O228+O322+O352","v":387044967.61445808},451022539.64137989,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U362,FALSE)","v":446830154.50609988},null,12563708.932213128,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":80993824.612691298},{"$f":"G200+G229+G323","v":79861155.052691311},90477343.54430002,90477343.54430002,90453253.25060001,90477343.54430002,90453253.25060001,{"$f":"M200+M229+M323","v":91514055.535850003},91514055.535850003,{"$f":"O200+O229+O323","v":91489965.242149994},91514055.535850003,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U363,FALSE)","v":91514055.535850003},null,10520230.923158705,null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":101090.41},{"$f":"G324","v":114915.65231999999},97141.41485999999,97141.41485999999,114915.65231999999,97141.41485999999,114915.65231999999,{"$f":"M324","v":97141.41485999999},97141.41485999999,{"$f":"O324","v":114915.65231999999},97141.41485999999,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U364,FALSE)","v":97141.41485999999},null,-3948.9951400000136,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":458716918.54342198},{"$f":"G201+G230+G325+G353","v":456779087.91561866},613333776.91068995,613342827.48069,607405050.78571999,613333776.91068995,607405050.78571999,{"$f":"M201+M230+M325+M353","v":620187731.67923009},620187731.67923009,{"$f":"O201+O230+O325+O353","v":614183355.14932013},620196782.24923015,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U365,FALSE)","v":620187731.67923009},null,161470813.13580811,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":974078279.1400001},{"$f":"SUM(G362:G366)","v":898816212.09858191},{"$f":"SUM(H362:H366)","v":1126252486.7334349},1131273594.388705,1067887653.5079752,1135774003.3087051,1079039826.6344814,{"$f":"SUM(M362:M366)","v":1149891181.4878302},1158629083.13604,{"$f":"SUM(O362:O366)","v":1092833203.6582482},1162830518.84132,{"$f":"HLOOKUP($Q$8,RevenueScenarios,U367,FALSE)","v":1158629083.13604},null,{"$f":"Q367-F367","v":184550803.99603987},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q368-F368","v":0},null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":108384655.92299999},149648779,{"$f":"H204+H233+H328+H356","v":162068171},{"$f":"I204+I233+I328+I356","v":162070179},153231345,{"$f":"K204+K233+K328+K356","v":162068171},148930671,{"$f":"M204+M233+M328+M356","v":162313837},{"$f":"N204+N233+N328+N356","v":162313837},118479365,{"$f":"P204+P233+P328+P356","v":162315845},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U369,FALSE)","v":162313837},null,{"$f":"Q369-F369","v":53929181.077000007},null,362]
[null,null,"Transportation Dth",null,null,103141685.60000001,57003215,{"$f":"H205+H234+H329+H357","v":58057666},{"$f":"I205+I234+I329+I357","v":58057666},57654727,{"$f":"K205+K234+K329+K357","v":58057666},58292943,{"$f":"M205+M234+M329+M357","v":58144730},{"$f":"N205+N234+N329+N357","v":58144730},58944455,{"$f":"P205+P234+P329+P357","v":58144730},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U370,FALSE)","v":58144730},null,{"$f":"Q370-F370","v":-44996955.600000009},null,363]
[null,null,"SystemTotal Dth",null,null,211526341.523,206651994,{"$f":"H206+H235+H330+H358","v":220125837},{"$f":"I206+I235+I330+I358","v":220127845},210886072,{"$f":"K206+K235+K330+K358","v":220125837},207223614,{"$f":"M206+M235+M330+M358","v":220458567},{"$f":"N206+N235+N330+N358","v":220458567},177423820,{"$f":"P206+P235+P330+P358","v":220460575},{"$f":"HLOOKUP($Q$8,RevenueScenarios,U371,FALSE)","v":220458567},null,{"$f":"Q371-F371","v":8932225.4769999981},null,364]

{"sheet":"Booked DEC 2021 Rev","index":29,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2021-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21+$S$30+$S$39","v":1111004},{"$f":"+$T$21+$T$30+$T$39","v":1098033.5},{"$f":"+$T$22","v":101517350.69399999},{"$f":"+$T$15","v":343574747},{"$f":"+$T$17","v":77523468.910000011},{"$f":"+$T$19","v":427130650.0200001},{"$f":"SUM(AA13:AC13)","v":848228865.93000007}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":461},{"$f":"+$T$48","v":464.58333333333331},{"$f":"+$T$49","v":2595058.1150000002},{"$f":"+$T$42","v":2840759.9200000004},{"$f":"+$T$44","v":2074548.91},{"$f":"+$T$46","v":10902657.499999998},{"$f":"SUM(AA14:AC14)","v":15817966.329999998}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56718362.88000001,48054142.249999993,38380320.829999998,20910010.589999996,16232501.249999993,13403043.800000004,12100922.329999991,12113411.119999994,12942219.090000002,20660814.769999996,37071120.239999995,54987877.850000001,343574747,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":291657.90899999999},{"$f":"+$T$60","v":2275823.6816901597},{"$f":"+$T$62","v":212373.90269131004},{"$f":"+$T$64","v":846413.09561852994},{"$f":"SUM(AA15:AC15)","v":3334610.6799999997}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1111466},{"$f":"SUM(Y13:Y15)","v":1098499.0833333333},{"$f":"SUM(Z13:Z15)","v":104404066.71799998},{"$f":"SUM(AA13:AA15)","v":348691330.60169017},79810391.722691312,438879720.61561865,867381442.94000006]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17036086.430000007,13798045.770000003,11302923.749999998,2289870.0599999987,1489782.3799999997,961511.17,928944.61000000022,889654.92000000016,1014367.0099999998,2896238.25,9220423.7100000009,15695620.849999998,77523468.910000011]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,73141915.999999985,59250507.74000001,48521602.180000007,29897392.440000001,14992646.020000005,10052419.16,9707906.2399999965,9299613.3100000005,10603446.610000001,30274571.230000004,48736259.369999997,82652369.720000014,427130650.0200001,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18.416666666666668},{"$f":"+$T$103","v":295636.033},{"$f":"+$T$96","v":268124.57},{"$f":"+$T$98","v":53090.66},{"$f":"+$T$100","v":1239223.6299999999},{"$f":"SUM(AA19:AC19)","v":1560438.8599999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,146896365.31,121102695.76000001,98204846.760000005,53097273.089999996,32714929.649999999,24416974.130000003,22737773.179999985,22302679.349999994,24560032.710000001,53831624.25,95027803.319999993,153335868.42000002,848228865.93000007,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},{"$f":"SUM(Y19:Y19)","v":18.416666666666668},{"$f":"SUM(Z19:Z19)","v":295636.033},268124.57,53090.66,1239223.6299999999,1560438.8599999999]
["FIRM",null,"# of Customers","sales",null,null,null,1085722,1087462,1090185,1094551,1095149,1097882,1100370,1100140,1103865,1103402,1106670,1111004,1098033.5]
["FIRM",null,"Total Dth","sales",null,null,null,18879691.329999998,15294542.119999995,12525469.524000011,7717493.1440000031,3870110.4369999995,2380639.3220000006,2310229.4239999996,2212015.3119999985,2584242.1520000002,7139118.2340000039,9876407.6949999984,16727391.999999996,101517350.69399999,null,null,"CET",null,null,null,{"$f":"+$T$195","v":4176075.6100000013},null,null,{"$f":"SUM(AA22:AC22)","v":4176075.6100000013}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":24500334.770000003},null,null,{"$f":"SUM(AA23:AC23)","v":24500334.770000003}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":28676410.380000003},null,null,{"$f":"SUM(AD22:AD23)","v":28676410.380000003}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":48859100},{"$f":"+$T$123","v":7346212.21},{"$f":"+$T$125","v":233950.15999999997},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":7580162.3700000001}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25935},{"$f":"+$T$141","v":25111.869999999963},{"$f":"+$T$143","v":-5776.61},{"$f":"+$T$145","v":929051.52},948386.78]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1139},{"$f":"+$T$165","v":1118.5833333333333},{"$f":"+$T$166","v":53811941.600000009},{"$f":"+$T$159","v":35614247.899999991},{"$f":"+$T$161","v":902569.10000000009},{"$f":"+$T$172","v":0},36516816.999999993]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1148},{"$f":"SUM(Y27:Y33)","v":1127.5833333333333},102696976.60000001,42985571.979999989,1130742.6500000001,929051.52,45045366.149999991]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1112632},{"$f":"+Y34+Y24+Y16+Y20","v":1099645.0833333333},207396679.35099998,420621437.53169018,{"$f":"+AB34+AB24+AB16+AB20","v":80994225.032691315},441047995.76561862,942663658.33000004]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27969},{"$f":"+$T$244","v":27995.583333333332},{"$f":"+$T$245","v":3360889.0589999999},{"$f":"+$T$238","v":13116985.15},0,{"$f":"+$T$242","v":16100951.300000001},{"$f":"SUM(AA41:AC41)","v":29217936.450000003}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,347488.6,335613.09,329692.81,174233.91999999998,164344.24000000002,164264.72999999995,148948.57,153516.32999999999,161258.21999999994,207645.39000000016,304615.52000000008,349138.49999999994,2840759.9200000004,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":183658.25899999999},{"$f":"+$T$247","v":238785.09},0,{"$f":"+$T$251","v":886461.91999999993},{"$f":"SUM(AA42:AC42)","v":1125247.01}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3325.2150000000001},{"$f":"+$T$256","v":29331.482196623998},0,{"$f":"+$T$260","v":14145.947803375999},{"$f":"SUM(AA43:AC43)","v":43477.429999999993}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,230004.21999999997,208706.68000000008,209724.00999999998,141481.72000000003,121799.13999999998,125178.60999999997,116177.41,112765.46,133056.09,191140.8499999998,207253.50999999998,277261.20999999996,2074548.91,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27996},{"$f":"SUM(Y41:Y43)","v":28022.583333333332},3547872.5329999998,13385101.722196624,0,17001559.167803373,30386660.890000004]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1077053.9000000001,977336.9100000005,982100.61999999965,851659.92000000016,726911.54,719040.94999999984,665850.20999999985,646274.72999999986,762568.47999999986,1095463.0499999998,1010643.6899999996,1387753.5,10902657.499999998,null,null,"CET",null,null,null,{"$f":"+$T$319","v":113748.05999999997},null,null,{"$f":"SUM(AA46:AC46)","v":113748.05999999997}]
["FIRM",null,"Total Revenue","sales",null,null,null,1654546.7200000002,1521656.6800000006,1521517.4399999995,1167375.56,1013054.92,1008484.2899999998,930976.18999999983,912556.51999999979,1056882.7899999998,1494249.2899999998,1522512.7199999997,2014153.21,15817966.329999998,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":94279.09},null,null,{"$f":"SUM(AA47:AC47)","v":94279.09}]
["FIRM",null,"# of Customers","sales",null,null,null,462,462,460,463,471,466,473,465,465,463,464,461,464.58333333333331,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":208027.14999999997},null,null,{"$f":"SUM(AD46:AD47)","v":208027.14999999997}]
["FIRM",null,"Total Dth","sales",null,null,null,278041.69899999996,252283.67999999985,253513.38499999998,219842.18700000003,187640.46600000004,171847.28599999999,158388.83799999999,153721.76300000001,181386.446,260569.55999999991,197013.86800000005,280808.93700000003,2595058.1150000002]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":3.5833333333333335},{"$f":"+$T$281","v":137080.639},{"$f":"+$T$274","v":51879.17},{"$f":"+$T$276","v":-400.42000000000007},{"$f":"+$T$278","v":667363.60999999987},{"$f":"SUM(AA53:AC53)","v":718842.35999999987}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},{"$f":"SUM(Y52:Y53)","v":3.5833333333333335},137080.639,51879.17,-400.42000000000007,667363.60999999987,718842.35999999987]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":271845},{"$f":"+$T$310","v":27337.99},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":27337.99}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":172864},{"$f":"+$T$301","v":73752.42},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73752.42}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},{"$f":"SUM(Y57:Y58)","v":5},444709,101090.41,0,0,101090.41]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,174638.74495639998,191651.48590870001,202535.89520907999,170352.12636426001,174019.5769246,185938.24799212001,189437.76764139999,189142.85105216,202323.23756816002,185923.72156959996,211907.99191379995,197952.03458988003,2275823.6816901597]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28005},{"$f":"+Y59+Y54+Y44+Y48","v":28031.166666666664},4129662.1719999998,13746098.452196624,-400.42000000000007,17668922.777803373,31414620.810000002]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,13140.4179878,14753.151886149997,14288.077495660002,15196.584184880003,16053.631664799999,18575.29371043,19128.074888350002,19487.208966239999,21617.341915239998,18850.571384400009,22319.73404635,18963.814561010004,212373.90269131004]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,58873.437055800001,66033.652205149992,63999.54729526001,59299.78945086,62890.981410599998,67126.918297449985,69083.707470249996,70503.869981599986,78209.740516599995,68292.567046000026,98160.614039849985,83938.270849110006,846413.09561852994,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1140619},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":1127657.8333333333},211230705.49000001,405214973.88388681,80940733.952691317,457477694.91342199,943633402.75]
["FIRM",null,"Total Revenue","sales",null,null,null,246652.59999999998,272438.29000000004,280823.52,244848.5,252964.19,271640.46000000002,277649.55,279133.93,302150.32,273066.86,332388.33999999997,300854.12,3334610.6799999997,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1138973},{"$f":"+Y41+Y13","v":1126029.0833333333},104878239.75299999,356691732.14999998,77523468.910000011,443231601.32000011,877446802.38000011]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1664},{"$f":"+Y77-Y65","v":1647.1666666667443},106648101.76999998,77675803.833886802,3470355.7026913017,15485317.223421872,96631476.75999999]
["FIRM",null,"Total Dth","sales",null,null,null,20610.88,22994.614999999998,24592.206000000002,23279.042000000001,23046.02,24565.488999999998,24597.104999999996,24565.951999999997,26266.451999999997,23850.620000000006,29228.754999999997,24060.773000000001,291657.90899999999,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1139462},{"$f":"+Y16+Y44","v":1126521.6666666665},107951939.25099999,362076432.32388681,79810391.722691312,455881279.78342199,897768103.83000004]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},{"$f":"+Y54+Y20","v":22},432716.67200000002,320003.74,52690.240000000005,1906587.2399999998,2279281.2199999997]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1153},{"$f":"+Y59+Y34","v":1132.5833333333333},103141685.60000001,43086662.389999986,1130742.6500000001,929051.52,45146456.559999987]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1112632},1099645.0833333333,207396679.35099998,420621437.53169018,80994225.032691315,441047995.76561862,942663658.33000004]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28005},{"$f":"+Y61","v":28031.166666666664},4129662.1719999998,13746098.452196624,-400.42000000000007,17668922.777803373,31414620.810000002]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1140637},1127676.25,211526341.52299997,434367535.98388678,80993824.612691313,458716918.54342198,974078279.1400001]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":2.62079993262887E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,31051.610000000008,26026.399999999998,25966.16,27960.510000000002,18854.22,16035.589999999998,14192.93,13442.95,16820.139999999996,22279.959999999988,23931.079999999998,31563.019999999997,268124.57]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,8183.5699999999988,6061.8499999999985,5891.8700000000008,5529.28,2896.2200000000003,2024.3500000000004,1910.2700000000002,1952.5899999999997,2576.2199999999998,4007.1800000000003,4839.8599999999997,7217.4,53090.66]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,176238.80999999994,130775.18000000002,127108.43,119286.68000000002,62481.499999999993,48502.46,44706.16,45714.410000000011,60314.77,93816.209999999992,131687.93000000002,198591.08999999997,1239223.6299999999]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,215473.98999999993,162863.43000000002,158966.46,152776.47000000003,84231.94,66562.399999999994,60809.36,61109.950000000012,79711.12999999999,120103.34999999998,160458.87000000002,237371.50999999995,1560438.8599999999]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,19,19,19,19,19,18,19,17,18,18,18,18,18.416666666666668]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,45575.740000000005,33757.635999999991,32810.925000000003,30792.267,16128.402000000002,11272.791999999999,10638.689,10873.257000000001,14346.757,22315.463,26943.990999999998,40180.113999999994,295636.033]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,715363.35999999987,604006.71,192102.79999999973,195845.55999999997,199736.47999999998,454839.07,993875.78999999992,903152.57000000007,797272.25,696797.36,752418.87,840801.39,7346212.21]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,17975.12,15001.819999999998,14239.47,14636.109999999999,15297.77,15430.64,22988.75,23861.67,25364.639999999996,23856.48,22746.43,22551.260000000002,233950.15999999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,733338.47999999986,619008.52999999991,206342.26999999973,210481.66999999995,215034.24999999997,470269.71,1016864.5399999999,927014.24000000011,822636.89,720653.84,775165.3,863352.65,7580162.3700000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3662259,3196718,3290895,3499808,3846380,5289831,4767704,4790163,3870415,3670230,4200081,4774616,48859100]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4365.95,4507.0999999999995,3118.7400000000007,1287.96,879.95999999996275,711.05,674.33,671.88,720.84,1633.1399999999999,2166.81,4374.1099999999997,25111.869999999963]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,462.09,530.29999999999995,417.74,326.27999999999997,154.01999999999998,78.84,-7951.9299999999994,19.63,23.86,23.05,72.95,66.56,-5776.61]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,929051.52,0,0,0,0,0,0,0,929051.52]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4828.04,5037.3999999999996,3536.4800000000005,1614.24,930085.5,789.89,-7277.5999999999995,691.51,744.7,1656.1899999999998,2239.7599999999998,4440.67,948386.78]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5044,4054,3516,1272,772,565,520,517,577,1695,2349,5054,25935]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3363081.19,3134362.7799999993,3092598.2199999988,3033559.6899999995,2683439.2999999998,2558368.3400000008,2571154.9300000002,2628999.5399999991,2602266.8000000003,2882266.8699999987,3342210.3400000003,3721939.9,35614247.899999991]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,80897.16,63978.06,70082.31,79150.520000000019,80238.33,68086.210000000006,63500.54,69405.86,72588.119999999981,70986.709999999992,93928.12999999999,89727.150000000009,902569.10000000009]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3443978.35,3198340.8399999994,3162680.5299999989,3112710.2099999995,2763677.63,2626454.5500000007,2634655.4700000002,2698405.399999999,2674854.9200000004,2953253.5799999987,3436138.47,3811667.05,36516816.999999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1103,1102,1102,1102,1103,1103,1105,1142,1144,1140,1138,1139,1118.5833333333333]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5614636.0999999996,4929863.5,4956229.2,4396165.7,3962857.3,3810381.1999999997,3937091,4028125.6,3750559.6,4160465.6,4708817.7,5556749.0999999996,53811941.600000009]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,-385468.1400000006,-16105.080000000075,1012388.8800000008,2385873.33,1135450.49,197394.65999999992,447729.46000000008,301731.8600000001,39889.050000000047,-1445494.64,230204.69000000041,272481.04999999981,4176075.6100000013]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,4178070.15,3374864.1200000006,2549636.7400000002,1604120.5100000005,936714.05999999971,596920.77000000025,446307.96,452397.49999999994,549803.67999999993,1426385.35,3212937.3099999996,5172176.6199999992,24500334.770000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,65146954.344956405,55709068.855908699,45788361.075209081,28503244.196364257,21545939.576924592,17577516.257992126,16913244.067641389,16756466.601052152,17312573.307568166,24638251.921569597,45151512.851913802,65578304.474589877,420621437.53169012]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17386749.007987808,14107077.631886153,11617567.227495657,2546190.5541848787,1726221.4916647996,1190885.11371043,1144697.7248883503,1117147.3389662402,1269593.2819152398,3205103.0913843997,9571584.324046351,16111408.244561007,80994225.032691315]
[null,null,"Commodity Revenue",null,null,null,null,74454082.14705579,60424653.48220516,49694810.777295269,30927638.829450861,16773981.561410606,10887089.488297449,10487546.317470247,10062106.319981601,11504539.600516601,31532143.057046004,49976751.604039848,84322652.580849126,441047995.76561856]
[null,null,"Total Utah Revenue",null,null,null,null,156987785.5,130240799.97,107100739.08000001,61977073.579999998,40046142.629999995,29655490.860000007,28545488.109999985,27935720.259999994,30086706.190000005,59375498.07,104699848.78,166012365.30000001,942663658.33000004]
[null,null,"# of Customers",null,null,null,null,1087316,1089055,1091776,1096145,1096752,1099479,1101977,1101774,1105502,1105033,1108300,1112632,1099645.0833333333]
[null,null,"Sales Dth",null,null,null,null,19223919.648999996,15603578.050999995,12836386.040000012,7991406.6400000034,4096925.3249999993,2588324.8890000004,2503854.0559999999,2401176.2839999986,2806241.807,7445853.8770000041,10129594.308999998,17072441.823999997,104699702.751]
[null,null,"Transportation Dth",null,null,null,null,9281939.0999999996,8130635.5,8250640.2000000002,7897245.7000000002,7810009.2999999998,9100777.1999999993,8705315,8818805.5999999996,7621551.5999999996,7832390.5999999996,8911247.6999999993,10336419.1,102696976.59999998]
[null,null,"Total Utah Dth",null,null,null,null,28505858.748999998,23734213.550999995,21087026.240000013,15888652.340000004,11906934.625,11689102.089,11209169.056,11219981.883999998,10427793.407,15278244.477000004,19040842.008999996,27408860.923999995,207396679.35099998,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1857312.7300000004,1535416.3199999994,1389494.5100000002,1127310.1600000004,814360.42,495634.60000000009,481368.07999999978,482816.13,568053.41,893955.72000000032,1483274.1099999999,1987988.9600000002,13116985.15]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2517640.4799999995,2233063.1600000011,1890338.5499999998,1370463.4799999997,831522.18000000017,191598.18,250664.14,261214.5800000001,429661.57999999996,1017787.7699999999,2128436.3600000003,2978560.8399999994,16100951.300000001]
["FIRM",null,"Total Revenue","sales",null,null,null,4374953.21,3768479.4800000004,3279833.06,2497773.64,1645882.6,687232.78,732032.21999999974,744030.71000000008,997714.99,1911743.4900000002,3611710.47,4966549.8,29217936.449999999]
["FIRM",null,"# of Customers","sales",null,null,null,28008,28020,28030,28086,27979,28088,28013,27972,27917,27908,27957,27969,27995.583333333332]
[null,null,"Total Dth","sales",null,null,null,578026.68300000019,512685.85900000011,434201.25299999997,314642.62000000011,190907.78799999991,34445.436999999998,51272.562999999995,53416.453999999991,66479.210000000006,229487.00400000007,377767.68599999987,517556.50199999992,3360889.0589999999]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,26013.909999999996,23626.230000000003,27043.060000000005,19691.650000000001,14335.64,14253,12968.97,13600.79,17068.189999999999,18800.22,23809.93,27573.5,238785.09]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,93219.200000000012,83091.05,94217.8,71738.399999999994,42153.520000000004,48291.47,43347.729999999996,44521.61,60067.460000000006,67647.570000000007,105286.32,132879.78999999998,886461.91999999993]
["FIRM",null,"Total Revenue","sales",null,null,null,119233.11000000002,106717.28,121260.86000000002,91430.049999999988,56489.16,62544.47,56316.7,58122.400000000001,77135.650000000009,86447.790000000008,129096.25,160453.28999999998,1125247.01]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,21402.048000000003,19076.752,21631.311999999998,16470.315999999999,9677.9570000000022,9825.268,8863.5159999999996,9103.5410000000011,12282.278,13832.224000000002,18408.565999999999,23084.481,183658.25899999999]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1534.7835251200004,2044.4244470600001,2542.0378409800001,2265.5825062099998,2816.1926074599996,3767.1558081499998,2842.8940569000001,2395.6301397999996,2524.4210235499995,1782.9873204399996,3427.4106485900002,1387.962272364,29331.482196623998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,828.71647487999974,690.57555293999997,1004.2121590199999,891.09749379000004,1119.1873925399998,1914.0441918500001,1532.0659430999999,1233.4698602000001,1239.7789764500001,975.58267955999997,1913.8493514100001,803.36772763599993,14145.947803375999]
["FIRM",null,"Total Revenue","sales",null,null,null,2363.5,2735,3546.25,3156.68,3935.3799999999992,5681.2,4374.96,3629.0999999999995,3764.2,2758.5699999999997,5341.26,2191.33,43477.43]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,231.16799999999995,192.63400000000001,280.12200000000001,248.56900000000002,312.19399999999996,432.31299999999999,346.03799999999995,278.596,280.02100000000002,199.482,369.13,154.94799999999998,3325.2150000000001]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6120.07,5889.01,8395.2900000000009,2714.47,5655.55,3018.2799999999997,2403.85,2891.58,2303.4500000000003,2762.5,4528.1299999999983,5196.9900000000007,51879.17]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-126.14999999999986,-58.720000000000027,140.44999999999982,-417.59000000000009,38.380000000000052,-297.67000000000013,-199.81999999999996,78.480000000000018,-188.49,107.87000000000006,326.9899999999999,195.85000000000005,-400.42000000000007]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,81953.62,78026.759999999995,119689.49,25362.33,74030.109999999986,33085.61,22286.6,31115.369999999995,20400.400000000005,28675.78,66018.329999999987,86719.21,667363.60999999987]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,87947.54,83857.049999999988,128225.23000000001,27659.210000000003,79724.039999999979,35806.22,24490.629999999997,34085.429999999993,22515.360000000004,31546.149999999998,70873.449999999983,92112.05,718842.35999999987]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,3,4,0,4,4,4,4,4,4,3.5833333333333335]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18039.25,17189.485999999997,26417.614000000001,5499.3219999999992,16329.314,6618.4359999999997,4355.7539999999999,6151.0839999999998,3985.6489999999999,5676.579999999999,12177.862000000001,14640.288,137080.639]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7028.72,6878.79,6750.35,6033.21,6007.92,5574.74,5275.78,5446.67,5729.38,6216.7399999999989,6204.8200000000006,6605.3,73752.42]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7028.72,6878.79,6750.35,6033.21,6007.92,5574.74,5275.78,5446.67,5729.38,6216.7399999999989,6204.8200000000006,6605.3,73752.42]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19340,17931,17799,13829,13689,11291,9636,10582,12147,14845,14779,16996,172864]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3025.5,2268.42,2366.19,4763.62,1938.34,1216.23,942.9,2532.6799999999998,3472.48,327.61999999999989,2298.54,2185.4700000000003,27337.99]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3025.5,2268.42,2366.19,4763.62,1938.34,1216.23,942.9,2532.6799999999998,3472.48,327.61999999999989,2298.54,2185.4700000000003,27337.99]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,31292,20414,23778,16970,21846,13266,9198,34908,58171,5119,16386,20497,271845]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-135068.52000000002,10736.48000000004,-19542.270000000019,40806.28,62783.579999999987,100790.04999999999,33177.659999999996,17499.059999999998,344538.36,18594.53,-144414.34,-216152.81000000003,113748.05999999997]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,12232.940000000006,9516.9700000000012,8450.260000000002,6253.21,3694.2899999999995,1115.7200000000005,982.21999999999991,1012.7099999999998,1661.5800000000002,4233.9199999999983,17765.109999999997,27360.159999999996,94279.09]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1768145.9135251204,1587229.4344470594,1416382.8878409804,1199041.3525062103,903645.67260746006,618578.80580815009,533743.67405689973,520215.90013980004,936149.41102354985,940129.87732044037,1388390.3506485897,1833354.762272364,13645008.042196624]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-126.14999999999986,-58.720000000000027,140.44999999999982,-417.59000000000009,38.380000000000052,-297.67000000000013,-199.81999999999996,78.480000000000018,-188.49,107.87000000000006,326.9899999999999,195.85000000000005,-400.42000000000007]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10054.220000000001,9147.2099999999991,9116.5400000000009,10796.83,7946.26,6790.9699999999993,6218.6799999999994,7979.35,9201.86,6544.3599999999988,8503.36,8790.77,101090.41000000002]
[null,null,"Commodity Revenue",null,null,null,null,2693642.0164748798,2394871.5455529406,2105250.0521590197,1468455.3074937898,948824.99739254022,274889.30419185001,317830.5359431,338085.02986020013,511369.21897644998,1115086.7026795598,2301654.8593514101,3198963.2077276353,17668922.777803376]
[null,null,"Total Wyoming Revenue",null,null,null,null,4471716,3991189.4699999997,3530889.93,2677875.9000000004,1860455.3100000003,899961.41,857593.06999999983,866358.76000000013,1456531.9999999998,2061868.81,3698875.5599999996,5041304.59,31414620.809999999]
[null,null,"# of Customers",null,null,null,null,28044,28056,28066,28121,28015,28120,28049,28008,27953,27944,27993,28005,28031.166666666668]
[null,null,"Sales Dth",null,null,null,null,617699.14900000009,549144.73100000015,482530.30099999992,336860.82700000011,217227.25299999991,51321.454000000005,64837.870999999999,68949.674999999988,83027.15800000001,249195.29000000004,408723.24399999989,555436.21899999981,3684953.1719999993]
[null,null,"Transportation Dth",null,null,null,null,50632,38345,41577,30799,35535,24557,18834,45490,70318,19964,31165,37493,444709]
[null,null,"Total Wyoming Dth",null,null,null,null,668331.14900000009,587489.73100000015,524107.30099999992,367659.82700000011,252762.25299999991,75878.453999999998,83671.870999999999,114439.67499999999,153345.158,269159.29000000004,439888.24399999989,592929.21899999981,4129662.1719999993,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H322+H199","v":66915100.258481525},57296298.290355757,47204743.96305006,29702285.548870467,22449585.249532051,18196095.063800275,17446987.741698287,17276682.501191951,18248722.718591716,25578381.798890036,46539903.202562392,67411659.236862242,434266445.57388675]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H323+H200","v":17386622.85798781},14107018.911886152,11617707.677495657,2545772.9641848789,1726259.8716647995,1190587.4437104301,1144497.9048883503,1117225.8189662402,1269404.7919152398,3205210.9613843998,9571911.3140463512,16111604.094561007,80993824.612691313]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10054.220000000001,9147.2099999999991,9116.5400000000009,10796.83,7946.26,6790.9699999999993,6218.6799999999994,7979.35,9201.86,6544.3599999999988,8503.36,8790.77,101090.41000000002]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H325+H201","v":77147724.163530663},62819525.027758099,51800060.829454288,32396094.136944652,17722806.558803145,11161978.7924893,10805376.853413347,10400191.349841801,12015908.81949305,32647229.759725563,52278406.463391259,87521615.788576767,458716918.54342192]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,161459501.5,134231989.44,110631629.01000001,64654949.479999997,41906597.939999998,30555452.270000003,29403081.179999985,28802079.019999996,31543238.190000005,61437366.879999995,108398724.34,171053669.89000002,974078279.13999999,{"$f":"+T367","v":974078279.13999999}]
[null,null,"# of Customers",null,null,null,null,1115360,1117111,1119842,1124266,1124767,1127599,1130026,1129782,1133455,1132977,1136293,1140637,1127676.25]
[null,null,"Sales Dth",null,null,null,null,19841618.797999997,16152722.781999996,13318916.341000011,8328267.4670000039,4314152.5779999988,2639646.3430000003,2568691.9269999997,2470125.9589999984,2889268.9649999999,7695049.1670000041,10538317.552999998,17627878.042999998,108384655.92300002]
[null,null,"Transportation Dth",null,null,null,null,9332571.0999999996,8168980.5,8292217.2000000002,7928044.7000000002,7845544.2999999998,9125334.1999999993,8724149,8864295.5999999996,7691869.5999999996,7852354.5999999996,8942412.6999999993,10373912.1,103141685.59999998]
[null,null,"SystemTotal Dth",null,null,null,null,29174189.897999998,24321703.281999994,21611133.541000012,16256312.167000003,12159696.878,11764980.543,11292840.926999999,11334421.558999998,10581138.564999999,15547403.767000005,19480730.252999995,28001790.142999995,211526341.52300003]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1111004}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":461}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1111466}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1139}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1148}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1112632}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27969}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27996}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28005}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1140619}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1138973}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1664}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1139462}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1153}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1112632}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28005}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1140637}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1098033.5}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":464.58333333333331}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1098499.0833333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18.416666666666668}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18.416666666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1118.5833333333333}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1127.5833333333333}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1099645.0833333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27995.583333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28022.583333333332}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":3.5833333333333335}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":3.5833333333333335}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28031.166666666664}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1127657.8333333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1126029.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1647.1666666667443}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1126521.6666666665}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1132.5833333333333}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1099645.0833333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28031.166666666664}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1127676.25}]

{"sheet":"YE Projected Rev 2022","index":30,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":322085028.10662007},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":782716159.36662006}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,51602540.276770428,44878261.838092089,37096936.30289343,21407644.622677438,16144027.637382628,12754133.589296438,11820332.204117982,11637890.850645186,12199980.697466575,18097877.39114124,34679869.888167858,49765532.807968803,{"$f":"SUM(H15:S15)","v":322085028.10662007},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":326627187.8283295},117085840.03999999,356438043.50999993,800151071.37832952]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,138353364.89677042,117955198.69809209,94540501.082893431,53394622.632677436,35563183.817382626,24122253.819296438,20974530.674117982,20005903.160645187,21846160.537466574,41188700.671141237,85275588.638167858,129496150.73796879,{"$f":"SUM(H20:S20)","v":782716159.36662006},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,356994088.86933517,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,830951011.60933518]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2021 Rev'!U67","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,368764475.10429078,117112857.78999999,373922513.62999994,859799846.5242908]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,333633895.63662004,114270907.45,362373829.49999994,810278632.58662009]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,338363968.11832952,117085840.03999999,373247967.58999991,828697775.74832952]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,356994088.86933517,117109282.28999999,356847640.44999993,830951011.60933518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,370029349.47165519,117136300.03999999,374332110.56999993,861497760.08165514]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,54816150.936019465,47965273.765723579,40097282.371922173,24163296.097216193,18837642.294944357,15444458.874190163,14565210.26368051,14480221.498199901,14910789.151219904,20943322.096254393,37772954.879711792,52997486.640252784,{"$f":"SUM(H199:S199)","v":356994088.86933517}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,143233702.40601945,122573863.05572358,98859557.291922182,57286772.937216192,39237958.974944353,27776268.024190161,24495452.413680509,23583036.518199898,25342046.711219907,44933270.336254388,89519699.129711777,134109383.81025279,{"$f":"SUM(T199:T201)","v":830951011.60933518}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,56576051.346019462,49608618.815723576,41484115.971922174,25285448.207216192,19715315.214944355,16073904.574190162,15178092.17368051,14995966.658199901,15564638.521219904,21830481.726254392,38989564.859711789,54612235.750252783,{"$f":"SUM(H362:S362)","v":369914433.81933522}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,147821891.32755947,126778799.17726356,102387891.61346218,59964170.308756188,41162191.666484356,28998437.415730163,25493963.285220511,24457980.1097399,26483908.481219903,46905513.086254388,92616817.429711789,138426196.18025279,{"$f":"SUM(H367:S367)","v":861497760.08165514},{"$f":"+T367","v":861497760.08165514}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"YE Proj Rev 2022 with CET ","index":31,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1140398},{"$f":"+$T$21","v":1140398},{"$f":"+$T$22","v":110720039},{"$f":"+$T$15","v":368226093.44198388},{"$f":"+$T$17","v":87918410.914270014},{"$f":"+$T$19","v":574614858.40219998},{"$f":"SUM(AA13:AC13)","v":1030759362.7584538}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":457},{"$f":"+$T$48","v":458},{"$f":"+$T$49","v":2601623},{"$f":"+$T$42","v":2734853.1491796314},{"$f":"+$T$44","v":2184022.06745},{"$f":"+$T$46","v":13501913.425000001},{"$f":"SUM(AA14:AC14)","v":18420788.641629633}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,60998905.677507341,51907661.808768086,42532836.669144839,24852404.786592249,18422625.091481954,14199346.89415732,13061775.000747273,12932476.07486851,13483434.403106937,20025181.246704716,38918186.071802832,56891259.717101797,368226093.44198388,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":289772},{"$f":"+$T$60","v":2502521.2100676061},{"$f":"+$T$62","v":300360.26887999999},{"$f":"+$T$64","v":1394211.89852},{"$f":"SUM(AA15:AC15)","v":4197093.3774676062}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1140856},1140857,{"$f":"SUM(Z13:Z15)","v":113611434},{"$f":"SUM(AA13:AA15)","v":373463467.80123115},90402793.25060001,589510983.72571993,1053377244.7775511]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18828031.341899998,15700159.705759998,12287791.89738,3450403.3522499995,2037511.5164999999,1126819.7009999999,942351.49575,925756.02,1088497.6964999998,2719118.3827500003,11401000.475340001,17410969.32914,87918410.914270014]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,103180204.281,86039037.022400007,67338791.566200003,44963975.687399998,26551857.547600001,14684165.4344,12280265.643800002,12064001.488,14184771.739599999,35434226.196599998,62479052.466600001,95414509.328599989,574614858.40219998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":271004},{"$f":"+$T$96","v":258257.19690322777},{"$f":"+$T$98","v":48523.266199999998},{"$f":"+$T$100","v":1406456.5592000003},{"$f":"SUM(AA19:AC19)","v":1713237.022303228}]
["FIRM",null,"Total Revenue","sales",null,null,null,183007141.30040735,153646858.53692809,122159420.13272485,73266783.826242238,47011994.155581951,30010332.029557317,26284392.140297275,25922233.582868509,28756703.839206934,58178525.826054715,112798239.01374283,169716738.37484178,1030759362.7584538,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":271004},258257.19690322777,48523.266199999998,1406456.5592000003,1713237.022303228]
["FIRM",null,"# of Customers","sales",null,null,null,1140398,1140398,1140398,1140398,1140398,1140398,1140398,1140398,1140398,1140398,1140398,1140398,1140398]
["FIRM",null,"Total Dth","sales",null,null,null,19881345,16578488,12975219,8663913,5116162,2829428,2366231,2324560,2733202,6827667,12038817,18385007,110720039,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":3106605},{"$f":"+$T$123","v":2677187.3015643582},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2677187.3015643582}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":44476463},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25468},{"$f":"+$T$141","v":28825.142680000001},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28825.142680000001]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1158},{"$f":"+$T$165","v":1148},{"$f":"+$T$166","v":54497962},{"$f":"+$T$159","v":39791480.041096322},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},39791480.041096322]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1166},1156,102106498,44737616.485340677,0,0,44737616.485340677]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1142040},1142031,215988936,418459341.48347503,{"$f":"+AB34+AB24+AB16+AB20","v":90451316.516800016},590917440.28491998,1099828098.2851951]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28020},{"$f":"+$T$244","v":28020},{"$f":"+$T$245","v":3375523},{"$f":"+$T$238","v":12921162.997669999},0,{"$f":"+$T$242","v":20399399.411589999},{"$f":"SUM(AA41:AC41)","v":33320562.409259997}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,373041.6915180189,351657.07991958607,332932.13327837095,158994.11547225071,149754.16881316033,149886.75039811822,132889.79395496639,138045.90013495131,148868.27378543006,207300.03636597269,250198.52579494589,341284.67974386044,2734853.1491796314,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":185973},{"$f":"+$T$247","v":231924.02031999998},0,{"$f":"+$T$251","v":1123890.1667599999},{"$f":"SUM(AA42:AC42)","v":1355814.1870799998}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3524},{"$f":"+$T$256","v":30706.162560000001},0,{"$f":"+$T$260","v":21296.694919999994},{"$f":"SUM(AA43:AC43)","v":52002.857479999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,256672.47759999998,233223.04250000001,219083.69489999997,170118.79902000001,149829.63509,146059.42488999999,124111.53310999999,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,2184022.06745,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28047},28047,3565020,13183793.180549998,0,21544586.27327,34728379.453819998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1555985.0767999999,1413831.2649999999,1328116.5282000001,1072513.6884000001,944600.68780000007,920831.40379999997,782460.9561999999,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,13501913.425000001,null,null,"CET",null,null,null,{"$f":"+$T$319","v":163896.80233000038},null,null,{"$f":"SUM(AA46:AC46)","v":163896.80233000038}]
["FIRM",null,"Total Revenue","sales",null,null,null,2185699.2459180187,1998711.3874195861,1880132.3563783709,1401626.6028922508,1244184.4917031603,1216777.5790881182,1039462.2832649662,1076433.1195349512,1217749.4021654301,1787898.6397259729,1388750.3219949459,1983363.2115438604,18420788.641629633,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,457,457,457,457,457,457,458,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":163896.80233000038},null,null,{"$f":"SUM(AD46:AD47)","v":163896.80233000038}]
["FIRM",null,"Total Dth","sales",null,null,null,299816,272425,255909,206657,182011,177431,150769,156060,177762,262863,188318,271602,2601623]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144250},{"$f":"+$T$274","v":58709.972499999996},{"$f":"+$T$276","v":26027.0275},{"$f":"+$T$278","v":871750.3524999998},{"$f":"SUM(AA53:AC53)","v":956487.3524999998}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,144250,58709.972499999996,26027.0275,871750.3524999998,956487.3524999998]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":256899},{"$f":"+$T$310","v":23878.591300000004},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23878.591300000004}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":170732},{"$f":"+$T$301","v":73262.82355999999},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73262.82355999999}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,427631,97141.41485999999,0,0,97141.41485999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,208742.96460495144,215163.16272875969,207228.76693424195,203395.68368781736,186445.32233398937,206333.91614504679,214148.09196026277,201788.58429668163,212517.98243589653,204565.80793078706,229655.69473703802,212535.2322721332,2502521.2100676061]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28056},28056,4136901,13503541.370239997,26027.0275,22416336.625769999,35945905.023510002]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,300360.26887999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,1394211.89852,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1170078},1170069,219854833,431540728.85448182,90428820.278100014,611927320.3514899,1133896869.4840717]
["FIRM",null,"Total Revenue","sales",null,null,null,349824.75835495145,360584.1353787597,347287.16943424195,340863.44433781737,312456.94893398939,346234.42399504682,359346.8425102628,338607.22249668161,356611.47043589654,343267.48603078711,385369.05938703805,356640.41617213323,4197093.3774676062,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1168418},1168418,114095562,381147256.43965387,87918410.914270014,595014257.81378996,1064079925.1677139]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1678},1669,106030275,50815626.414061129,2558932.6300300062,18319519.096899986,71694078.140991211]
["FIRM",null,"Total Dth","sales",null,null,null,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,289772,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1168903},1168904,117176454,386647260.98178113,90402793.25060001,611055569.99898994,1088105624.2313712]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,415254,316967.16940322774,74550.293699999995,2278206.9117000001,2669724.3748032278]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1171},1161,102534129,44834757.90020068,0,0,44834757.90020068]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1142040},{"$f":"+Y36","v":1142031},215988936,418459341.48347503,90451316.516800016,590917440.28491998,1099828098.2851951]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28056},28056,4136901,13503541.370239997,26027.0275,22416336.625769999,35945905.023510002]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1170096},1170087,220125837,431962882.853715,90477343.54430002,613333776.91068995,1135774003.3087051]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":1.0142684914171696E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,29155.72843282712,26200.461569630093,25385.118788202468,25277.136565874574,20294.940256363352,17703.332019889654,14614.490314631985,13562.9291285974,15792.964057601779,20477.83877023379,23974.958903964329,25817.298095411235,258257.19690322777]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,48523.266199999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,1406456.5592000003]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,241074.97563282712,197541.94046963012,181704.55538820245,169017.35761587459,118212.02655636336,96314.03371988966,75846.224564631993,68878.190678597399,83655.22805760178,124467.09442023379,163001.32965396432,193524.06554541126,1713237.0223032278]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,271004]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,4650337,3454528,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,44476463]
["TRANSPORTATION"]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,166585.94610350055,160821.21162538065,169654.39958308366,158446.10106352891,163599.18859253221,259182.56267660667,349067.84391308209,417996.93933870079,273861.56029698765,197819.12103358627,171909.12476668696,188243.30257068219,2677187.3015643582]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,166585.94610350055,160821.21162538065,169654.39958308366,158446.10106352891,163599.18859253221,259182.56267660667,349067.84391308209,417996.93933870079,273861.56029698765,197819.12103358627,171909.12476668696,188243.30257068219,2677187.3015643582]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,129921,118963,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,3106605]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4923,4189,3331,1440,702,531,475,491,550,1352,2522,4962,25468]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3853519.1826332156,3635226.5762411235,3569278.7137748012,3280143.90679046,3097320.0348166577,2918058.4519780912,2877342.1928521856,2932544.8832366657,2939322.3230665275,3358160.7651839065,3508535.4979381138,3822027.5125845722,39791480.041096322]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3853519.1826332156,3635226.5762411235,3569278.7137748012,3280143.90679046,3097320.0348166577,2918058.4519780912,2877342.1928521856,2932544.8832366657,2939322.3230665275,3358160.7651839065,3508535.4979381138,3822027.5125845722,39791480.041096322]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1138,1138,1138,1138,1138,1138,1158,1158,1158,1158,1158,1158,1148]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5646644,4999940,5007680,4359226,4058364,3779600,3799923,3947952,3807406,4541639,4882198,5667390,54497962]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,65821315.658029847,56487495.816742562,47027381.180813536,28867184.03457218,22227958.835314654,17938292.45868507,16837572.268492401,16824163.221914105,17261593.562249385,24201955.311509199,43291865.101163574,61672564.033988468,418459341.48347497]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19116777.808599997,15964872.590139998,12536913.945079999,3649681.8026999994,2212942.02941,1300297.9224099999,1094241.34577,1080318.6933900001,1262633.1348799998,2963558.0740800002,11594455.965470001,17674623.20487,90451316.516800016]
[null,null,"Commodity Revenue",null,null,null,null,105057116.40965,87738140.897070006,68933247.58070001,46288537.706069998,27694786.07048,15796089.25123,13241378.767890001,13039959.93376,15291473.181599999,37013076.042379998,63718888.50807,97104745.936019987,590917440.28491998]
[null,null,"Total Utah Revenue",null,null,null,null,189995209.87627983,160190509.30395257,128497542.70659354,78805403.543342173,52135686.935204655,35034679.632325068,31173192.382152401,30944441.849064104,33815699.878729381,64178589.427969202,118605209.57470357,176451933.17487845,1099828098.2851949]
[null,null,"# of Customers",null,null,null,null,1142022,1142022,1142022,1142022,1142022,1142022,1142040,1142040,1142040,1142040,1142040,1142040,1142031]
[null,null,"Sales Dth",null,null,null,null,24895095,20362222,16632271,11450022,8348067,6737897,6985641,6958572,6674683,10589495,15786752,22938184,158358901]
[null,null,"Transportation Dth",null,null,null,null,5781488,5123092,5146449,4475145,4182464,4117549,4373246,4665921,4164460,4731642,5025319,5843260,57630035]
[null,null,"Total Utah Dth",null,null,null,null,30676583,25485314,21778720,15925167,12530531,10855446,11358887,11624493,10839143,15321137,20812071,28781444,215988936,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1784106.8384700001,1615357.34666,1401511.0275699999,1122347.3802799999,859609.69846999994,587083.32226000004,493931.58189999999,499915.42981,563445.24508999998,880351.25013000006,1346970.1173999999,1766533.75963,12921162.997669999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3390567.9931899994,2983918.3608199996,2470712.7338899998,1802918.7255599997,1178709.2131899998,534194.11201999988,314917.92629999993,329295.00837,479362.97892999992,1228590.8590099998,2339131.3097999999,3347080.1905099996,20399399.411589999]
["FIRM",null,"Total Revenue","sales",null,null,null,5174674.8316599997,4599275.7074799994,3872223.7614599997,2925266.1058399994,2038318.9116599998,1121277.4342799999,808849.50819999992,829210.43818000006,1042808.2240199998,2108942.1091399998,3686101.4271999998,5113613.9501399994,33320562.409260001]
["FIRM",null,"# of Customers","sales",null,null,null,28020,28020,28020,28020,28020,28020,28020,28020,28020,28020,28020,28020,28020]
[null,null,"Total Dth","sales",null,null,null,561043,493754,408833,298332,195043,88394,52110,54489,79321,203297,387060,553847,3375523]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,231924.02031999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,1123890.1667599999]
["FIRM",null,"Total Revenue","sales",null,null,null,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,1355814.1870800001]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,185973]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,2744.7336,2988.7099200000002,2404.9094399999999,2666.3126400000001,1603.27296,30706.162560000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,2048.68887,1903.6489499999998,2072.8621899999998,1667.9590799999999,1849.2589799999998,1111.9727199999998,21296.694919999994]
["FIRM",null,"Total Revenue","sales",null,null,null,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,5002.5450300000002,4648.3825500000003,5061.5721100000001,4072.86852,4515.5716199999997,2715.24568,52002.857479999999]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,227,277,378,252,279,348,339,315,343,276,306,184,3524]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,58709.972499999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,871750.3524999998]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,956487.3524999998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,144250]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,170732]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,256899]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-9039.8384700000752,-28024.346660000039,4252.3724300002214,70464.019719999982,35349.101530000102,13665.477740000002,25279.018100000045,5845.5701899999985,3959.7549100000178,37023.549869999988,-3411.1173999998719,8533.2403700000141,163896.80233000038]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1808536.9683699999,1622077.5173799999,1440415.2748100001,1219190.7954599999,917572.60429000005,619921.10053000005,539462.1727,523276.43504999997,590463.30208000005,941256.96571000002,1374966.4116,1809260.4074000001,13406399.95538]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,3629074.054969999,3217299.6787599996,2701640.4598499998,1984768.5685899998,1322105.3474299996,636126.95912999974,414965.25444999989,423014.97000999999,591907.91351999994,1375661.3378899998,2540930.1851599999,3578841.8960099998,22416336.625769995]
[null,null,"Total Wyoming Revenue",null,null,null,null,5451370.0687999986,4851471.1462299991,4154305.1082799998,3214515.7310199998,2249083.9046199997,1264534.6808799999,961494.88435999979,955142.1214399999,1190751.4252900002,2326092.2352,3926534.4441900002,5400609.2731999997,35945905.023509994]
[null,null,"# of Customers",null,null,null,null,28056,28056,28056,28056,28056,28056,28056,28056,28056,28056,28056,28056,28056]
[null,null,"Sales Dth",null,null,null,null,600509,532372,447045,328423,218771,105262,68665,69997,97944,227633,420452,592197,3709270]
[null,null,"Transportation Dth",null,null,null,null,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,427631]
[null,null,"Total Wyoming Dth",null,null,null,null,654924,569791,487260,360818,246131,137921,86255,110613,142184,251390,451226,638388,4136901,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,67629852.626399845,58109573.334122561,48467796.455623537,30086374.830032181,23145531.439604655,18558213.559215069,17377034.4411924,17347439.656964105,17852056.864329387,25143212.277219199,44666831.512763575,63481824.441388465,431865741.43885499]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19120145.534549996,15967913.557359999,12540079.589429999,3652383.5615199995,2215000.55528,1301556.7825199999,1095208.08971,1081552.2933000003,1263487.6513599998,2965482.72089,11597032.505870001,17677500.702509999,90477343.544300005]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,108686190.46461999,90955440.575830013,71634888.040550008,48273306.274659999,29016891.417909998,16432216.21036,13656344.02234,13462974.90377,15883381.095119998,38388737.380269997,66259818.693230003,100683587.83202998,613333776.91068995]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,195446579.94507983,165041980.45018256,132651847.81487355,82019919.274362177,54384770.839824654,36299214.313205071,32134687.266512401,31899583.970504105,35006451.304019384,66504681.663169198,122531744.01889357,181852542.44807845,1135774003.3087049,{"$f":"+T367","v":1135774003.3087049}]
[null,null,"# of Customers",null,null,null,null,1170078,1170078,1170078,1170078,1170078,1170078,1170096,1170096,1170096,1170096,1170096,1170096,1170087]
[null,null,"Sales Dth",null,null,null,null,25495604,20894594,17079316,11778445,8566838,6843159,7054306,7028569,6772627,10817128,16207204,23530381,162068171]
[null,null,"Transportation Dth",null,null,null,null,5835903,5160511,5186664,4507540,4209824,4150208,4390836,4706537,4208700,4755399,5056093,5889451,58057666]
[null,null,"SystemTotal Dth",null,null,null,null,31331507,26055105,22265980,16285985,12776662,10993367,11445142,11735106,10981327,15572527,21263297,29419832,220125837]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1140398}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1140856}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1165}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1142039}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28020}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28047}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28056}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1170077}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1168418}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1677}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1168903}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1170}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1142039}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28056}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1170095}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1140398}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":458}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1140857}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1148}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1155}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1142030}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28020}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28047}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28056}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1170068}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1168418}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1668}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1168904}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1160}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1142030}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28056}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1170086}]

{"sheet":"AVG Projected Rev 2022 adj HDD","index":32,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":106882939},{"$f":"+$T$15","v":314410100.42022496},{"$f":"+$T$17","v":110376207.02000001},{"$f":"+$T$19","v":334417477.20999998},{"$f":"SUM(AA13:AC13)","v":759203784.65022492}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2820637.6572033581},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15557734.447203359}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50501718.77810733,43129522.061270356,35568229.02314727,21080977.032263823,15850094.37516427,12409846.78868068,11451284.367765578,11506479.134486433,11978594.102092255,17555498.513708122,33834031.784662254,49543824.458876587,314410100.42022496,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1933315.1299259942},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3030601.8599259946}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":110336657},{"$f":"SUM(AA13:AA15)","v":319164053.20735431},113404528.57000001,345223539.18000001,777792120.95735431]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23528723.199999999,19368153.109999999,15149451.799999999,4808423.33,2897707.16,1648223.37,1306687.0399999998,1268833.3900000001,1430544.03,3364375.91,13607939.309999999,21997145.369999997,110376207.02000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60866768.950000003,50103734.530000001,39190319.629999995,26493195.75,15965633.189999999,9081293.6699999999,7199514.9400000004,6990950.9299999997,7881935.6100000003,18536859.920000002,35202560.329999998,56904709.759999998,334417477.20999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":161100.25269895361},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":599743.01269895362}]
["FIRM",null,"Total Revenue","sales",null,null,null,134897210.92810732,112601409.70127036,89908000.453147262,52382596.112263821,34713434.725164272,23139363.828680679,19957486.347765576,19766263.454486433,21291073.742092256,39456734.343708128,82644531.424662247,128445679.58887658,759203784.65022492,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},161100.25269895361,23745.579999999998,414897.18,599743.01269895362]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19453586,16013620,12525591,8467472,5102765,2902466,2301032,2234373,2519140,5924553,11251066,18187275,106882939,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1898249.7177823074},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1898249.7177823074}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":27375.625592154567},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27375.625592154567]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25265457.724524114},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25265457.724524114]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1103},1030.5,91591771,29815555.067898575,0,0,29815555.067898575]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,202061033,349140708.52795184,{"$f":"+AB34+AB24+AB16+AB20","v":113428274.15000001},345638436.36000001,808207419.03795195]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,397129.17594965216,372451.23026707652,331293.20412945066,182554.0319213043,170842.24684690181,174263.55455025085,142621.80047556025,142478.40833734118,147614.22552592779,157081.02069554746,285865.67189501319,316443.08660933201,2820637.6572033581,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2139754.9459496522,1967163.9102670765,1682033.7241294505,1326764.6119213044,1152391.0768469018,1130756.2245502509,806233.10047556018,750546.93833734118,813683.82552592782,932055.11069554754,1304727.7118950132,1551623.2666093321,15557734.447203359,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,138592.72546490695,157177.61855108585,148256.60565884394,145305.63042024869,159242.61687358227,165137.70299742598,155439.75376118865,190231.67053046546,170331.32356393299,176923.04394157892,171207.76804208424,155468.67012065032,1933315.1299259942,{"$f":"T67*'Booked DEC 2021 Rev'!U67","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,206519389,360886646.28757286,113431546.32000001,362708009.30000001,837026201.90757287]
["FIRM",null,"Total Revenue","sales",null,null,null,219969.25546490695,249466.52855108585,235307.41565884394,230623.74042024871,252744.00687358226,262100.472997426,246708.25376118865,293588.99053046544,262876.32356393302,273049.47394157894,264228.95804208424,239938.44012065034,3030601.8599259946,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,110435794,325958967.95022494,110376207.02000001,350431082.89999998,786766257.87022495]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36217001.180046916,3079084.8799999952,12691823.580000043,51987909.640046954]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,114066187,330900833.49735433,113404528.57000001,362033463.25999999,806338825.32735431]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,216442.32269895362,50763.329999999987,1089443.22,1356648.8726989536]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1108},1035.5,92303544,29930470.720218576,0,0,29930470.720218576]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},202061033,349140708.52795184,113428274.15000001,345638436.36000001,808207419.03795195]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,206651994,362175969.13027185,113455291.90000001,363122906.48000002,838754167.51027191]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,15837.704238571501,13818.347776514333,14404.537714264288,13383.650613943595,11799.473637462699,12096.838815997395,9587.216719000191,11428.675066982312,12461.641882989155,12984.206774168795,14864.882413644827,18433.077045414509,161100.25269895361]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,73001.354238571497,54584.777776514333,59894.647714264291,50673.500613943601,40339.953637462699,41689.218815997388,30751.09671900019,34805.535066982309,38924.761882989158,41008.646774168796,54007.152413644828,80062.367045414503,599743.01269895362]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,53697396.708007388,46183949.949958898,38536267.064568043,23789045.70193195,18499008.916884705,15047730.850977512,14204082.402434759,14357051.132628851,14696690.38577586,20408622.059667803,36935862.355710164,52785000.999405928,349140708.52795184]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24026206.050000001,19826671.489999998,15540352.659999998,5004819.3499999996,3070426.97,1817906.05,1429680.2799999998,1386050.84,1554480.18,3505907.18,13909023.979999999,22356749.119999997,113428274.15000001]
[null,null,"Commodity Revenue",null,null,null,null,62250452.050000004,51372984.170000002,40282700.209999993,27563618.27,16896504.079999998,9994658.8100000005,7852565.3800000008,7608536.1899999995,8543077.1799999997,19294453.610000003,36052501.159999996,57926385.25,345638436.35999995]
[null,null,"Total Utah Revenue",null,null,null,null,139974054.80800739,117383605.6099589,94359319.934568033,56357483.321931943,38465939.966884702,26860295.71097751,23486328.062434759,23351638.162628852,24794247.74577586,43208982.849667802,86897387.495710164,133068135.36940593,808207419.03795171]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23208450,20262507,15073072,11308950,7821319,6011177,6198023,6096111,5486510,8571378,14034410,21697684,145769591]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29078508,25384445,20002400,15634252,11823114,9853331,10528956,10546836,9361556,13091879,19209802,27545954,202061033,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,55457297.118007384,47827294.999958895,39923100.664568044,24911197.811931949,19376681.836884707,15677176.550977511,14816964.312434759,14872796.292628851,15350539.75577586,21295781.689667802,38152472.33571016,54399750.109405927,362061053.47795188]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24029589.550000001,19829903.16,15543175.979999999,5006942.55,3072231,1819527.4000000001,1431583.0599999998,1387301.01,1555747.5,3507504.3200000003,13911904.149999999,22359882.219999999,113455291.90000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65062714.620000005,53920738.780000001,42411190.43999999,29105787.370000001,17930868.369999997,10578627.15,8228884.6900000013,7959853.8099999996,9020850.1999999993,20368594.380000003,37919931.459999993,60614865.210000001,363122906.47999996]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,144562243.72954738,121588541.7314989,97887654.256108031,59034880.693471953,40390172.658424705,28082465.102517515,24484838.933974762,24226581.754168849,25936109.515775859,45181225.599667802,89994505.795710146,137384947.73940593,838754167.51027179,{"$f":"+T367","v":838754167.51027179}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,23832392,20827764,15545309,11651103,8050808,6140739,6281515,6174056,5592511,8809692,14448727,22294163,149648779]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29799060,26015130,20539874,16080018,12153555,10005320,10640012,10638701,9517307,13379207,19685624,28198186,206651994]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"YE Projected Rev 2023","index":33,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1076450},{"$f":"+$T$22","v":111701691},{"$f":"+$T$15","v":339678352.21961421},{"$f":"+$T$17","v":115306119.22},{"$f":"+$T$19","v":349494484.82999998},{"$f":"SUM(AA13:AC13)","v":804478956.26961422}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":426},{"$f":"+$T$49","v":2507072},{"$f":"+$T$42","v":2421037.0087392982},{"$f":"+$T$44","v":2189699.0700000003},{"$f":"+$T$46","v":7844177.0099999998},{"$f":"SUM(AA14:AC14)","v":12454913.088739298}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,55418615.514983565,48128697.216441713,39698821.803572573,22746165.551020101,17030133.391302668,13349802.017629448,12335533.342256851,11975831.208058815,12561523.312225681,18707241.623124748,35991959.701690935,51734027.537307158,{"$f":"SUM(H15:S15)","v":339678352.21961421},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029961.765059399},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3072390.575059399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1076877,{"$f":"SUM(Z13:Z15)","v":114469266},{"$f":"SUM(AA13:AA15)","v":344129350.99341291},117723180.09999999,358153728.83999997,820006259.93341291]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24393496.559999999,20550708.879999999,16157055.07,4957455.13,3009792.2,1761992.72,1418671,1296958.3,1495150.6,3579808.19,14239326.57,22445704,{"$f":"SUM(H17:S17)","v":115306119.22}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63103862.740000002,53162903.870000005,41796902.019999996,27314323.260000002,16583193.42,9708133.9800000004,7816518.25,7145912,8237901.4699999997,19723837.23,36835904.480000004,58065092.109999999,{"$f":"SUM(H19:S19)","v":349494484.82999998},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184940.86501977398},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":617980.05501977401}]
["FIRM",null,"Total Revenue","sales",null,null,null,142915974.81498358,121842309.96644172,97652778.893572569,55017943.941020101,36623119.011302665,24819928.717629448,21570722.592256851,20418701.508058816,22294575.382225681,42010887.04312475,87067190.751690939,132244823.64730716,{"$f":"SUM(H20:S20)","v":804478956.26961422},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184940.86501977398,23442.249999999996,409596.94,617980.05501977401]
["FIRM",null,"# of Customers","sales",null,null,null,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,{"$f":"AVERAGE(H21:S21)","v":1076450}]
["FIRM",null,"Total Dth","sales",null,null,null,20168582,16991359,13358679,8729912,5300143,3102810,2498232,2283900,2632910,6303922,11773098,18558144,{"$f":"SUM(H22:S22)","v":111701691},null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1429277.3296949274},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1429277.3296949274}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28101.527694087039},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28101.527694087039]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1238},{"$f":"+$T$166","v":56005208},{"$f":"+$T$159","v":28352951.948636338},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},28352951.948636338]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1245,58232682,29810330.806025352,0,0,29810330.806025352]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1078140,172832859,374124622.66445804,{"$f":"+AB34+AB24+AB16+AB20","v":117746622.34999999},358563325.77999997,850434570.79445803]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,325010.54705459974,305119.51445733214,272381.15269064368,156206.00121001099,144378.03963985277,147127.89356418885,135787.86703113644,127777.83506912629,134659.18160561426,143473.15461687755,249288.8336262501,279826.9881736649,{"$f":"SUM(H42:S42)","v":2421037.0087392982},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,361541.62,331098.82,281472.46999999997,136815.21,114256.57,111449.60000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,{"$f":"SUM(H44:S44)","v":2189699.0700000003},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,960278.66,879420.55999999994,747609.64,753817.22,629524.84,614059.09,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,{"$f":"SUM(H46:S46)","v":7844177.0099999998},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1646830.8270545998,1515638.8944573321,1301463.2626906438,1046838.431210011,888159.44963985274,872636.5835641888,697052.6070311364,635307.49506912637,687040.79160561436,789033.51461687754,1072358.9936262502,1302552.238173665,{"$f":"SUM(H47:S47)","v":12454913.088739298},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,426,426,426,426,426,426,426,426,426,426,426,426,{"$f":"AVERAGE(H48:S48)","v":426},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,306914,281071,238943,240927,201202,196259,151829,137293,149426,174632,191109,237467,{"$f":"SUM(H49:S49)","v":2507072}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150542.71748052764,170733.01843573939,161039.18120797834,157836.47916643071,172977.24686385767,179374.86396995571,168847.23421579984,191211.62154893635,171208.35373416939,177831.95698441446,172088.9053006219,156270.18615096764,{"$f":"SUM(H60:S60)","v":2029961.765059399}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,{"$f":"SUM(H62:S62)","v":227361.81000000003}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,{"$f":"SUM(H64:S64)","v":815067.00000000012},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1106056.75,177292909,385846719.81175828,117750197.84999999,375638198.95999998,879235116.62175822]
["FIRM",null,"Total Revenue","sales",null,null,null,227849.62748052762,258408.07843573939,243736.24120797834,238888.88916643072,261804.76686385769,271487.69396995567,255553.90421579982,289402.89154893637,259127.50373416941,269152.46698441444,260460.23530062189,236518.27615096763,{"$f":"SUM(H65:S65)","v":3072390.575059399},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1104349.75,115254546,351227219.74961418,115306119.22,365508090.51999998,832041429.48961425]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1725,62169274,35932663.517163873,2467520.8799999952,10539705.379999995,48939889.777163744]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,{"$f":"SUM(H67:S67)","v":260503},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1104801.75,118198796,355866131.28341293,117723180.09999999,374963652.91999996,848552964.30341291]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240282.93501977398,50459.999999999985,1084142.98,1374885.9150197739]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1250,58944455,29925246.458345354,0,0,29925246.458345354]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1078140},172832859,374124622.66445804,117746622.34999999,358563325.77999997,850434570.79445803]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1106074.75,177423820,387159883.26677805,117773640.09999999,376047795.89999998,880981319.26677799]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":{"$error":"#DIV/0!"}},{"$f":"+Z77-$T$371","v":-33999912},{"$f":"+AA77-$T$362-$T$364","v":-2624471.9999999725},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-2624472.0000001192}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19357.093300097305,16428.21408111004,17289.17500497173,15734.233168127957,13914.226846813626,14087.018833082058,11557.437651224729,12389.02850028172,13548.782494639368,14135.488496081918,16247.002448335259,20253.164195008296,{"$f":"SUM(H96:S96)","v":184940.86501977398}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75888.933300097298,56569.46408111004,62207.015004971734,52051.553168127954,41349.866846813631,41982.458833082055,32721.31765122473,35765.888500281719,40011.902494639369,42159.92849608192,55389.272448335265,81882.454195008293,{"$f":"SUM(H101:S101)","v":617980.05501977401}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H123:S123)","v":1429277.3296949274}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H125:S125)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H128:S128)","v":1429277.3296949274}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H141:S141)","v":28101.527694087039}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H146:S146)","v":28101.527694087039}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(H156:S156)","v":{"$error":"#DIV/0!"}}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H159:S159)","v":28352951.948636338}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H164:S164)","v":28352951.948636338}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,{"$f":"AVERAGE(H165:S165)","v":1238}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,6002718,5224478,5028072,4424029,4108931,3851315,3942739,4032941,3856935,4534700,5161999,5836351,{"$f":"SUM(H166:S166)","v":56005208}]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,58845940.590508938,51421742.111053661,42902818.719971411,25709831.473240599,19927044.027502198,16243908.752282064,15288510.794891667,14968272.153318433,15417892.77180792,21702982.324447684,39215913.194040209,55104237.751393296,{"$f":"SUM(H199:S199)","v":376749094.66445804}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24774959.73,20903103.329999998,16458996,5113914.51,3144907.95,1895042.94,1524947.22,1397604.6500000001,1600613.56,3700411.25,14485844.48,22746276.73,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117746622.34999999}]
[null,null,"Commodity Revenue",null,null,null,null,64178058.600000001,54148845.110000007,42651658.099999994,28165866.040000003,17308122.239999998,10420600.720000001,8379377.3200000003,7674363.4400000004,8799202.3900000006,20368139.48,37539970.330000006,58929122.009999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":358563325.77999997}]
[null,null,"Total Utah Revenue",null,null,null,null,147798958.92050895,126473690.55105367,102013472.81997141,58989612.023240596,40380074.217502192,28559552.412282065,25192835.334891666,24040240.243318435,25817708.721807919,45771533.054447681,91241728.004040211,136779636.4913933,{"$f":"SUM(T199:T201)","v":853059042.79445803}]
[null,null,"# of Customers",null,null,null,null,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,{"$f":"AVERAGE(H203:S203)","v":1078141}]
[null,null,"Sales Dth",null,null,null,null,23810298,19863514,15830213,11501434,7952876,6147312,6366397,6117150,5568370,8914538,14509819,22018168,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":114600177}]
[null,null,"Transportation Dth",null,null,null,null,6149568,5362346,5145004,4523278,4186409,4026994,4424985,4547771,3967809,4630381,5285716,5982421,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":58232682}]
[null,null,"Total Utah Dth",null,null,null,null,29959866,25225860,20975217,16024712,12139285,10174306,10791382,10664921,9536179,13544919,19795535,28000589,{"$f":"SUM(T204:T205)","v":172832859},{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H303:S303)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H312:S312)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,60605841.000508934,53065087.161053658,44289652.319971412,26831983.583240598,20804716.947502196,16873354.452282064,15901392.704891667,15484017.313318433,16071742.141807919,22590141.954447683,40432523.174040206,56718986.861393295,{"$f":"SUM(H362:S362)","v":389669439.61445802}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24778343.23,20906335,16461819.32,5116037.71,3146711.98,1896664.29,1526850,1398854.82,1601880.8800000001,3702008.39,14488724.65,22749409.830000002,{"$f":"SUM(H363:S363)","v":117773640.10000001}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66990321.170000002,56696599.720000006,44780148.329999991,29708035.140000004,18342486.529999997,11004569.060000001,8755696.6300000008,8025681.0600000005,9276975.4100000001,21442280.25,39407400.630000003,61617601.969999999,{"$f":"SUM(H365:S365)","v":376047795.89999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,152387147.84204894,130678626.67259365,105541807.14151141,61667009.394780606,42304306.909042194,29781721.803822063,26191346.206431665,24915183.834858432,26959570.491807919,47743775.804447681,94338846.304040208,141096448.8613933,{"$f":"SUM(H367:S367)","v":883605791.26677811},{"$f":"+T367","v":883605791.26677811}]
[null,null,"# of Customers",null,null,null,null,1106032,1106038,1106045,1106054,1106062,1106074,1106066,1106063,1106075,1106104,1106139,1106157,{"$f":"AVERAGE(H368:S368)","v":1106075.75}]
[null,null,"Sales Dth",null,null,null,null,24434240,20428771,16302450,11843587,8182365,6276874,6449889,6195095,5674371,9152852,14924136,22614647,{"$f":"SUM(H369:S369)","v":152479277}]
[null,null,"Transportation Dth",null,null,null,null,6246178,5427774,5210241,4626891,4287361,4049421,4452549,4561691,4017559,4679395,5347221,6038174,58944455]
[null,null,"SystemTotal Dth",null,null,null,null,30680418,25856545,21512691,16470478,12469726,10326295,10902438,10756786,9691930,13832247,20271357,28652821,211423732]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[null,null,null,null,null,null,null,5318849.1549835578,6581831.086441718,6347162.0235725716,1407615.9410200976,2920459.8613026552,1176959.85762945,678601.17225685716,328016.81805881485,-921575.62777431682,927767.20312474668,3634023.6816909462,6747128.9973071516]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":{"$error":"#DIV/0!"}}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1104349.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1104801.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":{"$error":"#DIV/0!"}}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":{"$error":"#DIV/0!"}}]

{"sheet":"AVG Proj Rev 2022","index":34,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1140398},{"$f":"+$T$21","v":1126766.25},{"$f":"+$T$22","v":110720039},{"$f":"+$T$15","v":358715685.15671384},{"$f":"+$T$17","v":87918410.914270014},{"$f":"+$T$19","v":574614858.40219998},{"$f":"SUM(AA13:AC13)","v":1021248954.4731839}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":457},{"$f":"+$T$48","v":458},{"$f":"+$T$49","v":2601623},{"$f":"+$T$42","v":2734853.1491796314},{"$f":"+$T$44","v":2184022.06745},{"$f":"+$T$46","v":13501913.425000001},{"$f":"SUM(AA14:AC14)","v":18420788.641629633}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,58067953.87018735,50173759.473768085,41396485.880684838,24233620.289702248,17812737.353321955,13595596.513477322,12718366.398017272,12648470.586068509,13435772.182246938,20951505.953294717,39104956.885172829,54576459.770771801,358715685.15671384,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":289772},{"$f":"+$T$60","v":2502521.2100676061},{"$f":"+$T$62","v":300360.26887999999},{"$f":"+$T$64","v":1394211.89852},{"$f":"SUM(AA15:AC15)","v":4197093.3774676062}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1140856},1127225.25,{"$f":"SUM(Z13:Z15)","v":113611434},{"$f":"SUM(AA13:AA15)","v":363953059.51596111},90402793.25060001,589510983.72571993,1043866836.4922811]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18828031.341899998,15700159.705759998,12287791.89738,3450403.3522499995,2037511.5164999999,1126819.7009999999,942351.49575,925756.02,1088497.6964999998,2719118.3827500003,11401000.475340001,17410969.32914,87918410.914270014]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,103180204.281,86039037.022400007,67338791.566200003,44963975.687399998,26551857.547600001,14684165.4344,12280265.643800002,12064001.488,14184771.739599999,35434226.196599998,62479052.466600001,95414509.328599989,574614858.40219998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":271004},{"$f":"+$T$96","v":258257.19690322777},{"$f":"+$T$98","v":48523.266199999998},{"$f":"+$T$100","v":1406456.5592000003},{"$f":"SUM(AA19:AC19)","v":1713237.022303228}]
["FIRM",null,"Total Revenue","sales",null,null,null,180076189.49308735,151912956.20192808,121023069.34426484,72647999.329352245,46402106.417421952,29406581.648877323,25940983.537567273,25638228.094068509,28709041.618346937,59104850.532644719,112985009.82711282,167401938.4285118,1021248954.4731839,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":271004},258257.19690322777,48523.266199999998,1406456.5592000003,1713237.022303228]
["FIRM",null,"# of Customers","sales",null,null,null,1115723,1116961,1119645,1122693,1123853,1126606,1127425,1128512,1131812,1131802,1135765,1140398,1126766.25]
["FIRM",null,"Total Dth","sales",null,null,null,19881345,16578488,12975219,8663913,5116162,2829428,2366231,2324560,2733202,6827667,12038817,18385007,110720039,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":3106605},{"$f":"+$T$123","v":2677187.3015643582},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2677187.3015643582}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":44476463},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25468},{"$f":"+$T$141","v":28825.142680000001},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28825.142680000001]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1158},{"$f":"+$T$165","v":1148},{"$f":"+$T$166","v":54497962},{"$f":"+$T$159","v":39791480.041096322},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},39791480.041096322]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1166},1156,102106498,44737616.485340677,0,0,44737616.485340677]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1142040},1128399.25,215988936,408948933.19820499,{"$f":"+AB34+AB24+AB16+AB20","v":90451316.516800016},590917440.28491998,1090317689.9999251]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28020},{"$f":"+$T$244","v":27993},{"$f":"+$T$245","v":3375523},{"$f":"+$T$238","v":12921162.997669999},0,{"$f":"+$T$242","v":20399399.411589999},{"$f":"SUM(AA41:AC41)","v":33320562.409259997}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,373041.6915180189,351657.07991958607,332932.13327837095,158994.11547225071,149754.16881316033,149886.75039811822,132889.79395496639,138045.90013495131,148868.27378543006,207300.03636597269,250198.52579494589,341284.67974386044,2734853.1491796314,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":185973},{"$f":"+$T$247","v":231924.02031999998},0,{"$f":"+$T$251","v":1123890.1667599999},{"$f":"SUM(AA42:AC42)","v":1355814.1870799998}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3524},{"$f":"+$T$256","v":30706.162560000001},0,{"$f":"+$T$260","v":21296.694919999994},{"$f":"SUM(AA43:AC43)","v":52002.857479999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,256672.47759999998,233223.04250000001,219083.69489999997,170118.79902000001,149829.63509,146059.42488999999,124111.53310999999,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,2184022.06745,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28047},28020,3565020,13183793.180549998,0,21544586.27327,34728379.453819998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1555985.0767999999,1413831.2649999999,1328116.5282000001,1072513.6884000001,944600.68780000007,920831.40379999997,782460.9561999999,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,13501913.425000001,null,null,"CET",null,null,null,{"$f":"+$T$319","v":152788.51233000041},null,null,{"$f":"SUM(AA46:AC46)","v":152788.51233000041}]
["FIRM",null,"Total Revenue","sales",null,null,null,2185699.2459180187,1998711.3874195861,1880132.3563783709,1401626.6028922508,1244184.4917031603,1216777.5790881182,1039462.2832649662,1076433.1195349512,1217749.4021654301,1787898.6397259729,1388750.3219949459,1983363.2115438604,18420788.641629633,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,457,457,457,457,457,457,458,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":152788.51233000041},null,null,{"$f":"SUM(AD46:AD47)","v":152788.51233000041}]
["FIRM",null,"Total Dth","sales",null,null,null,299816,272425,255909,206657,182011,177431,150769,156060,177762,262863,188318,271602,2601623]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144250},{"$f":"+$T$274","v":58709.972499999996},{"$f":"+$T$276","v":26027.0275},{"$f":"+$T$278","v":871750.3524999998},{"$f":"SUM(AA53:AC53)","v":956487.3524999998}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,144250,58709.972499999996,26027.0275,871750.3524999998,956487.3524999998]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":256899},{"$f":"+$T$310","v":23878.591300000004},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23878.591300000004}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":170732},{"$f":"+$T$301","v":73262.82355999999},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73262.82355999999}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,427631,97141.41485999999,0,0,97141.41485999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,208742.96460495144,215163.16272875969,207228.76693424195,203395.68368781736,186445.32233398937,206333.91614504679,214148.09196026277,201788.58429668163,212517.98243589653,204565.80793078706,229655.69473703802,212535.2322721332,2502521.2100676061]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28056},28029,4136901,13492433.080239998,26027.0275,22416336.625769999,35934796.733510002]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,300360.26887999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,1394211.89852,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1170078},1156410.25,219854833,422030320.56921178,90428820.278100014,611927320.3514899,1124386461.1988018]
["FIRM",null,"Total Revenue","sales",null,null,null,349824.75835495145,360584.1353787597,347287.16943424195,340863.44433781737,312456.94893398939,346234.42399504682,359346.8425102628,338607.22249668161,356611.47043589654,343267.48603078711,385369.05938703805,356640.41617213323,4197093.3774676062,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1168418},1154759.25,114095562,371636848.15438384,87918410.914270014,595014257.81378996,1054569516.8824439]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1678},1669,106030275,50804518.124061167,2558932.6300300062,18319519.096899986,71682969.850991249]
["FIRM",null,"Total Dth","sales",null,null,null,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,289772,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1168903},1155245.25,117176454,377136852.69651109,90402793.25060001,611055569.99898994,1078595215.9461012]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,415254,316967.16940322774,74550.293699999995,2278206.9117000001,2669724.3748032278]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1171},1161,102534129,44834757.90020068,0,0,44834757.90020068]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1142040},{"$f":"+Y36","v":1128399.25},215988936,408948933.19820499,90451316.516800016,590917440.28491998,1090317689.9999251]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28056},28029,4136901,13492433.080239998,26027.0275,22416336.625769999,35934796.733510002]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1170096},1156428.25,220125837,422441366.27844501,90477343.54430002,613333776.91068995,1126252486.7334352]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-4.9461959861218929E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,29155.72843282712,26200.461569630093,25385.118788202468,25277.136565874574,20294.940256363352,17703.332019889654,14614.490314631985,13562.9291285974,15792.964057601779,20477.83877023379,23974.958903964329,25817.298095411235,258257.19690322777]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,48523.266199999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,1406456.5592000003]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,241074.97563282712,197541.94046963012,181704.55538820245,169017.35761587459,118212.02655636336,96314.03371988966,75846.224564631993,68878.190678597399,83655.22805760178,124467.09442023379,163001.32965396432,193524.06554541126,1713237.0223032278]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,271004]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,4650337,3454528,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,44476463]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,166585.94610350055,160821.21162538065,169654.39958308366,158446.10106352891,163599.18859253221,259182.56267660667,349067.84391308209,417996.93933870079,273861.56029698765,197819.12103358627,171909.12476668696,188243.30257068219,2677187.3015643582]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,166585.94610350055,160821.21162538065,169654.39958308366,158446.10106352891,163599.18859253221,259182.56267660667,349067.84391308209,417996.93933870079,273861.56029698765,197819.12103358627,171909.12476668696,188243.30257068219,2677187.3015643582]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,129921,118963,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,3106605]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4923,4189,3331,1440,702,531,475,491,550,1352,2522,4962,25468]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3853519.1826332156,3635226.5762411235,3569278.7137748012,3280143.90679046,3097320.0348166577,2918058.4519780912,2877342.1928521856,2932544.8832366657,2939322.3230665275,3358160.7651839065,3508535.4979381138,3822027.5125845722,39791480.041096322]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3853519.1826332156,3635226.5762411235,3569278.7137748012,3280143.90679046,3097320.0348166577,2918058.4519780912,2877342.1928521856,2932544.8832366657,2939322.3230665275,3358160.7651839065,3508535.4979381138,3822027.5125845722,39791480.041096322]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1138,1138,1138,1138,1138,1138,1158,1158,1158,1158,1158,1158,1148]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5646644,4999940,5007680,4359226,4058364,3779600,3799923,3947952,3807406,4541639,4882198,5667390,54497962]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,62890363.850709856,54753593.481742561,45891030.392353535,28248399.537682179,21618071.097154655,17334542.078005075,16494163.665762402,16540157.733114103,17213931.341389384,25128280.0180992,43478635.91453357,59357764.087658472,408948933.19820493]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19116777.808599997,15964872.590139998,12536913.945079999,3649681.8026999994,2212942.02941,1300297.9224099999,1094241.34577,1080318.6933900001,1262633.1348799998,2963558.0740800002,11594455.965470001,17674623.20487,90451316.516800016]
[null,null,"Commodity Revenue",null,null,null,null,105057116.40965,87738140.897070006,68933247.58070001,46288537.706069998,27694786.07048,15796089.25123,13241378.767890001,13039959.93376,15291473.181599999,37013076.042379998,63718888.50807,97104745.936019987,590917440.28491998]
[null,null,"Total Utah Revenue",null,null,null,null,187064258.06895983,158456606.96895257,127361191.91813354,78186619.04645218,51525799.197044656,34430929.251645073,30829783.779422402,30660436.3602641,33768037.657869384,65104914.134559199,118791980.38807356,174137133.22854847,1090317689.9999249]
[null,null,"# of Customers",null,null,null,null,1117347,1118585,1121269,1124317,1125477,1128230,1129067,1130154,1133454,1133444,1137407,1142040,1128399.25]
[null,null,"Sales Dth",null,null,null,null,24895095,20362222,16632271,11450022,8348067,6737897,6985641,6958572,6674683,10589495,15786752,22938184,158358901]
[null,null,"Transportation Dth",null,null,null,null,5781488,5123092,5146449,4475145,4182464,4117549,4373246,4665921,4164460,4731642,5025319,5843260,57630035]
[null,null,"Total Utah Dth",null,null,null,null,30676583,25485314,21778720,15925167,12530531,10855446,11358887,11624493,10839143,15321137,20812071,28781444,215988936,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1784106.8384700001,1615357.34666,1401511.0275699999,1122347.3802799999,859609.69846999994,587083.32226000004,493931.58189999999,499915.42981,563445.24508999998,880351.25013000006,1346970.1173999999,1766533.75963,12921162.997669999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3390567.9931899994,2983918.3608199996,2470712.7338899998,1802918.7255599997,1178709.2131899998,534194.11201999988,314917.92629999993,329295.00837,479362.97892999992,1228590.8590099998,2339131.3097999999,3347080.1905099996,20399399.411589999]
["FIRM",null,"Total Revenue","sales",null,null,null,5174674.8316599997,4599275.7074799994,3872223.7614599997,2925266.1058399994,2038318.9116599998,1121277.4342799999,808849.50819999992,829210.43818000006,1042808.2240199998,2108942.1091399998,3686101.4271999998,5113613.9501399994,33320562.409260001]
["FIRM",null,"# of Customers","sales",null,null,null,27986,27989,27985,28011,28002,27998,27987,27977,27967,27977,28017,28020,27993]
[null,null,"Total Dth","sales",null,null,null,561043,493754,408833,298332,195043,88394,52110,54489,79321,203297,387060,553847,3375523]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,231924.02031999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,1123890.1667599999]
["FIRM",null,"Total Revenue","sales",null,null,null,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,1355814.1870800001]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,185973]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,2744.7336,2988.7099200000002,2404.9094399999999,2666.3126400000001,1603.27296,30706.162560000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,2048.68887,1903.6489499999998,2072.8621899999998,1667.9590799999999,1849.2589799999998,1111.9727199999998,21296.694919999994]
["FIRM",null,"Total Revenue","sales",null,null,null,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,5002.5450300000002,4648.3825500000003,5061.5721100000001,4072.86852,4515.5716199999997,2715.24568,52002.857479999999]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,227,277,378,252,279,348,339,315,343,276,306,184,3524]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,58709.972499999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,871750.3524999998]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,956487.3524999998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,144250]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,170732]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,256899]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-11193.738469999982,-29780.496660000179,2496.4224300000351,70080.889720000094,34774.18153000006,13193.797739999951,24667.528100000054,5069.4201900000335,2886.5049100000178,35615.729870000039,-3554.9673999997322,8533.2403700000141,152788.51233000041]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1806383.06837,1620321.3673799997,1438659.3248099999,1218807.66546,916997.68429,619449.42053,538850.6827,522500.28505000001,589390.05208000005,939849.14571000007,1374822.5616000001,1809260.4074000001,13395291.665379999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,3629074.054969999,3217299.6787599996,2701640.4598499998,1984768.5685899998,1322105.3474299996,636126.95912999974,414965.25444999989,423014.97000999999,591907.91351999994,1375661.3378899998,2540930.1851599999,3578841.8960099998,22416336.625769995]
[null,null,"Total Wyoming Revenue",null,null,null,null,5449216.1687999992,4849714.9962299988,4152549.1582799996,3214132.6010199999,2248508.9846199998,1264063.0008799997,960883.3943599998,954365.97143999999,1189678.1752900002,2324684.4151999997,3926390.5941900001,5400609.2731999997,35934796.733509995]
[null,null,"# of Customers",null,null,null,null,28022,28025,28021,28047,28038,28034,28023,28013,28003,28013,28053,28056,28029]
[null,null,"Sales Dth",null,null,null,null,600509,532372,447045,328423,218771,105262,68665,69997,97944,227633,420452,592197,3709270]
[null,null,"Transportation Dth",null,null,null,null,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,427631]
[null,null,"Total Wyoming Dth",null,null,null,null,654924,569791,487260,360818,246131,137921,86255,110613,142184,251390,451226,638388,4136901,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,64696746.919079855,56373914.849122562,47329689.717163533,29467207.203142181,22535068.781444654,17953991.498535074,17033014.348462403,17062658.018164102,17803321.393469386,26068129.163809199,44853458.47613357,61167024.495058469,422344224.86358505]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19120145.534549996,15967913.557359999,12540079.589429999,3652383.5615199995,2215000.55528,1301556.7825199999,1095208.08971,1081552.2933000003,1263487.6513599998,2965482.72089,11597032.505870001,17677500.702509999,90477343.544300005]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,108686190.46461999,90955440.575830013,71634888.040550008,48273306.274659999,29016891.417909998,16432216.21036,13656344.02234,13462974.90377,15883381.095119998,38388737.380269997,66259818.693230003,100683587.83202998,613333776.91068995]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,192513474.23775983,163306321.96518257,131513741.07641354,81400751.647472173,53774308.181664653,35694992.252525076,31790667.173782405,31614802.331704102,34957715.833159387,67429598.549759194,122718370.98226357,179537742.50174844,1126252486.7334347,{"$f":"+T367","v":1126252486.7334347}]
[null,null,"# of Customers",null,null,null,null,1145369,1146610,1149290,1152364,1153515,1156264,1157090,1158167,1161457,1161457,1165460,1170096,1156428.25]
[null,null,"Sales Dth",null,null,null,null,25495604,20894594,17079316,11778445,8566838,6843159,7054306,7028569,6772627,10817128,16207204,23530381,162068171]
[null,null,"Transportation Dth",null,null,null,null,5835903,5160511,5186664,4507540,4209824,4150208,4390836,4706537,4208700,4755399,5056093,5889451,58057666]
[null,null,"SystemTotal Dth",null,null,null,null,31331507,26055105,22265980,16285985,12776662,10993367,11445142,11735106,10981327,15572527,21263297,29419832,220125837]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1140398}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1140856}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1165}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1142039}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28020}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28047}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28056}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1170077}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1168418}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1677}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1168903}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1170}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1142039}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28056}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1170095}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1126766.25}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":458}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1127225.25}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1148}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1155}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1128398.25}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27993}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28020}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28029}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1156409.25}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1154759.25}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1668}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1155245.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1160}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1128398.25}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28029}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1156427.25}]

{"sheet":"AVG Proj Rev 2022 with CET","index":35,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1140398},{"$f":"+$T$21","v":1126766.25},{"$f":"+$T$22","v":110720039},{"$f":"+$T$15","v":363712257.66198385},{"$f":"+$T$17","v":87918410.914270014},{"$f":"+$T$19","v":574614858.40219998},{"$f":"SUM(AA13:AC13)","v":1026245526.9784539}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":457},{"$f":"+$T$48","v":458},{"$f":"+$T$49","v":2601623},{"$f":"+$T$42","v":2734853.1491796314},{"$f":"+$T$44","v":2184022.06745},{"$f":"+$T$46","v":13501913.425000001},{"$f":"SUM(AA14:AC14)","v":18420788.641629633}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,59732337.927507341,50883464.908768088,41788634.089144841,24478829.286592249,18162206.791481953,14030808.65415732,12915699.020747272,12799947.174868509,13383836.803106938,19878963.286704719,38766270.001802832,56891259.717101797,363712257.66198385,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":289772},{"$f":"+$T$60","v":2502521.2100676061},{"$f":"+$T$62","v":300360.26887999999},{"$f":"+$T$64","v":1394211.89852},{"$f":"SUM(AA15:AC15)","v":4197093.3774676062}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1140856},1127225.25,{"$f":"SUM(Z13:Z15)","v":113611434},{"$f":"SUM(AA13:AA15)","v":368949632.02123111},90402793.25060001,589510983.72571993,1048863408.9975511]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18828031.341899998,15700159.705759998,12287791.89738,3450403.3522499995,2037511.5164999999,1126819.7009999999,942351.49575,925756.02,1088497.6964999998,2719118.3827500003,11401000.475340001,17410969.32914,87918410.914270014]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,103180204.281,86039037.022400007,67338791.566200003,44963975.687399998,26551857.547600001,14684165.4344,12280265.643800002,12064001.488,14184771.739599999,35434226.196599998,62479052.466600001,95414509.328599989,574614858.40219998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":271004},{"$f":"+$T$96","v":258257.19690322777},{"$f":"+$T$98","v":48523.266199999998},{"$f":"+$T$100","v":1406456.5592000003},{"$f":"SUM(AA19:AC19)","v":1713237.022303228}]
["FIRM",null,"Total Revenue","sales",null,null,null,181740573.55040735,152622661.63692808,121415217.55272484,72893208.326242238,46751575.855581954,29841793.789557319,26138316.160297275,25789704.68286851,28657106.239206936,58032307.866054714,112646322.94374284,169716738.37484178,1026245526.9784539,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":271004},258257.19690322777,48523.266199999998,1406456.5592000003,1713237.022303228]
["FIRM",null,"# of Customers","sales",null,null,null,1115723,1116961,1119645,1122693,1123853,1126606,1127425,1128512,1131812,1131802,1135765,1140398,1126766.25]
["FIRM",null,"Total Dth","sales",null,null,null,19881345,16578488,12975219,8663913,5116162,2829428,2366231,2324560,2733202,6827667,12038817,18385007,110720039,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":3106605},{"$f":"+$T$123","v":2677187.3015643582},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2677187.3015643582}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":44476463},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25468},{"$f":"+$T$141","v":28825.142680000001},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28825.142680000001]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1158},{"$f":"+$T$165","v":1148},{"$f":"+$T$166","v":54497962},{"$f":"+$T$159","v":39791480.041096322},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},39791480.041096322]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1166},1156,102106498,44737616.485340677,0,0,44737616.485340677]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1142040},1128399.25,215988936,413945505.703475,{"$f":"+AB34+AB24+AB16+AB20","v":90451316.516800016},590917440.28491998,1095314262.5051951]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28020},{"$f":"+$T$244","v":27993},{"$f":"+$T$245","v":3375523},{"$f":"+$T$238","v":12921162.997669999},0,{"$f":"+$T$242","v":20399399.411589999},{"$f":"SUM(AA41:AC41)","v":33320562.409259997}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,373041.6915180189,351657.07991958607,332932.13327837095,158994.11547225071,149754.16881316033,149886.75039811822,132889.79395496639,138045.90013495131,148868.27378543006,207300.03636597269,250198.52579494589,341284.67974386044,2734853.1491796314,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":185973},{"$f":"+$T$247","v":231924.02031999998},0,{"$f":"+$T$251","v":1123890.1667599999},{"$f":"SUM(AA42:AC42)","v":1355814.1870799998}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":2},{"$f":"+$T$262","v":1.5},{"$f":"+$T$263","v":5532},{"$f":"+$T$256","v":46190.742559999991},0,{"$f":"+$T$260","v":30347.264920000001},{"$f":"SUM(AA43:AC43)","v":76538.00748}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,256672.47759999998,233223.04250000001,219083.69489999997,170118.79902000001,149829.63509,146059.42488999999,124111.53310999999,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,2184022.06745,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28048},28020.5,3567028,13199277.760549998,0,21553636.84327,34752914.603820004]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1555985.0767999999,1413831.2649999999,1328116.5282000001,1072513.6884000001,944600.68780000007,920831.40379999997,782460.9561999999,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,13501913.425000001,null,null,"CET",null,null,null,{"$f":"+$T$319","v":152788.51233000041},null,null,{"$f":"SUM(AA46:AC46)","v":152788.51233000041}]
["FIRM",null,"Total Revenue","sales",null,null,null,2185699.2459180187,1998711.3874195861,1880132.3563783709,1401626.6028922508,1244184.4917031603,1216777.5790881182,1039462.2832649662,1076433.1195349512,1217749.4021654301,1787898.6397259729,1388750.3219949459,1983363.2115438604,18420788.641629633,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,457,457,457,457,457,457,458,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":152788.51233000041},null,null,{"$f":"SUM(AD46:AD47)","v":152788.51233000041}]
["FIRM",null,"Total Dth","sales",null,null,null,299816,272425,255909,206657,182011,177431,150769,156060,177762,262863,188318,271602,2601623]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144250},{"$f":"+$T$274","v":58709.972499999996},{"$f":"+$T$276","v":26027.0275},{"$f":"+$T$278","v":871750.3524999998},{"$f":"SUM(AA53:AC53)","v":956487.3524999998}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,144250,58709.972499999996,26027.0275,871750.3524999998,956487.3524999998]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":256899},{"$f":"+$T$310","v":23878.591300000004},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23878.591300000004}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":170732},{"$f":"+$T$301","v":73262.82355999999},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73262.82355999999}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,427631,97141.41485999999,0,0,97141.41485999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,208742.96460495144,215163.16272875969,207228.76693424195,203395.68368781736,186445.32233398937,206333.91614504679,214148.09196026277,201788.58429668163,212517.98243589653,204565.80793078706,229655.69473703802,212535.2322721332,2502521.2100676061]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28057},28029.5,4138909,13507917.660239998,26027.0275,22425387.195769999,35959331.883510008]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,300360.26887999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,1394211.89852,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1170079},1156410.75,219856841,427042377.65448177,90428820.278100014,611936370.92148995,1129407568.8540719]
["FIRM",null,"Total Revenue","sales",null,null,null,349824.75835495145,360584.1353787597,347287.16943424195,340863.44433781737,312456.94893398939,346234.42399504682,359346.8425102628,338607.22249668161,356611.47043589654,343267.48603078711,385369.05938703805,356640.41617213323,4197093.3774676062,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1168418},1154759.25,114095562,376633420.65965384,87918410.914270014,595014257.81378996,1059566089.3877139]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1679},1669.5,106032283,50820002.704061151,2558932.6300300062,18328569.666900039,71707505.000991344]
["FIRM",null,"Total Dth","sales",null,null,null,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,289772,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1168904},1155245.75,117178462,382148909.78178114,90402793.25060001,611064620.56898987,1083616323.601371]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,415254,316967.16940322774,74550.293699999995,2278206.9117000001,2669724.3748032278]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1171},1161,102534129,44834757.90020068,0,0,44834757.90020068]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1142040},{"$f":"+Y36","v":1128399.25},215988936,413945505.703475,90451316.516800016,590917440.28491998,1095314262.5051951]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28057},28029.5,4138909,13507917.660239998,26027.0275,22425387.195769999,35959331.883510008]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1170097},1156428.75,220127845,427453423.36371499,90477343.54430002,613342827.48069,1131273594.3887053]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":6.9747329689562321E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"X77-'Booked DEC 2021 Rev'!X77","v":29460}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,29155.72843282712,26200.461569630093,25385.118788202468,25277.136565874574,20294.940256363352,17703.332019889654,14614.490314631985,13562.9291285974,15792.964057601779,20477.83877023379,23974.958903964329,25817.298095411235,258257.19690322777]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,48523.266199999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,1406456.5592000003]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,241074.97563282712,197541.94046963012,181704.55538820245,169017.35761587459,118212.02655636336,96314.03371988966,75846.224564631993,68878.190678597399,83655.22805760178,124467.09442023379,163001.32965396432,193524.06554541126,1713237.0223032278]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,271004]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,4650337,3454528,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,44476463]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,166585.94610350055,160821.21162538065,169654.39958308366,158446.10106352891,163599.18859253221,259182.56267660667,349067.84391308209,417996.93933870079,273861.56029698765,197819.12103358627,171909.12476668696,188243.30257068219,2677187.3015643582]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,166585.94610350055,160821.21162538065,169654.39958308366,158446.10106352891,163599.18859253221,259182.56267660667,349067.84391308209,417996.93933870079,273861.56029698765,197819.12103358627,171909.12476668696,188243.30257068219,2677187.3015643582]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,129921,118963,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,3106605]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4923,4189,3331,1440,702,531,475,491,550,1352,2522,4962,25468]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3853519.1826332156,3635226.5762411235,3569278.7137748012,3280143.90679046,3097320.0348166577,2918058.4519780912,2877342.1928521856,2932544.8832366657,2939322.3230665275,3358160.7651839065,3508535.4979381138,3822027.5125845722,39791480.041096322]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3853519.1826332156,3635226.5762411235,3569278.7137748012,3280143.90679046,3097320.0348166577,2918058.4519780912,2877342.1928521856,2932544.8832366657,2939322.3230665275,3358160.7651839065,3508535.4979381138,3822027.5125845722,39791480.041096322]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1138,1138,1138,1138,1138,1138,1158,1158,1158,1158,1158,1158,1148]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5646644,4999940,5007680,4359226,4058364,3779600,3799923,3947952,3807406,4541639,4882198,5667390,54497962]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,64554747.908029847,55463298.916742563,46283178.600813538,28493608.53457218,21967540.535314653,17769754.218685072,16691496.288492402,16691634.321914103,17161995.962249383,24055737.351509202,43139949.031163573,61672564.033988468,413945505.703475]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19116777.808599997,15964872.590139998,12536913.945079999,3649681.8026999994,2212942.02941,1300297.9224099999,1094241.34577,1080318.6933900001,1262633.1348799998,2963558.0740800002,11594455.965470001,17674623.20487,90451316.516800016]
[null,null,"Commodity Revenue",null,null,null,null,105057116.40965,87738140.897070006,68933247.58070001,46288537.706069998,27694786.07048,15796089.25123,13241378.767890001,13039959.93376,15291473.181599999,37013076.042379998,63718888.50807,97104745.936019987,590917440.28491998]
[null,null,"Total Utah Revenue",null,null,null,null,188728642.12627983,159166312.40395257,127753340.12659355,78431828.043342173,51875268.635204658,34866141.392325073,31027116.402152404,30811912.949064106,33716102.278729379,64032371.467969202,118453293.50470358,176451933.17487845,1095314262.5051951]
[null,null,"# of Customers",null,null,null,null,1117347,1118585,1121269,1124317,1125477,1128230,1129067,1130154,1133454,1133444,1137407,1142040,1128399.25]
[null,null,"Sales Dth",null,null,null,null,24895095,20362222,16632271,11450022,8348067,6737897,6985641,6958572,6674683,10589495,15786752,22938184,158358901]
[null,null,"Transportation Dth",null,null,null,null,5781488,5123092,5146449,4475145,4182464,4117549,4373246,4665921,4164460,4731642,5025319,5843260,57630035]
[null,null,"Total Utah Dth",null,null,null,null,30676583,25485314,21778720,15925167,12530531,10855446,11358887,11624493,10839143,15321137,20812071,28781444,215988936,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1784106.8384700001,1615357.34666,1401511.0275699999,1122347.3802799999,859609.69846999994,587083.32226000004,493931.58189999999,499915.42981,563445.24508999998,880351.25013000006,1346970.1173999999,1766533.75963,12921162.997669999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3390567.9931899994,2983918.3608199996,2470712.7338899998,1802918.7255599997,1178709.2131899998,534194.11201999988,314917.92629999993,329295.00837,479362.97892999992,1228590.8590099998,2339131.3097999999,3347080.1905099996,20399399.411589999]
["FIRM",null,"Total Revenue","sales",null,null,null,5174674.8316599997,4599275.7074799994,3872223.7614599997,2925266.1058399994,2038318.9116599998,1121277.4342799999,808849.50819999992,829210.43818000006,1042808.2240199998,2108942.1091399998,3686101.4271999998,5113613.9501399994,33320562.409260001]
["FIRM",null,"# of Customers","sales",null,null,null,27986,27989,27985,28011,28002,27998,27987,27977,27967,27977,28017,28020,27993]
[null,null,"Total Dth","sales",null,null,null,561043,493754,408833,298332,195043,88394,52110,54489,79321,203297,387060,553847,3375523]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,231924.02031999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,1123890.1667599999]
["FIRM",null,"Total Revenue","sales",null,null,null,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,1355814.1870800001]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,185973]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,5330.3761599999998,5519.8335999999999,5701.7899200000002,4420.3394399999997,5859.9926400000004,4014.0429599999998,46190.742559999991]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,3477.4888700000001,3517.2489499999997,3650.4021899999998,2839.84908,3706.2489799999998,2513.7227199999998,30347.264920000001]
["FIRM",null,"Total Revenue","sales",null,null,null,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,8807.8650300000008,9037.0825499999992,9352.19211,7260.1885199999997,9566.2416200000007,6527.7656799999995,76538.007479999986]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,2,2,2,2,2,2,1.5]
["FIRM",null,"Total Dth","sales",null,null,null,227,277,378,252,279,348,656,673,693,536,718,495,5532]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,58709.972499999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,871750.3524999998]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,956487.3524999998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,144250]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,170732]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,256899]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-11193.738469999982,-29780.496660000179,2496.4224300000351,70080.889720000094,34774.18153000006,13193.797739999951,24667.528100000054,5069.4201900000335,2886.5049100000178,35615.729870000039,-3554.9673999997322,8533.2403700000141,152788.51233000041]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1806383.06837,1620321.3673799997,1438659.3248099999,1218807.66546,916997.68429,619449.42053,541227.20270000002,525275.38505000004,592103.13208000001,941864.57571000012,1378016.2416000003,1811671.1774000002,13410776.245379999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,3629074.054969999,3217299.6787599996,2701640.4598499998,1984768.5685899998,1322105.3474299996,636126.95912999974,416394.05444999988,424628.57000999997,593485.45351999998,1376833.22789,2542787.1751600001,3580243.6460099998,22425387.195769999]
[null,null,"Total Wyoming Revenue",null,null,null,null,5449216.1687999992,4849714.9962299988,4152549.1582799996,3214132.6010199999,2248508.9846199998,1264063.0008799997,964688.71435999987,958754.67143999995,1193968.79529,2327871.7352,3931441.2641900005,5404421.7932000002,35959331.883510001]
[null,null,"# of Customers",null,null,null,null,28022,28025,28021,28047,28038,28034,28024,28014,28004,28014,28054,28057,28029.5]
[null,null,"Sales Dth",null,null,null,null,600509,532372,447045,328423,218771,105262,68982,70355,98294,227893,420864,592508,3711278]
[null,null,"Transportation Dth",null,null,null,null,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,427631]
[null,null,"Total Wyoming Dth",null,null,null,null,654924,569791,487260,360818,246131,137921,86572,110971,142534,251650,451638,638699,4138909,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,66361130.976399846,57083620.284122564,47721837.925623536,29712416.200032182,22884538.219604652,18389203.639215071,17232723.4911924,17216909.706964102,17754099.094329383,24997601.927219201,44517965.272763573,63484235.211388469,427356281.94885492]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19120145.534549996,15967913.557359999,12540079.589429999,3652383.5615199995,2215000.55528,1301556.7825199999,1095208.08971,1081552.2933000003,1263487.6513599998,2965482.72089,11597032.505870001,17677500.702509999,90477343.544300005]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,108686190.46461999,90955440.575830013,71634888.040550008,48273306.274659999,29016891.417909998,16432216.21036,13657772.82234,13464588.503770001,15884958.635119999,38389909.270269997,66261675.683229998,100684989.58202998,613342827.48068988]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,194177858.29507983,164016027.40018257,131905889.28487355,81645960.644362181,54123777.619824648,36130204.393205069,31991805.116512403,31770667.620504104,34910071.07401938,66360243.203169197,122384734.76889357,181856354.96807843,1131273594.388705,{"$f":"+T367","v":1131273594.388705}]
[null,null,"# of Customers",null,null,null,null,1145369,1146610,1149290,1152364,1153515,1156264,1157091,1158168,1161458,1161458,1165461,1170097,1156428.75]
[null,null,"Sales Dth",null,null,null,null,25495604,20894594,17079316,11778445,8566838,6843159,7054623,7028927,6772977,10817388,16207616,23530692,162070179]
[null,null,"Transportation Dth",null,null,null,null,5835903,5160511,5186664,4507540,4209824,4150208,4390836,4706537,4208700,4755399,5056093,5889451,58057666]
[null,null,"SystemTotal Dth",null,null,null,null,31331507,26055105,22265980,16285985,12776662,10993367,11445459,11735464,10981677,15572787,21263709,29420143,220127845]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1140398}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1140856}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1165}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1142039}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28020}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":2}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28048}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28057}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1170078}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1168418}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1678}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1168904}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1170}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1142039}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28057}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1170096}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1126766.25}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":458}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1127225.25}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1148}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1155}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1128398.25}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27993}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1.5}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28020.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28029.5}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1156409.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1154759.25}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1668.5}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1155245.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1160}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1128398.25}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28029.5}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1156427.75}]

{"sheet":"AVG Projected Rev 2023 adj HDD","index":36,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
["AVG Projected Rev 2020 adj HDD",null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1076450},{"$f":"+$T$21","v":1064691.3333333333},{"$f":"+$T$22","v":107928840},{"$f":"+$T$15","v":331535692.88608509},{"$f":"+$T$17","v":111456252.22},{"$f":"+$T$19","v":337689913.17000002},{"$f":"SUM(AA13:AC13)","v":780681858.27608514}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":426},{"$f":"+$T$48","v":442.5},{"$f":"+$T$49","v":2731317},{"$f":"+$T$42","v":2646106.1564776073},{"$f":"+$T$44","v":2395432.3600000003},{"$f":"+$T$46","v":8545799.2400000002},{"$f":"SUM(AA14:AC14)","v":13587337.756477607}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54255023.019988097,46255041.662192591,38055240.288895197,22404162.66334616,16722871.41141375,12987832.865693837,11949581.116326857,11847756.596210502,12338884.209643394,18146128.479627557,35101955.831280127,51471214.741466984,331535692.88608509,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2047342.8803363019},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3089771.6903363019}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1076877},1065134.8333333333,{"$f":"SUM(Z13:Z15)","v":110920660},{"$f":"SUM(AA13:AA15)","v":336229141.92289901},114079046.39,347050779.41000003,797358967.72289908]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23758964.650000002,19557696.77,15297697.77,4855474.1899999995,2926060.3400000003,1664345.76,1319557.25,1281249.3,1444528.9700000002,3397273.19,13741040.16,22212363.870000001,111456252.22]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61462383.640000001,50594067.560000002,39573819.100000001,26752434.119999997,16121852.039999999,9170124,7270426.5199999996,7059359.4500000002,7958989.0700000003,18718115.59,35546880.700000003,57461461.379999995,337689913.17000002,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":187358.79761443246},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":620397.98761443247}]
["FIRM",null,"Total Revenue","sales",null,null,null,139476371.30998808,116406805.9921926,92926757.158895195,54012070.973346159,35770783.791413754,23822302.625693835,20539564.886326857,20188365.346210502,21742402.249643393,40261517.259627558,84389876.691280127,131145039.99146698,780681858.27608502,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},187358.79761443246,23442.249999999996,409596.94,620397.98761443247]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061844,1063412,1064284,1067602,1071689,1076450,1064691.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19643950,16170335,12648161,8550327,5152694,2930857,2323696,2256237,2543767,5982484,11361114,18365218,107928840,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1438720.3015346022},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1438720.3015346022}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":21619},{"$f":"+$T$141","v":28214.840786394325},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28214.840786394325]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1166.5},{"$f":"+$T$166","v":55353696},{"$f":"+$T$159","v":27638354.133007061},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},27638354.133007061]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1246},1174.5,91581082,31729761.275328059,0,0,31729761.275328059]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202632653,368146261.9958415,{"$f":"+AB34+AB24+AB16+AB20","v":114102488.64},347460376.35000002,829709126.98584151]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,382698.44518725527,358632.66417095147,318776.82387696765,177754.01460410157,164890.55609721909,167827.58960715737,136356.55759523247,128307.20975254949,135222.33411354397,144079.52215829195,250414.74572722643,281145.69358711049,2646106.1564776073,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,2395432.3600000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.81,862146.34999999986,858964.34000000008,728079.55,709973.06,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,8545799.2400000002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1911516.9251872553,1757854.9341709516,1505518.3138769674,1192617.4146041018,1025114.0260972192,1006658.2996071575,697621.29759523249,635836.86975254957,687603.94411354396,789639.88215829199,1073484.9057272265,1303870.9435871104,13587337.756477606,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,426,426,426,426,426,426,442.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,151829,137293,149426,174632,191109,237467,2731317]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":5},{"$f":"+$T$280","v":5},{"$f":"+$T$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,151831.70738743551,172194.88363940865,162418.04479073422,159187.92045476421,174458.32764899335,180910.72308899363,170292.95266146018,192848.8302931962,172674.2888372188,179354.60532938925,173562.37995242991,157608.21625227752,2047342.8803363019]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,227361.81000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,815067.00000000012,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207092703,379865941.21054709,114106064.14,364535249.53000003,858507254.88054717]
["FIRM",null,"Total Revenue","sales",null,null,null,229138.61738743552,259869.94363940868,245115.10479073421,240240.33045476422,263285.84764899337,273023.55308899365,256999.62266146019,291040.10029319621,260593.4388372188,270675.11532938923,261933.70995242993,237856.30625227751,3089771.6903363019,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1092591.0833333333,111481695,343084560.41608506,111456252.22,353703518.86000001,808244331.49608517]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1726},1671,95741919,38096962.182076454,2673254.1700000018,11241327.610000014,52011543.962076306]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1093059.5833333333,114650190,347965922.21289903,114079046.39,363860703.49000001,825905672.09289908]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,242700.86761443247,50459.999999999985,1084142.98,1377303.8476144325]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1179.5,92292855,31844676.92764806,0,0,31844676.92764806]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202632653,368146261.9958415,114102488.64,347460376.35000002,829709126.98584151]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207223614,381181522.59816152,114129506.39,364944846.47000003,860255875.45816147]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19625.91663131829,16647.055145164119,17522.708514564907,15941.230749171697,14090.165693007202,14265.906189031479,11693.157110290371,12538.939372485245,13718.484805944116,14315.203214746507,16462.750955818141,20537.279232890363,187358.79761443246]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,409596.94]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,76157.756631318291,56788.305145164115,62440.548514564907,52258.550749171693,41525.805693007205,42161.346189031479,32857.037110290374,35915.799372485242,40181.604805944116,42339.643214746509,55605.020955818138,82166.569232890353,620397.98761443247]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,112074.99757280448,109417.09071889514,103517.25547934722,98843.809441959398,92479.85935873189,121443.86697974196,187415.72085170785,196378.82150542937,102480.25946884457,97759.99115178769,105470.45722170072,111438.17178365201,1438720.3015346022]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,112074.99757280448,109417.09071889514,103517.25547934722,98843.809441959398,92479.85935873189,121443.86697974196,187415.72085170785,196378.82150542937,102480.25946884457,97759.99115178769,105470.45722170072,111438.17178365201,1438720.3015346022]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3749.887999131643,3866.4891880599962,3282.6463516413332,1866.2103689335554,1446.4561080866458,1147.6409891789272,1139.8486737594194,1132.0797077525474,1170.9478871995436,1768.6114744276163,3111.6290512522392,4532.3929869708545,28214.840786394325]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3749.887999131643,3866.4891880599962,3282.6463516413332,1866.2103689335554,1446.4561080866458,1147.6409891789272,1139.8486737594194,1132.0797077525474,1170.9478871995436,1768.6114744276163,3111.6290512522392,4532.3929869708545,28214.840786394325]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2469862.818486169,2344437.384266845,2305746.6010796288,2194066.6611582586,2133808.4975671689,2093171.733427078,2234317.522186215,2249732.6039179415,2218777.5079608704,2346480.247044317,2463756.7633689404,2584195.7925436278,27638354.133007061]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2469862.818486169,2344437.384266845,2305746.6010796288,2194066.6611582586,2133808.4975671689,2093171.733427078,2234317.522186215,2249732.6039179415,2218777.5079608704,2346480.247044317,2463756.7633689404,2584195.7925436278,27638354.133007061]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1238,1238,1238,1238,1238,1238,1166.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3942739,4032941,3856935,4534700,5161999,5836351,55353696]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,57613572.793252207,49478943.229321919,41185210.368988089,25270528.51012335,19522751.273886956,15785306.325975018,14909502.875405524,14847401.080759857,15201634.032717014,21148592.660000518,38333440.557557501,54849378.287853502,368146261.99584144]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24197045.550000001,19961704.859999999,15642761.369999999,5031017.42,3079063.4400000004,1814804.03,1425833.47,1381895.6500000001,1549991.9300000002,3517876.25,13987558.07,22512936.600000001,114102488.64]
[null,null,"Commodity Revenue",null,null,null,null,62686959.969999999,51717098.050000004,40543111.890000001,27709124.019999996,16945335.57,9978504.7100000009,7833285.5899999999,7587810.8900000006,8520289.9900000002,19362417.84,36250946.550000004,58325491.279999994,347460376.35000002]
[null,null,"Total Utah Revenue",null,null,null,null,144497578.31325221,121157746.13932192,97371083.628988087,58010669.950123347,39547150.283886954,27578615.065975018,24168621.935405523,23817107.62075986,25271915.952717014,44028886.750000522,88571945.177557498,135687806.1678535,829709126.98584151]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23333729,19086305,15156302,11355455,7836926,6006014,6191861,6089487,5479227,8593100,14097835,21825242,145051483]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4424985,4547771,3967809,4630381,5285716,5982421,57581170]
[null,null,"Total Utah Dth",null,null,null,null,29343542,24328447,20193468,15779745,11931028,9940588,10616846,10637258,9447036,13223481,19383551,27807663,202632653,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,59373473.203252204,51122288.279321916,42572043.968988091,26392680.620123349,20400424.193886958,16414752.025975017,15522384.785405524,15363146.240759857,15855483.402717013,22035752.290000517,39550050.537557498,56464127.397853501,381066606.94584143]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24200429.050000001,19964936.530000001,15645584.689999999,5033140.62,3080867.47,1816425.3800000001,1427736.25,1383145.82,1551259.2500000002,3519473.39,13990438.24,22516069.700000003,114129506.38999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65499222.539999999,54264852.660000004,42671602.119999997,29251293.119999997,17979699.859999999,10562473.050000001,8209604.9000000004,7939128.5100000007,8998063.0099999998,20436558.609999999,38118376.850000001,61013971.239999995,364944846.47000003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,149085767.2347922,125362682.2608619,100899417.95052809,60688067.32166335,41471382.975426957,28800784.45751502,25167132.806945525,24692051.212299857,26413777.722717009,46001129.500000522,91669063.47755751,140004618.53785351,860255875.45816135,{"$f":"+T367","v":860255875.45816135}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,23957671,19651562,15628539,11697608,8066415,6135576,6275353,6167432,5585228,8831414,14512152,22421721,148930671]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4452549,4561691,4017559,4679395,5347221,6038174,58292943]
[null,null,"SystemTotal Dth",null,null,null,null,30064094,24959132,20730942,16225511,12261469,10092577,10727902,10729123,9602787,13510809,19859373,28459895,207223614]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28006}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1064691.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":442.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1065134.8333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1166.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1173.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27924.75}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":5}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092591.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1670}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093059.5833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1178.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"YE Proj Rev 2023 with CET","index":37,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1167146},{"$f":"+$T$21","v":1167146},{"$f":"+$T$22","v":112038555},{"$f":"+$T$15","v":385947330.22695047},{"$f":"+$T$17","v":88965601.457719997},{"$f":"+$T$19","v":581457692.73900008},{"$f":"SUM(AA13:AC13)","v":1056370624.4236705}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":457},{"$f":"+$T$48","v":457},{"$f":"+$T$49","v":2589192},{"$f":"+$T$42","v":2795739.177905635},{"$f":"+$T$44","v":2173543.5155500001},{"$f":"+$T$46","v":13437383.451800002},{"$f":"SUM(AA14:AC14)","v":18406666.145255636}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,64175340.927895531,54593380.401152521,44689326.942761086,25993834.574379809,19188325.768380515,14717917.02395306,13524835.929978907,13389693.199027311,13980865.358619787,20939164.507195577,40909366.909868605,59845278.683737792,385947330.22695047,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":289772},{"$f":"+$T$60","v":2606600.2307490348},{"$f":"+$T$62","v":300360.26887999999},{"$f":"+$T$64","v":1394211.89852},{"$f":"SUM(AA15:AC15)","v":4301172.3981490349}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1167604},1167604,{"$f":"SUM(Z13:Z15)","v":114917519},{"$f":"SUM(AA13:AA15)","v":391349669.6356051},91439505.242149994,596289288.08932006,1079078462.9670751]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19059538.90408,15890900.898,12430897.036599999,3489814.96875,2059547.0872499999,1137781.9305,954761.76225000003,937758.08025,1103866.9605,2753137.2959999996,11534189.368139999,17613407.165399998,88965601.457719997]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,104448897.5992,87084325.020000011,68123027.434,45477568.674999997,26839014.371400002,14827019.869200001,12441990.191399999,12220406.490600001,14385056.5012,35877544.102400005,63208945.938599996,96523896.546000004,581457692.73900008,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":271004},{"$f":"+$T$96","v":263426.74551994528},{"$f":"+$T$98","v":48523.266199999998},{"$f":"+$T$100","v":1406456.5592000003},{"$f":"SUM(AA19:AC19)","v":1718406.5709199456}]
["FIRM",null,"Total Revenue","sales",null,null,null,187683777.43117553,157568606.31915253,125243251.41336109,74961218.218129814,48086887.227030516,30682718.823653061,26921587.883628905,26547857.769877315,29469788.820319787,59569845.905595586,115652502.2166086,173982582.39513779,1056370624.4236706,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":271004},263426.74551994528,48523.266199999998,1406456.5592000003,1718406.5709199456]
["FIRM",null,"# of Customers","sales",null,null,null,1167146,1167146,1167146,1167146,1167146,1167146,1167146,1167146,1167146,1167146,1167146,1167146,1167146]
["FIRM",null,"Total Dth","sales",null,null,null,20125804,16779900,13126330,8762875,5171493,2856954,2397393,2354697,2771794,6913088,12179457,18598770,112038555,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":1},{"$f":"+$T$129","v":1},{"$f":"+$T$130","v":3106605},{"$f":"+$T$123","v":2736888.1793160448},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2736888.1793160448}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":43403526},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25468},{"$f":"+$T$141","v":28825.142680000001},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28825.142680000001]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1158},{"$f":"+$T$165","v":1158},{"$f":"+$T$166","v":54585026},{"$f":"+$T$159","v":40960470.662878826},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},40960470.662878826]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1161},1161,101120625,45966307.984874874,0,0,45966307.984874874]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1168783},1168783,216309148,437579404.36599988,{"$f":"+AB34+AB24+AB16+AB20","v":91488028.50835},597695744.64852011,1126763177.5228701]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28105},{"$f":"+$T$244","v":28060.333333333332},{"$f":"+$T$245","v":3388041},{"$f":"+$T$238","v":12963221.963889999},0,{"$f":"+$T$242","v":20475049.81653},{"$f":"SUM(AA41:AC41)","v":33438271.780419998}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,379694.7362592984,357900.09313552844,338815.66648717556,161527.27338361504,152113.00024644125,152638.33241393548,136434.88504689053,141752.4418245274,152913.73549301663,213175.24946650089,257417.57523896979,351356.18890973553,2795739.177905635,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":185973},{"$f":"+$T$247","v":231924.02031999998},0,{"$f":"+$T$251","v":1123890.1667599999},{"$f":"SUM(AA42:AC42)","v":1355814.1870799998}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":2},{"$f":"+$T$262","v":1.5},{"$f":"+$T$263","v":5532},{"$f":"+$T$256","v":46190.742559999991},0,{"$f":"+$T$260","v":30347.264920000001},{"$f":"SUM(AA43:AC43)","v":76538.00748}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,254384.12229999999,231143.57559999998,217130.0747,168600.01347000001,148492.77453,144757.9615,124111.53310999999,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,2173543.5155500001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28133},28087.833333333332,3579546,13241336.726769999,0,21629287.248210002,34870623.974980004]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1542112.7413999999,1401225.2408,1316273.4046,1062938.5074,936172.45259999996,912626.33000000007,782460.9561999999,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,13437383.451800002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":143088.57610999997},null,null,{"$f":"SUM(AA46:AC46)","v":143088.57610999997}]
["FIRM",null,"Total Revenue","sales",null,null,null,2176191.599959298,1990268.9095355284,1872219.1457871755,1393065.7942536152,1236778.2273764412,1210022.6239139356,1043007.3743568904,1080139.6612245273,1221794.8638730166,1793773.852826501,1395969.3714389699,1993434.7207097355,18406666.145255633,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,457,457,457,457,457,457,457,457,457,457,457,457,457,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":143088.57610999997},null,null,{"$f":"SUM(AD46:AD47)","v":143088.57610999997}]
["FIRM",null,"Total Dth","sales",null,null,null,297143,269996,253627,204814,180388,175850,150769,156060,177762,262863,188318,271602,2589192]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144250},{"$f":"+$T$274","v":58709.972499999996},{"$f":"+$T$276","v":26027.0275},{"$f":"+$T$278","v":871750.3524999998},{"$f":"SUM(AA53:AC53)","v":956487.3524999998}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,144250,58709.972499999996,26027.0275,871750.3524999998,956487.3524999998]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":256899},{"$f":"+$T$310","v":23878.591300000004},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23878.591300000004}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":170732},{"$f":"+$T$301","v":73262.82355999999},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73262.82355999999}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,427631,97141.41485999999,0,0,97141.41485999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,217408.07501568634,224094.7814058061,215831.02162179016,211838.823601813,194184.83732385529,214926.47309244619,223066.06196598863,210191.85572339885,221368.06826058077,213084.7338881678,239219.46240156188,221386.03644793958,2606600.2307490348]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28142},28096.833333333332,4151427,13540276.690239998,26027.0275,22501037.600710001,36067341.318450004]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,300360.26887999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,1394211.89852,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1196907},1196861.8333333333,220189571,450713165.73460996,91465532.269649997,618790325.6900301,1160969023.6942899]
["FIRM",null,"Total Revenue","sales",null,null,null,358489.86876568635,369515.75405580614,355889.42412179016,349306.58425181301,320196.46392385534,354826.98094244621,368264.81251598865,347010.49392339884,365461.55626058078,351786.41198816779,394932.82705156185,365491.22034793958,4301172.398149034,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1195251},1195206.3333333333,115426596,398910552.19084048,88965601.457719997,601932742.55553007,1089808896.2040906]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1674},1673.5,105033979,52209128.86539942,2548454.0781300068,18264039.693700075,73021622.637229443]
["FIRM",null,"Total Dth","sales",null,null,null,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,289772,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1195737},1195691.8333333333,118497065,404591006.36237508,91439505.242149994,617918575.33753002,1113949086.9420552]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,415254,322136.71801994526,74550.293699999995,2278206.9117000001,2674893.9234199454]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1166},1166,101548256,46063449.399734877,0,0,46063449.399734877]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1168783},{"$f":"+Y36","v":1168783},216309148,437579404.36599988,91488028.50835,597695744.64852011,1126763177.5228701]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28142},28096.833333333332,4151427,13540276.690239998,26027.0275,22501037.600710001,36067341.318450004]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1196925},1196879.8333333333,220460575,451119681.0562399,91514055.535850003,620196782.24923015,1162830518.84132]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-4.9461959861218929E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,29723.406713933458,26702.263158553626,25868.771552662431,25758.458276214555,20665.047709304017,18068.400972040821,14898.851153266329,13819.813803779305,16108.117148381094,20915.394801722417,24503.878659945309,26394.341570141911,263426.74551994528]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,48523.266199999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,1406456.5592000003]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,241642.65391393346,198043.74205855365,182188.20815266244,169498.67932621457,118582.13400930402,96679.102672040826,76130.585403266334,69135.075353779306,83970.381148381101,124904.65045172241,163530.2494099453,194101.10902014191,1718406.5709199451]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,271004]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3577400,3454528,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,43403526]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,170048.97425325518,164161.49005492171,173182.79559492378,161735.80277239671,166998.70110497519,265134.04322583403,357111.61494779086,427645.42892205226,280154.85005874594,202342.14163120481,175828.94409845688,192543.39265148784,2736888.1793160448]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,170048.97425325518,164161.49005492171,173182.79559492378,161735.80277239671,166998.70110497519,265134.04322583403,357111.61494779086,427645.42892205226,280154.85005874594,202342.14163120481,175828.94409845688,192543.39265148784,2736888.1793160448]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,129921,118963,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,3106605]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4923,4189,3331,1440,702,531,475,491,550,1352,2522,4962,25468]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3979763.0032122349,3753025.6036196044,3682782.2419184074,3382079.1740157586,3191479.5436020745,3008021.4480344383,2953388.3229639465,3010345.8378854441,3017339.1165492055,3449492.9027342796,3604647.9213859858,3928105.5469574509,40960470.662878826]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3979763.0032122349,3753025.6036196044,3682782.2419184074,3382079.1740157586,3191479.5436020745,3008021.4480344383,2953388.3229639465,3010345.8378854441,3017339.1165492055,3449492.9027342796,3604647.9213859858,3928105.5469574509,40960470.662878826]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5671845,5021124,5024610,4370833,4065744,3784362,3799923,3947952,3807406,4541639,4882198,5667390,54585026]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,69143343.590579927,59310030.148416936,49315872.819246039,30125296.410829604,23101686.987387169,18564486.273001753,17397470.520806789,17381196.488096513,17856545.301629718,25226625.425237451,45400389.918873534,64756460.481894545,437579404.36600006]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19345997.015480001,16153534.315479999,12678065.4641,3687574.6336500002,2233640.7396,1309958.6885200001,1106651.6122699999,1092320.75364,1278002.39888,2997576.9873299995,11727644.858269999,17877061.041129999,91488028.50835]
[null,null,"Commodity Revenue",null,null,null,null,106311937.39244999,88770822.870470017,69705640.324900001,46792555.512669995,27973514.659080002,15930738.612230001,13403103.315489998,13196364.936360002,15491757.9432,37456393.948180005,64448781.980069995,98214133.153420001,597695744.64852011]
[null,null,"Total Utah Revenue",null,null,null,null,194801277.99850991,164234387.33436695,131699578.60824604,80605426.557149589,53308842.386067167,35805183.573751755,31907225.448566787,31669882.178096514,34626305.643709719,65680596.360747457,121576816.75721353,180847654.67644453,1126763177.5228701]
[null,null,"# of Customers",null,null,null,null,1168783,1168783,1168783,1168783,1168783,1168783,1168783,1168783,1168783,1168783,1168783,1168783,1168783]
[null,null,"Sales Dth",null,null,null,null,24063944,20561205,16781100,11547141,8401775,6763842,7016803,6988709,6713275,10674916,15927392,23151947,158592049]
[null,null,"Transportation Dth",null,null,null,null,5806689,5144276,5163379,4486752,4189844,4122311,4373246,4665921,4164460,4731642,5025319,5843260,57717099]
[null,null,"Total Utah Dth",null,null,null,null,29870633,25705481,21944479,16033893,12591619,10886153,11390049,11654630,10877735,15406558,20952711,28995207,216309148,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1789737.2806899999,1621267.6655899999,1406226.22478,1126504.5382000001,862163.08429999999,589053.21574000001,495264.44906000001,501140.87635999999,564824.19316000002,882390.82718999998,1351511.6524100001,1773137.9564100001,12963221.963889999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3402159.1001299997,2996107.7574299998,2480073.8520599995,1810460.8013999998,1182498.3810999999,536683.96398,316150.76561999996,330473.45771999995,481073.24131999991,1231697.1306299998,2347404.6285699997,3360266.7365699993,20475049.81653]
["FIRM",null,"Total Revenue","sales",null,null,null,5191896.3808199996,4617375.4230199996,3886300.0768399993,2936965.3395999996,2044661.4653999999,1125737.1797199999,811415.21467999998,831614.33407999994,1045897.4344799999,2114087.9578199997,3698916.2809799998,5133404.6929799989,33438271.780419994]
["FIRM",null,"# of Customers","sales",null,null,null,28048,28053,28047,28090,28075,28069,28051,28034,28018,28034,28100,28105,28060.333333333332]
[null,null,"Total Dth","sales",null,null,null,562961,495771,410382,299580,195670,88806,52314,54684,79604,203811,388429,556029,3388041]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,231924.02031999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,1123890.1667599999]
["FIRM",null,"Total Revenue","sales",null,null,null,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,1355814.1870800001]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,185973]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,5330.3761599999998,5519.8335999999999,5701.7899200000002,4420.3394399999997,5859.9926400000004,4014.0429599999998,46190.742559999991]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,3477.4888700000001,3517.2489499999997,3650.4021899999998,2839.84908,3706.2489799999998,2513.7227199999998,30347.264920000001]
["FIRM",null,"Total Revenue","sales",null,null,null,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,8807.8650300000008,9037.0825499999992,9352.19211,7260.1885199999997,9566.2416200000007,6527.7656799999995,76538.007479999986]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,2,2,2,2,2,2,1.5]
["FIRM",null,"Total Dth","sales",null,null,null,227,277,378,252,279,348,656,673,693,536,718,495,5532]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,58709.972499999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,871750.3524999998]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,956487.3524999998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,144250]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,170732]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,256899]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-12896.48068999988,-32065.21558999992,891.76521999994293,69286.761799999978,34552.415700000012,12746.144259999972,24520.580940000014,4872.8236400000169,2540.3068399999756,35442.332810000051,-4116.652410000097,7313.7935899998993,143088.57610999997]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1810310.7683699999,1623946.9673799998,1441769.8648099999,1222170.6954600001,919329.30429,620971.66052999999,542413.12269999995,526304.23505000002,593135.88208000001,943730.75571000006,1381996.0916000002,1817055.9274000002,13443135.275380002]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,3640665.1619099993,3229489.0753699997,2711001.5780199994,1992310.6444299999,1325894.5153399999,638616.81108999986,417626.89376999991,425807.01935999992,595195.71591000003,1379939.4995099998,2551060.4939299999,3593430.1920699994,22501037.600710001]
[null,null,"Total Wyoming Revenue",null,null,null,null,5464734.9757399997,4865529.9928399995,4165020.8164499993,3225037.7068600003,2254629.7725299997,1268075.0928399998,967107.47367999982,960961.97078999993,1196711.8076800001,2332844.1868199995,3943694.4329599999,5422993.0892599998,36067341.318449996]
[null,null,"# of Customers",null,null,null,null,28084,28089,28083,28126,28111,28105,28088,28071,28055,28071,28137,28142,28096.833333333332]
[null,null,"Sales Dth",null,null,null,null,602427,534389,448594,329671,219398,105674,69186,70550,98577,228407,422233,594690,3723796]
[null,null,"Transportation Dth",null,null,null,null,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,427631]
[null,null,"Total Wyoming Dth",null,null,null,null,656842,571808,488809,362066,246758,138333,86776,111166,142817,252164,453007,640881,4151427,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,70953654.358949929,60933977.115796939,50757642.684056036,31347467.106289603,24021016.29167717,19185457.933531754,17939883.643506788,17907500.723146513,18449681.183709718,26170356.180947449,46782386.010473534,66573516.409294546,451022539.64137995]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19349364.741429999,16156575.2827,12681231.108449999,3690276.3924700003,2235699.26547,1311217.5486300001,1107618.3562099999,1093554.3535500001,1278856.91536,2999501.6341399993,11730221.398669999,17879938.538769998,91514055.535849988]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,109952602.55435999,92000311.945840016,72416641.902920008,48784866.157099992,29299409.174420003,16569355.423320001,13820730.209259998,13622171.955720002,16086953.65911,38836333.447690003,66999842.473999992,101807563.34548999,620196782.24923003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,200266012.9742499,169099917.32720697,135864599.42469603,83830464.264009595,55563472.158597171,37073258.666591756,32874332.922246788,32630844.148886517,35823017.451389715,68013440.547567457,125520511.19017354,186270647.76570451,1162830518.84132,{"$f":"+T367","v":1162830518.84132}]
[null,null,"# of Customers",null,null,null,null,1196867,1196872,1196866,1196909,1196894,1196888,1196871,1196854,1196838,1196854,1196920,1196925,1196879.8333333333]
[null,null,"Sales Dth",null,null,null,null,24666371,21095594,17229694,11876812,8621173,6869516,7085989,7059259,6811852,10903323,16349625,23746637,162315845]
[null,null,"Transportation Dth",null,null,null,null,5861104,5181695,5203594,4519147,4217204,4154970,4390836,4706537,4208700,4755399,5056093,5889451,58144730]
[null,null,"SystemTotal Dth",null,null,null,null,30527475,26277289,22433288,16395959,12838377,11024486,11476825,11765796,11020552,15658722,21405718,29636088,220460575]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1167146}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1167604}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":1}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1160}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1168782}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28105}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":2}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28133}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28142}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1196906}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1195251}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1673}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1195737}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1168782}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28142}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1196924}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1167146}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1167604}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":1}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1160}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1168782}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28060.333333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1.5}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28087.833333333332}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28096.833333333332}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1196860.8333333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1195206.3333333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1672.5}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1195691.8333333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1168782}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28096.833333333332}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1196878.8333333333}]

{"sheet":"AVG Proj Rev 2023","index":38,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1167146},{"$f":"+$T$21","v":1154629.9166666667},{"$f":"+$T$22","v":112038555},{"$f":"+$T$15","v":373064731.95874053},{"$f":"+$T$17","v":88965601.457719997},{"$f":"+$T$19","v":581457692.73900008},{"$f":"SUM(AA13:AC13)","v":1043488026.1554606}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":457},{"$f":"+$T$48","v":457},{"$f":"+$T$49","v":2589192},{"$f":"+$T$42","v":2795739.177905635},{"$f":"+$T$44","v":2173543.5155500001},{"$f":"+$T$46","v":13437383.451800002},{"$f":"SUM(AA14:AC14)","v":18406666.145255636}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,60524697.349135533,52262212.37775252,43068641.290461086,25139549.671929806,18429334.145390518,14022254.06173306,13140609.624788908,13065250.025517311,13893473.985199787,21765618.995755576,40770966.352038607,56982124.079037793,373064731.95874053,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":289772},{"$f":"+$T$60","v":2603338.7936690347},{"$f":"+$T$62","v":300360.26887999999},{"$f":"+$T$64","v":1394211.89852},{"$f":"SUM(AA15:AC15)","v":4297910.9610690344}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1167604},1155087.9166666667,{"$f":"SUM(Z13:Z15)","v":114917519},{"$f":"SUM(AA13:AA15)","v":378463809.9303152},91439505.242149994,596289288.08932006,1066192603.2617853]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19059538.90408,15890900.898,12430897.036599999,3489814.96875,2059547.0872499999,1137781.9305,954761.76225000003,937758.08025,1103866.9605,2753137.2959999996,11534189.368139999,17613407.165399998,88965601.457719997]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,104448897.5992,87084325.020000011,68123027.434,45477568.674999997,26839014.371400002,14827019.869200001,12441990.191399999,12220406.490600001,14385056.5012,35877544.102400005,63208945.938599996,96523896.546000004,581457692.73900008,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":271004},{"$f":"+$T$96","v":263426.74551994528},{"$f":"+$T$98","v":48523.266199999998},{"$f":"+$T$100","v":1406456.5592000003},{"$f":"SUM(AA19:AC19)","v":1718406.5709199456}]
["FIRM",null,"Total Revenue","sales",null,null,null,184033133.85241553,155237438.29575253,123622565.76106109,74106933.315679803,47327895.604040518,29987055.861433059,26537361.578438908,26223414.596367314,29382397.446899787,60396300.394155577,115514101.65877861,171119427.79043779,1043488026.1554605,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":271004},263426.74551994528,48523.266199999998,1406456.5592000003,1718406.5709199456]
["FIRM",null,"# of Customers","sales",null,null,null,1144489,1145624,1148087,1150883,1151948,1154475,1155244,1156241,1159268,1159259,1162895,1167146,1154629.9166666667]
["FIRM",null,"Total Dth","sales",null,null,null,20125804,16779900,13126330,8762875,5171493,2856954,2397393,2354697,2771794,6913088,12179457,18598770,112038555,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":1},{"$f":"+$T$129","v":1},{"$f":"+$T$130","v":3106605},{"$f":"+$T$123","v":2736888.1793160448},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2736888.1793160448}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":43403526},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25468},{"$f":"+$T$141","v":28825.142680000001},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28825.142680000001]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1158},{"$f":"+$T$165","v":1158},{"$f":"+$T$166","v":54585026},{"$f":"+$T$159","v":40931528.164678827},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},40931528.164678827]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1161},1161,101120625,45937365.486674875,0,0,45937365.486674875]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1168783},1156266.9166666667,216309148,424664602.16250998,{"$f":"+AB34+AB24+AB16+AB20","v":91488028.50835},597695744.64852011,1113848375.31938]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28105},{"$f":"+$T$244","v":28060.333333333332},{"$f":"+$T$245","v":3388041},{"$f":"+$T$238","v":12963221.963889999},0,{"$f":"+$T$242","v":20475049.81653},{"$f":"SUM(AA41:AC41)","v":33438271.780419998}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,379694.7362592984,357900.09313552844,338815.66648717556,161527.27338361504,152113.00024644125,152638.33241393548,136434.88504689053,141752.4418245274,152913.73549301663,213175.24946650089,257417.57523896979,351356.18890973553,2795739.177905635,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":185973},{"$f":"+$T$247","v":231924.02031999998},0,{"$f":"+$T$251","v":1123890.1667599999},{"$f":"SUM(AA42:AC42)","v":1355814.1870799998}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3524},{"$f":"+$T$256","v":30706.162560000001},0,{"$f":"+$T$260","v":21296.694919999994},{"$f":"SUM(AA43:AC43)","v":52002.857479999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,254384.12229999999,231143.57559999998,217130.0747,168600.01347000001,148492.77453,144757.9615,124111.53310999999,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,2173543.5155500001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28132},28087.333333333332,3577538,13225852.146769999,0,21620236.678210001,34846088.824979998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1542112.7413999999,1401225.2408,1316273.4046,1062938.5074,936172.45259999996,912626.33000000007,782460.9561999999,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,13437383.451800002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":143088.57610999997},null,null,{"$f":"SUM(AA46:AC46)","v":143088.57610999997}]
["FIRM",null,"Total Revenue","sales",null,null,null,2176191.599959298,1990268.9095355284,1872219.1457871755,1393065.7942536152,1236778.2273764412,1210022.6239139356,1043007.3743568904,1080139.6612245273,1221794.8638730166,1793773.852826501,1395969.3714389699,1993434.7207097355,18406666.145255633,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,457,457,457,457,457,457,457,457,457,457,457,457,457,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":143088.57610999997},null,null,{"$f":"SUM(AD46:AD47)","v":143088.57610999997}]
["FIRM",null,"Total Dth","sales",null,null,null,297143,269996,253627,204814,180388,175850,150769,156060,177762,262863,188318,271602,2589192]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144250},{"$f":"+$T$274","v":58709.972499999996},{"$f":"+$T$276","v":26027.0275},{"$f":"+$T$278","v":871750.3524999998},{"$f":"SUM(AA53:AC53)","v":956487.3524999998}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,144250,58709.972499999996,26027.0275,871750.3524999998,956487.3524999998]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":256899},{"$f":"+$T$310","v":23878.591300000004},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23878.591300000004}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":170732},{"$f":"+$T$301","v":73262.82355999999},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73262.82355999999}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,427631,97141.41485999999,0,0,97141.41485999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,216741.26001568633,223407.45752580609,215169.04362179016,211189.090121813,193589.2506038553,214926.47309244619,223066.06196598863,210191.85572339885,221368.06826058077,213084.7338881678,239219.46240156188,221386.03644793958,2603338.7936690347]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28141},28096.333333333332,4149419,13524792.110239998,26027.0275,22491987.030710001,36042806.168449998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,300360.26887999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,1394211.89852,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1196906},1184345.25,220187563,437782878.95112008,91465532.269649997,618781275.12003005,1148029686.3408]
["FIRM",null,"Total Revenue","sales",null,null,null,357823.05376568635,368828.4301758061,355227.44612179016,348656.85077181301,319600.87720385531,354826.98094244621,368264.81251598865,347010.49392339884,365461.55626058078,351786.41198816779,394932.82705156185,365491.22034793958,4297910.9610690344,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1195251},1182690.25,115426596,386027953.92263055,88965601.457719997,601932742.55553007,1076926297.9358807]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1673},1673,105031971,52161440.350119412,2548454.0781300068,18254989.123700023,72964883.551949501]
["FIRM",null,"Total Dth","sales",null,null,null,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,289772,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1195736},1183175.25,118495057,391689662.0770852,91439505.242149994,617909524.76753008,1101038692.0867653]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,415254,322136.71801994526,74550.293699999995,2278206.9117000001,2674893.9234199454]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1166},1166,101548256,46034506.901534878,0,0,46034506.901534878]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1168783},{"$f":"+Y36","v":1156266.9166666667},216309148,424664602.16250998,91488028.50835,597695744.64852011,1113848375.31938]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28141},28096.333333333332,4149419,13524792.110239998,26027.0275,22491987.030710001,36042806.168449998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1196924},1184363.25,220458567,438189394.27274996,91514055.535850003,620187731.67923009,1149891181.4878302]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":6.9747329689562321E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,29723.406713933458,26702.263158553626,25868.771552662431,25758.458276214555,20665.047709304017,18068.400972040821,14898.851153266329,13819.813803779305,16108.117148381094,20915.394801722417,24503.878659945309,26394.341570141911,263426.74551994528]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,48523.266199999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,1406456.5592000003]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,241642.65391393346,198043.74205855365,182188.20815266244,169498.67932621457,118582.13400930402,96679.102672040826,76130.585403266334,69135.075353779306,83970.381148381101,124904.65045172241,163530.2494099453,194101.10902014191,1718406.5709199451]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,271004]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3577400,3454528,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,43403526]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,170048.97425325518,164161.49005492171,173182.79559492378,161735.80277239671,166998.70110497519,265134.04322583403,357111.61494779086,427645.42892205226,280154.85005874594,202342.14163120481,175828.94409845688,192543.39265148784,2736888.1793160448]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,170048.97425325518,164161.49005492171,173182.79559492378,161735.80277239671,166998.70110497519,265134.04322583403,357111.61494779086,427645.42892205226,280154.85005874594,202342.14163120481,175828.94409845688,192543.39265148784,2736888.1793160448]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,129921,118963,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,3106605]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4923,4189,3331,1440,702,531,475,491,550,1352,2522,4962,25468]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3972951.0661622351,3746821.9056996042,3676766.0697984071,3376868.7135957591,3186779.3129120748,3008021.4480344383,2953388.3229639465,3010345.8378854441,3017339.1165492055,3449492.9027342796,3604647.9213859858,3928105.5469574509,40931528.164678827]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3972951.0661622351,3746821.9056996042,3676766.0697984071,3376868.7135957591,3186779.3129120748,3008021.4480344383,2953388.3229639465,3010345.8378854441,3017339.1165492055,3449492.9027342796,3604647.9213859858,3928105.5469574509,40931528.164678827]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5671845,5021124,5024610,4370833,4065744,3784362,3799923,3947952,3807406,4541639,4882198,5667390,54585026]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,65485221.259769939,56971971.103216931,47688509.016826041,29265151.314479604,22337399.546987168,17868823.310781755,17013244.215616789,17056753.314586513,17769153.928209718,26053079.913797449,45261989.361043535,61893305.877194546,424664602.16250992]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19345997.015480001,16153534.315479999,12678065.4641,3687574.6336500002,2233640.7396,1309958.6885200001,1106651.6122699999,1092320.75364,1278002.39888,2997576.9873299995,11727644.858269999,17877061.041129999,91488028.50835]
[null,null,"Commodity Revenue",null,null,null,null,106311937.39244999,88770822.870470017,69705640.324900001,46792555.512669995,27973514.659080002,15930738.612230001,13403103.315489998,13196364.936360002,15491757.9432,37456393.948180005,64448781.980069995,98214133.153420001,597695744.64852011]
[null,null,"Total Utah Revenue",null,null,null,null,191143155.66769993,161896328.28916693,130072214.80582604,79745281.460799605,52544554.94566717,35109520.611531757,31522999.14337679,31345439.004586514,34538914.270289719,66507050.849307455,121438416.19938353,177984500.07174456,1113848375.31938]
[null,null,"# of Customers",null,null,null,null,1146126,1147261,1149724,1152520,1153585,1156112,1156881,1157878,1160905,1160896,1164532,1168783,1156266.9166666667]
[null,null,"Sales Dth",null,null,null,null,24063944,20561205,16781100,11547141,8401775,6763842,7016803,6988709,6713275,10674916,15927392,23151947,158592049]
[null,null,"Transportation Dth",null,null,null,null,5806689,5144276,5163379,4486752,4189844,4122311,4373246,4665921,4164460,4731642,5025319,5843260,57717099]
[null,null,"Total Utah Dth",null,null,null,null,29870633,25705481,21944479,16033893,12591619,10886153,11390049,11654630,10877735,15406558,20952711,28995207,216309148,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1789737.2806899999,1621267.6655899999,1406226.22478,1126504.5382000001,862163.08429999999,589053.21574000001,495264.44906000001,501140.87635999999,564824.19316000002,882390.82718999998,1351511.6524100001,1773137.9564100001,12963221.963889999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3402159.1001299997,2996107.7574299998,2480073.8520599995,1810460.8013999998,1182498.3810999999,536683.96398,316150.76561999996,330473.45771999995,481073.24131999991,1231697.1306299998,2347404.6285699997,3360266.7365699993,20475049.81653]
["FIRM",null,"Total Revenue","sales",null,null,null,5191896.3808199996,4617375.4230199996,3886300.0768399993,2936965.3395999996,2044661.4653999999,1125737.1797199999,811415.21467999998,831614.33407999994,1045897.4344799999,2114087.9578199997,3698916.2809799998,5133404.6929799989,33438271.780419994]
["FIRM",null,"# of Customers","sales",null,null,null,28048,28053,28047,28090,28075,28069,28051,28034,28018,28034,28100,28105,28060.333333333332]
[null,null,"Total Dth","sales",null,null,null,562961,495771,410382,299580,195670,88806,52314,54684,79604,203811,388429,556029,3388041]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,231924.02031999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,1123890.1667599999]
["FIRM",null,"Total Revenue","sales",null,null,null,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,1355814.1870800001]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,185973]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,2744.7336,2988.7099200000002,2404.9094399999999,2666.3126400000001,1603.27296,30706.162560000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,2048.68887,1903.6489499999998,2072.8621899999998,1667.9590799999999,1849.2589799999998,1111.9727199999998,21296.694919999994]
["FIRM",null,"Total Revenue","sales",null,null,null,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,5002.5450300000002,4648.3825500000003,5061.5721100000001,4072.86852,4515.5716199999997,2715.24568,52002.857479999999]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,227,277,378,252,279,348,339,315,343,276,306,184,3524]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,58709.972499999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,871750.3524999998]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,956487.3524999998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,144250]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,170732]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,256899]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-12896.48068999988,-32065.21558999992,891.76521999994293,69286.761799999978,34552.415700000012,12746.144259999972,24520.580940000014,4872.8236400000169,2540.3068399999756,35442.332810000051,-4116.652410000097,7313.7935899998993,143088.57610999997]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1810310.7683699999,1623946.9673799998,1441769.8648099999,1222170.6954600001,919329.30429,620971.66052999999,540036.60270000005,523529.13504999998,590422.80208000005,941715.32571,1378802.4116,1814645.1574000001,13427650.69538]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,3640665.1619099993,3229489.0753699997,2711001.5780199994,1992310.6444299999,1325894.5153399999,638616.81108999986,416198.09376999992,424193.41935999994,593618.17590999999,1378767.6095099996,2549203.5039299997,3592028.4420699994,22491987.030709997]
[null,null,"Total Wyoming Revenue",null,null,null,null,5464734.9757399997,4865529.9928399995,4165020.8164499993,3225037.7068600003,2254629.7725299997,1268075.0928399998,963302.15367999987,956573.27078999998,1192421.18768,2329656.8668199996,3938643.76296,5419180.5692599993,36042806.168449998]
[null,null,"# of Customers",null,null,null,null,28084,28089,28083,28126,28111,28105,28087,28070,28054,28070,28136,28141,28096.333333333332]
[null,null,"Sales Dth",null,null,null,null,602427,534389,448594,329671,219398,105674,68869,70192,98227,228147,421821,594379,3721788]
[null,null,"Transportation Dth",null,null,null,null,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,427631]
[null,null,"Total Wyoming Dth",null,null,null,null,656842,571808,488809,362066,246758,138333,86459,110808,142467,251904,452595,640570,4149419,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,67295532.028139934,58595918.070596933,49130278.881636038,30487322.009939604,23256728.851277169,18489794.971311755,17553280.818316787,17580282.449636512,18359576.73028972,26994795.239507448,46640791.772643536,63707951.034594543,438092252.85788989]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19349364.741429999,16156575.2827,12681231.108449999,3690276.3924700003,2235699.26547,1311217.5486300001,1107618.3562099999,1093554.3535500001,1278856.91536,2999501.6341399993,11730221.398669999,17879938.538769998,91514055.535849988]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,109952602.55435999,92000311.945840016,72416641.902920008,48784866.157099992,29299409.174420003,16569355.423320001,13819301.409259997,13620558.355720002,16085376.119109999,38835161.557690002,66997985.483999997,101806161.59548999,620187731.67922997]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,196607890.64343992,166761858.28200695,134237235.62227604,82970319.167659596,54799184.718197174,36377595.704371758,32486301.297056787,32302012.275376517,35731335.457969718,68836707.716127455,125377059.96234354,183403680.64100453,1149891181.4878302,{"$f":"+T367","v":1149891181.4878302}]
[null,null,"# of Customers",null,null,null,null,1174210,1175350,1177807,1180646,1181696,1184217,1184968,1185948,1188959,1188966,1192668,1196924,1184363.25]
[null,null,"Sales Dth",null,null,null,null,24666371,21095594,17229694,11876812,8621173,6869516,7085672,7058901,6811502,10903063,16349213,23746326,162313837]
[null,null,"Transportation Dth",null,null,null,null,5861104,5181695,5203594,4519147,4217204,4154970,4390836,4706537,4208700,4755399,5056093,5889451,58144730]
[null,null,"SystemTotal Dth",null,null,null,null,30527475,26277289,22433288,16395959,12838377,11024486,11476508,11765438,11020202,15658462,21405306,29635777,220458567]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1167146}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1167604}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":1}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1160}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1168782}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28105}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28132}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28141}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1196905}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1195251}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1672}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1195736}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1168782}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28141}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1196923}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1154629.9166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1155087.9166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":1}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1160}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1156265.9166666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28060.333333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28087.333333333332}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28096.333333333332}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1184344.25}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1182690.25}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1672}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1183175.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1156265.9166666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28096.333333333332}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1184362.25}]

{"sheet":"AVG Proj Rev 2023 with CET","index":39,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1167146},{"$f":"+$T$21","v":1154629.9166666667},{"$f":"+$T$22","v":112038555},{"$f":"+$T$15","v":381802633.60695046},{"$f":"+$T$17","v":88965601.457719997},{"$f":"+$T$19","v":581457692.73900008},{"$f":"SUM(AA13:AC13)","v":1052225927.8036705}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":457},{"$f":"+$T$48","v":457},{"$f":"+$T$49","v":2589192},{"$f":"+$T$42","v":2795739.177905635},{"$f":"+$T$44","v":2173543.5155500001},{"$f":"+$T$46","v":13437383.451800002},{"$f":"SUM(AA14:AC14)","v":18406666.145255636}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,63012357.117895529,53652869.001152523,44005871.202761084,25650685.274379808,18949109.248380516,14563077.403953059,13390819.409978908,13268102.449027311,13889480.558619786,20805006.63719558,40769976.619868606,59845278.683737792,381802633.60695046,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":289772},{"$f":"+$T$60","v":2603338.7936690347},{"$f":"+$T$62","v":300360.26887999999},{"$f":"+$T$64","v":1394211.89852},{"$f":"SUM(AA15:AC15)","v":4297910.9610690344}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1167604},1155087.9166666667,{"$f":"SUM(Z13:Z15)","v":114917519},{"$f":"SUM(AA13:AA15)","v":387201711.57852513},91439505.242149994,596289288.08932006,1074930504.9099953]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19059538.90408,15890900.898,12430897.036599999,3489814.96875,2059547.0872499999,1137781.9305,954761.76225000003,937758.08025,1103866.9605,2753137.2959999996,11534189.368139999,17613407.165399998,88965601.457719997]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,104448897.5992,87084325.020000011,68123027.434,45477568.674999997,26839014.371400002,14827019.869200001,12441990.191399999,12220406.490600001,14385056.5012,35877544.102400005,63208945.938599996,96523896.546000004,581457692.73900008,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":271004},{"$f":"+$T$96","v":263426.74551994528},{"$f":"+$T$98","v":48523.266199999998},{"$f":"+$T$100","v":1406456.5592000003},{"$f":"SUM(AA19:AC19)","v":1718406.5709199456}]
["FIRM",null,"Total Revenue","sales",null,null,null,186520793.62117553,156628094.91915253,124559795.67336109,74618068.918129802,47847670.70703052,30527879.20365306,26787571.363628909,26426267.019877315,29378404.020319786,59435688.035595581,115513111.92660859,173982582.39513779,1052225927.8036704,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":271004},263426.74551994528,48523.266199999998,1406456.5592000003,1718406.5709199456]
["FIRM",null,"# of Customers","sales",null,null,null,1144489,1145624,1148087,1150883,1151948,1154475,1155244,1156241,1159268,1159259,1162895,1167146,1154629.9166666667]
["FIRM",null,"Total Dth","sales",null,null,null,20125804,16779900,13126330,8762875,5171493,2856954,2397393,2354697,2771794,6913088,12179457,18598770,112038555,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":1},{"$f":"+$T$129","v":1},{"$f":"+$T$130","v":3106605},{"$f":"+$T$123","v":2736888.1793160448},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2736888.1793160448}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":43403526},{"$f":"+$T$114","v":2240124},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2240124]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":0},{"$f":"+$T$183","v":0},{"$f":"+$T$184","v":0},{"$f":"+$T$177","v":0},{"$f":"+$T$179","v":0},{"$f":"+$T$181","v":0},0]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":25468},{"$f":"+$T$141","v":28825.142680000001},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28825.142680000001]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1158},{"$f":"+$T$165","v":1158},{"$f":"+$T$166","v":54585026},{"$f":"+$T$159","v":40931528.164678827},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},40931528.164678827]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":0},{"$f":"+$T$174","v":0},{"$f":"+$T$175","v":0},{"$f":"+$T$168","v":0},{"$f":"+$T$170","v":0},{"$f":"+$T$172","v":0},0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1161},1161,101120625,45937365.486674875,0,0,45937365.486674875]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1168783},1156266.9166666667,216309148,433402503.81071991,{"$f":"+AB34+AB24+AB16+AB20","v":91488028.50835},597695744.64852011,1122586276.9675901]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28105},{"$f":"+$T$244","v":28060.333333333332},{"$f":"+$T$245","v":3388041},{"$f":"+$T$238","v":12963221.963889999},0,{"$f":"+$T$242","v":20475049.81653},{"$f":"SUM(AA41:AC41)","v":33438271.780419998}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,379694.7362592984,357900.09313552844,338815.66648717556,161527.27338361504,152113.00024644125,152638.33241393548,136434.88504689053,141752.4418245274,152913.73549301663,213175.24946650089,257417.57523896979,351356.18890973553,2795739.177905635,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":26},{"$f":"+$T$254","v":185973},{"$f":"+$T$247","v":231924.02031999998},0,{"$f":"+$T$251","v":1123890.1667599999},{"$f":"SUM(AA42:AC42)","v":1355814.1870799998}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":3524},{"$f":"+$T$256","v":30706.162560000001},0,{"$f":"+$T$260","v":21296.694919999994},{"$f":"SUM(AA43:AC43)","v":52002.857479999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,254384.12229999999,231143.57559999998,217130.0747,168600.01347000001,148492.77453,144757.9615,124111.53310999999,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,2173543.5155500001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28132},28087.333333333332,3577538,13225852.146769999,0,21620236.678210001,34846088.824979998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1542112.7413999999,1401225.2408,1316273.4046,1062938.5074,936172.45259999996,912626.33000000007,782460.9561999999,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,13437383.451800002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":143088.57610999997},null,null,{"$f":"SUM(AA46:AC46)","v":143088.57610999997}]
["FIRM",null,"Total Revenue","sales",null,null,null,2176191.599959298,1990268.9095355284,1872219.1457871755,1393065.7942536152,1236778.2273764412,1210022.6239139356,1043007.3743568904,1080139.6612245273,1221794.8638730166,1793773.852826501,1395969.3714389699,1993434.7207097355,18406666.145255633,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,457,457,457,457,457,457,457,457,457,457,457,457,457,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":143088.57610999997},null,null,{"$f":"SUM(AD46:AD47)","v":143088.57610999997}]
["FIRM",null,"Total Dth","sales",null,null,null,297143,269996,253627,204814,180388,175850,150769,156060,177762,262863,188318,271602,2589192]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":4},{"$f":"+$T$280","v":4},{"$f":"+$T$281","v":144250},{"$f":"+$T$274","v":58709.972499999996},{"$f":"+$T$276","v":26027.0275},{"$f":"+$T$278","v":871750.3524999998},{"$f":"SUM(AA53:AC53)","v":956487.3524999998}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},4,144250,58709.972499999996,26027.0275,871750.3524999998,956487.3524999998]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":256899},{"$f":"+$T$310","v":23878.591300000004},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":23878.591300000004}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":3},{"$f":"+$T$307","v":3},{"$f":"+$T$308","v":170732},{"$f":"+$T$301","v":73262.82355999999},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":73262.82355999999}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,427631,97141.41485999999,0,0,97141.41485999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,216741.26001568633,223407.45752580609,215169.04362179016,211189.090121813,193589.2506038553,214926.47309244619,223066.06196598863,210191.85572339885,221368.06826058077,213084.7338881678,239219.46240156188,221386.03644793958,2603338.7936690347]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28141},28096.333333333332,4149419,13524792.110239998,26027.0275,22491987.030710001,36042806.168449998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,300360.26887999999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,1394211.89852,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1196906},1184345.25,220187563,446520780.59933001,91465532.269649997,618781275.12003005,1156767587.9890101]
["FIRM",null,"Total Revenue","sales",null,null,null,357823.05376568635,368828.4301758061,355227.44612179016,348656.85077181301,319600.87720385531,354826.98094244621,368264.81251598865,347010.49392339884,365461.55626058078,351786.41198816779,394932.82705156185,365491.22034793958,4297910.9610690344,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1195251},1182690.25,115426596,394765855.57084048,88965601.457719997,601932742.55553007,1085664199.5840905]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1673},1673,105031971,52161440.350119412,2548454.0781300068,18254989.123700023,72964883.551949739]
["FIRM",null,"Total Dth","sales",null,null,null,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,289772,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1195736},1183175.25,118495057,400427563.72529513,91439505.242149994,617909524.76753008,1109776593.7349753]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":22},22,415254,322136.71801994526,74550.293699999995,2278206.9117000001,2674893.9234199454]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1166},1166,101548256,46034506.901534878,0,0,46034506.901534878]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1168783},{"$f":"+Y36","v":1156266.9166666667},216309148,433402503.81071991,91488028.50835,597695744.64852011,1122586276.9675901]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28141},28096.333333333332,4149419,13524792.110239998,26027.0275,22491987.030710001,{"$f":"+AD61","v":36042806.168449998}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1196924},1184363.25,220458567,446927295.92095989,91514055.535850003,620187731.67923009,1158629083.1360402]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-1.6867124941200018E-7},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,29723.406713933458,26702.263158553626,25868.771552662431,25758.458276214555,20665.047709304017,18068.400972040821,14898.851153266329,13819.813803779305,16108.117148381094,20915.394801722417,24503.878659945309,26394.341570141911,263426.74551994528]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,48523.266199999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,1406456.5592000003]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,241642.65391393346,198043.74205855365,182188.20815266244,169498.67932621457,118582.13400930402,96679.102672040826,76130.585403266334,69135.075353779306,83970.381148381101,124904.65045172241,163530.2494099453,194101.10902014191,1718406.5709199451]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,271004]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3577400,3454528,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,43403526]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,170048.97425325518,164161.49005492171,173182.79559492378,161735.80277239671,166998.70110497519,265134.04322583403,357111.61494779086,427645.42892205226,280154.85005874594,202342.14163120481,175828.94409845688,192543.39265148784,2736888.1793160448]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,170048.97425325518,164161.49005492171,173182.79559492378,161735.80277239671,166998.70110497519,265134.04322583403,357111.61494779086,427645.42892205226,280154.85005874594,202342.14163120481,175828.94409845688,192543.39265148784,2736888.1793160448]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,129921,118963,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,3106605]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,28825.142680000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4923,4189,3331,1440,702,531,475,491,550,1352,2522,4962,25468]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3972951.0661622351,3746821.9056996042,3676766.0697984071,3376868.7135957591,3186779.3129120748,3008021.4480344383,2953388.3229639465,3010345.8378854441,3017339.1165492055,3449492.9027342796,3604647.9213859858,3928105.5469574509,40931528.164678827]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3972951.0661622351,3746821.9056996042,3676766.0697984071,3376868.7135957591,3186779.3129120748,3008021.4480344383,2953388.3229639465,3010345.8378854441,3017339.1165492055,3449492.9027342796,3604647.9213859858,3928105.5469574509,40931528.164678827]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5671845,5021124,5024610,4370833,4065744,3784362,3799923,3947952,3807406,4541639,4882198,5667390,54585026]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,67972881.028529927,58362627.726616934,48625738.929126039,29776286.916929606,22857174.64997717,18409646.653001752,17263454.00080679,17259605.738096513,17765160.501629718,25092467.555237453,45260999.628873535,64756460.481894545,433402503.81071997]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19345997.015480001,16153534.315479999,12678065.4641,3687574.6336500002,2233640.7396,1309958.6885200001,1106651.6122699999,1092320.75364,1278002.39888,2997576.9873299995,11727644.858269999,17877061.041129999,91488028.50835]
[null,null,"Commodity Revenue",null,null,null,null,106311937.39244999,88770822.870470017,69705640.324900001,46792555.512669995,27973514.659080002,15930738.612230001,13403103.315489998,13196364.936360002,15491757.9432,37456393.948180005,64448781.980069995,98214133.153420001,597695744.64852011]
[null,null,"Total Utah Revenue",null,null,null,null,193630815.4364599,163286984.91256696,131009444.71812604,80256417.063249603,53064330.048657171,35650343.95375175,31773208.928566791,31548291.428096514,34534920.843709722,65546438.490747459,121437426.46721353,180847654.67644453,1122586276.9675901]
[null,null,"# of Customers",null,null,null,null,1146126,1147261,1149724,1152520,1153585,1156112,1156881,1157878,1160905,1160896,1164532,1168783,1156266.9166666667]
[null,null,"Sales Dth",null,null,null,null,24063944,20561205,16781100,11547141,8401775,6763842,7016803,6988709,6713275,10674916,15927392,23151947,158592049]
[null,null,"Transportation Dth",null,null,null,null,5806689,5144276,5163379,4486752,4189844,4122311,4373246,4665921,4164460,4731642,5025319,5843260,57717099]
[null,null,"Total Utah Dth",null,null,null,null,29870633,25705481,21944479,16033893,12591619,10886153,11390049,11654630,10877735,15406558,20952711,28995207,216309148,{"$f":"+T206-Z36","v":0}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1789737.2806899999,1621267.6655899999,1406226.22478,1126504.5382000001,862163.08429999999,589053.21574000001,495264.44906000001,501140.87635999999,564824.19316000002,882390.82718999998,1351511.6524100001,1773137.9564100001,12963221.963889999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,3402159.1001299997,2996107.7574299998,2480073.8520599995,1810460.8013999998,1182498.3810999999,536683.96398,316150.76561999996,330473.45771999995,481073.24131999991,1231697.1306299998,2347404.6285699997,3360266.7365699993,20475049.81653]
["FIRM",null,"Total Revenue","sales",null,null,null,5191896.3808199996,4617375.4230199996,3886300.0768399993,2936965.3395999996,2044661.4653999999,1125737.1797199999,811415.21467999998,831614.33407999994,1045897.4344799999,2114087.9578199997,3698916.2809799998,5133404.6929799989,33438271.780419994]
["FIRM",null,"# of Customers","sales",null,null,null,28048,28053,28047,28090,28075,28069,28051,28034,28018,28034,28100,28105,28060.333333333332]
[null,null,"Total Dth","sales",null,null,null,562961,495771,410382,299580,195670,88806,52314,54684,79604,203811,388429,556029,3388041]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,231924.02031999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,1123890.1667599999]
["FIRM",null,"Total Revenue","sales",null,null,null,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,1355814.1870800001]
["FIRM",null,"# of Customers","sales",null,null,null,26,26,26,26,26,26,26,26,26,26,26,26,26]
["FIRM",null,"Total Dth","sales",null,null,null,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,185973]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,2744.7336,2988.7099200000002,2404.9094399999999,2666.3126400000001,1603.27296,30706.162560000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,2048.68887,1903.6489499999998,2072.8621899999998,1667.9590799999999,1849.2589799999998,1111.9727199999998,21296.694919999994]
["FIRM",null,"Total Revenue","sales",null,null,null,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,5002.5450300000002,4648.3825500000003,5061.5721100000001,4072.86852,4515.5716199999997,2715.24568,52002.857479999999]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,227,277,378,252,279,348,339,315,343,276,306,184,3524]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,58709.972499999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,871750.3524999998]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,956487.3524999998]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,144250]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,73262.82355999999]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,170732]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,23878.591300000004]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,256899]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-12896.48068999988,-32065.21558999992,891.76521999994293,69286.761799999978,34552.415700000012,12746.144259999972,24520.580940000014,4872.8236400000169,2540.3068399999756,35442.332810000051,-4116.652410000097,7313.7935899998993,143088.57610999997]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1810310.7683699999,1623946.9673799998,1441769.8648099999,1222170.6954600001,919329.30429,620971.66052999999,540036.60270000005,523529.13504999998,590422.80208000005,941715.32571,1378802.4116,1814645.1574000001,13427650.69538]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,26027.0275]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,3640665.1619099993,3229489.0753699997,2711001.5780199994,1992310.6444299999,1325894.5153399999,638616.81108999986,416198.09376999992,424193.41935999994,593618.17590999999,1378767.6095099996,2549203.5039299997,3592028.4420699994,22491987.030709997]
[null,null,"Total Wyoming Revenue",null,null,null,null,5464734.9757399997,4865529.9928399995,4165020.8164499993,3225037.7068600003,2254629.7725299997,1268075.0928399998,963302.15367999987,956573.27078999998,1192421.18768,2329656.8668199996,3938643.76296,5419180.5692599993,36042806.168449998]
[null,null,"# of Customers",null,null,null,null,28084,28089,28083,28126,28111,28105,28087,28070,28054,28070,28136,28141,28096.333333333332]
[null,null,"Sales Dth",null,null,null,null,602427,534389,448594,329671,219398,105674,68869,70192,98227,228147,421821,594379,3721788]
[null,null,"Transportation Dth",null,null,null,null,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,427631]
[null,null,"Total Wyoming Dth",null,null,null,null,656842,571808,488809,362066,246758,138333,86459,110808,142467,251904,452595,640570,4149419,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,69783191.79689993,59986574.693996936,50067508.793936037,30998457.612389605,23776503.95426717,19030618.313531753,17803490.603506789,17783134.873146512,18355583.303709719,26034182.880947452,46639802.040473536,66571105.639294542,446830154.50610006]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19349364.741429999,16156575.2827,12681231.108449999,3690276.3924700003,2235699.26547,1311217.5486300001,1107618.3562099999,1093554.3535500001,1278856.91536,2999501.6341399993,11730221.398669999,17879938.538769998,91514055.535849988]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,97141.414860000004]
[null,null,"Commodity Revenue",null,null,null,null,109952602.55435999,92000311.945840016,72416641.902920008,48784866.157099992,29299409.174420003,16569355.423320001,13819301.409259997,13620558.355720002,16085376.119109999,38835161.557690002,66997985.483999997,101806161.59548999,620187731.67922997]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,199095550.41219991,168152514.90540695,135174465.53457606,83481454.770109594,55318959.821187176,36918419.046591751,32736511.082246788,32504864.698886517,35727342.031389713,67876095.357567459,125376070.23017353,186266835.24570453,1158629083.1360397,{"$f":"+T367","v":1158629083.1360397}]
[null,null,"# of Customers",null,null,null,null,1174210,1175350,1177807,1180646,1181696,1184217,1184968,1185948,1188959,1188966,1192668,1196924,1184363.25]
[null,null,"Sales Dth",null,null,null,null,24666371,21095594,17229694,11876812,8621173,6869516,7085672,7058901,6811502,10903063,16349213,23746326,162313837]
[null,null,"Transportation Dth",null,null,null,null,5861104,5181695,5203594,4519147,4217204,4154970,4390836,4706537,4208700,4755399,5056093,5889451,58144730]
[null,null,"SystemTotal Dth",null,null,null,null,30527475,26277289,22433288,16395959,12838377,11024486,11476508,11765438,11020202,15658462,21405306,29635777,220458567]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":0}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1167146}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1167604}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":1}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1160}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1168782}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28105}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28132}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28141}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1196905}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1195251}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1672}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1195736}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1168782}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28141}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1196923}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1154629.9166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":457}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1155087.9166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":1}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":0}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":1158}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":0}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1160}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1156265.9166666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28060.333333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28087.333333333332}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28096.333333333332}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1184344.25}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1182690.25}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1672}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1183175.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":22}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1156265.9166666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28096.333333333332}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1184362.25}]

{"sheet":"Other Rev","index":40,"n_rows":148,"n_cols":15,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[null,null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2020","QGC Other Rev December 2021","QGC Other Rev December 2022","QGC Other Rev December 2023",null,"QGC Other Rev December 2021",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,652842.28437500005,1067917.1292290001,{"$f":"I15","v":1067917.1292290001},{"$f":"I15","v":1067917.1292290001},null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O14,FALSE)","v":1067917.1292290001},{"$f":"+M15-I15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,23475.725624999981,32174.320770999962,{"$f":"I16","v":32174.320770999962},{"$f":"I16","v":32174.320770999962},null,32174.320770999962,0,11]
[376,null,null,"Total",null,null,null,676318.00999999989,1100091.4500000002,1100091.4500000002,1100091.4500000002,null,1100091.4500000002,0,12]
[377,null,null,null,null,null,null,null,null,null,null,null,0,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,0,0,14]
[379,null,null,"Utah",null,"G",null,612994.52287400013,1128521.19044,{"$f":"I20","v":1128521.19044},{"$f":"J20","v":1128521.19044},null,1128521.19044,0,15]
[380,null,null,"Wyoming",null,"G",null,22136.177125999959,37532.199559999994,{"$f":"I21","v":37532.199559999994},{"$f":"J21","v":37532.199559999994},null,37532.199559999994,0,16]
[381,null,null,"Total",null,null,null,635130.69999999995,1166053.3900000001,{"$f":"I22","v":1166053.3900000001},{"$f":"I22","v":1166053.3900000001},null,1166053.3900000001,0,17]
[382,null,null,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,2614466.2137999996,2755442.5527999997,{"$f":"I25","v":2755442.5527999997},{"$f":"I25","v":2755442.5527999997},null,2755442.5527999997,0,20]
[385,null,null,"Wyoming",null,"G",null,94434.786199999973,94882.447199999966,94882.447199999966,94882.447199999966,null,94882.447199999966,0,21]
[386,null,null,"Total",null,null,null,2708901,2850325,2850325,2850325,null,2850325,0,22]
[387,null,null,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,0,0,{"$f":"I30","v":0},{"$f":"I30","v":0},null,0,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,0,0,0,0,null,0,0,27]
[392,null,null,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,0,0,{"$f":"I35","v":0},{"$f":"I35","v":0},null,0,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,0,0,0,0,null,0,0,32]
[397,null,null,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,0,0,{"$f":"I40","v":0},{"$f":"I40","v":0},null,0,0,35]
[400,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,36]
[401,null,null,"Total",null,null,null,0,0,0,0,null,0,0,37]
[402,null,null,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,{"$f":"I45","v":0},{"$f":"I45","v":0},null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O46,FALSE)","v":0},{"$f":"+M47-I47","v":0},42]
[407,null,null,null,null,null,null,null,null,null,null,null,0,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,0,0,44]
[409,null,null,"Utah",null,"G",null,0,0,{"$f":"I50","v":0},{"$f":"I50","v":0},null,0,0,45]
[410,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,46]
[411,null,null,"Total",null,null,null,0,0,0,0,null,0,0,47]
[412,null,null,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,{"$f":"I55","v":0},{"$f":"I55","v":0},null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,0,0,0,null,0,0,52]
[417,null,null,null,null,null,null,null,null,null,null,null,0,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,{"$f":"I60","v":0},{"$f":"I60","v":0},null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,0,0,0,null,0,0,57]
[422,null,null,null,null,null,null,null,null,null,null,null,0,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,{"$f":"I65","v":0},{"$f":"I65","v":0},null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,0,0,0,null,0,0,{"$f":"+O66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,{"$f":"I70","v":0},{"$f":"I70","v":0},null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,0,0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,{"$f":"I75","v":0},{"$f":"I75","v":0},null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,0,0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O78,FALSE)","v":0},{"$f":"+M79-I79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,{"$f":"I80","v":0},{"$f":"I80","v":0},null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,0,0,0,null,0,0,77]
[442,null,null,null,null,null,null,null,null,null,null,null,0,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,{"$f":"I85","v":0},{"$f":"I85","v":0},null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,0,0,0,null,0,0,82]
[447,null,null,null,null,null,null,null,null,null,null,null,0,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,0,0,84]
[449,null,null,"Utah",null,"G",null,370157.33999999997,341404.42,{"$f":"I90","v":341404.42},{"$f":"I90","v":341404.42},null,341404.42,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,370157.33999999997,341404.42,341404.42,341404.42,null,341404.42,0,87]
[452,null,null,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,3169082.2536760001,8810480.4460129999,{"$f":"I95","v":8810480.4460129999},{"$f":"I95","v":8810480.4460129999},null,8810480.4460129999,0,90]
[455,null,null,"Wyoming",null,"PT",null,119159.52632399989,302077.8939870001,302077.8939870001,302077.8939870001,null,302077.8939870001,0,91]
[456,null,null,"Total",null,null,null,3288241.7800000003,9112558.3399999999,9112558.3399999999,9112558.3399999999,null,9112558.3399999999,0,92]
[457,null,null,null,null,null,null,null,null,null,null,null,0,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,{"$f":"I100","v":0},{"$f":"I100","v":0},null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,1434796.0509810001,2057276.6046349998,{"$f":"I105","v":2057276.6046349998},{"$f":"I105","v":2057276.6046349998},null,2057276.6046349998,0,100]
[465,null,null,"Wyoming",null,"PT",null,52424.809018999993,71133.505365000005,71133.505365000005,71133.505365000005,null,71133.505365000005,0,101]
[466,null,null,"Total",null,null,null,1487220.8599999996,2128410.11,2128410.11,2128410.11,null,2128410.11,0,102]
[467,null,null,null,null,null,null,null,null,null,null,null,0,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,{"$f":"I110","v":0},{"$f":"I110","v":0},null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O110,FALSE)","v":0},{"$f":"+M111-I111","v":0},106]
[471,null,null,"Total",null,null,null,0,0,0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,751898.074548,330333.30442100001,{"$f":"I115","v":330333.30442100001},{"$f":"I115","v":330333.30442100001},null,330333.30442100001,0,110]
[475,null,null,"Wyoming",null,"G",null,28400.385451999999,11161.85557900001,11161.85557900001,11161.85557900001,null,11161.85557900001,0,111]
[476,null,null,"Total",null,null,null,780298.46,341495.16000000003,341495.16000000003,341495.16000000003,null,341495.16000000003,0,112]
[477,null,null,null,null,null,null,null,null,null,null,null,0,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,4728181.8357969997,7159589.8414229993,{"$f":"I120","v":7159589.8414229993},{"$f":"I120","v":7159589.8414229993},null,7159589.8414229993,0,115]
[480,null,null,"Wyoming",null,"PT",null,178884.38420299991,252283.31857699994,252283.31857699994,252283.31857699994,null,252283.31857699994,0,116]
[481,null,null,"Total",null,null,null,4907066.2199999988,7411873.1600000001,7411873.1600000001,7411873.1600000001,null,7411873.1600000001,0,117]
[482,null,null,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,95481.314700000003,431839.81239999994,{"$f":"I125","v":431839.81239999994},{"$f":"I125","v":431839.81239999994},null,431839.81239999994,0,120]
[485,null,null,"Wyoming",null,"PT",null,3318.685300000001,15207.187599999999,15207.187599999999,15207.187599999999,null,15207.187599999999,0,121]
[486,null,null,"Total",null,null,null,98800,447047,447047,447047,null,447047,0,122]
[487,null,null,null,null,null,null,null,null,null,null,null,0,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,null,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,{"$f":"I130","v":0},{"$f":"I130","v":0},null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,{"$f":"+O130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,null,null,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,0,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,10832281.814077001,{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":19857437.138120998},{"$f":"I136","v":19857437.138120998},{"$f":"I136","v":19857437.138120998},null,19857437.138120998,{"$f":"+M136-I136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,3597618.0766739994,{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":4225368.1632399997},4225368.1632399997,4225368.1632399997,null,4225368.1632399997,{"$f":"+M137-I137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,14429899.890751,{"$f":"I15+I20+I25+I30+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I125+I130","v":24082805.301360995},24082805.301360995,24082805.301360995,null,24082805.301360995,{"$f":"+M138-I138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,0,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,377263.13047099975,{"$f":"+I126+I121+I106+I96+I16","v":672876.2263000001},672876.2263000001,672876.2263000001,null,672876.2263000001,{"$f":"+M140-I140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,144971.34877799993,{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":143576.50233899997},143576.50233899997,143576.50233899997,null,143576.50233899997,{"$f":"+M141-I141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,522234.47924899973,{"$f":"I16+I21+I26+I31+I36+I41+I46+I51+I56+I61+I66+I71+I76+I81+I86+I91+I96+I101+I106+I111+I116+I121+I126+I131","v":816452.72863899986},816452.72863899986,816452.72863899986,null,816452.72863899986,{"$f":"+M142-I142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,0,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,14952134.369999997,{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":24899258.029999997},24899258.029999997,24899258.029999997,null,24899258.029999997,{"$f":"+M144-I144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,3742589.4254519995,{"$f":"+I137+I141","v":4368944.6655789996},4368944.6655789996,4368944.6655789996,null,{"$f":"+M137+M141","v":4368944.6655789996},{"$f":"+N137+N141","v":0},141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"Utah Bad Debt","index":41,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,9,32,13]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"}]
[null,null,"Utah Bad Debt 2021","Utah Bad Debt 2022","Utah Bad Debt 2023",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2023"},1,null,null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2021-12-31",null,"2022-12-31","2023-12-31"]
[null,null,null,null,null,null,null,{"$f":"+H6+1","v":3},null,null,null,null,"3 Year Average",null,"3 Year Average","3 Year Average"]
[null,null,"Bad Debt ","Bad Debt ","Bad Debt ",null,null,4,null,null,null,null,"Bad Debt ",null,"Bad Debt ","Bad Debt "]
[null,null,"Ratio","Ratio","Ratio",null,null,5,null,null,null,null,"Ratio",null,"Ratio","Ratio"]
[null,null,"Adjustment","Adjustment","Adjustment",null,null,6,null,null,null,null,"Adjustment",null,"Adjustment","Adjustment"]
[null,null,null,null,null,null,null,7,null,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"$Q$44","v":1018622.2772378913},{"$f":"R44","v":1056667.6489224778},{"$f":"S44","v":1095438.7310160135},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":1095438.7310160135},8,null,null,null,"Utah",{"$f":"+Q44","v":1018622.2772378913},null,{"$f":"R44","v":1056667.6489224778},{"$f":"S44","v":1095438.7310160135}]
[null,"Wyoming",{"$f":"$Q$45","v":-255283.84437860857},{"$f":"R45","v":-255746.88621807887},{"$f":"S45","v":-255713.52791030749},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-255713.52791030749},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-255283.84437860857},null,{"$f":"R45","v":-255746.88621807887},{"$f":"S45","v":-255713.52791030749}]
[null,"Total",{"$f":"SUM(C12:C13)","v":763338.43285928271},{"$f":"SUM(D12:D13)","v":800920.76270439895},839725.20310570602,null,{"$f":"SUM(G12:G13)","v":839725.20310570602},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":763338.43285928271},null,{"$f":"SUM(O12:O13)","v":800920.76270439895},{"$f":"SUM(P12:P13)","v":839725.20310570602}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":1.9768530394393999E-3},{"$f":"$R$31","v":1.9768530394393999E-3},1.9768530394393999E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":1.9768530394393999E-3},{"$f":"+H16+1","v":13},null,"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,null,14,null,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2019,2020,2021,"3 YR AVERAGE"]
[null,null,null,null,null,null,null,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,3586843.75,2926856.31,3156952.86,{"$f":"AVERAGE(O22:Q22)","v":3223550.9733333332}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-1505923.43,-1412100.84,-1576399.16,{"$f":"AVERAGE(O23:Q23)","v":-1498141.1433333333}]
[null,"Utah",{"$f":"-EXPENSES!$K$279","v":42696.509999999995},{"$f":"-EXPENSES!$K$279","v":42696.509999999995},{"$f":"-EXPENSES!$K$279","v":42696.509999999995},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":42696.509999999995},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":2080920.32},{"$f":"SUM(P22:P23)","v":1514755.47},{"$f":"SUM(Q22:Q23)","v":1580553.7},{"$f":"AVERAGE(O24:Q24)","v":1725409.83}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},{"$f":"-EXPENSES!$K$280","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H25,FALSE)","v":0},21,4]
[null,"Total",{"$f":"SUM(C24:C25)","v":42696.509999999995},{"$f":"SUM(D24:D25)","v":42696.509999999995},42696.509999999995,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":42696.509999999995},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,837382921.35000002,868628076.74000001,912407967.16999996,{"$f":"AVERAGE(O26:Q26)","v":872806321.75333345}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,{"$f":"O24","v":2080920.32},{"$f":"P24","v":1514755.47},{"$f":"Q24","v":1580553.7},{"$f":"AVERAGE(O27:Q27)","v":1725409.83}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$284","v":234070.33999999997},{"$f":"-EXPENSES!$K$284","v":234070.33999999997},{"$f":"-EXPENSES!$K$284","v":234070.33999999997},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":234070.33999999997},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":2.4850283746475407E-3},{"$f":"P27/P26","v":1.7438481561463509E-3},{"$f":"Q27/Q26","v":1.73228835879456E-3},{"$f":"R27/R26","v":1.9768530394393999E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},{"$f":"-EXPENSES!$K$285","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H30,FALSE)","v":0},26,9,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":234070.33999999997},{"$f":"SUM(D29:D30)","v":234070.33999999997},234070.33999999997,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":234070.33999999997},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":1.9768530394393999E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":1040105.2828592827},{"$f":"D31+D26+D14","v":1077687.612704399},1116492.0531057059,null,{"$f":"G31+G26+G14","v":1116492.0531057059},29,12,null,null,null,null,null,null,null,2021,2022,2023]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":420621437.53169012},{"$f":"Revenue!I199+'ENERGY EFFICIENCY & STEP ADJ'!T22","v":439866859.89013499},{"$f":"Revenue!N199+'ENERGY EFFICIENCY & STEP ADJ'!Y22","v":459479386.12249988}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"Revenue!F322","v":13645008.042196624},{"$f":"Revenue!I322","v":13410776.245379999},{"$f":"Revenue!N322","v":13427650.695379999}]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":1.9768530394393999E-3},{"$f":"R31","v":1.9768530394393999E-3},{"$f":"R31","v":1.9768530394393999E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":831506.76723789133},{"$f":"R34*R36","v":869552.13892247796},{"$f":"S34*S36","v":908323.22101601353}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":26974.175621391452},{"$f":"R35*R36","v":26511.133781921155},{"$f":"S35*S36","v":26544.492089692521}]
[null,null,null,null,null,null,null,35,18]
[null,null,null,null,null,null,null,36,19,null,null,null,null,null,"Less Expensed UT DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT654","v":-187115.51},{"$f":"'PROJECTED EXPENSES'!AU654","v":-187115.51},{"$f":"'PROJECTED EXPENSES'!AV654","v":-187115.51}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT655","v":282258.02},{"$f":"'PROJECTED EXPENSES'!AU655","v":282258.02},{"$f":"'PROJECTED EXPENSES'!AV655","v":282258.02}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(Q40:Q41)","v":95142.510000000009},{"$f":"SUM(R40:R41)","v":95142.510000000009},{"$f":"SUM(S40:S41)","v":95142.510000000009}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":1018622.2772378913},1056667.6489224778,1095438.7310160135]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,-255283.84437860857,-255746.88621807887,-255713.52791030749]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":763338.43285928271},{"$f":"SUM(R44:R45)","v":800920.76270439895},{"$f":"SUM(S44:S45)","v":839725.20310570602}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":42,"n_rows":67,"n_cols":29,"rows_kept":67,"cut":false,"hidden":false,"merged":[[9,27,9,29],[5,13,5,19],[6,13,6,19],[9,17,9,19],[9,22,9,24]]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Dominion Energy"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,{"$f":"+'Control Panel'!B69","v":"AVG CAP STR DEC 23"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"L24","v":0.46790146262432242},{"$f":"L30","v":4.0008198907792537E-2},{"$f":"+E7*D7","v":1.8719894785920947E-2}]
[null,null,"Short Term Debt",{"$f":"L25","v":0},{"$f":"L31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"L26","v":0.53209853737567758},{"$f":"L32","v":0.10299999999999999},{"$f":"+E9*D9","v":5.4806149349694785E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.3526044135615726E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Line "]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.46790146262432242},null,{"$f":"SUM(F7:F8)","v":1.8719894785920947E-2},null,null,null,null,null,null,"No."]
[]
[]
[]
[null,{"$f":"+B2","v":"Dominion Energy"}]
[null,{"$f":"+B3","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2023"}]
[]
[null,null,"BOOKED","BOOKED",null,"ORDERED CAP STR 19-057-02","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"HOT"]
[null,"QGC Cost Of Capital Scenarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As of:","2022-12-31"]
[null,null,"YE CAP STR DEC 21","AVG CAP STR DEC 21",null,"ORDERED CAP STR 19-057-02","AVG CAP STR DEC 22","YE CAP STR DEC 22","AVG CAP STR DEC 23","YE CAP STR DEC 23",null,{"$f":"+'Control Panel'!F69","v":"AVG CAP STR DEC 23"},1,null,null,null,"Short Name","Issue Date","Maturity Date","Position Currency","Principal VC","Legal Fees VC","Filing & Application Fees VC","Misc. Fees VC","Realized Loss (reacquired debt) VC","Total Outstanding VC","Coupon","Amortization 12 month VC","Total Expenses"]
[null,"Weights",null,null,null,null,null,null,null,null,null,null,2,null,null,null,"08-7.2% Nts QGC","2008-03-27","2038-04-01","USD",100000000,0,0,681824.74,0,99318175.260000005,7.2,25026,{"$f":"U23*AA23/100+AB23","v":7225026}]
[null,"Long Term Debt",{"$f":"1-C26","v":0.44399225778952311},{"$f":"1-D26","v":0.39087806747055365},null,{"$f":"1-F26","v":0.44999999999999996},{"$f":"1-G26","v":0.45981606633503125},{"$f":"1-H26","v":0.47328794220363302},{"$f":"1-I26","v":0.46790146262432242},{"$f":"1-J26","v":0.46263621017116674},null,{"$f":"HLOOKUP($L$22,CapStr,M24,FALSE)","v":0.46790146262432242},3,null,null,null,"12-A Sr Nts QGC","2012-12-14","2024-12-02","USD",40000000,0,0,81288.61,0,39918711.390000001,2.98,29423.97,1221423.97]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,M25,FALSE)","v":0},4,null,null,null,"12-B Sr Nts QGC","2012-12-14","2027-12-01","USD",110000000,0,0,368576.21,0,109631423.79000001,3.28,60743.76,3668743.76]
[null,"Common Equity",{"$f":"+C61/C64","v":0.55600774221047689},0.60912193252944635,null,0.55000000000000004,{"$f":"+G61/G64","v":0.54018393366496875},0.52671205779636698,0.53209853737567758,{"$f":"+J61/J64","v":0.53736378982883326},null,{"$f":"HLOOKUP($L$22,CapStr,M26,FALSE)","v":0.53209853737567758},5,null,null,null,"13-A Sr Nts QGC","2013-12-20","2043-12-01","USD",90000000,0,0,478748.67,0,89521251.329999998,4.78,13430.21,4315430.21]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},null,{"$f":"SUM(F24:F26)","v":1},{"$f":"SUM(G24:G26)","v":1},1,1,1,null,1,6,null,null,null,"16-A Sr Nts QGC","2016-12-15","2046-12-03","USD",50000000,0,0,307556.55,0,49692443.450000003,3.62,8077,1818077]
[null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"13-B Sr Nts QGC","2013-12-20","2048-12-01","USD",60000000,0,0,335277.84999999998,0,59664722.149999999,4.83,6607.38,2904607.38]
[null,"Costs (Rates)",null,null,null,null,null,null,null,null,null,null,8,null,null,null,"16-B Sr Nts QGC","2016-12-15","2051-12-01","USD",50000000,0,0,316296.46000000002,0,49683703.539999999,3.67,6183.19,1841183.19]
[null,"Long Term Debt",{"$f":"C53","v":3.5400403000351369E-2},{"$f":"D53","v":4.3182897063050833E-2},null,4.3400000000000001E-2,{"$f":"G53","v":3.8075918768243733E-2},{"$f":"H53","v":4.0212771165968435E-2},{"$f":"I53","v":4.0008198907792537E-2},{"$f":"J53","v":3.9803626649616647E-2},null,{"$f":"HLOOKUP($L$22,CapStr,M30,FALSE)","v":4.0008198907792537E-2},9,null,null,null,"17-A Sr Nts QGC","2017-11-15","2032-11-15","USD",100000000,869.3,0,554611.26,0,99444519.439999998,3.38,44979.360000000001,3424979.36]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,M31,FALSE)","v":0},10,null,null,null,"92-A Sr MTN QGC","1992-08-12","2022-08-19","USD",0,0,0,12620.52,80845.78,0,8.4,126605.94,126605.94]
[null,"Common Equity",9.5000000000000001E-2,9.5000000000000001E-2,null,9.5000000000000001E-2,{"$f":"+'Control Panel'!$F$19","v":0.10299999999999999},{"$f":"+'Control Panel'!$F$19","v":0.10299999999999999},{"$f":"+'Control Panel'!$F$19","v":0.10299999999999999},{"$f":"+'Control Panel'!$F$19","v":0.10299999999999999},null,{"$f":"HLOOKUP($L$22,CapStr,M32,FALSE)","v":0.10299999999999999},11,null,null,null,"93-B MTN QGC","1993-02-01","2023-02-01","USD",0,0,0,18712.060000000001,386456.4,0,8,433017.18,433017.18]
[null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"94-MTN QGC","1992-08-12","2024-06-03","USD",0,0,0,11318.97,92357.88,0,8.1199999999999992,46273.62,46273.62]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,"18-A Sr Nts QGC","2018-04-02","2030-04-01","USD",50000000,0,0,322854.34000000003,0,49677145.659999996,3.3,36315.96,1686315.96]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,"18-B Sr Nts QGC","2018-04-02","2047-11-15","USD",100000000,0,0,416372.38,0,99583627.620000005,3.97,9878.68,3979878.68]
[null,null,"ACTUAL","ACTUAL",null,null,"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"HOT",15,null,null,null,"21-A Sr Nts QGC","2021-08-16","2031-08-18","USD",125000000,47311.05,269539.65999999997,0,0,124683149.29000001,2.21,30968.26,2793468.26]
[null,null,{"$f":"+C22","v":"YE CAP STR DEC 21"},{"$f":"+D22","v":"AVG CAP STR DEC 21"},null,"19-057-02 Ordered CAP STR",{"$f":"+G22","v":"AVG CAP STR DEC 22"},{"$f":"+H22","v":"YE CAP STR DEC 22"},{"$f":"+I22","v":"AVG CAP STR DEC 23"},{"$f":"J22","v":"YE CAP STR DEC 23"},null,{"$f":"+'Control Panel'!B69","v":"AVG CAP STR DEC 23"},16,null,null,null,"21-B Sr Nts QGC","2021-08-16","2051-08-16","USD",125000000,49041.81,279400.14,0,0,124671558.05,3.15,7091.18,3944591.18]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,"Planned 2022 Issue","2022-08-01","2052-08-01",null,250000000,null,null,null,null,{"$f":"U38","v":250000000},4.25,30000,10655000]
[null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,18]
["221","Bonds - Long Term",0,0,null,0,null,null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M40,FALSE)","v":0},19,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z23:Z38)","v":1245490430.9699998},null,null,{"$f":"SUM(AC23:AC38)","v":50084621.690000005}]
["224","Notes - Long Term",1000000000,843750000,null,775805671.91499996,{"$f":"+(H41+C41)/2","v":1127927309.9505267},1255854619.9010534,{"$f":"+(J41+H41)/2","v":1254911831.6476853},1253969043.3943172,null,{"$f":"HLOOKUP($L$22,CapStr,M41,FALSE)","v":1254911831.6476853},20]
["189","Unamort Loss on Reacq Debt",-660472.79,-952077.92874999996,null,-1454534.51,{"$f":"+(H42+C42)/2","v":-1767765.3342809367},-2875057.8785618735,{"$f":"+(J42+H42)/2","v":-2369163.8499178421},-1863269.8212738102,null,{"$f":"HLOOKUP($L$22,CapStr,M42,FALSE)","v":-2369163.8499178421},21,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Cost 2022",null,null,{"$f":"AC40/Z40","v":4.0212771165968435E-2}]
["181","Unamortized Debt Expense",-4604513.6100000003,-4335719.3250000002,null,-4351137.4049999993,{"$f":"+(H43+C43)/2","v":-6046822.3312459681},-7489131.0524919368,-7052236.8277678424,-6615342.6030437481,null,{"$f":"HLOOKUP($L$22,CapStr,M43,FALSE)","v":-7052236.8277678424},22]
["231","Notes Paybles-Outside Companies",0,-23000000,null,0,{"$f":"+(H44+C44)/2","v":0},null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M44,FALSE)","v":0},23]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C44)","v":994735013.60000002},{"$f":"SUM(D40:D44)","v":815462202.74624991},null,{"$f":"SUM(F40:F44)","v":770000000},{"$f":"+(H45+C45)/2","v":1120112722.2849998},{"$f":"Z40","v":1245490430.9699998},1245490430.9699998,{"$f":"Z65","v":1245490430.9699998},null,{"$f":"SUM(L40:L44)","v":1245490430.9699996},24]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,"As of:","2023-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,"Short Name","Issue Date","Maturity Date","Position Currency","Principal VC","Legal Fees VC","Filing & Application Fees VC","Misc. Fees VC","Realized Loss (reacquired debt) VC","Total Outstanding VC","Coupon","Amortization 12 month VC","Total Expenses"]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,27,null,null,null,"08-7.2% Nts QGC","2008-03-27","2038-04-01","USD",100000000,0,0,681824.74,0,99318175.260000005,7.2,26846.15,{"$f":"U48*AA48/100+AB48","v":7226846.1500000004}]
["427","Interest - Long term Debt",34357500,34357500,null,32940553.683977142,{"$f":"+(H49+C49)/2","v":41693819.831512541},49030139.663025089,{"$f":"+(J49+H49)/2","v":48780711.282470383},48531282.901915677,null,{"$f":"HLOOKUP($L$22,CapStr,M49,FALSE)","v":48780711.282470383},28,null,null,null,"12-A Sr Nts QGC","2012-12-14","2024-12-02","USD",40000000,0,0,81288.61,0,39918711.390000001,2.98,29423.97,1221423.97]
["428","Amortization of Debt Discount & Expense",856520.36,856520.36,null,708446.31602285802,955501.1934874584,1054482.0269749167,1049117.6175296244,1043753.2080843319,null,{"$f":"HLOOKUP($L$22,CapStr,M50,FALSE)","v":1049117.6175296244},29,null,null,null,"12-B Sr Nts QGC","2012-12-14","2027-12-01","USD",110000000,0,0,368576.21,0,109631423.79000001,3.28,62775.6,3670775.6]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C49:C50)","v":35214020.359999999},{"$f":"SUM(D49:D50)","v":35214020.359999999},null,{"$f":"SUM(F49:F50)","v":33649000},{"$f":"+(H51+C51)/2","v":42649321.025000006},{"$f":"AC40","v":50084621.690000005},49829828.900000006,{"$f":"AC65","v":49575036.110000007},null,{"$f":"SUM(L49:L50)","v":49829828.900000006},30,null,null,null,"13-A Sr Nts QGC","2013-12-20","2043-12-01","USD",90000000,0,0,478748.67,0,89521251.329999998,4.78,14077.54,4316077.54]
[null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,"16-A Sr Nts QGC","2016-12-15","2046-12-03","USD",50000000,0,0,307556.55,0,49692443.450000003,3.62,8372.4599999999991,1818372.46]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C51/C45","v":3.5400403000351369E-2},{"$f":"+D51/D45","v":4.3182897063050833E-2},null,{"$f":"+F51/F45","v":4.3700000000000003E-2},{"$f":"+G51/G45","v":3.8075918768243733E-2},{"$f":"+H51/H45","v":4.0212771165968435E-2},{"$f":"+I51/I45","v":4.0008198907792537E-2},{"$f":"+J51/J45","v":3.9803626649616647E-2},null,{"$f":"HLOOKUP($L$22,CapStr,M53,FALSE)","v":4.0008198907792537E-2},32,null,null,null,"13-B Sr Nts QGC","2013-12-20","2048-12-01","USD",60000000,0,0,335277.84999999998,0,59664722.149999999,4.83,6929,2904929]
[null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,"16-B Sr Nts QGC","2016-12-15","2051-12-01","USD",50000000,0,0,316296.46000000002,0,49683703.539999999,3.67,6412.3,1841412.3]
[null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,"17-A Sr Nts QGC","2017-11-15","2032-11-15","USD",100000000,869.3,0,554611.26,0,99444519.439999998,3.38,46527.92,3426527.92]
[null,"COMMON EQUITY",null,null,null,null,null,null,null,null,null,null,35,null,null,null,"92-A Sr MTN QGC","1992-08-12","2022-08-19","USD",0,0,0,12620.52,80845.78,0,8.4,0,0]
["201","Common Stock Issued",22974065,22974065,null,22974065,{"$f":"+(H57+C57)/2","v":22974065},22974065,{"$f":"+(J57+H57)/2","v":22974065},22974065,null,{"$f":"HLOOKUP($L$22,CapStr,M57,FALSE)","v":22974065},36,null,null,null,"93-B MTN QGC","1993-02-01","2023-02-01","USD",0,0,0,18712.060000000001,386456.4,0,8,40598.639999999999,40598.639999999999]
["207","Premium on Common Stock",272445462.82999998,272445462.82999998,null,272445462.82999998,{"$f":"+(H58+C58)/2","v":272445462.82999998},272445462.82999998,272445462.82999998,272445462.82999998,null,{"$f":"HLOOKUP($L$22,CapStr,M58,FALSE)","v":272445462.82999998},37,null,null,null,"94-MTN QGC","1992-08-12","2024-06-03","USD",0,0,0,11318.97,92357.88,0,8.1199999999999992,46273.62,46273.62]
[211,"Misc Paid In Capital",203257106.87,203257106.86999997,null,203257106.87,{"$f":"+(H59+C59)/2","v":203257106.87},203257106.87,203257106.87,203257106.87,null,{"$f":"HLOOKUP($L$22,CapStr,M59,FALSE)","v":203257106.87},38,null,null,null,"18-A Sr Nts QGC","2018-04-02","2030-04-01","USD",50000000,0,0,322854.34000000003,0,49677145.659999996,3.3,37547.99,1687547.99]
["216","Unappropriated Ret. Earnings",747021593.83000004,772092830.71374989,null,660500000,{"$f":"+(H60+C60)/2","v":817212349.55142045},{"$f":"H61-SUM(H57:H59)","v":887403105.27284074},917697729.50377119,{"$f":"J61-SUM(J57:J59)","v":947992353.73470163},null,{"$f":"HLOOKUP($L$22,CapStr,M60,FALSE)","v":917697729.50377119},39,null,null,null,"18-B Sr Nts QGC","2018-04-02","2047-11-15","USD",100000000,0,0,416372.38,0,99583627.620000005,3.97,10273.44,3980273.44]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C57:C60)","v":1245698228.53},{"$f":"SUM(D57:D60)","v":1270769465.4137497},null,{"$f":"SUM(F57:F60)","v":1159176634.7},{"$f":"+(H61+C61)/2","v":1315888984.2514205},1386079739.9728408,1416374364.2037711,1446668988.4347017,null,{"$f":"SUM(L57:L60)","v":1416374364.2037711},40,null,null,null,"21-A Sr Nts QGC","2021-08-16","2031-08-18","USD",125000000,47311.05,269539.65999999997,0,0,124683149.29000001,2.21,31661.96,2794161.96]
[null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,"21-B Sr Nts QGC","2021-08-16","2051-08-16","USD",125000000,49041.81,279400.14,0,0,124671558.05,3.15,7315.52,3944815.52]
[null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,"Planned 2022 Issue","2022-08-01","2052-08-01","USD",250000000,null,null,null,null,{"$f":"U63","v":250000000},4.25,30000,10655000]
[null,"TOTAL CAPITAL",{"$f":"+C61+C45","v":2240433242.1300001},{"$f":"+D61+D45","v":2086231668.1599996},null,{"$f":"+F61+F45","v":1929176634.7},{"$f":"+G61+G45","v":2436001706.5364203},{"$f":"+H61+H45","v":2631570170.9428406},{"$f":"+I61+I45","v":2661864795.1737709},{"$f":"+J61+J45","v":2692159419.4047012},null,{"$f":"HLOOKUP($L$22,CapStr,M64,FALSE)","v":2661864795.1737709},43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z48:Z63)","v":1245490430.9699998},null,null,{"$f":"SUM(AC48:AC63)","v":49575036.110000007}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Cost",null,null,{"$f":"AC65/Z65","v":3.9803626649616647E-2}]

{"sheet":"Utah Allocation","index":43,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR DEC 23"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1119+'ROR-Model'!I1130","v":74930143.431999996},{"$f":"'ROR-Model'!I1121+'ROR-Model'!I1132","v":3789711055.0467939},{"$f":"'ROR-Model'!I1120+'ROR-Model'!I1131","v":126487385.27137884},{"$f":"SUM(B10:E10)","v":3991128583.7501731}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72382605.061676398},{"$f":"$C10*E46","v":2547538.3703235984},{"$f":"SUM(D12:E12)","v":74930143.431999996}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":3862093660.1084704},{"$f":"E10+E12","v":129034923.64170244},{"$f":"SUM(D15:E15)","v":3991128583.7501731}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.96766956490275291},{"$f":"+E$15/$F$15","v":3.2330435097247034E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1072+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1095+'ROR-Model'!I1106+'ROR-Model'!I1133+'ROR-Model'!I1140+'ROR-Model'!I1147+'ROR-Model'!I1241","v":-70016430.396944076},{"$f":"'ROR-Model'!I1279","v":-31578916.480000619},{"$f":"'ROR-Model'!I1240+'ROR-Model'!I1132+'ROR-Model'!I1139+'ROR-Model'!I1146+'ROR-Model'!I1054+'ROR-Model'!I1059+'ROR-Model'!I1065+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1082+'ROR-Model'!I1088+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1105+'ROR-Model'!I1111+'ROR-Model'!I1121","v":2975074075.2373471},{"$f":"'ROR-Model'!I1239+'ROR-Model'!I1131+'ROR-Model'!I1138+'ROR-Model'!I1145+'ROR-Model'!I1053+'ROR-Model'!I1058+'ROR-Model'!I1064+'ROR-Model'!I1070+'ROR-Model'!I1076+'ROR-Model'!I1081+'ROR-Model'!I1087+'ROR-Model'!I1093+'ROR-Model'!I1099+'ROR-Model'!I1104+'ROR-Model'!I1110+'ROR-Model'!I1120","v":97649188.941448256},{"$f":"SUM(B25:E25)","v":2971127917.3018508}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-67752768.738254756},{"$f":"$B25*E$18","v":-2263661.658689315},{"$f":"SUM(B27:E27)","v":-70016430.396944076}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":-30505269.777334768},{"$f":"$C25*E$46","v":-1073646.7026658475},{"$f":"SUM(B29:E29)","v":-31578916.480000615}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":2876816036.7217579},{"$f":"SUM(E25:E30)","v":94311880.580093086},{"$f":"SUM(B32:E32)","v":2971127917.3018508}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.96825721301634848},{"$f":"+E$32/$F$32","v":3.17427869836516E-2},{"$f":"SUM(D35:E35)","v":1}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"Revenue!F204+Revenue!F233","v":104699702.75099999},{"$f":"Revenue!F328+Revenue!F356","v":3684953.1719999998},{"$f":"SUM(D43:E43)","v":108384655.92299999}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.96600115449351132},{"$f":"E$43/$F$43","v":3.3998845506488587E-2},{"$f":"SUM(D46:E46)","v":0.99999999999999989}]

{"sheet":"ALLOCATIONS&PRETAX","index":44,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Capital Structure"]
[null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[1,null,null,null,"Actual",null,"Weighted"]
[{"$f":"+A6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
[{"$f":"+A7+1","v":3}]
[4,null,1,"Long Term Debt",{"$f":"'Capital Str'!L24","v":0.46790146262432242},{"$f":"'Capital Str'!L30","v":4.0008198907792537E-2},{"$f":"E9*F9","v":1.8719894785920947E-2}]
[5,null,2,"Common Equity",{"$f":"'Capital Str'!L26","v":0.53209853737567758},{"$f":"'Capital Str'!L32","v":0.10299999999999999},{"$f":"E10*F10","v":5.4806149349694785E-2}]
[6,null,3,"Weighted Cost of Capital",{"$f":"SUM(E9:E10)","v":1},null,{"$f":"SUM(G9:G10)","v":7.3526044135615726E-2}]
[7]
[8]
[9,null,null,"PRE TAX RATE OF RETURN"]
[10,null,null,null,null,null,"Weighted"]
[11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[12]
[13]
[14]
[15]
[16]
[17]
[18,null,4,"Common Equity",null,null,{"$f":"+G10","v":5.4806149349694785E-2}]
[19]
[20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L41","v":0.24653611211615001}]
[21]
[22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"G23/(1-G25)","v":7.2738919848728587E-2}]
[]
[null,null,7,"Long Term Debt",null,null,{"$f":"+G9","v":1.8719894785920947E-2}]
[]
[null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"G29+G27","v":9.1458814634649527E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Capital Str'!L37","v":"AVG CAP STR DEC 23"}]
[null,null,null,"LONG-TERM DEBT"]
[null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!L40","v":0}]
[null,null,null,"Notes - Long Term",null,null,{"$f":"+'Capital Str'!L41","v":1254911831.6476853}]
[null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!L42","v":-2369163.8499178421}]
[null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!L43","v":-7052236.8277678424}]
[null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!L45","v":1245490430.9699996}]
[]
[]
[null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!L49","v":48780711.282470383}]
[null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!L50","v":1049117.6175296244}]
[null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!L51","v":49829828.900000006}]
[]
[null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!L53","v":4.0008198907792537E-2}]
[]
[]
[null,null,null,"COMMON EQUITY"]
[null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!L57","v":22974065}]
[null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!L58","v":272445462.82999998}]
[null,null,null,"Misc Paid In Capital",null,null,{"$f":"+'Capital Str'!L59","v":203257106.87}]
[null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!L60","v":917697729.50377119}]
[null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!L61","v":1416374364.2037711}]
[]
[]
[null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!L64","v":2661864795.1737709}]

{"sheet":"Envision Tomorrow Savings","index":45,"n_rows":1247,"n_cols":16,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"Envision Tomorrow Savings"]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,"Anticipated 2023 Savings",null,null,null,-250000]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"P9","v":-250000},null,{"$f":"SUM(E838:E838)","v":-250000}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":-250000},null,{"$f":"SUM(E840:E840)","v":-250000}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-250000},null,{"$f":"SUM(E886:E886)","v":-250000}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-250000},null,{"$f":"SUM(E889:E889)","v":-250000}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-250000},null,{"$f":"SUM(E892:E892)","v":-250000}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":61634.028029037501}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-250000},null,{"$f":"SUM(E939:E939)","v":-250000}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,0,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-250000},null,-250000]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-250000},null,-250000]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-684.93150684931504},null,{"$f":"SUM(E1232:E1232)","v":-684.93150684931504}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-5719.17808219178},null,{"$f":"SUM(E1237:E1237)","v":-5719.17808219178}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-5719.17808219178}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-5719.17808219178},null,{"$f":"G1214+G1237","v":-5719.17808219178}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-5719.17808219178},null,{"$f":"SUM(E1247:E1247)","v":-5719.17808219178}]

{"sheet":"RNGT -NGV Volume","index":46,"n_rows":1255,"n_cols":21,"rows_kept":1255,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"D",null,"E"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B+C+D)"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,null,"Throughput (Dth)",null,"First 270,000 Dth ($6.65602/Dth)",null,"Additional Dth ($1.13152/Dth)",null,"Annual Admin Fee",null,"Total Bill"]
[null,null,null,null,null,null,null,null,null,null,null,1,0,null,{"$f":"M4*6.65602","v":0},null,0,null,0,null,{"$f":"O4+Q4+S4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,2,0,null,{"$f":"M5*6.65602","v":0},null,0,null,0,null,{"$f":"O5+Q5+S5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,3,0,null,{"$f":"M6*6.65602","v":0},null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,4,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,5,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,6,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,7,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,8,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",{"$f":"O14*6.65602","v":0}]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E24:E24)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E26:E26)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E28:E28)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E24:E28)","v":0},null,{"$f":"SUM(E29:E29)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E31:E31)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E33:E33)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E35:E35)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E37:E37)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E33:E37)","v":0},null,{"$f":"SUM(E38:E38)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E40:E40)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E42:E42)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E44:E44)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E46:E46)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E42:E46)","v":0},null,{"$f":"SUM(E47:E47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E49:E49)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E51:E51)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E58:E58)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E60:E60)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E62:E62)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E64:E64)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E60:E64)","v":0},null,{"$f":"SUM(G60:G64)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E67:E67)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"O15","v":0},null,{"$f":"SUM(E69:E69)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E71:E71)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E73:E73)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E69:E73)","v":0},null,{"$f":"SUM(G69:G73)","v":0}]
[]
[null,null,"Total Dth",null,{"$f":"O14","v":0},null,{"$f":"SUM(E76:E76)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E78:E78)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E80:E80)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E82:E82)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E78:E82)","v":0},null,{"$f":"SUM(G78:G82)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E85:E85)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E87:E87)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E89:E89)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E91:E91)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E87:E91)","v":0},null,{"$f":"SUM(G87:G91)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E94:E94)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E96:E96)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E98:E98)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E100:E100)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E96:E100)","v":0},null,{"$f":"SUM(G96:G100)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E103:E103)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E105:E105)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E107:E107)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E109:E109)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E105:E109)","v":0},null,{"$f":"SUM(G105:G109)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E112:E112)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E114:E114)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E116:E116)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E114:E118)","v":0},null,{"$f":"SUM(G114:G118)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E121:E121)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E123:E123)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E125:E125)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E127:E127)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E123:E127)","v":0},null,{"$f":"SUM(G123:G127)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E130:E130)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E132:E132)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E134:E134)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E136:E136)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E132:E136)","v":0},null,{"$f":"SUM(G132:G136)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E139:E139)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E141:E141)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E143:E143)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E145:E145)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E141:E145)","v":0},null,{"$f":"SUM(G141:G145)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E148:E148)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E150:E150)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E152:E152)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E154:E154)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E150:E154)","v":0},null,{"$f":"SUM(G150:G154)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E157:E157)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E159:E159)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E161:E161)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E163:E163)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E159:E163)","v":0},null,{"$f":"SUM(G159:G163)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E166:E166)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E168:E168)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E170:E170)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E172:E172)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E168:E172)","v":0},null,{"$f":"SUM(G168:G172)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E175:E175)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E177:E177)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E179:E179)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E181:E181)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E177:E181)","v":0},null,{"$f":"SUM(G177:G181)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E184:E184)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E186:E186)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E188:E188)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E190:E190)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E186:E190)","v":0},null,{"$f":"SUM(G186:G190)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E193:E193)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E195:E195)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E199:E199)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E195:E199)","v":0},null,{"$f":"SUM(G195:G199)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E202:E202)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E204:E204)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E205:E205)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E24+E42+E51+E60+E69+E78+E87+E96+E105+E114+E123+E132+E141+E150+E159+E168+E177+E186+E195+E33+E204+E205","v":0},null,{"$f":"+G24+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G33+G204+G205","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E26+E44+E53+E62+E70+E71+E80+E89+E98+E107+E116+E125+E134+E143+E152+E161+E170+E179+E188+E197+E35","v":0},null,{"$f":"+G26+G44+G53+G62+G70+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188+G197+G35","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E28+E46+E55+E64+E72+E73+E82+E91+E100+E109+E118+E127+E136+E145+E154+E163+E172+E181+E190+E199+E37","v":0},null,{"$f":"+G28+G46+G55+G64+G72+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190+G199+G37","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E29+E47+E56+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E200+E38+E204+E205","v":0},null,{"$f":"+G29+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G200+G38+G204+G205","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E202+E40","v":0},null,{"$f":"G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G202","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E139+E148+E157+E166+E175+E184+E193+E130","v":0},null,{"$f":"G139+G148+G157+G166+G175+G184+G193+G130","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E130+E139+E148+E157+E166+E175+E184+E193+E202+E40","v":0},null,{"$f":"+G31+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G202+G40","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E218:E218)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E220:E220)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E222:E222)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E218:E222)","v":0},null,{"$f":"SUM(G218:G222)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E225:E225)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E227:E227)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E229:E229)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E231:E231)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E227:E231)","v":0},null,{"$f":"SUM(G227:G231)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E234:E234)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E218+E227","v":0},null,{"$f":"+G218+G227","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E220+E229","v":0},null,{"$f":"+G220+G229","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E222+E231","v":0},null,{"$f":"+G222+G231","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E223+E232","v":0},null,{"$f":"+G223+G232","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E225+E234","v":0},null,{"$f":"G225+G234","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E225+E234","v":0},null,{"$f":"+G225+G234","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E247:E247)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E249:E249)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E251:E251)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E247:E251)","v":0},null,{"$f":"SUM(G247:G251)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E254:E254)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E256:E256)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E258:E258)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E260:E260)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E256:E260)","v":0},null,{"$f":"SUM(G256:G260)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E263:E263)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E265:E265)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E267:E267)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E269:E269)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E265:E269)","v":0},null,{"$f":"SUM(G265:G269)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E272:E272)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E274:E274)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E276:E276)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E278:E278)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E274:E278)","v":0},null,{"$f":"SUM(G274:G278)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E281:E281)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E283:E283)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E285:E285)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E287:E287)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E283:E287)","v":0},null,{"$f":"SUM(G283:G287)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E290:E290)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E292:E292)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E294:E294)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E296:E296)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E292:E296)","v":0},null,{"$f":"SUM(G292:G296)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E299:E299)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E301:E301)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E303:E303)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E305:E305)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E301:E305)","v":0},null,{"$f":"SUM(G301:G305)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E308:E308)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E310:E310)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E312:E312)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E314:E314)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E310:E314)","v":0},null,{"$f":"SUM(G310:G314)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E317:E317)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E319:E319)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E323:E323)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E319:E323)","v":0},null,{"$f":"SUM(G319:G323)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E326:E326)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E328:E328)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E329:E329)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E247+E256+E265+E274+E283+E328+E329)","v":0},null,{"$f":"+G247+G256+G265+G274+G283+G328+G329","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E285+E294)","v":0},null,{"$f":"+G285+G294","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E292+E301+E310+E319)","v":0},null,{"$f":"+G292+G301+G310+G319","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E251+E260+E269+E278+E287+E296+E305+E314+E323)","v":0},null,{"$f":"+G251+G260+G269+G278+G287+G296+G305+G314+G323","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E252+E261+E270+E279+E288+E297+E306+E315+E324+E328+E329","v":0},null,{"$f":"G1*+G252+G261+G270+G279+G288+G297+G306+G315+G324+G328+G329","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E254+E263+E272+E281+E290+E299)","v":0},null,{"$f":"G254+G263+G272+G281+G290+G299","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E317+E326+E308)","v":0},null,{"$f":"G317+G326+G308","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E254+E263+E272+E281+E290+E299+E308+E317+E326","v":0},null,{"$f":"+G254+G263+G272+G281+G290+G299+G308+G317+G326","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E342:E342)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E344:E344)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E346:E346)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E342:E346)","v":0},null,{"$f":"SUM(G342:G346)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E349:E349)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E351:E351)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E353:E353)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E355:E355)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E351:E355)","v":0},null,{"$f":"SUM(G351:G355)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E358:E358)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E342+E351","v":0},null,{"$f":"+G342+G351","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E345+E354","v":0},null,{"$f":"+G345+G354","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E347+E356","v":0},null,{"$f":"G347+G356","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E349","v":0},null,{"$f":"G349","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E358","v":0},null,{"$f":"G358","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E349+E358","v":0},null,{"$f":"G349+G358","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E208+E237+E331+E361)","v":0},null,{"$f":"(G208+G237+G331+G361)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E209+E238+E332)","v":0},null,{"$f":"(G209+G238+G332)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E333)","v":0},null,{"$f":"(G333)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E210+E239+E334+E362)","v":0},null,{"$f":"(G210+G239+G334+G362)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E211+E240+E335+E363)","v":0},null,{"$f":"(G211+G240+G335+G363)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E213+E242+E337+E365)","v":0},null,{"$f":"(G213+G242+G337+G365)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E214+E243+E338+E366)","v":0},null,{"$f":"(G214+G243+G338+G366)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E215+E244+E339+E367)","v":0},null,{"$f":"(G215+G244+G339+G367)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E388:E388)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E389:E389)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E388:E389)","v":0},null,{"$f":"SUM(G388:G389)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E393:E393)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E394:E394)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E393:E394)","v":0},null,{"$f":"SUM(G393:G394)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E398:E398)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E399:E399)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E398:E399)","v":0},null,{"$f":"SUM(G398:G399)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E403:E403)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E404:E404)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E403:E404)","v":0},null,{"$f":"SUM(G403:G404)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E408:E408)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E409:E409)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E408:E409)","v":0},null,{"$f":"SUM(G408:G409)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E413:E413)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E414:E414)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E413:E414)","v":0},null,{"$f":"SUM(G413:G414)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E418:E418)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E419:E419)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E418:E419)","v":0},null,{"$f":"SUM(G418:G419)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E423:E423)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E424:E424)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E423:E424)","v":0},null,{"$f":"SUM(G423:G424)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E428:E428)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E429:E429)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E428:E429)","v":0},null,{"$f":"SUM(G428:G429)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E433:E433)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E434:E434)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E433:E434)","v":0},null,{"$f":"SUM(G433:G434)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E438:E438)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E439:E439)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E438:E439)","v":0},null,{"$f":"SUM(G438:G439)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E443:E443)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E444:E444)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E443:E444)","v":0},null,{"$f":"SUM(G443:G444)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E448:E448)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E449:E449)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E448:E449)","v":0},null,{"$f":"SUM(G448:G449)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E453:E453)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E454:E454)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E453:E454)","v":0},null,{"$f":"SUM(G453:G454)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E458:E458)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E459:E459)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E458:E459)","v":0},null,{"$f":"SUM(G458:G459)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E463:E463)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E464:E464)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E463:E464)","v":0},null,{"$f":"SUM(G463:G464)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E468:E468)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E469:E469)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E468:E469)","v":0},null,{"$f":"SUM(G468:G469)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E473:E473)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E474:E474)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E473:E474)","v":0},null,{"$f":"SUM(G473:G474)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E478:E478)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E479:E479)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E478:E479)","v":0},null,{"$f":"SUM(G478:G479)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E483:E483)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E484:E484)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E483:E484)","v":0},null,{"$f":"SUM(G483:G484)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E488:E488)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E489:E489)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E488:E489)","v":0},null,{"$f":"SUM(G488:G489)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E493:E493)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E494:E494)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E493:E494)","v":0},null,{"$f":"SUM(G493:G494)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E498:E498)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E499:E499)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E498:E499)","v":0},null,{"$f":"SUM(G498:G499)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E503:E503)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E504:E504)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E503:E504)","v":0},null,{"$f":"SUM(G503:G504)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E388+E468+E473+E478+E483+E488+E493+E498","v":0},null,{"$f":"G388+G468+G473+G478+G483+G488+G493+G498","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E503","v":0},null,{"$f":"G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G503","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E388+E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E468+E473+E478+E483+E488+E493+E498+E503","v":0},null,{"$f":"G388+G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G468+G473+G478+G483+G488+G493+G498+G503","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E494+E499","v":0},null,{"$f":"G494+G499","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G504","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E494+E499+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G494+G499+G504","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495+E500+E505","v":0},null,{"$f":"G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495+G500+G505","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E376+E517","v":0},null,{"$f":"SUM(E520:E520)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E529:E529)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E530:E530)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E529:E530)","v":0},null,{"$f":"SUM(G529:G530)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E534:E534)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E535:E535)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E534:E535)","v":0},null,{"$f":"SUM(G534:G535)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E539:E539)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E540:E540)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E539:E540)","v":0},null,{"$f":"SUM(G539:G540)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E544:E544)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E545:E545)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E544:E545)","v":0},null,{"$f":"SUM(G544:G545)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E549:E549)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E550:E550)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E549:E550)","v":0},null,{"$f":"SUM(G549:G550)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E554:E554)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E555:E555)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E554:E555)","v":0},null,{"$f":"SUM(G554:G555)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E559:E559)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E560:E560)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E559:E560)","v":0},null,{"$f":"SUM(G559:G560)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E564:E564)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E565:E565)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E564:E565)","v":0},null,{"$f":"SUM(G564:G565)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E569:E569)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E570:E570)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E569:E570)","v":0},null,{"$f":"SUM(G569:G570)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E574:E574)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E575:E575)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E574:E575)","v":0},null,{"$f":"SUM(G574:G575)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E579:E579)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E580:E580)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E579:E580)","v":0},null,{"$f":"SUM(G579:G580)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E584:E584)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E585:E585)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E584:E585)","v":0},null,{"$f":"SUM(G584:G585)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E589:E589)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E590:E590)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E589:E590)","v":0},null,{"$f":"SUM(G589:G590)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E594:E594)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E595:E595)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E594:E595)","v":0},null,{"$f":"SUM(G594:G595)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E599:E599)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E600:E600)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E599:E600)","v":0},null,{"$f":"SUM(G599:G600)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E604:E604)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E605:E605)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E604:E605)","v":0},null,{"$f":"SUM(G604:G605)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E609:E609)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E610:E610)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E609:E610)","v":0},null,{"$f":"SUM(G609:G610)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E614:E614)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E615:E615)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E614:E615)","v":0},null,{"$f":"SUM(G614:G615)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E619:E619)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E620:E620)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E619:E620)","v":0},null,{"$f":"SUM(G619:G620)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E624:E624)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E625:E625)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E624:E625)","v":0},null,{"$f":"SUM(G624:G625)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E629:E629)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E630:E630)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E629:E630)","v":0},null,{"$f":"SUM(G629:G630)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E634:E634)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E635:E635)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E634:E635)","v":0},null,{"$f":"SUM(G634:G635)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E544+E619+E636","v":0},null,{"$f":"G544+G619+G636","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E529+E534+E539+E549+E554+E559+E564+E569+E574+E579+E584+E589+E594+E599+E604+E609+E614+E624+E629","v":0},null,{"$f":"G529+G534+G539+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G624+G629","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E545+E620","v":0},null,{"$f":"G545+G620","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E530+E535+E540+E550+E555+E560+E565+E570+E575+E580+E585+E590+E595+E600+E605+E610+E615+E625+E630","v":0},null,{"$f":"G530+G535+G540+G550+G555+G560+G565+G570+G575+G580+G585+G590+G595+G600+G605+G610+G615+G625+G630","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E209+E210+E238+E239+E509)-E640","v":0},null,{"$f":"+(G209+G210+G238+G239+G509)-G640","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E332+E334+E362+E513)-E642","v":0},null,{"$f":"+(G332+G334+G362+G513)-G642-G641","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E531+E536+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E611+E616+E621+E626+E631+E643+E644","v":0},null,{"$f":"G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616+G621+G626+G631+G643+G644","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E662:E662)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E663:E663)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E662:E663)","v":0},null,{"$f":"SUM(G662:G663)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E667:E667)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E668:E668)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E667:E668)","v":0},null,{"$f":"SUM(G667:G668)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E672:E672)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E673:E673)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E672:E673)","v":0},null,{"$f":"SUM(G672:G673)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E677:E677)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E678:E678)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E677:E678)","v":0},null,{"$f":"SUM(G677:G678)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E682:E682)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E683:E683)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E682:E683)","v":0},null,{"$f":"SUM(G682:G683)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E687:E687)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E688:E688)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E687:E688)","v":0},null,{"$f":"SUM(G687:G688)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E692:E692)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E693:E693)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E692:E693)","v":0},null,{"$f":"SUM(G692:G693)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E697:E697)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E698:E698)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E697:E698)","v":0},null,{"$f":"SUM(G697:G698)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"O16","v":0},null,{"$f":"SUM(E702:E702)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E703:E703)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E702:E703)","v":0},null,{"$f":"SUM(G702:G703)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E707:E707)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E708:E708)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E707:E708)","v":0},null,{"$f":"SUM(G707:G708)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E712:E712)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E713:E713)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E712:E713)","v":0},null,{"$f":"SUM(G712:G713)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E717:E717)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E718:E718)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E717:E718)","v":0},null,{"$f":"SUM(G717:G718)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E722:E722)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E723:E723)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E722:E723)","v":0},null,{"$f":"SUM(G722:G723)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E727:E727)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E728:E728)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E727:E728)","v":0},null,{"$f":"SUM(G727:G728)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E732:E732)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E733:E733)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E732:E733)","v":0},null,{"$f":"SUM(G732:G733)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E737:E737)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E738:E738)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E737:E738)","v":0},null,{"$f":"SUM(G737:G738)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E742:E742)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E743:E743)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E742:E743)","v":0},null,{"$f":"SUM(G742:G743)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E747:E747)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E748:E748)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E747:E748)","v":0},null,{"$f":"SUM(G747:G748)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E752:E752)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E753:E753)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E752:E753)","v":0},null,{"$f":"SUM(G752:G753)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E662+E667+E672+E677+E682+E687+E692+E697+E702+E707+E712+E717+E722+E727+E732+E737+E742+E747+E752","v":0},null,{"$f":"G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747+G752","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G663+G668+G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743+G748+G753","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744+E749+E754","v":0},null,{"$f":"G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744+G749+G754","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E765:E765)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E766:E766)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E765:E766)","v":0},null,{"$f":"SUM(G765:G766)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E770:E770)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E771:E771)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E770:E771)","v":0},null,{"$f":"SUM(G770:G771)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E775:E775)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E776:E776)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E775:E776)","v":0},null,{"$f":"SUM(G775:G776)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E780:E780)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E781:E781)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E780:E781)","v":0},null,{"$f":"SUM(G780:G781)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E785:E785)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E786:E786)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E785:E786)","v":0},null,{"$f":"SUM(G785:G786)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E790:E790)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E791:E791)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E790:E791)","v":0},null,{"$f":"SUM(G790:G791)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E795:E795)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E796:E796)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E795:E796)","v":0},null,{"$f":"SUM(G795:G796)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E800:E800)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E801:E801)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E800:E801)","v":0},null,{"$f":"SUM(G800:G801)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E805:E805)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E806:E806)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E805:E806)","v":0},null,{"$f":"SUM(G805:G806)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E765+E770+E775+E780+E785+E790+E805+E800+E795","v":0},null,{"$f":"G765+G770+G775+G780+G785+G790+G805+G795+G800","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E766+E771+E776+E781+E786+E791+E806","v":0},null,{"$f":"G766+G771+G776+G781+G786+G791+G806","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E767+E772+E777+E782+E802+E797+E792+E807+E787","v":0},null,{"$f":"G767+G772+G777+G782+G787+G792+G807+G797+G802","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E818:E818)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E819:E819)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E818:E819)","v":0},null,{"$f":"SUM(G818:G819)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E823:E823)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E824:E824)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E823:E824)","v":0},null,{"$f":"SUM(G823:G824)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E828:E828)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E829:E829)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E828:E829)","v":0},null,{"$f":"SUM(G828:G829)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E833:E833)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E834:E834)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E833:E834)","v":0},null,{"$f":"SUM(G833:G834)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E818+E823+E828+E833","v":0},null,{"$f":"G818+G823+G828+G833","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G819+G824+G829+G834","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E820+E825+E830+E835","v":0},null,{"$f":"SUM(E841:E841)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E886:E886)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E887:E887)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E886:E887)","v":0},null,{"$f":"SUM(E888:E888)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E890:E890)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E891:E891)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E890:E891)","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E846+E850+E854+E858+E862+E866+E870+E874+E878+E882+E886+E890","v":0},null,{"$f":"SUM(E894:E894)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E895:E895)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E894+E895)=E892+E888+E884+E880+E876+E872+E868+E864+E860+E856+E852+E848,E894+E895,\"ERROR\")","v":0},null,{"$f":"SUM(E897:E897)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E657+E760+E813+E841+E897","v":0},null,{"$f":"SUM(E900:E900)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E911:E911)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E908:E911)","v":0},null,{"$f":"SUM(G908:G911)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E915:E915)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E916:E916)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E915:E918)","v":0},null,{"$f":"SUM(G915:G918)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E912+E919","v":0},null,{"$f":"SUM(E921:E921)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E926:E926)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E928:E928)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E925:E928)","v":0},null,{"$f":"SUM(G925:G928)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G520)-(G647+G900+G921+G929-G933))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E933:E933)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E935:E935)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E937:E937)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E939:E939)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E929+E931+E933+E935+E937+E939","v":0},null,{"$f":"SUM(E941:E941)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E921+E941","v":0},null,{"$f":"SUM(E944:E944)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E647+E900+E944","v":0},null,{"$f":"SUM(E947:E947)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E958:E958)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E959:E959)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E958:E959)","v":0},null,{"$f":"SUM(E961:E961)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E964:E964)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E964:E970)","v":0},null,{"$f":"+G1099","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E976:E976)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E977:E977)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E976:E977)","v":0},null,{"$f":"SUM(E978:E978)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E981:E981)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E982:E982)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E981:E982)","v":0},null,{"$f":"SUM(E983:E983)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E986:E986)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E990:E992)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E993,E989)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E997:E997)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E998:E998)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E997:E998)","v":0},null,{"$f":"SUM(E999:E999)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1002:E1002)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1003:E1003)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1002:E1003)","v":0},null,{"$f":"SUM(E1004:E1004)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1007:E1007)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1008:E1008)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1007:E1008)","v":0},null,{"$f":"SUM(E1009:E1009)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1012:E1012)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1013:E1013)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1012:E1013)","v":0},null,{"$f":"SUM(E1014:E1014)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1017:E1017)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1018:E1018)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1017:E1018)","v":0},null,{"$f":"SUM(E1019:E1019)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1022:E1022)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1023:E1023)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1022:E1023)","v":0},null,{"$f":"SUM(E1024:E1024)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1029+E1024+E1019+E1014+E1009+E1004+E999+E994+E983+E978","v":0},null,{"$f":"+G1029+G1024+G1019+G1014+G1009+G1004+G999+G994+G983+G978","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1035:E1035)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1036:E1036)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1035:E1036)","v":0},null,{"$f":"SUM(E1037:E1037)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1041:E1041)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1042:E1042)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1040:E1042)","v":0},null,{"$f":"SUM(E1043:E1043)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1047:E1047)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1048:E1048)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1046:E1048)","v":0},null,{"$f":"SUM(E1049:E1049)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1052:E1052)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1053:E1053)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1054:E1054)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1052:E1054)","v":0},null,{"$f":"SUM(E1055:E1055)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1058:E1058)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1059:E1059)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1058:E1059)","v":0},null,{"$f":"SUM(E1060:E1060)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1064:E1064)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1065:E1065)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1063:E1065)","v":0},null,{"$f":"SUM(E1066:E1066)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1070:E1070)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1071:E1071)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1069:E1071)","v":0},null,{"$f":"SUM(E1072:E1072)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1075:E1075)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1076:E1076)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1077:E1077)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1075:E1077)","v":0},null,{"$f":"SUM(E1078:E1078)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1081:E1081)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1082:E1082)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1081:E1082)","v":0},null,{"$f":"SUM(E1083:E1083)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1086:E1086)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1087:E1087)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1088:E1088)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1086:E1088)","v":0},null,{"$f":"SUM(E1089:E1089)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1092:E1093)","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1089+E1083+E1078+E1072+E1066+E1060+E1055+E1049+E1043+E1037+E1094)","v":0},null,{"$f":"SUM(E1096:E1096)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E972","v":0},null,{"$f":"SUM(E1099:E1099)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E958+E976+E981+E989+E997+E1002+E1007+E1012+E1017+E1022+E1027)","v":0},null,{"$f":"SUM(E1100:E1100)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E959+E977+E982+E993+E998+E1003+E1008+E1013+E1018+E1023+E1028)","v":0},null,{"$f":"SUM(E1101:E1101)","v":0}]
[null,null,"General",null,{"$f":"+E1096","v":0},null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1099:E1102)","v":0},null,{"$f":"SUM(G1099:G1102)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1106:E1106)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1106)","v":0},null,{"$f":"SUM(G1106)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1113:E1113)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1110:E1113)","v":0},null,{"$f":"SUM(G1110:G1113)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1120:E1120)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1117:E1120)","v":0},null,{"$f":"SUM(G1117:G1120)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1125:E1125)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1127:E1127)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1124:E1127)","v":0},null,{"$f":"SUM(G1124:G1127)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1099+E1110+E1117+E1124","v":0},null,{"$f":"G1099+G1110+G1117+G1124","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1100+E1111+E1118+E1125","v":0},null,{"$f":"G1100+G1111+G1118+G1125","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1101+E1106+E1112+E1119+E1126","v":0},null,{"$f":"G1101+G1106+G1112+G1119+G1126","v":0}]
[null,"General",null,null,{"$f":"E1102+E1113+E1120+E1127","v":0},null,{"$f":"G1102+G1113+G1120+G1127","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1103+E1107+E1114+E1121+E1128","v":0},null,{"$f":"G1103+G1107+G1114+G1121+G1128","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1144:E1145)","v":0},null,{"$f":"SUM(G1144:G1145)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149)","v":0},null,{"$f":"SUM(G1149)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1153:E1153)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1153)","v":0},null,{"$f":"SUM(G1153)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1160:E1160)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1157:E1160)","v":0},null,{"$f":"SUM(G1157:G1160)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1167:E1167)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1164:E1167)","v":0},null,{"$f":"SUM(G1164:G1167)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1172:E1172)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1171:E1172)","v":0},null,{"$f":"SUM(G1171:G1172)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1176:E1177)","v":0},null,{"$f":"SUM(G1176:G1177)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1181:E1181)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1181)","v":0},null,{"$f":"SUM(G1181)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1188:E1188)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1185:E1188)","v":0},null,{"$f":"SUM(G1185:G1188)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1195:E1195)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1192:E1195)","v":0},null,{"$f":"SUM(G1192:G1195)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1202:E1202)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1199:E1202)","v":0},null,{"$f":"SUM(G1199:G1202)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1206:E1206)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1206)","v":0},null,{"$f":"SUM(G1206)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1149+E1157+E1164+E1185+E1192+E1199","v":0},null,{"$f":"G1149+G1157+G1164+G1185+G1192+G1199","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1145+E1159+E1166+E1172+E1187+E1194+E1201+E1177","v":0},null,{"$f":"G1145+G1159+G1166+G1172+G1187+G1194+G1201+G1177","v":0}]
[null,"General",null,null,{"$f":"E1153+E1160+E1167+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"G1153+G1160+G1167+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1146+E1150+E1154+E1161+E1168+E1173+E1178+E1182+E1189+E1196+E1203+E1207","v":0},null,{"$f":"+G1146+G1150+G1154+G1161+G1168+G1173+G1178+G1182+G1189+G1196+G1203+G1207","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1132+E1210","v":0},null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1133+G1211","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[null,"General",null,null,0,null,{"$f":"G1135+G1213","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1138+E1216","v":0},null,{"$f":"G1138+G1216","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E647","v":0},null,{"$f":"SUM(E1230:E1230)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E900","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E929","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E931+E933+E935","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1230:E1236)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1238/365","v":0},null,{"$f":"SUM(E1240:E1240)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1240*E1242","v":0},null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"G1242*G1240","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1219","v":0},null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1250:E1250)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1251:E1251)","v":0}]
[null,"General",null,null,{"$f":"E1222+E1245","v":0},null,{"$f":"G1222+G1245","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1254:E1254)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1225+E1245","v":0},null,{"$f":"SUM(E1255:E1255)","v":0}]

{"sheet":"Pension","index":47,"n_rows":1247,"n_cols":26,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,"Incentive Compensation"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,"HOT"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,"Pension 2021","Pension 2022","Pension 2023",null,{"$f":"+'Control Panel'!F42","v":"Pension 2023"},1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,2,null,null,2820,"Accum Deferred Income Taxes - Federal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D28","v":-33930377.859999999},{"$f":"Y5/$Y$18","v":9.7800062712500815E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D29","v":-8486889.9900000002},{"$f":"Y6/$Y$18","v":2.4462396990709359E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D30","v":-257559818.18000001},{"$f":"Y7/$Y$18","v":0.74238390371477903}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,6,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D31","v":19238365.809999999},{"$f":"Y8/$Y$18","v":-5.5452178884282888E-2}]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,null,"Removal of Financial Based Payouts",null,null,null,null,null,7,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D32","v":-280738720.22000003}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,"A",null,"B","C",null,"D",9,null,null,2821,"Accum Deferred Income Taxes - State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D35","v":-700755.31},{"$f":"Y12/$Y$18","v":2.0198393765874186E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D36","v":0},{"$f":"Y13/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D37","v":-64071192.340000004},{"$f":"Y14/$Y$18","v":0.18467718381361706}]
["Utah",null,null,null,null,null,null,null,null,null,null,1,"282 ADIT",42576806.288911998,42576806.288911998,{"$f":"O15","v":42576806.288911998},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S15,FALSE)","v":42576806.288911998},13,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D38","v":-1425488.6},{"$f":"Y15/$Y$18","v":4.1087922760891706E-3}]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,2,"186007 Deferred Pension Asset ",{"$f":"'RB FORECAST'!T284*-1","v":-131226299.82166667},{"$f":"'RB FORECAST'!AJ284*-1","v":-135902646.68000004},{"$f":"'RB FORECAST'!BA284*-1","v":-135902646.68000004},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S16,FALSE)","v":-135902646.68000004},14,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D39","v":-66197436.250000007}]
[null,null,null,null,null,null,null,null,null,null,null,3,"Total Rate Base",{"$f":"SUM(N15:N16)","v":-88649493.532754675},{"$f":"SUM(O15:O16)","v":-93325840.391088039},-93325840.391088039,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S17,FALSE)","v":-93325840.391088039},15]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,"GRAND TOTAL",null,{"$f":"+Y16+Y9","v":-346936156.47000003}]
[null,null,null,null,null,null,null,null,null,null,null,4,"Pension Expense Labor (Utah)",{"$f":"'Labor Forecast'!F10*'ROR-Model'!M2*-1","v":4242206.0574653391},{"$f":"'Labor Forecast'!G10*'ROR-Model'!M2*-1","v":4030722.096619843},{"$f":"'Labor Forecast'!H10*'ROR-Model'!M2*-1","v":9719864.0947166234},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S19,FALSE)","v":9719864.0947166234},17]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,5,"Pension Expense Labor (Wyoming)",{"$f":"'Labor Forecast'!F10*'ROR-Model'!N2*-1","v":141734.71253466018},{"$f":"'Labor Forecast'!G10*'ROR-Model'!N2*-1","v":134668.90338015693},{"$f":"'Labor Forecast'!H10*'ROR-Model'!N2*-1","v":324746.63528337615},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S20,FALSE)","v":324746.63528337615},18]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,6,"Total Expense",{"$f":"SUM(N19:N20)","v":4383940.7699999996},{"$f":"SUM(O19:O20)","v":4165391},{"$f":"SUM(P19:P20)","v":10044610.73},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S21,FALSE)","v":10044610.73},19]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,{"$f":"R19","v":9719864.0947166234},null,{"$f":"SUM(E862:E862)","v":9719864.0947166234}]
[null,null,"Wyoming",null,{"$f":"R20","v":324746.63528337615},null,{"$f":"SUM(E863:E863)","v":324746.63528337615}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":10044610.73},null,{"$f":"SUM(E864:E864)","v":10044610.73}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":9719864.0947166234},null,{"$f":"SUM(E886:E886)","v":9719864.0947166234}]
[null,"Wyoming Administrative & General Exp",null,null,324746.63528337615,null,{"$f":"SUM(E887:E887)","v":324746.63528337615}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":10044610.73},null,{"$f":"SUM(E889:E889)","v":10044610.73}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":10044610.73},null,{"$f":"SUM(E892:E892)","v":10044610.73}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-2476359.2770943637},null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-2476359.2770943637}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":-2476359.2770943637},null,{"$f":"SUM(E933:E933)","v":-2476359.2770943637}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-2476359.2770943637},null,{"$f":"SUM(E936:E936)","v":-2476359.2770943637}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":7568251.4529056363},null,{"$f":"SUM(E939:E939)","v":7568251.4529056363}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,{"$f":"$R$15*Z5","v":4164014.3251535925},null,{"$f":"SUM(E1184:E1184)","v":4164014.3251535925}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z6","v":1041530.7380358962},null,{"$f":"SUM(E1185:E1185)","v":1041530.7380358962}]
[null,null,"Distribution - Utah",null,31608335.660470445,null,{"$f":"SUM(E1186:E1186)","v":31608335.660470445}]
[null,null,"General",null,-2360976.6786542088,null,{"$f":"SUM(E1187:E1187)","v":-2360976.6786542088}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":34452904.045005724},null,{"$f":"SUM(G1184:G1187)","v":34452904.045005724}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,{"$f":"$R$15*Z12","v":85998.309871679303},null,{"$f":"SUM(E1191:E1191)","v":85998.309871679303}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z13","v":0},null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,7862964.6812141677,null,{"$f":"SUM(E1193:E1193)","v":7862964.6812141677}]
[null,null,"General",null,174939.25282042645,null,{"$f":"SUM(E1194:E1194)","v":174939.25282042645}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":8123902.2439062735},null,{"$f":"SUM(G1191:G1194)","v":8123902.2439062735}]
[]
[186007,"Deffered Pension Asset"]
[null,"General",null,null,{"$f":"R16","v":-135902646.68000004},null,{"$f":"SUM(E1198:E1198)","v":-135902646.68000004}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":-135902646.68000004},null,{"$f":"SUM(G1198)","v":-135902646.68000004}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":4250012.6350252721},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":4250012.6350252721}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":1041530.7380358962},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":1041530.7380358962}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":39471300.34168461},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":39471300.34168461}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":-138088684.10583383},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":-138088684.10583383}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":-93325840.391088039},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":-93325840.391088039}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":4250012.6350252721},null,{"$f":"G1124+G1202","v":4250012.6350252721}]
[null,"Distribution - Wyoming",null,null,1041530.7380358962,null,{"$f":"G1125+G1203","v":1041530.7380358962}]
[null,"Distribution - Utah",null,null,39471300.34168461,null,{"$f":"G1126+G1204","v":39471300.34168461}]
[null,"General",null,null,-138088684.10583383,null,{"$f":"G1127+G1205","v":-138088684.10583383}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":-93325840.391088039},null,{"$f":"G1130+G1208","v":-93325840.391088039}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":10044610.73},null,10044610.73]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":-2476359.2770943637},null,-2476359.2770943637]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":7568251.4529056363},null,7568251.4529056363]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":20734.935487412702},null,{"$f":"SUM(E1232:E1232)","v":20734.935487412702}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":173136.71131989604},null,{"$f":"SUM(E1237:E1237)","v":173136.71131989604}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":173136.71131989604}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":4250012.6350252721},null,{"$f":"SUM(E1241:E1241)","v":4250012.6350252721}]
[null,"Distribution - Wyoming",null,null,1041530.7380358962,null,{"$f":"SUM(E1242:E1242)","v":1041530.7380358962}]
[null,"Distribution - Utah",null,null,39471300.34168461,null,{"$f":"SUM(E1243:E1243)","v":39471300.34168461}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-137915547.39451393},null,{"$f":"G1214+G1237","v":-137915547.39451393}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-93152703.679768145},null,{"$f":"SUM(E1247:E1247)","v":-93152703.679768145}]

{"sheet":"Optional Adjustment 1","index":48,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 2","index":49,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 3","index":50,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 4","index":51,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 5","index":52,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 6","index":53,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"E1130","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 7","index":54,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 8","index":55,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 9","index":56,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 10","index":57,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 11","index":58,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 12","index":59,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 13","index":60,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 14","index":61,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 15","index":62,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 16","index":63,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 17","index":64,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 18","index":65,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 19","index":66,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 20","index":67,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,"Original Adjustment",null,"Update Adjustment","Change"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0},null,{"$f":"-(11505279+3475420)","v":-14980699},null,-3079812.6830380452,{"$f":"K1186-I1186","v":11900886.316961955}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0},null,{"$f":"Report!L13","v":504918725.68594265}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 21","index":68,"n_rows":1247,"n_cols":14,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,"Original Adjustment","Updated Adj",null,"Difference"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0},null,null,null,-246189,-167071,null,{"$f":"L842-K842","v":79118}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 22","index":69,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":8.35},null,{"$f":"'Control Panel'!$F$21","v":8.35}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Labor Adjustment ROO","index":70,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"},null,null,null,null,null,null,null,null,"12 Mos Dec-2021"]
[]
[null,null,null,null,null,null,null,null,null,"2021-12-01"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,null,null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,4,"Including Allowed Time",null,"Amount"]
["Administrative & General Expense",null,null,null,null,null,null,null,5,"Capital",null,34893885.780000001]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,114712.66]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,34910041.349999979]
[null,null,"Utah",null,{"$f":"L48","v":2778594.5183117883},null,{"$f":"SUM(E13:E13)","v":2778594.5183117883},null,8,"Other",null,2455217]
[null,null,"Wyoming",null,{"$f":"L49","v":87399.227534997481},null,{"$f":"SUM(E14:E14)","v":87399.227534997481},null,9,"Total Base Labor",null,{"$f":"SUM(L10:L13)","v":72373856.789999977}]
[null,null,"Total",null,{"$f":"SUM(E13:E14)","v":2865993.7458467856},null,{"$f":"SUM(E15:E15)","v":2865993.7458467856},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,8633996.4899999984]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,{"$f":"L16+L14","v":81007853.279999971}]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,34910041.349999979]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,4781930.55]
[null,null,null,null,null,null,null,null,16,"Other",null,0]
[null,null,null,null,null,null,null,null,17,"Total Base Labor Expensed",null,{"$f":"SUM(L19:L21)","v":39691971.899999976}]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,-9416169]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,10023392.75]
[null,null,null,null,null,null,null,null,24,"401K",null,2260029.4499999997]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,-1753762]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,367659]
[null,null,null,null,null,null,null,null,27,"Other",null,1288402.3500000001]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,{"$f":"SUM(L27:L32)","v":2769552.55}]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,1643807.2799999993]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,86691646.24999997]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,{"$f":"L35+L22","v":41335779.179999977}]
[null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,null,null,null,37,"\\1 5-Year Average 2017-2021 Annual Capitalization Ratio",0.50987349805745297,{"$f":"L37*K42","v":44201772.925846763}]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months 2021 Capitalization Ratio",0.47681386809516252,{"$f":"L37*K43","v":41335779.179999977}]
[null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,"Labor Adjustment",null,{"$f":"L42-L39","v":2865993.7458467856}]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",{"$f":"(SUM(EXPENSES!F380,EXPENSES!F323,EXPENSES!F295,EXPENSES!F241))/EXPENSES!F383","v":0.96950473891938849},{"$f":"L46*K48","v":2778594.5183117883}]
[null,null,null,null,null,null,null,null,44,"Wyoming",{"$f":"1-K48","v":3.0495261080611513E-2},{"$f":"L46*K49","v":87399.227534997481}]

{"sheet":"COS Input","index":71,"n_rows":84,"n_cols":19,"rows_kept":84,"cut":false,"hidden":false,"merged":[[12,0,12,1],[7,1,7,5],[10,1,10,5]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
["Avg Proj Rev 2023"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"},null,null,"TBF (N)"]
[]
[]
[]
[null,"% Breakdown in \"Design Day-Throughput\" allocation factor",null,null,null,null,null,null,null,null,null,null,"Design Day","Throughput"]
[null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"1-M9","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M9*100,0)&\"%\"","v":"60%"},{"$f":"ROUND(N9*100,0)&\"%\"","v":"40%"}]
[null,"% Breakdown in \"Customer-DNG Revenue\" allocation factor",null,null,null,null,null,null,null,null,null,null,"Customers","DNG Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,0.75,{"$f":"1-M12","v":0.25}]
["Allocation Factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M12*100&\"%\"","v":"75%"},{"$f":"N12*100&\"%\"","v":"25%"}]
["#","Data Description",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total"]
[{"$f":"'COS Alloc Factors TS Split'!B26","v":210},{"$f":"'COS Alloc Factors TS Split'!C26","v":"Design Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Design_Day,D62,FALSE)","v":1189837.9206511509},0,0,14870.079348849049,0,189497,61724,66187,61586,64500,974,{"$f":"D15+G15+H15+I15+M15+N15","v":1459679}]
[]
[null,{"$f":"'COS Alloc Factors TS Split'!C28","v":"Peak Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Peak_Day,D62,FALSE)","v":766845.59175421915},0,0,11316.506874554983,1622,178632,41430,57406,79796,27609,596.70390322580647,{"$f":"D17+G17+H17+I17+M17+N17","v":986621.802532}]
[]
[220,"Throughput",null,{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTGS\")","v":112038555},0,0,{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTFS\")","v":2589192},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTIS\")","v":271004},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTTS\")+SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTMT\")","v":47967429},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTTSS\")","v":7737389},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTTSM\")+SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTMT\")","v":15330584},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTTSL\")","v":24899456},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTFT1\")","v":9749670},{"$f":"SUMIFS('Proposed Block Out'!$F:$F,'Proposed Block Out'!$D:$D,\"UTNGV\")","v":289772},{"$f":"D19+G19+H19+I19+M19+N19","v":172905622}]
[]
[]
[250,"Distribution Throughput",null,{"$f":"VLOOKUP($D$4,Alloc_Dist_Throu,D62,FALSE)","v":111810043.25157499},0,0,2412854.0444029998,264536,21477016,7574784,10460477,3441755,1510093,289772,{"$f":"D22+G22+H22+I22+M22+N22","v":137764314.29597801}]
[]
[310,"DNG Revenue",null,{"$f":"+'AVG Proj Rev 2023'!T15","v":373064731.95874053},0,0,{"$f":"+'AVG Proj Rev 2023'!T42","v":2795739.177905635},{"$f":"+'AVG Proj Rev 2023'!T96","v":263426.74551994528},{"$f":"'AVG Proj Rev 2023'!$T$141+('AVG Proj Rev 2023'!$T$159+'AVG Proj Rev 2023'!$T$123)*'TS Inputs'!$Q$47","v":39058440.583824478},{"$f":"('AVG Proj Rev 2023'!$T$159+'AVG Proj Rev 2023'!$T$123)*'TS Inputs'!$Q$47*'TS Inputs'!$P$44","v":14169996.896521233},{"$f":"'AVG Proj Rev 2023'!$T$141+('AVG Proj Rev 2023'!$T$159+'AVG Proj Rev 2023'!$T$123)*'TS Inputs'!$Q$47*'TS Inputs'!$Q$44","v":13844450.356240744},{"$f":"('AVG Proj Rev 2023'!$T$159+'AVG Proj Rev 2023'!$T$123)*'TS Inputs'!$Q$47*'TS Inputs'!$R$44","v":11043993.331062507},{"$f":"('AVG Proj Rev 2023'!$T$159+'AVG Proj Rev 2023'!$T$123)*'TS Inputs'!$Q$48","v":4638800.9028503913},{"$f":"+'AVG Proj Rev 2023'!T60","v":2603338.7936690347},{"$f":"D24+G24+H24+I24+M24+N24","v":422424478.16250998}]
[]
[410,"Customers",null,{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTGS\")/12),0)","v":1154630},0,0,{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTFS\")/12),0)","v":457},{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTIS\")/12),0)","v":18},{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTTS\")/12)+(SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTMT\")/12),0)","v":1154},{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTTSS\")/12),0)","v":896},{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTTSM\")/12)+(SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTMT\")/12),0)","v":227},{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTTSL\")/12),0)","v":31},{"$f":"ROUND((SUMIFS('Proposed Block Out'!$E:$E,'Proposed Block Out'!$D:$D,\"UTFT1\")/12),0)","v":11},22,{"$f":"D26+G26+H26+I26+M26+N26","v":1156292}]
[]
[]
[{"$f":"'COS Alloc Factors TS Split'!B50","v":510},{"$f":"'COS Alloc Factors TS Split'!C50","v":"Customer Assistance Expense"},null,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,D62,FALSE)","v":805151.89967405179},0,0,43872.273350053802,25006.059727719174,722019.954586796,560597.81569304096,142026.45553830388,19395.68335545119,14171.584554411151,93005.348106967009,{"$f":"D29+G29+H29+I29+M29+N29","v":1703227.1199999992}]
[]
[605,"Tools, Shop & Garage Equipment",null,{"$f":"D58","v":23527940.107772801},{"$f":"E58","v":0},{"$f":"F58","v":0},217783.69312441378,11860.151579107942,{"$f":"I58","v":2499418.1651292928},{"$f":"J58","v":638635.67809188517},891377.24465799122,969405.2423794159,582185.2934148669,15817359.294510493,{"$f":"'ROR-Model'!W1084","v":42656546.705530979}]
[]
[645,"SD Mains",null,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,D62,FALSE)","v":777595142.7159903},0,0,592463.08626197674,35020.691500346256,1771508.3584160178,1325913.6588496002,389821.15854587196,55773.541020545315,22262.418169843313,49439.32772293577,{"$f":"D33+G33+H33+I33+M33+N33","v":780065836.59806132}]
[null,null,null,1]
[{"$f":"'COS Alloc Factors TS Split'!B74","v":660},{"$f":"'COS Alloc Factors TS Split'!C74","v":"Service Lines"},null,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,D62,FALSE)","v":407757216.16253716},0,0,741850.11403639463,56507.812596391173,8614377.7436152324,2340276.8097206331,3750982.4419772513,2523118.4919173475,2364650.20552987,94189.831684993158,{"$f":"D35+G35+H35+I35+M35+N35","v":419628791.87}]
[null,null,null,1]
[{"$f":"'COS Alloc Factors TS Split'!B76","v":670},{"$f":"'COS Alloc Factors TS Split'!C76","v":"Meters & Regulators"},null,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,D62,FALSE)","v":376075306.04521728},0,0,2251800.1933588274,331676.04429325764,31195555.981723327,11826128.287486846,14708337.60217829,4661090.0920581939,3411877.5249802964,0,{"$f":"D37+G37+H37+I37+M37+N37","v":413266215.78957301}]
[null,null,null,1]
[]
[null,null,null,null,null,null,"Small Diam.","Lg. Diam.","Feeders",null,null,null,null,null,"Total"]
[null,"Utah Distribution Mains",null,{"$f":"G41+H41+I41","v":1968966496.6000001},null,null,{"$f":"O33","v":780065836.59806132},101227941.70908049,1087672718.2928584,{"$f":"SUM(G41:I41)","v":1968966496.6000001},null,null,null,null,{"$f":"SUM(G41:I41)","v":1968966496.6000001}]
[null,"Ratio to Total",null,null,null,null,{"$f":"G41/D41","v":0.39618035042499428},{"$f":"H41/$O$41","v":5.1411713649714356E-2},{"$f":"I41/$O$41","v":0.55240793592529136}]
[null,"Allocated to total",null,null,null,null,{"$f":"G42*$O$43","v":958187869.22244906},{"$f":"H42*$O$43","v":124342563.43670155},{"$f":"I42*$O$43","v":1336034415.8866515},null,null,null,null,null,{"$f":"'ROR-Model'!Q1011","v":2418564848.5458021}]
[]
[null,"Value of TS Peaking Supply",null,null,0]
[null,"Value of IS Peaking Supply",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of TBF subsidy",0.4]
[null,"NGV","DNG Revenue Less NGV",{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$N48","v":0},{"$f":"-VLOOKUP($C48,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$N48","v":0},{"$f":"'COS Sum TS Split'!Q85*0","v":0},{"$f":"SUM(D48:N48)","v":0}]
[null,"% Cost of Service",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$M49","v":3493799.4885726715},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$M49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$M49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$M49","v":56506.944442956461},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$M49","v":2927.2849702703797},{"$f":"-VLOOKUP($C49,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$M49","v":881819.18493390235},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$M49","v":202040.41009341177},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$M49","v":292624.92180777574},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$M49","v":387153.85303271475},{"$f":"Q49","v":-4440052.2656820277},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$M49","v":4999.3627622267186},{"$f":"SUM(D49:H49)+SUM(J49:N49)","v":0},null,{"$f":"-S47*SUM('COS Sum TS Split'!P83,'COS Sum TS Split'!P85)","v":-4440052.2656820277}]
[null,"Gradualism Adjustment",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"SUM(D48:D49)","v":3493799.4885726715},{"$f":"SUM(E48:E49)","v":0},0,56506.944442956461,2927.2849702703797,{"$f":"SUM(I48:I49)","v":881819.18493390235},{"$f":"SUM(J48:J49)","v":202040.41009341177},{"$f":"SUM(K48:K49)","v":292624.92180777574},{"$f":"SUM(L48:L49)","v":387153.85303271475},{"$f":"SUM(M48:M49)","v":-4440052.2656820277},{"$f":"SUM(N48:N49)","v":4999.3627622267186},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Sum TS Split'!P83+'COS Sum TS Split'!P85","v":11100130.664205069}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+R51*0.4","v":4440052.2656820277}]
[]
[null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV"]
[null,"Gross Plant Allocation Percentages",null,{"$f":"'COS Alloc Factors TS Split'!D64","v":0.87611242978379911},{"$f":"'COS Alloc Factors TS Split'!E64","v":0},{"$f":"'COS Alloc Factors TS Split'!F64","v":0},{"$f":"'COS Alloc Factors TS Split'!G64","v":8.1096347439053897E-3},{"$f":"'COS Alloc Factors TS Split'!H64","v":4.4163773666457351E-4},{"$f":"'COS Alloc Factors TS TTL'!I64","v":9.3071102343284459E-2},{"$f":"'COS Alloc Factors TS Split'!J64","v":2.3780945255588319E-2},{"$f":"'COS Alloc Factors TS Split'!K64","v":3.3192310082993767E-2},{"$f":"'COS Alloc Factors TS Split'!L64","v":3.6097847004702352E-2},{"$f":"'COS Alloc Factors TS Split'!M64","v":2.1678896225581064E-2},{"$f":"'COS Alloc Factors TS Split'!N64","v":5.8629916676530792E-4},{"$f":"SUM(D55:H55)+SUM(J55:N55)","v":0.99999999999999989}]
[null,"Total Tools and Work allocated on Gross Plant",null,{"$f":"D55*$O$56","v":23527940.107772801},0,0,217783.69312441378,11860.151579107942,2499418.1651292928,638635.67809188517,891377.24465799122,{"$f":"L55*$O$56","v":969405.2423794159},{"$f":"M55*$O$56","v":582185.2934148669},{"$f":"N55*$O$56","v":15745.024510490452},{"$f":"O58-O57","v":26854932.435530975}]
[null,"NGV Direct Assignment",null,null,null,null,null,null,null,null,null,null,null,15801614.270000003,{"$f":"SUM(D57:N57)","v":15801614.270000003}]
[null,"Total",null,{"$f":"SUM(D56:D57)","v":23527940.107772801},{"$f":"SUM(E56:E57)","v":0},{"$f":"SUM(F56:F57)","v":0},217783.69312441378,11860.151579107942,{"$f":"SUM(I56:I57)","v":2499418.1651292928},{"$f":"SUM(J56:J57)","v":638635.67809188517},{"$f":"SUM(K56:K57)","v":891377.24465799122},{"$f":"SUM(L56:L57)","v":969405.2423794159},582185.2934148669,{"$f":"SUM(N56:N57)","v":15817359.294510493},{"$f":"'ROR-Model'!W1082","v":42656546.705530979}]
[null,"NGV Plant Allocation Percentages"]
[]
[]
[null,null,1,{"$f":"C62+1","v":2},{"$f":"D62+1","v":3},4,{"$f":"F62+1","v":5},{"$f":"G62+1","v":6},{"$f":"H62+1","v":7},{"$f":"I62+1","v":8},9,10,11,12,{"$f":"N62+1","v":13}]
[null,"Allocation Matrix"]
[null,null,null,"GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV"]
[{"$f":"'COS Alloc Factors TS Split'!$B$40","v":250},{"$f":"'COS Alloc Factors TS Split'!$C$40","v":"Distribution Throughput"},"TBF (E)",111810043.25157499,0,0,2412854.0444029998,264536,21477016,7574784,10460477,3441755,1510093,289772]
[{"$f":"'COS Alloc Factors TS Split'!$B$40","v":250},{"$f":"'COS Alloc Factors TS Split'!$C$40","v":"Distribution Throughput"},"TBF (N)",111810043.25157499,0,0,2412854.0444029998,264536,21477016,7574784,10460477,3441755,1510093,289772]
[]
[{"$f":"'COS Alloc Factors TS Split'!$B$26","v":210},{"$f":"'COS Alloc Factors TS Split'!$C$26","v":"Design Day"},"TBF (E)",1189837.9206511509,0,0,14870.079348849049,0,189497,61724,66187,61586,64500,974]
[{"$f":"'COS Alloc Factors TS Split'!$B$26","v":210},{"$f":"'COS Alloc Factors TS Split'!$C$26","v":"Design Day"},"TBF (N)",1189837.9206511509,0,0,14870.079348849049,0,189497,61724,66187,61586,64500,974]
[]
[null,{"$f":"'COS Alloc Factors TS Split'!$C$28","v":"Peak Day"},"TBF (E)",766845.59175421915,null,null,11316.506874554983,1622,178632,41430,57406,79796,27609,596.70390322580647]
[null,{"$f":"'COS Alloc Factors TS Split'!$C$28","v":"Peak Day"},"TBF (N)",766845.59175421915,null,null,11316.506874554983,1622,178632,41430,57406,79796,27609,596.70390322580647]
[]
[{"$f":"'COS Alloc Factors TS Split'!$B$70","v":645},{"$f":"'COS Alloc Factors TS Split'!$C$70","v":"SD Mains"},"TBF (E)",777595142.7159903,0,0,592463.08626197674,35020.691500346256,1771508.3584160178,1325913.6588496002,389821.15854587196,55773.541020545315,22262.418169843313,49439.32772293577]
[{"$f":"'COS Alloc Factors TS Split'!$B$70","v":645},{"$f":"'COS Alloc Factors TS Split'!$C$70","v":"SD Mains"},"TBF (N)",777595142.7159903,0,0,592463.08626197674,35020.691500346256,1771508.3584160178,1325913.6588496002,389821.15854587196,55773.541020545315,22262.418169843313,49439.32772293577]
[]
[{"$f":"'COS Alloc Factors TS Split'!$B$74","v":660},{"$f":"'COS Alloc Factors TS Split'!$C$74","v":"Service Lines"},"TBF (E)",407757216.16253716,0,0,741850.11403639463,56507.812596391173,8614377.7436152324,2340276.8097206331,3750982.4419772513,2523118.4919173475,2364650.20552987,94189.831684993158]
[{"$f":"'COS Alloc Factors TS Split'!$B$74","v":660},{"$f":"'COS Alloc Factors TS Split'!$C$74","v":"Service Lines"},"TBF (N)",407757216.16253716,0,0,741850.11403639463,56507.812596391173,8614377.7436152324,2340276.8097206331,3750982.4419772513,2523118.4919173475,2364650.20552987,94189.831684993158]
[]
[{"$f":"'COS Alloc Factors TS Split'!$B$76","v":670},{"$f":"'COS Alloc Factors TS Split'!$C$76","v":"Meters & Regulators"},"TBF (E)",376075306.04521728,0,0,2251800.1933588274,331676.04429325764,31195555.981723327,11826128.287486846,14708337.60217829,4661090.0920581939,3411877.5249802964,0]
[{"$f":"'COS Alloc Factors TS Split'!$B$76","v":670},{"$f":"'COS Alloc Factors TS Split'!$C$76","v":"Meters & Regulators"},"TBF (N)",376075306.04521728,0,0,2251800.1933588274,331676.04429325764,31195555.981723327,11826128.287486846,14708337.60217829,4661090.0920581939,3411877.5249802964,0]
[]
[{"$f":"'COS Alloc Factors TS Split'!$B$50","v":510},{"$f":"'COS Alloc Factors TS Split'!$C$50","v":"Customer Assistance Expense"},"TBF (E)",805151.89967405179,0,0,43872.273350053802,25006.059727719174,722019.954586796,560597.81569304096,142026.45553830388,19395.68335545119,14171.584554411151,93005.348106967009]
[{"$f":"'COS Alloc Factors TS Split'!$B$50","v":510},{"$f":"'COS Alloc Factors TS Split'!$C$50","v":"Customer Assistance Expense"},"TBF (N)",805151.89967405179,0,0,43872.273350053802,25006.059727719174,722019.954586796,560597.81569304096,142026.45553830388,19395.68335545119,14171.584554411151,93005.348106967009]

{"sheet":"TS Inputs","index":72,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumetric","Daily Firm","BSF","Admin","Total"]
["year","month","usage_category","block1_dth","block2_dth","block3_dth","block4_dth","firm_demand","bsf1","bsf2","bsf3","bsf4","primary_fees","secondary_fees","Revenue 1","Revenue 2","Revenue 3","Revenue 4","Revenue 5",null,"TS"]
[2021,1,"L",5600,50400,1482468,731434,61415,2,1,3,41,22,7,{"$f":"(D3*$V$9) + (E3*$W$9) + (F3*$X$9) + (+G3*$Y$9)","v":623614.33565999998},{"$f":"H3*($W$12+$W$13+$W$14+$W$16)","v":255781.19200000004},{"$f":"(I3*$Y$19)+(J3*$Y$20)+(K3*$Y$21)+(L3*$Y$22)","v":17452.5},{"$f":"(M3*$V$21)+(N3*$V$22)","v":6375},{"$f":"SUM(O3:R3)","v":903223.02766000002}]
[2021,1,"M",42368,364683,1200710,0,66003,0,15,73,182,199,26,739831.40877999994,{"$f":"H4*($W$12+$W$13+$W$14+$W$16)","v":274889.29440000001},81394.75,53000,{"$f":"SUM(O4:R4)","v":1149115.45318},null,null,"Block 1","Block 2","Block 3","Block 4"]
[2021,1,"S",166157,794203,91731,0,61552.45,0,220,477,176,734,117,872754.43286000006,{"$f":"H5*($W$12+$W$13+$W$14+$W$16)","v":256353.64376000001},108268.5,198125,1435501.5766199999,null,"DNG",1.17191,0.76607999999999998,0.31328,0.11595]
[2021,2,"L",5800,52200,1392367,556987,61415,2,1,3,41,22,7,574471.9564400001,255781.19200000004,17452.5,6375,854080.64844000014,null,"FLT",4.5010000000000001E-2,2.9420000000000002E-2,1.2030000000000001E-2,4.45E-3]
[2021,2,"M",42809,365238,1002345,0,66003,0,15,73,182,199,26,675623.05391999998,274889.29440000001,81394.75,53000,1084907.0983199999,null,"RURAL",9.1800000000000007E-3,6.0000000000000001E-3,2.4499999999999999E-3,9.1E-4]
[2021,2,"S",165469,684459,49093,0,61552.45,0,220,477,176,734,117,769691.26459999999,256353.64376000001,108268.5,198125,1332438.40836,null,"TAX 3",3.3899999999999998E-3,2.2200000000000002E-3,9.1E-4,3.4000000000000002E-4]
[2021,3,"L",5800,52200,1383975,606473,61415,2,1,3,41,22,7,577733.72970000003,255781.19200000004,17452.5,6375,857342.42170000006,null,null,{"$f":"SUM(V5:V8)","v":1.22949},{"$f":"SUM(W5:W8)","v":0.80371999999999999},{"$f":"SUM(X5:X8)","v":0.32867000000000002},{"$f":"SUM(Y5:Y8)","v":0.12164999999999998}]
[2021,3,"M",43557,373995,1032051,0,66003,0,15,73,182,199,26,693344.35950000002,274889.29440000001,81394.75,53000,1102628.4039]
[2021,3,"S",165477,599438,31261,0,61552.45,0,220,477,176,734,117,695507.17896000005,256353.64376000001,108268.5,198125,1258254.3227200001,null,"Demand"]
[2021,4,"L",5800,52200,1369242,502172,61415,2,1,3,41,22,7,560203.21794,255781.19200000004,17452.5,6375,839811.90994000004,null,"Base",47.64,{"$f":"ROUND(V12/12,5)","v":3.97}]
[2021,4,"M",44312,387444,814698,0,66003,0,15,73,182,199,26,633644.44421999995,274889.29440000001,81394.75,53000,1042928.48862,null,"FLT",1.8298000000000001,{"$f":"ROUND(V13/12,5)","v":0.15248}]
[2021,4,"S",162155,412230,7549,0,61552.45,0,221,477,176,734,117,533166.57637999998,256353.64376000001,108286.75,198125,1095931.9701399999,null,"RURAL",0.37313000000000002,{"$f":"ROUND(V14/12,5)","v":3.109E-2}]
[2021,5,"L",5800,52200,1268702,612837,61415,2,1,3,41,22,7,540621.13339000009,255781.19200000004,17452.5,6375,820229.82539000013,null,"SNG",2.2160600000000001,{"$f":"ROUND(V15/12,5)","v":0.18467}]
[2021,5,"M",44091,364173,679595,0,66003,0,15,73,182,199,26,570265.05579999997,274889.29440000001,81394.75,53000,979549.10019999999,null,"TAX 3",0.13469999999999999,{"$f":"ROUND(V16/12,5)","v":1.123E-2}]
[2021,5,"S",135559,232314,7453,0,61552.45,0,221,477,176,734,117,355833.42049999995,256353.64376000001,108286.75,198125,918598.8142599999,null,null,{"$f":"SUM(V12:V16)","v":52.193690000000004}]
[2021,6,"L",6000,52645,1280878,621924,61415,2,1,3,41,22,7,546332.00626000005,255781.19200000004,17452.5,6375,825940.69826000009]
[2021,6,"M",43741,335895,743111,0,66003,0,15,73,182,199,26,567982.94386,274889.29440000001,81394.75,53000,977266.98826000001,null,"Monthly",{"$f":"ROUND(V17/12,2)","v":4.3499999999999996},null,"BSF 1",6.75]
[2021,6,"S",94176,149916,9923,0,61552.45,0,221,477,176,734,117,239540.33017,256353.64376000001,108286.75,198125,802305.72392999998,null,null,null,null,"BSF 2",18.25]
[2021,7,"L",5892,50847,1211143,700161,61415,2,1,3,41,22,7,531351.86138000002,255781.19200000004,17452.5,6375,810960.55338000006,null,"Prim Admin",250,null,"BSF 3",63.5]
[2021,7,"M",42913,329147,811017,0,66003,0,15,73,182,199,26,583860.08860000002,274889.29440000001,81394.75,53000,993144.13300000003,null,"Sec Admin",{"$f":"V21*0.5","v":125},null,"BSF 4",420.25]
[2021,7,"S",84605,131448,4303,0,61552.45,0,221,477,176,734,117,211082.65502000001,256353.64376000001,108286.75,198125,773848.04878000007]
[2021,8,"L",5800,49467,1234681,671870,61415,2,1,3,41,22,7,534424.24901000003,255781.19200000004,17452.5,6375,814032.94101000007]
[2021,8,"M",43647,344493,821142,0,66003,0,15,73,182,199,26,600424.2051299999,274889.29440000001,81394.75,53000,1009708.2495299999,null,"usage_category"]
[2021,8,"S",96397,156796,827,0,61552.45,0,221,477,176,734,117,244811.03874000002,256353.64376000001,108286.75,198125,807576.4325,null,"S"]
[2021,9,"L",6000,52833,1198755,555724,61415,2,1,3,41,22,7,511438.50920999999,255781.19200000004,17452.5,6375,791047.20121000009]
[2021,9,"M",44351,351920,690671,0,66003,0,15,73,182,199,26,564377.09096000006,274889.29440000001,81394.75,53000,973661.13536000007,null,"usage_category"]
[2021,9,"S",111637,163270,229,0,61552.45,0,221,477,176,734,117,268555.20496,256353.64376000001,108286.75,198125,831320.59872000001,null,"M"]
[2021,10,"L",5822,52200,1278693,452511,61415,2,1,3,41,22,7,524428.26624000003,255781.19200000004,17452.5,6375,804036.95824000007]
[2021,10,"M",44450,390783,781023,0,66003,0,15,73,182,199,26,625429.77266999998,274889.29440000001,81394.75,53000,1034713.81707,null,"usage_category"]
[2021,10,"S",157738,366826,2898,0,61552.45,0,221,477,176,734,117,489715.17200000002,256353.64376000001,108286.75,198125,1052480.5657600001,null,"L"]
[2021,11,"L",5695,50400,1292917,624161,61415,2,1,3,41,22,7,548381.64959000004,255781.19200000004,17452.5,6375,827990.34159000008]
[2021,11,"M",44796,393066,908711,0,66003,0,15,73,182,199,26,669657.28393000003,274889.29440000001,81394.75,53000,1078941.3283299999]
[2021,11,"S",163818,509868,13545,0,61552.45,0,221,477,176,734,117,615655.53693000006,256353.64376000001,108286.75,198125,1178420.9306900001]
[2021,12,"L",6000,54000,1471330,700518,61415,2,1,3,41,22,7,619577.86579999991,255781.19200000004,17452.5,6375,899186.55779999995]
[2021,12,"M",44300,390998,1110417,0,66003,0,15,73,182,199,26,733680.07495000004,274889.29440000001,81394.75,53000,1142964.1193500001]
[2021,12,"S",166262,758963,85446,0,61552.45,0,221,477,176,734,117,842494.74556000007,256353.64376000001,108286.75,198125,1405260.1393200001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3:O38)","v":20489506.119619999},{"$f":"SUM(P3:P38)","v":9444289.5619200021},2485553.25,3090000,35509348.931539997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DNG","S","M","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O39:R39)","v":35509348.931539997},{"$f":"DSUM(C2:S38,S2,U25:U26)","v":12891937.531799998},{"$f":"DSUM(C2:S38,S2,U28:U29)","v":12569528.315119999},{"$f":"DSUM(C2:S38,S2,U31:U32)","v":10047883.084620003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportions",{"$f":"P42/$O$42","v":0.36305755863490824},{"$f":"Q42/$O$42","v":0.35397799997272078},0.28296444139237104]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DNG","% OF TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"O42","v":35509348.931539997},{"$f":"P47/P49","v":0.89377217469237802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBF",{"$f":"'TBF Inputs'!N18","v":4220405.4029599996},{"$f":"1-Q47","v":0.10622782530762198}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P47:P48)","v":39729754.3345}]

{"sheet":"TBF Inputs","index":73,"n_rows":20,"n_cols":23,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumetric","Daily Firm","BSF","Admin"]
["year","month","block1_dth","block2_dth","block3_dth","block4_dth","firm_demand","bsf1","bsf2","bsf3","bsf4","primary_fees","secondary_fees","Revenue","Revenue","Revenue","Revenue",null,"FT1"]
[2021,1,71831,235922,84382,0,52250,0,0,1,14,5,4,{"$f":"(C3*$T$8) + (D3*$U$8) + (E3*$V$8) + (+F3*$W$8)","v":196017.18273999999},{"$f":"G3*($U$11+$U$14)","v":103891.81},{"$f":"(H3*$W$17)+(I3*$W$18)+(J3*$W$19)+(K3*$W$20)","v":5947},{"$f":"(L3*$T$19)+(M3*$T$20)","v":1750}]
[2021,2,75288,216978,89461,0,52250,0,0,1,14,5,4,{"$f":"(C4*$T$8) + (D4*$U$8) + (E4*$V$8) + (+F4*$W$8)","v":189854.10438999999},{"$f":"G4*($U$11+$U$14)","v":103891.81},{"$f":"(H4*$W$17)+(I4*$W$18)+(J4*$W$19)+(K4*$W$20)","v":5947},{"$f":"(L4*$T$19)+(M4*$T$20)","v":1750},null,null,"Block 1","Block 2","Block 3","Block 4"]
[2021,3,76400,234023,98128,0,52250,0,0,1,14,5,4,202673.51334999999,103891.81,5947,1750,null,"DNG",0.54627999999999999,0.51195999999999997,0.35938999999999999,7.7249999999999999E-2]
[2021,4,73233,221224,112653,0,52250,0,0,1,14,5,4,199519.74562999999,103891.81,5947,1750,null,"FLT",1.5169999999999999E-2,1.422E-2,9.9799999999999993E-3,2.15E-3]
[2021,5,83630,212943,61007,0,52250,0,0,1,14,5,4,181888.97985999996,103891.81,5947,1750,null,"TAX 3",1.09E-3,1.0300000000000001E-3,7.2000000000000005E-4,1.6000000000000001E-4]
[2021,6,84520,324786,322943,0,52250,0,0,1,14,5,4,338294.28272999998,103891.81,5947,1750,null,null,{"$f":"SUM(T5:T7)","v":0.56254000000000004},{"$f":"SUM(U5:U7)","v":0.52720999999999996},0.37008999999999997,7.9559999999999992E-2]
[2021,7,86578,326629,486251,0,52250,0,0,1,14,5,4,400862.29579999996,103891.81,5947,1750]
[2021,8,87079,348694,333001,0,52250,0,0,1,14,5,4,356060.72448999999,103891.81,5947,1750,null,"Demand"]
[2021,9,86981,291568,35951,0,52250,0,0,1,14,5,4,215952.96260999999,103891.81,5947,1750,null,"Base",23.810040000000001,{"$f":"ROUND(T11/12,5)","v":1.98417}]
[2021,10,75336,235634,32389,0,52250,0,0,1,14,5,4,178594.95958999998,103891.81,5947,1750,null,"FLT",0.66119000000000006,{"$f":"ROUND(T12/12,5)","v":5.5100000000000003E-2}]
[2021,11,74924,240616,73371,0,52250,0,0,1,14,5,4,196156.78170999998,103891.81,5947,1750,null,"SNG",1.2569999999999999,{"$f":"ROUND(T13/12,5)","v":0.10475}]
[2021,12,87514,269800,91850,0,52250,0,0,1,14,5,4,225464.15005999999,103891.81,5947,1750,null,"TAX 3",5.0310000000000001E-2,{"$f":"ROUND(T14/12,5)","v":4.1900000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3:N14)","v":2881339.6829599994},{"$f":"SUM(O3:O14)","v":1246701.7200000002},71364,21000,null,null,{"$f":"SUM(T11:T14)","v":25.778540000000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DNG",null,null,null,null,"Monthly",{"$f":"ROUND(T15/12,2)","v":2.15},null,"BSF 1",6.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:Q15)","v":4220405.4029599996},null,null,null,null,null,null,null,"BSF 2",18.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prim Admin",250,null,"BSF 3",63.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sec Admin",{"$f":"T19*0.5","v":125},null,"BSF 4",420.25]

{"sheet":"Dist Plant","index":74,"n_rows":179,"n_cols":17,"rows_kept":179,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Production Allocation Factors"]
[null,"Distribution Plant",null,"Amount","%",108,null,null,111,254,282,283]
[null,302,"Intangible Plant",{"$f":"'COS Detail TS Split'!G971","v":2110492.0699999998},{"$f":"D4/$D$21","v":5.5690052337616547E-4},{"$f":"$F$21*E4","v":-419007.512390371},null,null,{"$f":"$I$21*E4","v":-32.713946185628515},{"$f":"$J$21*E4","v":-96914.061444887178},{"$f":"$K$21*E4","v":-133177.23864641128},{"$f":"$L$21*E4","v":-32910.586884403405}]
[null,364,"LNG Plant",{"$f":"+'COS Detail TS Split'!G988","v":189428181.20000005},{"$f":"D5/$D$21","v":4.9984861233084446E-2},{"$f":"$F$21*E5","v":-37608210.952076443},null,null,{"$f":"$I$21*E5","v":-2936.2552050803438},{"$f":"$J$21*E5","v":-8698565.9188996758},{"$f":"$K$21*E5","v":-11953383.977428565},{"$f":"$L$21*E5","v":-2953904.7809533412}]
[null,364.1,"LNG Plant - Land",{"$f":"+'COS Detail TS Split'!G993","v":14458145.210000003},3.8151048984977243E-3,-2870454.4993722057,null,null,-224.11028739091299,-663919.84749842796,-912344.51073613297,-225457.39492924319]
[null,"374","Land & Land Rights",{"$f":"'COS Detail TS Split'!G999","v":25237347.96100007},{"$f":"D7/$D$21","v":6.6594385678536774E-3},{"$f":"$F$21*E7","v":-5010508.4680412197},null,null,{"$f":"$I$21*E7","v":-391.19466725318608},{"$f":"$J$21*E7","v":-1158902.1943107131},{"$f":"$K$21*E7","v":-1592538.7069588124},{"$f":"$L$21*E7","v":-393546.10453590279}]
[null,"375","Structures & Improvements",{"$f":"'COS Detail TS Split'!G1004","v":18807171.978804354},4.962692855899572E-3,{"$f":"$F$21*E8","v":-3733890.526267983},null,null,-291.52292053789444,-863627.70401615661,-1186778.7927226501,-293275.23957877641]
[null,376,"Mains - SD",{"$f":"'COS Detail TS Split'!G1011","v":958187869.22244906},0.25283929442230729,-190234268.67722303,null,null,-14852.51085992721,-44000107.535855353,-60464010.427451849,-14941788.017060297]
[null,376,"Mains - LD",{"$f":"'COS Detail TS Split'!G1012","v":124342563.43670155},3.2810565668618293E-2,-24686407.937962174,null,null,-1927.3874499094209,-5709826.1606447427,-7846321.4717106875,-1938972.809034534]
[null,376,"Mains - Feeders",{"$f":"'COS Detail TS Split'!G1013","v":1336034415.8866515},0.35254255442705634,-265250206.35049734,null,null,-20709.368495027582,-61350868.507988706,-84307056.526564106,-20833850.716430694]
[null,377,"Compressor Station Equipment",{"$f":"'COS Detail TS Split'!G1019","v":16418815.990008542},4.3324717244982176E-3,-3259717.173146605,null,null,-254.5019099403091,-753954.09645295853,-1036067.6576211354,-256031.69889105912]
[null,"378","Measuring & Regulation Station Equip",{"$f":"'COS Detail TS Split'!G1024","v":169161970.9143804},4.4637168495763234E-2,-33584649.585481189,null,null,-2622.116278858085,-7767938.9922249177,-10674536.28023427,-2637877.5928376918]
[null,"380","Services",{"$f":"'COS Detail TS Split'!G1029","v":451651423.35366726},0.11917832699994339,-89668822.762736306,null,null,-7000.8793533417047,-20739890.197534867,-28500315.280958474,-7042961.0331325866]
[null,"381.2","Meters & Meter Installation",{"$f":"'COS Detail TS Split'!G1034","v":465929849.17287588},0.12294600891864638,-92503596.590319112,null,null,-7222.2038778470633,-21395557.307991739,-29401319.056262795,-7265615.9201967083]
[null,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail TS Split'!G1039","v":14227972.935811998},3.7543687972898285E-3,-2824757.1412064629,null,null,-220.54247327862868,-653350.30770216347,-897820.07431438274,-221868.13499516298]
[null,"387","Other Equipment",{"$f":"'COS Detail TS Split'!G1044","v":3714835.7144433302},9.8024246716547111E-4,-737526.61465712427,null,null,-57.58227542202988,-170585.72349301566,-234415.26718204209,-57928.397495221107]
[null,"388","Asset Retirement Costs",{"$f":"'COS Detail TS Split'!G1049","v":0},0,0,null,null,0,0,0,0]
[]
[]
[null,"Total Distribution Plant",null,{"$f":"SUM(D4:D18)","v":3789711055.0467939},{"$f":"SUM(E4:E18)","v":1.0000000000000002},{"$f":"'COS Detail TS Split'!G1142","v":-752392024.79137754},null,null,{"$f":"'COS Detail TS Split'!G1149","v":-58742.89},{"$f":"'COS Detail TS Split'!G1156","v":-174024008.55605832},{"$f":"'COS Detail TS Split'!G1225","v":-239140085.2687923},{"$f":"'COS Detail TS Split'!G1232","v":-59095988.426955618}]
[]
["FERC",null,null,null,"Jurisdiction"]
["Account",null,"Description","Allocation Factor","DNG Related","GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL"," TBF","NGV","Total"]
["108 Allocation to Categories"]
[]
["Distribution Plant"]
[108,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"'COS Detail TS Split'!F969","v":"Direct Distribution Gross Plant"},{"$f":"F$4","v":-419007.512390371},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E28","v":-363848.34429133928},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E28","v":-2931.0898384708385},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E28","v":-199.30662217314239},{"$f":"VLOOKUP($D28,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E28","v":-42002.042601851892},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E28","v":-10732.098907063179},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E28","v":-14979.352205560042},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E28","v":-16290.591489228667},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E28","v":-9783.4655430368748},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E28","v":-243.26349349900062},{"$f":"SUM(F28:J28)+SUM(L28:P28)","v":-419007.512390371}]
[108,{"$f":"+$B$5","v":364},{"$f":"+$C$5","v":"LNG Plant"},{"$f":"+'COS Detail TS Split'!$F$988","v":"Firm Sales less NGV"},{"$f":"F$5","v":-37608210.952076443},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E29","v":-36758723.096998662},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E29","v":-849487.85507778241},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E29","v":0},{"$f":"SUM(F29:J29)+SUM(L29:P29)","v":-37608210.952076443}]
[108,{"$f":"+$B$6","v":364.1},{"$f":"+$C$6","v":"LNG Plant - Land"},{"$f":"+'COS Detail TS Split'!$F$993","v":"Firm Sales less NGV"},{"$f":"F$6","v":-2870454.4993722057},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E30","v":-2805617.1626832234},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E30","v":-64837.336688982643},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E30","v":0},-2870454.4993722062]
[108,{"$f":"B7","v":"374"},{"$f":"C7","v":"Land & Land Rights"},{"$f":"'COS Detail TS Split'!F998","v":"Direct Distribution Gross Plant"},{"$f":"F$7","v":-5010508.4680412197},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E31","v":-4350912.9460573066},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E31","v":-35050.08865465202},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E31","v":-2383.3165005520095},{"$f":"VLOOKUP($D31,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E31","v":-502262.09294199577},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E31","v":-128334.86480213216},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E31","v":-179123.68836434089},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E31","v":-194803.53977552272},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E31","v":-116991.06937372958},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E31","v":-2908.9545129836747},-5010508.4680412197]
[108,{"$f":"B8","v":"375"},{"$f":"C8","v":"Structures & Improvements"},{"$f":"'COS Detail TS Split'!F1003","v":"Direct Distribution Gross Plant"},{"$f":"F$8","v":-3733890.526267983},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E32","v":-3242352.0953056393},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E32","v":-26119.743097374889},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E32","v":-1776.0758133172567},{"$f":"VLOOKUP($D32,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E32","v":-374291.68766035483},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E32","v":-95636.668200641696},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E32","v":-133485.10381327805},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E32","v":-145169.91564643505},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E32","v":-87183.136876984834},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E32","v":-2167.7875143119868},-3733890.526267983]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - SD"},{"$f":"'COS Detail TS Split'!$F$1011","v":"SD Mains"},{"$f":"F$9","v":-190234268.67722303},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E33","v":-189631741.78560728},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E33","v":0},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E33","v":-144483.67899922686},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E33","v":-8540.4786667663775},{"$f":"VLOOKUP($D33,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E33","v":-432016.86474125559},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E33","v":-323349.9063622774},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E33","v":-95065.492592636467},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E33","v":-13601.465786341687},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E33","v":-5429.1248774542091},{"$f":"VLOOKUP($D33,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E33","v":-12056.744331071528},-190234268.67722303]
[108,{"$f":"B14","v":"380"},"Services",{"$f":"'COS Detail TS Split'!F1029","v":"Service Lines"},{"$f":"F$14","v":-89668822.762736306},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E34","v":-87132032.53610982},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E34","v":0},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E34","v":-158523.02721080487},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E34","v":-12074.931774427572},{"$f":"VLOOKUP($D34,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E34","v":-1840772.4304646736},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E34","v":-500084.52835522388},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E34","v":-801532.65527116915},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E34","v":-539155.24683828012},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E34","v":-505292.78324928175},{"$f":"VLOOKUP($D34,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E34","v":-20127.053927296132},-89668822.762736291]
[108,"381.2","Meters & Meter Installation",{"$f":"'COS Detail TS Split'!F1034","v":"Meters & Regulators"},{"$f":"F$15","v":-92503596.590319112},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E35","v":-84178955.522706211},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E35","v":0},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E35","v":0},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E35","v":-504032.5309207699},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E35","v":-74240.830311661848},{"$f":"VLOOKUP($D35,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E35","v":-6982668.8359480919},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E35","v":-2647105.8086395022},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E35","v":-3292246.198897854},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E35","v":-1043316.828410737},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E35","v":-763698.87043236219},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E35","v":0},-92503596.590319097]
[108,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail TS Split'!F1039","v":"Meters & Regulators"},{"$f":"F$16","v":-2824757.1412064629},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E36","v":-2570549.8436473855},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E36","v":0},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E36","v":0},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E36","v":-15391.504153340298},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E36","v":-2267.0720201371209},{"$f":"VLOOKUP($D36,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E36","v":-213227.85692733192},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E36","v":-80833.949296043764},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E36","v":-100534.42572761337},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E36","v":-31859.481903674816},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E36","v":-23320.864458267897},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E36","v":0},-2824757.1412064629]
[108,"387","Other Equipment",{"$f":"'COS Detail TS Split'!F1044","v":"Direct Distribution Gross Plant"},{"$f":"F$17","v":-737526.61465712427},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E37","v":-640436.81718952884},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E37","v":-5159.231521866559},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E37","v":-350.81456533208029},{"$f":"VLOOKUP($D37,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E37","v":-73930.952006339299},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E37","v":-18890.373897920654},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E37","v":-26366.283647035889},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E37","v":-28674.294461382749},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E37","v":-17220.613015759445},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E37","v":-428.18635829811024},-737526.61465712427]
[108,"388","Asset Retirement Costs",{"$f":"'COS Detail TS Split'!F1049","v":"Direct Distribution Gross Plant"},{"$f":"F$18","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E38","v":0},0]
[null,null,null,null,{"$f":"SUM(E28:E38)","v":-425611043.74429017},{"$f":"SUM(F28:F38)","v":-411675170.15059632},0,0,-1806016.0861632712,-101832.82627436741,-10461172.763291895,{"$f":"SUM(L28:L38)","v":-3804968.1984608052},{"$f":"SUM(M28:M38)","v":-4643333.2005194882},-2012871.3643116029,-1528919.9278268768,-37931.990137460431,-425611043.74429017]
["Throughput"]
[108,{"$f":"B10","v":376},{"$f":"C10","v":"Mains - LD"},"Distribution Throughput",{"$f":"F$10","v":-24686407.937962174},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E41","v":-20035582.896594562},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E41","v":0},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E41","v":0},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E41","v":-432366.68029228033},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E41","v":-47403.013208823533},{"$f":"VLOOKUP($D41,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E41","v":-3848532.0452948343},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E41","v":-1357348.6633425513},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E41","v":-1874444.7992016012},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E41","v":-616738.58275068214},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E41","v":-270598.17350210156},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E41","v":-51925.129069567891},{"$f":"SUM(F41:J41)+SUM(L41:P41)","v":-24686407.937962171}]
[108,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Throughput",{"$f":"F$11*'COS Input'!N$9","v":-106100082.54019894},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E42","v":-68750222.206103966},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E42","v":0},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E42","v":0},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E42","v":-1588805.9724999731},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E42","v":-166296.19347324676},{"$f":"VLOOKUP($D42,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E42","v":-29434255.041985463},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E42","v":-4747894.2676926218},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E42","v":-9407306.7664014604},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E42","v":-15279054.007891377},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E42","v":-5982690.3242030004},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E42","v":-177812.80193329125},{"$f":"SUM(F42:J42)+SUM(L42:P42)","v":-106100082.54019892}]
[108,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Throughput",{"$f":"F$12*'COS Input'!N$9","v":-1303886.8692586422},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E43","v":-844886.35491107521},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E43","v":-19525.180336759218},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E43","v":-2043.6499000395088},{"$f":"VLOOKUP($D43,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E43","v":-361723.92835899926},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E43","v":-58347.899870174588},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E43","v":-115608.42813813557},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E43","v":-187767.60035068906},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E43","v":-73522.575758727529},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E43","v":-2185.17999304161},-1303886.8692586422]
[108,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"F$13*'COS Input'!N$9","v":-13433859.834192477},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E44","v":-8704808.0130989887},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E44","v":0},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E44","v":-201166.63651233091},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E44","v":-21055.589219103},{"$f":"VLOOKUP($D44,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E44","v":-3726817.6149447556},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E44","v":-601154.53798617783},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E44","v":-1191105.9585576335},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E44","v":-1934557.1184009439},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E44","v":-757498.21604777756},{"$f":"VLOOKUP($D44,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E44","v":-22513.764369521905},-13433859.834192477]
[null,null,null,null,{"$f":"SUM(E41:E44)","v":-145524237.18161222},{"$f":"SUM(F41:F44)","v":-98335499.470708594},0,0,-2241864.4696413437,-236798.4458012128,-37371328.630584054,{"$f":"SUM(L41:L44)","v":-6764745.368891526},{"$f":"SUM(M41:M44)","v":-12588465.952298831},-18018117.309393693,-7084309.289511607,-254436.87536542266,-145524237.18161222]
["Demand"]
[108,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Design Day",{"$f":"F$11*'COS Input'!M$9","v":-159150123.81029838},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E47","v":-129729106.45821352},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E47","v":0},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E47","v":0},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E47","v":-1621298.2234027395},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E47","v":0},{"$f":"VLOOKUP($D47,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E47","v":-20661029.590533335},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E47","v":-6729823.6407229649},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E47","v":-7216428.574112677},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E47","v":-6714777.3756976947},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E47","v":-7032493.4357240498},{"$f":"VLOOKUP($D47,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E47","v":-106196.10242473218},{"$f":"SUM(F47:J47)+SUM(L47:P47)","v":-159150123.81029838}]
[108,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Design Day",{"$f":"F$12*'COS Input'!M$9","v":-1955830.3038879628},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E48","v":-1594269.0563641475},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E48","v":0},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E48","v":0},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E48","v":-19924.484637853635},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E48","v":0},{"$f":"VLOOKUP($D48,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E48","v":-253907.86268478018},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E48","v":-82704.258728926434},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E48","v":-88684.252033106313},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E48","v":-82519.351922747446},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E48","v":-86423.833322787817},{"$f":"VLOOKUP($D48,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E48","v":-1305.0668783937263},{"$f":"SUM(F48:J48)+SUM(L48:P48)","v":-1955830.3038879628}]
[108,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"F$13*'COS Input'!M$9","v":-20150789.751288712},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E49","v":-16425648.226186637},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E49","v":0},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E49","v":0},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E49","v":-205280.64221218319},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E49","v":0},{"$f":"VLOOKUP($D49,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E49","v":-2615995.8494298793},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E49","v":-852096.48601407872},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E49","v":-913707.95994773228},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E49","v":-850191.40346806834},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E49","v":-890419.01607005496},{"$f":"VLOOKUP($D49,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E49","v":-13446.017389957111},-20150789.751288712]
[null,null,null,null,{"$f":"SUM(E47:E49)","v":-181256743.86547506},{"$f":"SUM(F47:F49)","v":-147749023.74076432},{"$f":"SUM(G47:G49)","v":0},{"$f":"SUM(H47:H49)","v":0},-1846503.3502527764,0,-23530933.302647993,{"$f":"SUM(L47:L49)","v":-7664624.3854659693},{"$f":"SUM(M47:M49)","v":-8218820.7860935153},-7647488.1310885111,-8009336.2851168923,-120947.18669308301,{"$f":"SUM(F50:J50)+SUM(L50:P50)","v":-181256743.86547506}]
[]
[108,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E39+E45+E50","v":-752392024.79137743},{"$f":"F39+F45+F50","v":-657759693.36206925},0,0,-5894383.9060573913,-338631.2720755802,-71363434.696523935,{"$f":"L39+L45+L50","v":-18234337.952818301},{"$f":"M39+M45+M50","v":-25450619.938911833},-27678476.804793805,-16622565.502455376,-413316.05219596613,-752392024.79137743]
[null,null,null,null,null,{"$f":"F52/$E$52","v":0.87422470160346566},{"$f":"G52/$E$52","v":0},{"$f":"H52/$E$52","v":0},7.8341924313881199E-3,4.500729153388828E-4,9.4848738882248942E-2,{"$f":"L52/$E$52","v":2.423515581238956E-2},{"$f":"M52/$E$52","v":3.3826275532318088E-2},3.6787307537541308E-2,2.2092958131852164E-2,5.4933603570634607E-4,{"$f":"SUM(F53:P53)","v":1.094848738882249}]
[]
[]
[]
["111 Allocation to Categories"]
[]
["Distribution Plant"]
[111,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D28","v":"Direct Distribution Gross Plant"},{"$f":"I4","v":-32.713946185628515},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E60","v":-28.407402738372582},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E60","v":-0.22884438203495353},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E60","v":-1.5560833444286977E-2},{"$f":"VLOOKUP($D60,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E60","v":-3.2793029259182216},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E60","v":-0.83790694849741232},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E60","v":-1.1695105874181178},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E60","v":-1.2718853900026912},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E60","v":-0.76384254654049544},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E60","v":-1.899275931797632E-2},{"$f":"SUM(F60:J60)+SUM(L60:P60)","v":-32.713946185628515}]
[111,{"$f":"+$B$5","v":364},{"$f":"+$C$5","v":"LNG Plant"},{"$f":"+'COS Detail TS Split'!$F$988","v":"Firm Sales less NGV"},{"$f":"I$5","v":-2936.2552050803438},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E61","v":-2869.9315732728342},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E61","v":-66.323631807509798},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E61","v":0},{"$f":"SUM(F61:J61)+SUM(L61:P61)","v":-2936.2552050803438}]
[111,{"$f":"+$B$6","v":364.1},{"$f":"+$C$6","v":"LNG Plant - Land"},{"$f":"+'COS Detail TS Split'!$F$993","v":"Firm Sales less NGV"},{"$f":"I$6","v":-224.11028739091299},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E62","v":-219.04812244030768},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E62","v":-5.0621649506053084},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E62","v":0},{"$f":"VLOOKUP($D62,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E62","v":0},-224.11028739091299]
[111,{"$f":"B7","v":"374"},{"$f":"C7","v":"Land & Land Rights"},{"$f":"D31","v":"Direct Distribution Gross Plant"},{"$f":"I7","v":-391.19466725318608},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E63","v":-339.69684973825804},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E63","v":0},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E63","v":-2.7365302056482763},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E63","v":-0.18607706410222982},{"$f":"VLOOKUP($D63,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E63","v":-39.214034578639193},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E63","v":-10.019724555595682},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E63","v":-13.985054034694683},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E63","v":-15.209255988348822},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E63","v":-9.1340594965888098},{"$f":"VLOOKUP($D63,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E63","v":-0.2271161699495487},-391.19466725318603]
[111,{"$f":"B8","v":"375"},{"$f":"C8","v":"Structures & Improvements"},"Direct Distribution Gross Plant",{"$f":"I8","v":-291.52292053789444},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E64","v":-253.14613419596077},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E64","v":0},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E64","v":-2.0392948689518544},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E64","v":-0.13866684214560246},{"$f":"VLOOKUP($D64,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E64","v":-29.222765143268376},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E64","v":-7.4668179552202716},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E64","v":-10.421828663210778},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E64","v":-11.334118524837322},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E64","v":-6.8068098154545398},{"$f":"VLOOKUP($D64,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E64","v":-0.16924967211329994},-291.52292053789444]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - SD"},"SD Mains",{"$f":"I9","v":-14852.51085992721},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E65","v":-14805.468666828419},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E65","v":0},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E65","v":0},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E65","v":-11.280540705625194},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E65","v":-0.66679654001956323},{"$f":"VLOOKUP($D65,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E65","v":-33.729649341614454},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E65","v":-25.245493512795189},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E65","v":-7.4222235087001369},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E65","v":-1.0619323201191242},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E65","v":-0.42387807813484807},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E65","v":-0.94132843339832128},-14852.510859927212]
[111,{"$f":"B14","v":"380"},"Services","Service Lines",{"$f":"I14","v":-7000.8793533417047},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E66","v":-6802.8198520104479},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E66","v":0},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E66","v":0},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E66","v":-12.376660627806849},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E66","v":-0.94274841520201147},{"$f":"VLOOKUP($D66,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E66","v":-143.71802043994524},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E66","v":-39.044021563118321},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E66","v":-62.579537061225111},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E66","v":-42.094461815601761},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E66","v":-39.450655251744188},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E66","v":-1.5714165965582336},-7000.8793533417047]
[111,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"I15","v":-7222.2038778470633},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E67","v":-6572.2588247215199},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E67","v":0},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E67","v":0},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E67","v":-39.352261247732059},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E67","v":-5.796341248720525},{"$f":"VLOOKUP($D67,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E67","v":-545.17078041897332},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E67","v":-206.67237319320046},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E67","v":-257.04160855293412},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E67","v":-81.456798672838829},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E67","v":-59.625670210116539},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E67","v":0},-7222.2038778470624]
[111,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"I16","v":-220.54247327862868},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E68","v":-200.69527816534884},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E68","v":-1.2016892864659372},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E68","v":-0.17700129442217188},{"$f":"VLOOKUP($D68,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E68","v":-16.647731676702829},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E68","v":-6.3110979852287947},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E68","v":-7.8492096103329683},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E68","v":-2.4874240811410684},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E68","v":-1.8207728556888874},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E68","v":0},-220.54247327862868]
[111,"387","Other Equipment","Direct Distribution Gross Plant",{"$f":"I17","v":-57.58227542202988},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E69","v":-50.002004625907801},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E69","v":0},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E69","v":-0.40280619648722921},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E69","v":-2.7389792478747139E-2},{"$f":"VLOOKUP($D69,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E69","v":-5.7721475483580091},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E69","v":-1.4748629961250768},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E69","v":-2.058543483918621},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E69","v":-2.2387410683143107},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E69","v":-1.3444966756496621},{"$f":"VLOOKUP($D69,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E69","v":-3.3430583148433619E-2},-57.58227542202988]
[111,"388","Asset Retirement Costs","Direct Distribution Gross Plant",{"$f":"I18","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E70","v":0},{"$f":"VLOOKUP($D70,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E70","v":0},0]
[null,null,null,null,{"$f":"SUM(E60:E70)","v":-33229.515866264599},{"$f":"SUM(F60:F70)","v":-32141.47470873738},0,0,-141.00442427886748,-7.9505820305351378,-816.75443207341971,{"$f":"SUM(L60:L70)","v":-297.07229870978119},{"$f":"SUM(M60:M70)","v":-362.5275155024346},-157.15461786120392,-119.37018492991797,-2.9615342144858134,-33229.515866264599]
[]
["Throughput"]
[111,{"$f":"$B$10","v":376},{"$f":"$C$10","v":"Mains - LD"},{"$f":"$D$41","v":"Distribution Throughput"},{"$f":"I10","v":-1927.3874499094209},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E74","v":-1564.2750101011222},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E74","v":0},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E74","v":-33.756961136206961},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E74","v":-3.7009828637758035},{"$f":"VLOOKUP($D74,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E74","v":-300.47353925756323},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E74","v":-105.97478521185448},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E74","v":-146.3469853778727},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E74","v":-48.151768667836102},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E74","v":-21.126910196373249},{"$f":"VLOOKUP($D74,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E74","v":-4.054046354379147},{"$f":"SUM(F74:J74)+SUM(L74:P74)","v":-1927.3874499094206}]
[111,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},{"$f":"$D$42","v":"Throughput"},{"$f":"I11*'COS Input'!N9","v":-8283.7473980110335},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E75","v":-5367.6628771397964},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E75","v":0},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E75","v":-124.04577852853728},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E75","v":-12.9835493715212},{"$f":"VLOOKUP($D75,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E75","v":-2298.0748721289642},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E75","v":-370.69110451567155},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E75","v":-734.47400871667196},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E75","v":-1192.9097588966206},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E75","v":-467.09761406119134},{"$f":"VLOOKUP($D75,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E75","v":-13.882706781023311},{"$f":"SUM(F75:J75)+SUM(L75:P75)","v":-8283.7473980110335}]
[111,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},{"$f":"$D$43","v":"Throughput"},{"$f":"I12*'COS Input'!N9","v":-101.80076397612365},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E76","v":-65.964370399598394},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E76","v":0},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E76","v":-1.5244254098392911},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E76","v":-0.15955764723824545},{"$f":"VLOOKUP($D76,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E76","v":-28.241539295757942},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E76","v":-4.5555031830049773},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E76","v":-9.0261099977428003},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E76","v":-14.659926115010162},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E76","v":-5.7402636365120241},{"$f":"VLOOKUP($D76,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E76","v":-0.17060758717775701},-101.80076397612365]
[111,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},{"$f":"$D$44","v":"Throughput"},{"$f":"I13*'COS Input'!N9","v":-1048.8465115432341},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E77","v":-679.62652810730924},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E77","v":0},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E77","v":0},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E77","v":-15.706053773749758},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E77","v":-1.6439118446609136},{"$f":"VLOOKUP($D77,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E77","v":-290.9707040893544},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E77","v":-46.935046803180249},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E77","v":-92.995411961332991},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E77","v":-151.04024532484112},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E77","v":-59.141555086032561},{"$f":"VLOOKUP($D77,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E77","v":-1.7577586421273568},-1048.8465115432343]
[null,null,null,null,{"$f":"SUM(E74:E77)","v":-11361.782123439811},{"$f":"SUM(F74:F77)","v":-7677.5287857478261},0,0,-175.03321884833332,-18.48800172719616,-2917.7606547716396,{"$f":"SUM(L74:L77)","v":-528.15643971371128},{"$f":"SUM(M74:M77)","v":-982.84251605362033},-1406.761699004308,-553.10634298010916,-19.865119364707571,-11361.782123439811]
["Demand"]
[111,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Design Day",{"$f":"I11*'COS Input'!M9","v":-12425.621097016548},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E80","v":-10128.579755462155},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E80","v":0},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E80","v":0},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E80","v":-126.58260595060206},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E80","v":0},{"$f":"VLOOKUP($D80,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E80","v":-1613.106663191938},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E80","v":-525.42993123299675},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E80","v":-563.4215355213264},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E80","v":-524.25519643761481},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E80","v":-549.06082827633156},{"$f":"VLOOKUP($D80,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E80","v":-8.2912441355216586},{"$f":"SUM(F80:J80)+SUM(L80:P80)","v":-12425.621097016548}]
[111,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Design Day",{"$f":"I12*'COS Input'!M9","v":-152.70114596418546},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E81","v":-124.4723079492644},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E81","v":0},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E81","v":0},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E81","v":-1.5556010308757053},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E81","v":0},{"$f":"VLOOKUP($D81,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E81","v":-19.823816782165977},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E81","v":-6.4571221025262284},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E81","v":-6.9240091471697154},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E81","v":-6.4426855324700334},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E81","v":-6.7475273088740479},{"$f":"VLOOKUP($D81,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E81","v":-0.10189289300532284},{"$f":"SUM(F81:J81)+SUM(L81:P81)","v":-152.70114596418546}]
[111,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"I13*'COS Input'!M9","v":-1573.2697673148509},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E82","v":-1282.4299236785776},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E82","v":0},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E82","v":0},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E82","v":-16.027254127186261},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E82","v":0},{"$f":"VLOOKUP($D82,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E82","v":-204.24346797950938},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E82","v":-66.527300261044971},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E82","v":-71.337606480101471},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E82","v":-66.378561238362963},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E82","v":-69.519325818764173},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E82","v":-1.0497957108135862},-1573.2697673148512]
[null,null,null,null,{"$f":"SUM(E80:E82)","v":-14151.592010295584},{"$f":"SUM(F80:F82)","v":-11535.481987089997},0,0,-144.16546110866403,0,-1837.1739479536134,{"$f":"SUM(L80:L82)","v":-598.41435359656793},{"$f":"SUM(M80:M82)","v":-641.68315114859763},-597.07644320844781,-625.32768140396979,-9.4429327393405664,-14151.592010295584]
[]
[111,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E71+E78+E83","v":-58742.89},{"$f":"F71+F78+F83","v":-51354.485481575204},0,0,-460.20310423586483,-26.438583757731298,{"$f":"K71+K78+K83","v":-5571.6890347986728},{"$f":"L71+L78+L83","v":-1423.6430920200605},{"$f":"M71+M78+M83","v":-1987.0531827046525},-2160.9927600739597,-1297.804209313997,-32.269586318533953,-58742.89]
[null,null,null,null,null,{"$f":"F85/$E$85","v":0.87422470160346566},{"$f":"G85/$E$85","v":0},0,7.8341924313881199E-3,4.5007291533888269E-4,9.4848738882248942E-2,{"$f":"L85/$E$85","v":2.423515581238956E-2},{"$f":"M85/$E$85","v":3.3826275532318081E-2},3.6787307537541308E-2,2.209295813185216E-2,5.4933603570634596E-4,1]
[]
["254 Allocation to Categories"]
[]
["Distribution Plant"]
[254,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D28","v":"Direct Distribution Gross Plant"},{"$f":"J4","v":-96914.061444887178},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E91","v":-84156.058668511978},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E91","v":0},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E91","v":-677.94445757191443},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E91","v":-46.098491450590799},{"$f":"VLOOKUP($D91,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E91","v":-9714.8342622894397},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E91","v":-2482.2736159983688},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E91","v":-3464.6392179760196},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E91","v":-3767.9214283150509},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E91","v":-2262.8600985522598},{"$f":"VLOOKUP($D91,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E91","v":-56.2654665110053},{"$f":"SUM(F91:J91)+SUM(L91:P91)","v":-96914.061444887193}]
[254,{"$f":"+$B$5","v":364},{"$f":"+$C$5","v":"LNG Plant"},{"$f":"+'COS Detail TS Split'!$F$988","v":"Firm Sales less NGV"},{"$f":"J$5","v":-8698565.9188996758},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E92","v":-8502084.1954240538},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E92","v":-196481.72347562315},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E92","v":0},{"$f":"VLOOKUP($D92,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E92","v":0},{"$f":"SUM(F92:J92)+SUM(L92:P92)","v":-8698565.9188996777}]
[254,{"$f":"+$B$6","v":364.1},{"$f":"+$C$6","v":"LNG Plant - Land"},{"$f":"+'COS Detail TS Split'!$F$993","v":"Firm Sales less NGV"},{"$f":"J$6","v":-663919.84749842796},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E93","v":-648923.3392116155},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E93","v":-14996.508286812526},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E93","v":0},-663919.84749842808]
[254,{"$f":"B7","v":"374"},{"$f":"C7","v":"Land & Land Rights"},{"$f":"D31","v":"Direct Distribution Gross Plant"},{"$f":"J7","v":-1158902.1943107131},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E94","v":-1006341.4906096156},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E94","v":0},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E94","v":0},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E94","v":-8106.8867384912064},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E94","v":-551.2475909069617},{"$f":"VLOOKUP($D94,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E94","v":-116170.37379384422},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E94","v":-29683.126448023424},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E94","v":-41430.293317040501},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E94","v":-45056.954028780281},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E94","v":-27059.370895540156},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E94","v":-672.82468231507607},-1158902.1943107131]
[254,{"$f":"B8","v":"375"},{"$f":"C8","v":"Structures & Improvements"},"Direct Distribution Gross Plant",{"$f":"J8","v":-863627.70401615661},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E95","v":-749937.65242484596},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E95","v":0},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E95","v":0},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E95","v":-6041.348454643673},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E95","v":-410.79626358165058},{"$f":"VLOOKUP($D95,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E95","v":-86571.544766078383},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E95","v":-22120.219003964266},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E95","v":-30874.347524549205},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E95","v":-33576.978237564908},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E95","v":-20164.965148363019},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E95","v":-501.3969586439307},-863627.70401615649]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - SD"},"SD Mains",{"$f":"J9","v":-44000107.535855353},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E96","v":-43860746.482725017},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E96","v":0},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E96","v":0},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E96","v":-33418.255592679947},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E96","v":-1975.3642829883679},{"$f":"VLOOKUP($D96,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E96","v":-99923.050868249105},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E96","v":-74788.999640170674},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E96","v":-21988.109324941452},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E96","v":-3145.9419031369644},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E96","v":-1255.7257958548578},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E96","v":-2788.6565905724156},-44000107.53585536]
[254,{"$f":"B14","v":"380"},"Services","Service Lines",{"$f":"J14","v":-20739890.197534867},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E97","v":-20153145.004128836},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E97","v":0},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E97","v":-36665.477217564359},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E97","v":-2792.8632430805715},{"$f":"VLOOKUP($D97,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E97","v":-425760.22423651261},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E97","v":-115666.71545378563},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E97","v":-185389.95771193429},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E97","v":-124703.5510707926},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E97","v":-116871.35527502371},{"$f":"VLOOKUP($D97,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E97","v":-4655.2734338501577},-20739890.197534867]
[254,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"J15","v":-21395557.307991739},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E98","v":-19470115.037683155},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E98","v":0},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E98","v":-116579.86605826791},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E98","v":-17171.483034988138},{"$f":"VLOOKUP($D98,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E98","v":-1615051.7033830716},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E98","v":-612260.56193139963},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E98","v":-761477.87563871639},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E98","v":-241313.2658129558},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E98","v":-176639.21783225224},{"$f":"VLOOKUP($D98,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E98","v":0},-21395557.307991736]
[254,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"J16","v":-653350.30770216347},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E99","v":-594553.60137383721},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E99","v":-3559.9676262041567},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E99","v":-524.36090180373208},{"$f":"VLOOKUP($D99,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E99","v":-49318.394102596867},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E99","v":-18696.434066822014},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E99","v":-23253.042545010634},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E99","v":-7368.9174907642237},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E99","v":-5393.9836977214036},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E99","v":0},-653350.30770216335]
[254,"387","Other Equipment","Direct Distribution Gross Plant",{"$f":"J17","v":-170585.72349301566},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E100","v":-148129.40393022963},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E100","v":-1193.3009932593864},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E100","v":-81.141419509155128},{"$f":"VLOOKUP($D100,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E100","v":-17099.809940271669},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E100","v":-4369.2363562072651},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E100","v":-6098.3718856609239},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E100","v":-6632.201698403479},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E100","v":-3983.0301332952595},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E100","v":-99.037076450563319},-170585.72349301568]
[254,"388","Asset Retirement Costs","Direct Distribution Gross Plant",{"$f":"J18","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E101","v":0},0]
[null,null,null,null,{"$f":"SUM(E91:E101)","v":-98441420.798747003},{"$f":"SUM(F91:F101)","v":-95218132.266179726},0,0,-417721.2789011182,-23553.35522830917,-2419609.9353529136,{"$f":"SUM(L91:L101)","v":-880067.56651637133},{"$f":"SUM(M91:M101)","v":-1073976.6371658295},-465565.73167071328,-353630.50887660292,-8773.4542083431497,-98441420.798747018]
[]
["Throughput"]
[254,{"$f":"$B$10","v":376},{"$f":"$C$10","v":"Mains - LD"},{"$f":"$D$41","v":"Distribution Throughput"},{"$f":"J10","v":-5709826.1606447427},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E105","v":-4634116.7031766037},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E105","v":0},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E105","v":-100003.96122141433},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E105","v":-10964.048135043162},{"$f":"VLOOKUP($D105,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E105","v":-890143.63724064827},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E105","v":-313947.04837358539},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E105","v":-433548.45217101602},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E105","v":-142648.13669604695},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E105","v":-62587.822982095939},{"$f":"VLOOKUP($D105,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E105","v":-12009.987888936579},{"$f":"SUM(F105:J105)+SUM(L105:P105)","v":-5709826.1606447417}]
[254,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},{"$f":"$D$42","v":"Throughput"},{"$f":"J11*'COS Input'!N9","v":-24540347.403195485},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E106","v":-15901536.51714127},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E106","v":0},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E106","v":0},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E106","v":-367481.81139867462},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E106","v":-38463.366492823407},{"$f":"VLOOKUP($D106,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E106","v":-6807976.2709977925},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E106","v":-1098161.0190423036},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E106","v":-2175856.70669442},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E106","v":-3533958.5452610687},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E106","v":-1383762.3444454162},{"$f":"VLOOKUP($D106,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E106","v":-41127.092719511238},{"$f":"SUM(F106:J106)+SUM(L106:P106)","v":-24540347.403195485}]
[254,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},{"$f":"$D$43","v":"Throughput"},{"$f":"J12*'COS Input'!N9","v":-301581.63858118345},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E107","v":-195417.42258194499},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E107","v":0},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E107","v":0},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E107","v":-4516.0634855545159},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E107","v":-472.6846324410148},{"$f":"VLOOKUP($D107,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E107","v":-83664.693310820046},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E107","v":-13495.538351899422},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E107","v":-26739.573818637738},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E107","v":-43429.581140282869},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E107","v":-17005.354830080694},{"$f":"VLOOKUP($D107,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E107","v":-505.41974034220061},-301581.63858118345]
[254,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},{"$f":"$D$44","v":"Throughput"},{"$f":"J13*'COS Input'!N9","v":-3107175.5968899671},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E108","v":-2013372.7288914551},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E108","v":0},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E108","v":0},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E108","v":-46528.702219195206},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E108","v":-4870.038381167089},{"$f":"VLOOKUP($D108,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E108","v":-861991.77973722643},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E108","v":-139043.63551836889},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E108","v":-275496.05351104069},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E108","v":-447452.09070781671},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E108","v":-175205.041636704},{"$f":"VLOOKUP($D108,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E108","v":-5207.3060242193833},-3107175.5968899671]
[null,null,null,null,{"$f":"SUM(E105:E108)","v":-33658930.799311377},{"$f":"SUM(F105:F108)","v":-22744443.371791273},0,0,-518530.53832483868,-54770.137641474677,-8643776.381286487,{"$f":"SUM(L105:L108)","v":-1564647.2412861572},{"$f":"SUM(M105:M108)","v":-2911640.7861951143},-4167488.3538052156,-1638560.5638942968,-58849.8063730094,-33658930.799311377]
["Demand"]
[254,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Design Day",{"$f":"J11*'COS Input'!M9","v":-36810521.104793221},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E111","v":-30005606.63639915},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E111","v":-374997.0847705268},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E111","v":-4778778.9766071858},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E111","v":-1556570.0436001727},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E111","v":-1669119.0051805561},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E111","v":-1553089.9278264572},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E111","v":-1626575.8507583945},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E111","v":-24562.556257963977},{"$f":"SUM(F111:J111)+SUM(L111:P111)","v":-36810521.104793221}]
[254,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Design Day",{"$f":"J12*'COS Input'!M9","v":-452372.45787177508},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E112","v":-368745.39171557804},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E112","v":-4608.4203059625916},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E112","v":-58727.448739981708},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E112","v":-19129.026032214922},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E112","v":-20512.164571223657},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E112","v":-19086.258136543129},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E112","v":-19989.342542250379},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E112","v":-301.8545680023546},{"$f":"SUM(F112:J112)+SUM(L112:P112)","v":-452372.45787177508}]
[254,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"J13*'COS Input'!M9","v":-4660763.3953349506},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E113","v":-3799159.2856733128},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E113","v":-47480.248407246952},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E113","v":-605065.00478926336},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E113","v":-197085.08501777067},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E113","v":-211335.46954298471},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E113","v":-196644.45022850795},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E113","v":-205948.86889453387},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E113","v":-3109.9875705934264},-4660763.3953349506]
[null,null,null,null,{"$f":"SUM(E111:E113)","v":-41923656.957999945},{"$f":"SUM(F111:F113)","v":-34173511.313788041},0,0,-427085.75348373636,0,-5442571.4301364301,{"$f":"SUM(L111:L113)","v":-1772784.1546501585},{"$f":"SUM(M111:M113)","v":-1900966.6392947643},-1768820.6361915083,-1852514.0621951788,-27974.398396559758,-41923656.957999945]
[]
[254,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E102+E109+E114","v":-174024008.55605832},{"$f":"F102+F109+F114","v":-152136086.95175904},0,0,-1363337.5707096932,-78323.492869783848,-16505957.746775832,{"$f":"L102+L109+L114","v":-4217498.9624526873},{"$f":"M102+M109+M114","v":-5886584.0626557078},-6401874.7216674369,-3844705.1349660782,-95597.658977912302,-174024008.55605835]
[null,null,null,null,null,{"$f":"F116/$E$116","v":0.87422470160346566},{"$f":"G116/$E$116","v":0},{"$f":"H116/$E$85","v":0},{"$f":"I116/$E$116","v":7.8341924313881182E-3},4.500729153388828E-4,9.4848738882248942E-2,{"$f":"L116/$E$116","v":2.423515581238956E-2},{"$f":"M116/$E$116","v":3.3826275532318081E-2},3.6787307537541308E-2,2.2092958131852157E-2,5.4933603570634596E-4,1.0000000000000002]
[]
[]
["282 Allocation to Categories",null,null,null,"Jurisdiction"]
[null,null,null,null,"DNG Related","GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL"," TBF","NGV","Total"]
["Distribution Plant"]
[282,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D28","v":"Direct Distribution Gross Plant"},{"$f":"K$4","v":-133177.23864641128},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E123","v":-115645.4630189176},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E123","v":-931.61683112837784},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E123","v":-63.347564900539673},{"$f":"VLOOKUP($D123,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E123","v":-13349.918285026217},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E123","v":-3411.0875224386264},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E123","v":-4761.033405028661},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E123","v":-5177.7973575589276},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E123","v":-3109.5741410003075},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E123","v":-77.318805438249768},{"$f":"SUM(F123:J123)+SUM(L123:P123)","v":-133177.23864641128}]
[282,{"$f":"+$B$5","v":364},{"$f":"+$C$5","v":"LNG Plant"},{"$f":"+'COS Detail TS Split'!$F$988","v":"Firm Sales less NGV"},{"$f":"K$5","v":-11953383.977428565},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E124","v":-11683382.978741169},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E124","v":-270000.99868739652},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E124","v":0},{"$f":"SUM(F124:J124)+SUM(L124:P124)","v":-11953383.977428565}]
[282,{"$f":"+$B$6","v":364.1},{"$f":"+$C$6","v":"LNG Plant - Land"},{"$f":"+'COS Detail TS Split'!$F$993","v":"Firm Sales less NGV"},{"$f":"K$6","v":-912344.51073613297},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E125","v":-891736.62852379296},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E125","v":-20607.882212339999},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E125","v":0},{"$f":"VLOOKUP($D125,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E125","v":0},-912344.51073613297]
[282,{"$f":"B7","v":"374"},{"$f":"C7","v":"Land & Land Rights"},{"$f":"D31","v":"Direct Distribution Gross Plant"},{"$f":"K$7","v":-1592538.7069588124},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E126","v":-1382893.0379820801},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E126","v":0},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E126","v":-11140.311052441488},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E126","v":-757.5126960211486},{"$f":"VLOOKUP($D126,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E126","v":-159638.85285298605},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E126","v":-40789.920015766394},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E126","v":-56932.626473528187},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E126","v":-61916.306363691459},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E126","v":-37184.411030245021},{"$f":"VLOOKUP($D126,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E126","v":-924.58134503863539},-1592538.7069588127]
[282,{"$f":"B8","v":"375"},{"$f":"C8","v":"Structures & Improvements"},"Direct Distribution Gross Plant",{"$f":"K$8","v":-1186778.7927226501},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E127","v":-1030548.3458012909},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E127","v":-8301.8923455988806},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E127","v":-564.50747409011592},{"$f":"VLOOKUP($D127,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E127","v":-118964.77255632283},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E127","v":-30397.133721169066},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E127","v":-42426.870642165704},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E127","v":-46140.768192988049},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E127","v":-27710.265526198167},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E127","v":-689.00901914920564},-1186778.7927226501]
[282,{"$f":"B9","v":376},{"$f":"C9","v":"Mains - SD"},"SD Mains",{"$f":"K$9","v":-60464010.427451849},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E128","v":-60272503.437093087},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E128","v":-45922.654915706247},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E128","v":-2714.5035158674359},{"$f":"VLOOKUP($D128,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E128","v":-137312.12781053412},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E128","v":-102773.45005161621},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E128","v":-30215.591414630533},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E128","v":-4323.0863442873488},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E128","v":-1725.5916375367194},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E128","v":-3832.1124791240823},-60464010.427451856]
[282,{"$f":"B10","v":376},"Mains - LD","Service Lines",{"$f":"K$14","v":-28500315.280958474},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E129","v":-27694022.535799846},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E129","v":-50384.917696024728},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E129","v":-3837.8931713851293},{"$f":"VLOOKUP($D129,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E129","v":-585070.63004000206},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E129","v":-158946.73629167172},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E129","v":-254758.93046635806},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E129","v":-171364.9632819721},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E129","v":-160602.1266711909},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E129","v":-6397.1775800225587},-28500315.28095847]
[282,{"$f":"B11","v":376},"Mains - Feeders","Meters & Regulators",{"$f":"K$15","v":-29401319.056262795},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E130","v":-26755417.306715365},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E130","v":0},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E130","v":0},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E130","v":-160201.56839921285},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E130","v":-23596.686177102358},{"$f":"VLOOKUP($D130,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E130","v":-2219369.6448276094},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E130","v":-841355.42102415499},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E130","v":-1046406.6746967369},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E130","v":-331607.54910671781},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E130","v":-242733.85014350092},{"$f":"VLOOKUP($D130,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E130","v":0},-29401319.056262791]
[282,{"$f":"B12","v":377},"Compressor Station Equipment","Meters & Regulators",{"$f":"K$16","v":-897820.07431438274},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E131","v":-817022.89304297953},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E131","v":0},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E131","v":0},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E131","v":-4892.0316728042908},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E131","v":-720.56558063120144},{"$f":"VLOOKUP($D131,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E131","v":-67772.286530313533},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E131","v":-25692.241398530397},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E131","v":-31953.835698373881},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E131","v":-10126.20943340926},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E131","v":-7412.2974876541311},{"$f":"VLOOKUP($D131,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E131","v":0},-897820.07431438274]
[282,{"$f":"B13","v":"378"},"Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"K$17","v":-234415.26718204209},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E132","v":-203556.27123299753},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E132","v":0},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E132","v":-1639.8088036654972},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E132","v":-111.50281010794868},{"$f":"VLOOKUP($D132,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E132","v":-23498.194537217776},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E132","v":-6004.1115214647652},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E132","v":-8380.2527297144534},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E132","v":-9113.8302860385556},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E132","v":-5473.3951574133989},{"$f":"VLOOKUP($D132,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E132","v":-136.09464063994582},-234415.26718204212]
[282,{"$f":"B14","v":"380"},"Services","Direct Distribution Gross Plant",{"$f":"K$18","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E133","v":0},{"$f":"VLOOKUP($D133,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E133","v":0},0]
[null,null,null,null,{"$f":"SUM(E123:E133)","v":-135276103.33266211},{"$f":"SUM(F123:F133)","v":-130846728.89795153},0,0,-574023.68261631893,-32366.518990105877,-3324976.4274400119,-1209370.1015468121,{"$f":"SUM(M123:M133)","v":-1475835.8155265362},-639770.51036666357,-485951.51179473958,-12056.293869412677,-135276103.33266214]
["Throughput"]
[282,{"$f":"B105","v":376},{"$f":"C105","v":"Mains - LD"},"Distribution Throughput",{"$f":"K$10","v":-7846321.4717106875},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E136","v":-6368104.4514395408},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E136","v":0},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E136","v":0},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E136","v":-137423.31309419472},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E136","v":-15066.56137656293},{"$f":"VLOOKUP($D136,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E136","v":-1223216.4232823662},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E136","v":-431419.34576090536},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E136","v":-595773.04695249372},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E136","v":-196024.03056896734},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E136","v":-86006.853013646687},{"$f":"VLOOKUP($D136,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E136","v":-16503.86950437518},{"$f":"SUM(F136:J136)+SUM(L136:P136)","v":-7846321.4717106875}]
[282,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Throughput",{"$f":"K$11*'COS Input'!N$9","v":-33722822.610625647},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E137","v":-21851552.726352792},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E137","v":0},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E137","v":0},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E137","v":-504985.67664185632},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E137","v":-52855.53883707722},{"$f":"VLOOKUP($D137,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E137","v":-9355375.9591158964},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E137","v":-1509069.4778935886},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E137","v":-2990015.9333702624},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E137","v":-4856290.547852044},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E137","v":-1901536.7350064451},{"$f":"VLOOKUP($D137,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E137","v":-56515.97467158248},{"$f":"SUM(F137:J137)+SUM(L137:P137)","v":-33722822.610625647}]
[282,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Throughput",{"$f":"K$12*'COS Input'!N$9","v":-414427.06304845418},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E138","v":-268538.45907244534},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E138","v":0},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E138","v":0},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E138","v":-6205.8782347086035},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E138","v":-649.55315214899883},{"$f":"VLOOKUP($D138,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E138","v":-114970.23921209024},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E138","v":-18545.28130342353},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E138","v":-36744.952699904825},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E138","v":-59680.005208761861},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E138","v":-23368.396337000668},{"$f":"VLOOKUP($D138,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E138","v":-694.53704006036696},-414427.06304845423]
[282,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"K$13*'COS Input'!N$9","v":-4269814.5120937079},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E139","v":-2766733.9125214163},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E139","v":-63938.751373838677},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E139","v":-6692.3029954193353},{"$f":"VLOOKUP($D139,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E139","v":-1184530.7404291609},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E139","v":-191070.80183844006},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E139","v":-378580.80775460042},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E139","v":-614879.13083612022},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E139","v":-240763.03576829133},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E139","v":-7155.7690055816574},-4269814.5120937079]
[null,null,null,null,{"$f":"SUM(E136:E139)","v":-46253385.657478496},{"$f":"SUM(F136:F139)","v":-31254929.549386196},0,0,-712553.61934459826,-75263.956361208489,-11878093.362039514,-2150104.9067963576,{"$f":"SUM(M136:M139)","v":-4001114.7407772611},-5726873.7144658929,-2251675.020125384,-80870.150221599702,-46253385.657478496]
["Demand"]
[282,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Design Day",{"$f":"K$11*'COS Input'!M$9","v":-50584233.915938459},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E142","v":-41233065.42073404},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E142","v":-515313.00520919065},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E142","v":-6566896.2658013096},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E142","v":-2139005.3938073954},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E142","v":-2293667.7791447425},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E142","v":-2134223.0928491717},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E142","v":-2235205.8826481919},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E142","v":-33753.341545726194},{"$f":"SUM(F142:J142)+SUM(L142:P142)","v":-50584233.915938459}]
[282,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Design Day",{"$f":"K$12*'COS Input'!M$9","v":-621640.59457268124},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E143","v":-506722.06179489061},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E143","v":-6332.793009806589},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E143","v":-80702.008968916707},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E143","v":-26286.700061728759},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E143","v":-28187.379576593245},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E143","v":-26227.929330594703},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E143","v":-27468.928682222555},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E143","v":-414.80211684472516},{"$f":"SUM(F143:J143)+SUM(L143:P143)","v":-621640.59457268124}]
[282,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"K$13*'COS Input'!M$9","v":-6404721.7681405619},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E144","v":-5220723.7556706155},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E144","v":-65246.345874367544},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E144","v":-831467.43968867941},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E144","v":-270830.12526501238},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E144","v":-290412.70009907614},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E144","v":-270224.61432459095},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E144","v":-283010.54824044614},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E144","v":-4273.6786664526289},-6404721.7681405609]
[null,null,null,null,{"$f":"SUM(E142:E144)","v":-57610596.278651699},{"$f":"SUM(F142:F144)","v":-46960511.238199547},{"$f":"SUM(G142:G144)","v":0},{"$f":"SUM(H142:H144)","v":0},-586892.14409336483,0,-7479065.7144589061,-2436122.2191341366,{"$f":"SUM(M142:M144)","v":-2612267.8588204118},-2430675.6365043577,-2545685.3595708604,-38441.822329023547,{"$f":"SUM(F145:J145)+SUM(L145:P145)","v":-57610596.278651699}]
[]
[282,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E134+E140+E145","v":-239140085.26879233},{"$f":"F134+F140+F145","v":-209062169.68553728},0,0,-1873469.4460542821,-107630.47535131437,-22682135.503938433,-5795597.2274773065,{"$f":"M134+M140+M145","v":-8089218.4151242096},-8797319.861336913,-5283311.8914909838,-131368.26642003591,-239140085.26879233]
[null,null,null,null,null,{"$f":"F147/$E$147","v":0.87422470160346555},{"$f":"G147/$E$147","v":0},0,7.8341924313881182E-3,4.5007291533888274E-4,9.4848738882248956E-2,2.4235155812389556E-2,3.3826275532318081E-2,3.6787307537541301E-2,2.2092958131852157E-2,5.4933603570634596E-4,{"$f":"SUM(F148:P148)","v":1.0948487388822488}]
[]
[]
["283 Allocation to Categories"]
[]
["Distribution Plant"]
[283,{"$f":"B4","v":302},{"$f":"C4","v":"Intangible Plant"},{"$f":"D28","v":"Direct Distribution Gross Plant"},{"$f":"L$4","v":-32910.586884403405},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E154","v":-28578.157177264071},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E154","v":0},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E154","v":0},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E154","v":-230.21994580640188},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E154","v":-15.654368267161647},{"$f":"VLOOKUP($D154,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E154","v":-3299.0145319466737},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E154","v":-842.94353463489426},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E154","v":-1176.5404143252599},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E154","v":-1279.5305829865194},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E154","v":-768.43393796889177},{"$f":"VLOOKUP($D154,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E154","v":-19.106923150207326},{"$f":"SUM(F154:J154)+SUM(L154:P154)","v":-32910.586884403405}]
[283,{"$f":"+$B$5","v":364},{"$f":"+$C$5","v":"LNG Plant"},{"$f":"+'COS Detail TS Split'!$F$988","v":"Firm Sales less NGV"},{"$f":"L$5","v":-2953904.7809533412},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E155","v":-2887182.4835360665},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E155","v":-66722.297417274924},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E155","v":0},{"$f":"SUM(F155:J155)+SUM(L155:P155)","v":-2953904.7809533416}]
[283,{"$f":"+$B$6","v":364.1},{"$f":"+$C$6","v":"LNG Plant - Land"},{"$f":"+'COS Detail TS Split'!$F$993","v":"Firm Sales less NGV"},{"$f":"L$6","v":-225457.39492924319},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E156","v":-220364.80174330508},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E156","v":-5092.5931859381053},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E156","v":0},-225457.39492924319]
[283,{"$f":"B7","v":"374"},"Land & Land Rights",{"$f":"D31","v":"Direct Distribution Gross Plant"},{"$f":"L$7","v":-393546.10453590279},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E157","v":-341738.73809758731},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E157","v":-2752.9792518380523},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E157","v":-187.19555722755982},{"$f":"VLOOKUP($D157,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E157","v":-39449.746746091296},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E157","v":-10079.952252583511},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E157","v":-14069.116983939093},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E157","v":-15300.677509568688},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E157","v":-9188.9635375708676},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E157","v":-228.48134558774714},-393546.10453590279]
[283,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"L$8","v":-293275.23957877641},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E158","v":-254667.77369606859},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E158","v":0},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E158","v":-2051.5528938860302},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E158","v":-139.50035653062017},{"$f":"VLOOKUP($D158,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E158","v":-29398.420654997222},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E158","v":-7511.7003516150044},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E158","v":-10484.473373183009},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E158","v":-11402.246930199206},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E158","v":-6847.7249600520054},{"$f":"VLOOKUP($D158,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E158","v":-170.26701724197778},-293275.23957877641]
[283,376,"Mains - SD","SD Mains",{"$f":"L$9","v":-14941788.017060297},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E159","v":-14894463.057410801},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E159","v":0},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E159","v":0},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E159","v":-11348.347059353537},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E159","v":-670.80459630314681},{"$f":"VLOOKUP($D159,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E159","v":-33932.395344139848},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E159","v":-25397.241989029273},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E159","v":-7466.837851736972},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E159","v":-1068.3155033735982},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E159","v":-426.42597257127073},{"$f":"VLOOKUP($D159,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E159","v":-946.98667712929114},-14941788.017060298]
[283,376,"Mains - LD","Service Lines",{"$f":"L$14","v":-7042961.0331325866},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E160","v":-6843711.0132830264},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E160","v":0},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E160","v":0},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E160","v":-12451.055663506353},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E160","v":-948.41519432068822},{"$f":"VLOOKUP($D160,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E160","v":-144581.89702045597},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E160","v":-39278.711797050601},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E160","v":-62955.697241562324},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E160","v":-42347.487981843027},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E160","v":-39687.789725580238},{"$f":"VLOOKUP($D160,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E160","v":-1580.8622456969917},-7042961.0331325866]
[283,376,"Mains - Feeders","Meters & Regulators",{"$f":"L$15","v":-7265615.9201967083},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E161","v":-6611764.1036166223},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E161","v":0},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E161","v":-39588.804283727062},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E161","v":-5831.1825542303686},{"$f":"VLOOKUP($D161,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E161","v":-548447.75478962658},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E161","v":-207914.66293872887},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E161","v":-258586.66341220614},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E161","v":-81946.42843869167},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E161","v":-59984.07495250096},{"$f":"VLOOKUP($D161,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E161","v":0},-7265615.9201967074]
[283,377,"Compressor Station Equipment","Meters & Regulators",{"$f":"L$16","v":-221868.13499516298},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E162","v":-201901.64011004724},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E162","v":0},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E162","v":-1208.9125367476402},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E162","v":-178.0652338815614},{"$f":"VLOOKUP($D162,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E162","v":-16747.799750769718},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E162","v":-6349.0334489240104},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E162","v":-7896.3905298664395},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E162","v":-2502.3757719792693},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E162","v":-1831.7173637167907},{"$f":"VLOOKUP($D162,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E162","v":0},-221868.13499516295]
[283,"378","Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"L$17","v":-57928.397495221107},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E163","v":-50302.562347498206},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E163","v":0},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E163","v":-405.22742966706795},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E163","v":-27.554430150453221},{"$f":"VLOOKUP($D163,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E163","v":-5806.8434276292019},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E163","v":-1483.7282699293928},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E163","v":-2070.917210611186},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E163","v":-2252.1979470886226},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E163","v":-1352.5783287862198},{"$f":"VLOOKUP($D163,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E163","v":-33.631531489959222},-57928.397495221107]
[283,"380","Services","Direct Distribution Gross Plant",{"$f":"L$18","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E164","v":0},{"$f":"VLOOKUP($D164,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E164","v":0},0]
[null,null,null,null,{"$f":"SUM(E154:E164)","v":-33429255.609761644},{"$f":"SUM(F154:F164)","v":-32334674.331018284},0,0,-141851.98966774519,-7998.3722909115604,-821663.87226565648,-298857.97458249558,{"$f":"SUM(M154:M164)","v":-364706.63701743039},-158099.26066573063,-120087.70877874723,-2979.3357402961747,-33429255.609761644]
["Throughput"]
[283,{"$f":"B136","v":376},{"$f":"C136","v":"Mains - LD"},"Distribution Throughput",{"$f":"L$10","v":-1938972.809034534},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E167","v":-1573677.7317818685},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E167","v":0},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E167","v":0},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E167","v":-33959.871307565511},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E167","v":-3723.2291514097442},{"$f":"VLOOKUP($D167,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E167","v":-302279.65969279606},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E167","v":-106611.79047249565},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E167","v":-147226.66443905991},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E167","v":-48441.204781240529},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E167","v":-21253.902224800386},{"$f":"VLOOKUP($D167,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E167","v":-4078.4148760936296},{"$f":"SUM(F167:J167)+SUM(L167:P167)","v":-1938972.809034534}]
[283,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Throughput",{"$f":"L$11*'COS Input'!N$9","v":-8333540.2865722775},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E168","v":-5399927.4340648334},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E168","v":0},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E168","v":0},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E168","v":-124791.40696576453},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E168","v":-13061.592362926369},{"$f":"VLOOKUP($D168,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E168","v":-2311888.4012620216},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E168","v":-372919.29665757885},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E168","v":-738888.86840637471},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E168","v":-1200080.2361980677},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E168","v":-469905.29738694755},{"$f":"VLOOKUP($D168,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E168","v":-13966.154529785168},{"$f":"SUM(F168:J168)+SUM(L168:P168)","v":-8333540.2865722775}]
[283,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Throughput",{"$f":"L$12*'COS Input'!N$9","v":-102412.67955642365},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E169","v":-66360.876520138525},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E169","v":0},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E169","v":0},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E169","v":-1533.5885990222785},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E169","v":-160.51673444434928},{"$f":"VLOOKUP($D169,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E169","v":-28411.296743853149},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E169","v":-4582.8859183098011},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E169","v":-9080.3651636314953},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E169","v":-14748.04566191185},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E169","v":-5774.767864349009},{"$f":"VLOOKUP($D169,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E169","v":-171.63309461634506},-102412.67955642365]
[283,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"L$13*'COS Input'!N$9","v":-1055151.0371350767},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E170","v":-683711.70433871343},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E170","v":0},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E170","v":0},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E170","v":-15800.461503454429},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E170","v":-1653.7932564607663},{"$f":"VLOOKUP($D170,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E170","v":-292719.70380496455},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E170","v":-47217.169306776705},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E170","v":-93554.399332870817},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E170","v":-151948.13516531698},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E170","v":-59497.049854311525},{"$f":"VLOOKUP($D170,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E170","v":-1768.3243771721052},-1055151.0371350767]
[null,null,null,null,{"$f":"SUM(E167:E170)","v":-11430076.812298313},{"$f":"SUM(F167:F170)","v":-7723677.7467055535},0,0,-176085.32837580674,-18599.131505241228,-2935299.0615036353,-531331.14235516102,{"$f":"SUM(M167:M170)","v":-988750.29734193697},-1415217.621806537,-556431.01733040845,-19984.526877667249,-11430076.812298313]
["Demand"]
[283,{"$f":"$B$11","v":376},{"$f":"$C$11","v":"Mains - Feeders"},"Design Day",{"$f":"L$11*'COS Input'!M$9","v":-12500310.429858416},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E173","v":-10189461.771633785},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E173","v":0},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E173","v":0},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E173","v":-127343.48303787342},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E173","v":0},{"$f":"VLOOKUP($D173,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E173","v":-1622802.907712504},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E173","v":-528588.24506797793},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E173","v":-566808.21360109921},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E173","v":-527406.4490434269},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E173","v":-552361.18538792967},{"$f":"VLOOKUP($D173,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E173","v":-8341.0820863231565},{"$f":"SUM(F173:J173)+SUM(L173:P173)","v":-12500310.429858416}]
[283,{"$f":"$B$12","v":377},{"$f":"$C$12","v":"Compressor Station Equipment"},"Design Day",{"$f":"L$12*'COS Input'!M$9","v":-153619.01933463546},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E174","v":-125220.50021791887},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E174","v":0},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E174","v":0},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E174","v":-1564.9516140181545},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E174","v":0},{"$f":"VLOOKUP($D174,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E174","v":-19942.976028877179},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E174","v":-6495.9353045505477},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E174","v":-6965.6287668052473},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E174","v":-6481.4119575213863},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E174","v":-6788.086111456003},{"$f":"VLOOKUP($D174,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E174","v":-102.50536236524259},{"$f":"SUM(F174:J174)+SUM(L174:P174)","v":-153619.01933463546}]
[283,{"$f":"$B$13","v":"378"},{"$f":"$C$13","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"L$13*'COS Input'!M$9","v":-1582726.5557026151},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$E175","v":-1290138.4989415875},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$E175","v":0},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$E175","v":0},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$E175","v":-16123.592564412067},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$E175","v":0},{"$f":"VLOOKUP($D175,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$E175","v":-205471.15778604639},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$E175","v":-66927.190104254565},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$E175","v":-71766.410657609638},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$E175","v":-66777.557024182199},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$E175","v":-69937.200468608964},{"$f":"VLOOKUP($D175,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$E175","v":-1056.1059419600797},-1582726.5557026151]
[null,null,null,null,{"$f":"SUM(E173:E175)","v":-14236656.004895667},{"$f":"SUM(F173:F175)","v":-11604820.770793291},{"$f":"SUM(G173:G175)","v":0},{"$f":"SUM(H173:H175)","v":0},-145032.02721630363,0,-1848217.0415274275,-602011.37047678302,{"$f":"SUM(M173:M175)","v":-645540.25302551407},-600665.41802513041,-629086.4719679947,-9499.6933906484774,{"$f":"SUM(F176:J176)+SUM(L176:P176)","v":-14236656.004895665}]
[]
[283,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E165+E171+E176","v":-59095988.426955618},{"$f":"F165+F171+F176","v":-51663172.848517127},0,0,-462969.34525985556,-26597.503796152789,-5605179.975296719,-1432200.4874144397,{"$f":"M165+M171+M176","v":-1998997.1873848815},-2173982.3004973978,-1305605.1980771504,-32463.5560086119,-59095988.426955618]
[null,null,null,null,null,{"$f":"F178/$E$178","v":0.87422470160346555},{"$f":"G178/$E$178","v":0},0,7.8341924313881182E-3,4.5007291533888274E-4,9.4848738882248942E-2,2.423515581238956E-2,3.3826275532318088E-2,3.6787307537541301E-2,2.209295813185216E-2,5.4933603570634596E-4,{"$f":"SUM(F179:P179)","v":1.0948487388822488}]

{"sheet":"COS Alloc Factors TS Split","index":75,"n_rows":92,"n_cols":28,"rows_kept":92,"cut":false,"hidden":false,"merged":[[6,4,6,14],[6,17,6,27]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"},null,null,null,null,null,null,null,null,null,"Hot Input",2]
["Hot Input ",1,null,null,null,null,null,null,null,null,"TS Only",1]
["GS Only",1,null,null,null,null,null,null,null,null,"TSS/TSL Split",2]
["RES/COM Split",2,null,null,"Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,null,"Allocation Factor Base Data"]
[null,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($L$4=1,1,0)","v":0},{"$f":"IF($L$4=2,1,0)","v":1},{"$f":"IF($L$4=2,1,0)","v":1},{"$f":"IF($L$4=2,1,0)","v":1},1,1,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($L$4=1,1,0)","v":0},{"$f":"IF($L$4=2,1,0)","v":1},{"$f":"IF($L$4=2,1,0)","v":1},{"$f":"IF($L$4=2,1,0)","v":1},1,1]
[null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,null,16,17,18,30,31,32,33,34,35,36,37,38]
["Category","#","Factor Name","GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL"," TBF","NGV","Total",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total"]
[]
["Direct Assignment",100,"No Allocation",{"$f":"Q12","v":0},{"$f":"R12","v":0},0,0,0,{"$f":"V12*I$8","v":0},{"$f":"W12*J$8","v":0},{"$f":"X12*K$8","v":0},{"$f":"Y12*L$8","v":0},{"$f":"Z12","v":0},0,{"$f":"SUM(D12:N12)","v":0},"OK",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q12:AA12)","v":0}]
[]
[null,110,"GS",{"$f":"(Q14/$AB14)*D$8","v":1},{"$f":"(R14/$AB14)*E$8","v":0},{"$f":"(S14/$AB14)*F$8","v":0},{"$f":"(T14/$AB14)","v":0},{"$f":"(U14/$AB14)","v":0},{"$f":"(V14/$AB14)*I$8","v":0},{"$f":"(W14/$AB14)*J$8","v":0},{"$f":"(X14/$AB14)*K$8","v":0},{"$f":"(Y14/$AB14)*L$8","v":0},{"$f":"(Z14/$AB14)","v":0},{"$f":"(AA14/$AB14)","v":0},{"$f":"SUM(D14:N14)","v":1},{"$f":"IF(O14=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"R42","v":0},{"$f":"S42","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q14:AA14)","v":1}]
[]
[null,120,"FS",{"$f":"(Q16/$AB16)*D$8","v":0},{"$f":"(R16/$AB16)*E$8","v":0},{"$f":"(S16/$AB16)*F$8","v":0},{"$f":"(T16/$AB16)","v":1},{"$f":"(U16/$AB16)","v":0},{"$f":"(V16/$AB16)*I$8","v":0},{"$f":"(W16/$AB16)*J$8","v":0},{"$f":"(X16/$AB16)*K$8","v":0},{"$f":"(Y16/$AB16)*L$8","v":0},{"$f":"(Z16/$AB16)","v":0},{"$f":"(AA16/$AB16)","v":0},{"$f":"SUM(D16:N16)","v":1},{"$f":"IF(O16=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,1,0,0,0,0,0,0,0,{"$f":"SUM(Q16:AA16)","v":1}]
[]
[null,145,"IS",{"$f":"(Q18/$AB18)*D$8","v":0},{"$f":"(R18/$AB18)*E$8","v":0},{"$f":"(S18/$AB18)*F$8","v":0},{"$f":"(T18/$AB18)","v":0},{"$f":"(U18/$AB18)","v":1},{"$f":"(V18/$AB18)*I$8","v":0},{"$f":"(W18/$AB18)*J$8","v":0},{"$f":"(X18/$AB18)*K$8","v":0},{"$f":"(Y18/$AB18)*L$8","v":0},{"$f":"(Z18/$AB18)","v":0},{"$f":"(AA18/$AB18)","v":0},{"$f":"SUM(D18:N18)","v":1},{"$f":"IF(O18=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,1,0,0,0,0,0,0,{"$f":"SUM(Q18:AA18)","v":1}]
[]
[null,150,"TS",{"$f":"(Q20/$AB20)*D$8","v":0},{"$f":"(R20/$AB20)*E$8","v":0},{"$f":"(S20/$AB20)*F$8","v":0},{"$f":"(T20/$AB20)","v":0},{"$f":"(U20/$AB20)","v":0},{"$f":"(V20/$AB20)*I$8","v":0},{"$f":"(W20/$AB20)*J$8","v":0.36278962203087906},{"$f":"(X20/$AB20)*K$8","v":0.35445476443251123},{"$f":"(Y20/$AB20)*L$8","v":0.28275561353660966},{"$f":"(Z20/$AB20)","v":0},{"$f":"(AA20/$AB20)","v":0},{"$f":"SUM(D20:N20)","v":1},{"$f":"IF(O20=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,{"$f":"+V8*1","v":0},{"$f":"W42","v":14169996.896521233},{"$f":"X42","v":13844450.356240744},{"$f":"Y42","v":11043993.331062507},0,0,{"$f":"SUM(Q20:AA20)","v":39058440.583824486}]
[]
[null,160,"TBF",{"$f":"(Q22/$AB22)*D$8","v":0},{"$f":"(R22/$AB22)*E$8","v":0},{"$f":"(S22/$AB22)*F$8","v":0},{"$f":"(T22/$AB22)","v":0},{"$f":"(U22/$AB22)","v":0},{"$f":"(V22/$AB22)*I$8","v":0},{"$f":"(W22/$AB22)*J$8","v":0},{"$f":"(X22/$AB22)*K$8","v":0},{"$f":"(Y22/$AB22)*L$8","v":0},{"$f":"(Z22/$AB22)","v":1},{"$f":"(AA22/$AB22)","v":0},{"$f":"SUM(D22:N22)","v":1},{"$f":"IF(O22=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,0,1,0,{"$f":"SUM(Q22:AA22)","v":1}]
[]
[null,170,"NGV",{"$f":"(Q24/$AB24)*D$8","v":0},{"$f":"(R24/$AB24)*E$8","v":0},{"$f":"(S24/$AB24)*F$8","v":0},{"$f":"(T24/$AB24)","v":0},{"$f":"(U24/$AB24)","v":0},{"$f":"(V24/$AB24)*I$8","v":0},{"$f":"(W24/$AB24)*J$8","v":0},{"$f":"(X24/$AB24)*K$8","v":0},{"$f":"(Y24/$AB24)*L$8","v":0},{"$f":"(Z24/$AB24)","v":0},{"$f":"(AA24/$AB24)","v":1},{"$f":"SUM(D24:N24)","v":1},{"$f":"IF(O24=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(Q24:AA24)","v":1}]
[]
["Volumetric Factors",210,"Design Day",{"$f":"(Q26/$AB26)*D$8","v":0.81513669830911517},{"$f":"(R26/$AB26)*E$8","v":0},{"$f":"(S26/$AB26)*F$8","v":0},{"$f":"(T26/$AB26)","v":1.018722564950859E-2},{"$f":"(U26/$AB26)","v":0},{"$f":"(V26/$AB26)*I$8","v":0},{"$f":"(W26/$AB26)*J$8","v":4.2286009458243901E-2},{"$f":"(X26/$AB26)*K$8","v":4.5343531009215038E-2},{"$f":"(Y26/$AB26)*L$8","v":4.2191468124156063E-2},{"$f":"(Z26/$AB26)","v":4.4187797454097781E-2},{"$f":"(AA26/$AB26)","v":6.6726999566343013E-4},{"$f":"SUM(D26:N26)","v":1},{"$f":"IF(O26=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D15*Q8","v":1189837.9206511509},{"$f":"'COS Input'!E15*R8","v":0},{"$f":"'COS Input'!F15*S8","v":0},{"$f":"'COS Input'!G15","v":14870.079348849049},{"$f":"'COS Input'!H15","v":0},{"$f":"'COS Input'!I15*V8","v":0},{"$f":"'COS Input'!J15*W8","v":61724},{"$f":"'COS Input'!K15*X8","v":66187},{"$f":"'COS Input'!L15*Y8","v":61586},{"$f":"'COS Input'!M15","v":64500},{"$f":"'COS Input'!N15","v":974},{"$f":"SUM(Q26:AA26)","v":1459679}]
[]
[null,null,"Peak Day",{"$f":"(Q28/$AB28)*D$8","v":0.77724371160888406},{"$f":"(R28/$AB28)*E$8","v":0},{"$f":"(S28/$AB28)*F$8","v":0},{"$f":"(T28/$AB28)","v":1.1469954186612397E-2},{"$f":"(U28/$AB28)","v":1.6439936719798893E-3},{"$f":"(V28/$AB28)*I$8","v":0},{"$f":"(W28/$AB28)*J$8","v":4.1991774247920353E-2},{"$f":"(X28/$AB28)*K$8","v":5.8184402425201932E-2},{"$f":"(Y28/$AB28)*L$8","v":8.0878001879967479E-2},{"$f":"(Z28/$AB28)","v":2.7983367009674947E-2},{"$f":"(AA28/$AB28)","v":6.0479496975889403E-4},{"$f":"SUM(D28:N28)","v":1},"OK",{"$f":"'COS Input'!D17*Q8","v":766845.59175421915},{"$f":"'COS Input'!E17*R8","v":0},{"$f":"'COS Input'!F17*S8","v":0},{"$f":"'COS Input'!G17*T8","v":11316.506874554983},{"$f":"'COS Input'!H17*U8","v":1622},{"$f":"'COS Input'!I17*V8","v":0},{"$f":"'COS Input'!J17*W8","v":41430},{"$f":"'COS Input'!K17*X8","v":57406},{"$f":"'COS Input'!L17*Y8","v":79796},{"$f":"'COS Input'!M17*Z8","v":27609},{"$f":"'COS Input'!N17*AA8","v":596.70390322580647},{"$f":"SUM(Q28:AA28)","v":986621.802532}]
[]
[null,220,"Throughput",{"$f":"(Q30/$AB30)*D$8","v":0.64797520001981201},{"$f":"(R30/$AB30)*E$8","v":0},{"$f":"(S30/$AB30)*F$8","v":0},{"$f":"(T30/$AB30)","v":1.4974596950930837E-2},{"$f":"(U30/$AB30)","v":1.5673521593184518E-3},{"$f":"(V30/$AB30)*I$8","v":0},{"$f":"(W30/$AB30)*J$8","v":4.4749204279777556E-2},{"$f":"(X30/$AB30)*K$8","v":8.8664462281047171E-2},{"$f":"(Y30/$AB30)*L$8","v":0.14400605204150041},{"$f":"(Z30/$AB30)","v":5.638723534391496E-2},{"$f":"(AA30/$AB30)","v":1.6758969236986406E-3},{"$f":"SUM(D30:N30)","v":1.0000000000000002},{"$f":"IF(O30=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D19*Q8","v":112038555},{"$f":"'COS Input'!E19*R8","v":0},{"$f":"'COS Input'!F19*S8","v":0},{"$f":"'COS Input'!G19*T8","v":2589192},{"$f":"'COS Input'!H19*U8","v":271004},{"$f":"'COS Input'!I19*V8","v":0},{"$f":"'COS Input'!J19*W8","v":7737389},{"$f":"'COS Input'!K19*X8","v":15330584},{"$f":"'COS Input'!L19*Y8","v":24899456},{"$f":"'COS Input'!M19*Z8","v":9749670},{"$f":"'COS Input'!N19*AA8","v":289772},{"$f":"SUM(Q30:AA30)","v":172905622}]
[]
[null,230,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"(Q32/$AB32)*D$8","v":0.74827209899339386},{"$f":"(R32/$AB32)*E$8","v":0},{"$f":"(S32/$AB32)*F$8","v":0},{"$f":"(T32/$AB32)","v":1.2102174170077487E-2},{"$f":"(U32/$AB32)","v":6.2694086372738062E-4},{"$f":"(V32/$AB32)*I$8","v":0},{"$f":"(W32/$AB32)*J$8","v":4.3271287386857357E-2},{"$f":"(X32/$AB32)*K$8","v":6.267190351794788E-2},{"$f":"(Y32/$AB32)*L$8","v":8.2917301691093792E-2},{"$f":"(Z32/$AB32)","v":4.9067572610024639E-2},{"$f":"(AA32/$AB32)","v":1.0707207668775142E-3},{"$f":"SUM(D32:N32)","v":1},{"$f":"IF(O32=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(D26*'COS Input'!$M$9)+(D30*'COS Input'!$N$9)","v":0.74827209899339397},{"$f":"(E26*'COS Input'!$M$9)+(E30*'COS Input'!$N$9)","v":0},{"$f":"(F26*'COS Input'!$M$9)+(F30*'COS Input'!$N$9)","v":0},{"$f":"(G26*'COS Input'!$M$9)+(G30*'COS Input'!$N$9)","v":1.2102174170077491E-2},{"$f":"(H26*'COS Input'!$M$9)+(H30*'COS Input'!$N$9)","v":6.2694086372738073E-4},{"$f":"(I26*'COS Input'!$M$9)+(I30*'COS Input'!$N$9)","v":0},{"$f":"(J26*'COS Input'!$M$9)+(J30*'COS Input'!$N$9)","v":4.3271287386857364E-2},{"$f":"(K26*'COS Input'!$M$9)+(K30*'COS Input'!$N$9)","v":6.2671903517947894E-2},{"$f":"(L26*'COS Input'!$M$9)+(L30*'COS Input'!$N$9)","v":8.2917301691093806E-2},{"$f":"(M26*'COS Input'!$M$9)+(M30*'COS Input'!$N$9)","v":4.9067572610024653E-2},{"$f":"(N26*'COS Input'!$M$9)+(N30*'COS Input'!$N$9)","v":1.0707207668775144E-3},{"$f":"SUM(Q32:AA32)","v":1.0000000000000002}]
[]
[null,235,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"(Q34/$AB34)*D$8","v":0.78688251387869546},{"$f":"(R34/$AB34)*E$8","v":0},{"$f":"(S34/$AB34)*F$8","v":0},{"$f":"(T34/$AB34)","v":1.2726639476681147E-2},{"$f":"(U34/$AB34)","v":6.5929065585463892E-4},{"$f":"(V34/$AB34)*I$8","v":0},{"$f":"(W34/$AB34)*J$8","v":4.5504061214553464E-2},{"$f":"(X34/$AB34)*K$8","v":6.5905738107978382E-2},{"$f":"(Y34/$AB34)*L$8","v":8.7195787316536197E-2},{"$f":"(Z34/$AB34)","v":0},{"$f":"(AA34/$AB34)","v":1.1259693497006112E-3},{"$f":"SUM(D34:N34)","v":1},{"$f":"IF(O34=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"Q32/SUM($Q$32:$Y$32,$AA$32)","v":0.78688251387869546},0,0,1.2726639476681147E-2,6.5929065585463892E-4,0,4.5504061214553464E-2,6.5905738107978382E-2,8.7195787316536197E-2,null,{"$f":"AA32/SUM($Q$32:$Y$32,$AA$32)","v":1.1259693497006112E-3},{"$f":"SUM(Q34:AA34)","v":1}]
[]
[null,240,"Firm Sales",{"$f":"(Q36/$AB36)*D$8","v":0.97494756217283107},{"$f":"(R36/$AB36)*E$8","v":0},{"$f":"(S36/$AB36)*F$8","v":0},{"$f":"(T36/$AB36)","v":2.2530872773193093E-2},{"$f":"(U36/$AB36)","v":0},{"$f":"(V36/$AB36)*I$8","v":0},{"$f":"(W36/$AB36)*J$8","v":0},{"$f":"(X36/$AB36)*K$8","v":0},{"$f":"(Y36/$AB36)*L$8","v":0},{"$f":"(Z36/$AB36)","v":0},{"$f":"(AA36/$AB36)","v":2.5215650539757999E-3},{"$f":"SUM(D36:N36)","v":1},{"$f":"IF(O36=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"Q30","v":112038555},{"$f":"R30","v":0},{"$f":"S30","v":0},{"$f":"T30","v":2589192},null,null,null,null,null,null,{"$f":"AA30","v":289772},{"$f":"SUM(Q36:AA36)","v":114917519}]
[]
[null,245,"Firm Sales less NGV",{"$f":"(Q38/$AB38)*D$8","v":0.97741217054540908},{"$f":"(R38/$AB38)*E$8","v":0},{"$f":"(S38/$AB38)*F$8","v":0},{"$f":"(T38/$AB38)","v":2.2587829454590955E-2},{"$f":"(U38/$AB38)","v":0},{"$f":"(V38/$AB38)*I$8","v":0},{"$f":"(W38/$AB38)*J$8","v":0},{"$f":"(X38/$AB38)*K$8","v":0},{"$f":"(Y38/$AB38)*L$8","v":0},{"$f":"(Z38/$AB38)","v":0},{"$f":"(AA38/$AB38)","v":0},{"$f":"SUM(D38:N38)","v":1},{"$f":"IF(O38=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"+Q30","v":112038555},{"$f":"R32","v":0},{"$f":"S32","v":0},{"$f":"+T30","v":2589192},0,0,0,0,0,0,0,{"$f":"SUM(Q38:AA38)","v":114627747}]
[]
[null,250,"Distribution Throughput",{"$f":"(Q40/$AB40)*D$8","v":0.81160381643796453},{"$f":"(R40/$AB40)*E$8","v":0},{"$f":"(S40/$AB40)*F$8","v":0},{"$f":"(T40/$AB40)","v":1.7514361805039975E-2},{"$f":"(U40/$AB40)","v":1.920206995199504E-3},{"$f":"(V40/$AB40)*I$8","v":0},{"$f":"(W40/$AB40)*J$8","v":5.4983643904516891E-2},{"$f":"(X40/$AB40)*K$8","v":7.5930236748584401E-2},{"$f":"(Y40/$AB40)*L$8","v":2.4982921140271529E-2},{"$f":"(Z40/$AB40)","v":1.0961423556724999E-2},{"$f":"(AA40/$AB40)","v":2.1033894116980322E-3},{"$f":"SUM(D40:N40)","v":1},{"$f":"IF(O40=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D22*Q8","v":111810043.25157499},{"$f":"'COS Input'!E22*R$8","v":0},{"$f":"'COS Input'!F22*S$8","v":0},{"$f":"'COS Input'!G22*T8","v":2412854.0444029998},{"$f":"'COS Input'!H22*U8","v":264536},{"$f":"'COS Input'!I22*V8","v":0},{"$f":"'COS Input'!J22*W8","v":7574784},{"$f":"'COS Input'!K22*X8","v":10460477},{"$f":"'COS Input'!L22*Y8","v":3441755},{"$f":"'COS Input'!M22*Z8","v":1510093},{"$f":"'COS Input'!N22*AA8","v":289772},{"$f":"SUM(Q40:AA40)","v":137764314.29597801}]
[]
["Revenue Factors",310,"DNG Revenue",{"$f":"(Q42/$AB42)*D$8","v":0.88315131164160343},{"$f":"(R42/$AB42)*E$8","v":0},{"$f":"(S42/$AB42)*F$8","v":0},{"$f":"(T42/$AB42)","v":6.6183171724960793E-3},{"$f":"(U42/$AB42)","v":6.236067253152952E-4},{"$f":"(V42/$AB42)*I$8","v":0},{"$f":"(W42/$AB42)*J$8","v":3.3544450260455612E-2},{"$f":"(X42/$AB42)*K$8","v":3.277378814897814E-2},{"$f":"(Y42/$AB42)*L$8","v":2.6144302477693532E-2},{"$f":"(Z42/$AB42)","v":1.098137334045734E-2},{"$f":"(AA42/$AB42)","v":6.1628502330007265E-3},{"$f":"SUM(D42:N42)","v":1},{"$f":"IF(O42=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D24*Q8","v":373064731.95874053},{"$f":"'COS Input'!E24*R8","v":0},{"$f":"'COS Input'!F24*S8","v":0},{"$f":"'COS Input'!G24","v":2795739.177905635},{"$f":"'COS Input'!H24","v":263426.74551994528},{"$f":"'COS Input'!I24*V8","v":0},{"$f":"+W8*'COS Input'!J24","v":14169996.896521233},{"$f":"+X8*'COS Input'!K24","v":13844450.356240744},{"$f":"+Y8*'COS Input'!L24","v":11043993.331062507},{"$f":"'COS Input'!M24","v":4638800.9028503913},{"$f":"'COS Input'!N24","v":2603338.7936690347},{"$f":"SUM(Q42:AA42)","v":422424478.16250998}]
[]
[null,315,"DNG Revenue Less NGV",{"$f":"(Q44/$AB44)*D$8","v":0.88862779163432792},{"$f":"(R44/$AB44)*E$8","v":0},{"$f":"(S44/$AB44)*F$8","v":0},{"$f":"(T44/$AB44)","v":6.659357797248488E-3},{"$f":"(U44/$AB44)","v":6.2747375207446924E-4},{"$f":"(V44/$AB44)*I$8","v":0},{"$f":"(W44/$AB44)*J$8","v":3.3752461626454552E-2},{"$f":"(X44/$AB44)*K$8","v":3.2977020587992519E-2},{"$f":"(Y44/$AB44)*L$8","v":2.630642503535207E-2},{"$f":"(Z44/$AB44)","v":1.1049469566550089E-2},{"$f":"(AA44/$AB44)","v":0},{"$f":"SUM(D44:N44)","v":1.0000000000000002},{"$f":"IF(O44=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D24*Q8","v":373064731.95874053},{"$f":"'COS Input'!E24*R8","v":0},{"$f":"'COS Input'!F24*S8","v":0},{"$f":"'COS Input'!G24*T8","v":2795739.177905635},{"$f":"'COS Input'!H24*U8","v":263426.74551994528},{"$f":"'COS Input'!I24*V8","v":0},{"$f":"'COS Input'!J24*W8","v":14169996.896521233},{"$f":"'COS Input'!K24*X8","v":13844450.356240744},{"$f":"'COS Input'!L24*Y8","v":11043993.331062507},{"$f":"'COS Input'!M24*Z8","v":4638800.9028503913},0,{"$f":"SUM(Q44:AA44)","v":419821139.36884093}]
[]
["Customer Factors",410,"Customers",{"$f":"(Q46/$AB46)*D$8","v":0.99856264680547824},{"$f":"(R46/$AB46)*E$8","v":0},{"$f":"(S46/$AB46)*F$8","v":0},{"$f":"(T46/$AB46)","v":3.9522888682097599E-4},{"$f":"(U46/$AB46)","v":1.5567002106734284E-5},{"$f":"(V46/$AB46)*I$8","v":0},{"$f":"(W46/$AB46)*J$8","v":7.7489077153521774E-4},{"$f":"(X46/$AB46)*K$8","v":1.9631719323492681E-4},{"$f":"(Y46/$AB46)*L$8","v":2.6809836961597935E-5},{"$f":"(Z46/$AB46)","v":9.5131679541153966E-6},{"$f":"(AA46/$AB46)","v":1.9026335908230793E-5},{"$f":"SUM(D46:N46)","v":1},{"$f":"IF(O46=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D26*Q8","v":1154630},{"$f":"'COS Input'!E26*R8","v":0},{"$f":"'COS Input'!F26*S8","v":0},{"$f":"'COS Input'!G26","v":457},{"$f":"'COS Input'!H26","v":18},{"$f":"'COS Input'!I26*V8","v":0},{"$f":"+W8*'COS Input'!J26","v":896},{"$f":"+X8*'COS Input'!K26","v":227},{"$f":"+Y8*'COS Input'!L26","v":31},{"$f":"'COS Input'!M26","v":11},{"$f":"'COS Input'!N26","v":22},{"$f":"SUM(Q46:AA46)","v":1156292}]
[]
[null,420,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"(Q48/$AB48)*D$8","v":0.96970981301450954},{"$f":"(R48/$AB48)*E$8","v":0},{"$f":"(S48/$AB48)*F$8","v":0},{"$f":"(T48/$AB48)","v":1.9510009582397519E-3},{"$f":"(U48/$AB48)","v":1.6757693290887451E-4},{"$f":"(V48/$AB48)*I$8","v":0},{"$f":"(W48/$AB48)*J$8","v":8.9672806437653164E-3},{"$f":"(X48/$AB48)*K$8","v":8.3406849321707305E-3},{"$f":"(Y48/$AB48)*L$8","v":6.5561829971445811E-3},{"$f":"(Z48/$AB48)","v":2.7524782110799218E-3},{"$f":"(AA48/$AB48)","v":1.5549823101813547E-3},{"$f":"SUM(D48:N48)","v":1},{"$f":"IF(O48=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(D46*'COS Input'!$M$12)+(D42*'COS Input'!$N$12)","v":0.96970981301450954},{"$f":"(E46*'COS Input'!$M$12)+(E42*'COS Input'!$N$12)","v":0},{"$f":"(F46*'COS Input'!$M$12)+(F42*'COS Input'!$N$12)","v":0},{"$f":"(G46*'COS Input'!$M$12)+(G42*'COS Input'!$N$12)","v":1.9510009582397519E-3},{"$f":"(H46*'COS Input'!$M$12)+(H42*'COS Input'!$N$12)","v":1.6757693290887451E-4},{"$f":"(I46*'COS Input'!$M$12)+(I42*'COS Input'!$N$12)","v":0},{"$f":"(J46*'COS Input'!$M$12)+(J42*'COS Input'!$N$12)","v":8.9672806437653164E-3},{"$f":"(K46*'COS Input'!$M$12)+(K42*'COS Input'!$N$12)","v":8.3406849321707305E-3},{"$f":"(L46*'COS Input'!$M$12)+(L42*'COS Input'!$N$12)","v":6.5561829971445811E-3},{"$f":"(M46*'COS Input'!$M$12)+(M42*'COS Input'!$N$12)","v":2.7524782110799218E-3},{"$f":"(N46*'COS Input'!$M$12)+(N42*'COS Input'!$N$12)","v":1.5549823101813547E-3},{"$f":"(O46*'COS Input'!$M$12)+(O42*'COS Input'!$N$12)","v":1}]
[]
["Expense Factors",510,"Customer Assistance Expense",{"$f":"(Q50/$AB50)*D$8","v":0.47272139470985658},{"$f":"(R50/$AB50)*E$8","v":0},{"$f":"(S50/$AB50)*F$8","v":0},{"$f":"(T50/$AB50)","v":2.5758322442666265E-2},{"$f":"(U50/$AB50)","v":1.468157677510395E-2},{"$f":"(V50/$AB50)*I$8","v":0},{"$f":"(W50/$AB50)*J$8","v":0.32913861522651267},{"$f":"(X50/$AB50)*K$8","v":8.3386680420109785E-2},{"$f":"(Y50/$AB50)*L$8","v":1.1387608339310146E-2},{"$f":"(Z50/$AB50)","v":8.3204314844465138E-3},{"$f":"(AA50/$AB50)","v":5.4605370601994094E-2},{"$f":"SUM(D50:N50)","v":1},{"$f":"IF(O50=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D29*Q8","v":805151.89967405179},{"$f":"'COS Input'!E29*R8","v":0},{"$f":"'COS Input'!F29*S8","v":0},{"$f":"'COS Input'!G29","v":43872.273350053802},{"$f":"'COS Input'!H29","v":25006.059727719174},{"$f":"'COS Input'!I29*V8","v":0},{"$f":"'COS Input'!J29*W8","v":560597.81569304096},{"$f":"'COS Input'!K29*X8","v":142026.45553830388},{"$f":"'COS Input'!L29*Y8","v":19395.68335545119},{"$f":"'COS Input'!M29","v":14171.584554411151},{"$f":"'COS Input'!N29","v":93005.348106967009},{"$f":"SUM(Q50:AA50)","v":1703227.1199999989}]
[]
[null,520,"Blank",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O52=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"}]
[]
[null,530,null,{"$f":"Q54","v":0},0,0,0,0,{"$f":"V54*I$8","v":0},{"$f":"W54*J$8","v":0},{"$f":"X54*K$8","v":0},{"$f":"Y54*L$8","v":0},{"$f":"Z54","v":0},0,{"$f":"SUM(D54:N54)","v":0},{"$f":"IF(O54=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q54:AA54)","v":0}]
[]
[null,540,null,{"$f":"Q56","v":0},0,0,0,0,{"$f":"V56*I$8","v":0},{"$f":"W56*J$8","v":0},{"$f":"X56*K$8","v":0},{"$f":"Y56*L$8","v":0},{"$f":"Z56","v":0},0,{"$f":"SUM(D56:N56)","v":0},{"$f":"IF(O56=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q56:AA56)","v":0}]
[]
[null,550,"Distribution O&M Expense",{"$f":"(Q58/$AB58)*D$8","v":0.85377132173673564},{"$f":"(R58/$AB58)*E$8","v":0},{"$f":"(S58/$AB58)*F$8","v":0},{"$f":"(T58/$AB58)","v":8.301277090422346E-3},{"$f":"(U58/$AB58)","v":4.4459527285031596E-4},{"$f":"(V58/$AB58)*I$8","v":0},{"$f":"(W58/$AB58)*J$8","v":2.3791270876769705E-2},{"$f":"(X58/$AB58)*K$8","v":3.3889434782293212E-2},{"$f":"(Y58/$AB58)*L$8","v":3.9081334206399782E-2},{"$f":"(Z58/$AB58)","v":2.2733678972463207E-2},{"$f":"(AA58/$AB58)","v":1.7987087062065716E-2},{"$f":"SUM(D58:N58)","v":1},{"$f":"IF(O58=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail TS Split'!H752*Q8","v":65185051.675066665},{"$f":"'COS Detail TS Split'!I752*R8","v":0},{"$f":"'COS Detail TS Split'!J752*S8","v":0},{"$f":"'COS Detail TS Split'!K752","v":633798.72611261625},{"$f":"'COS Detail TS Split'!L752","v":33944.646648806767},{"$f":"'COS Detail TS Split'!M752*V8","v":0},{"$f":"'COS Detail TS Split'!N752*W8","v":1816452.6987894645},{"$f":"'COS Detail TS Split'!O752*X8","v":2587442.9150757608},{"$f":"'COS Detail TS Split'!P752*Y8","v":2983842.0721283718},{"$f":"'COS Detail TS Split'!Q752","v":1735706.0384388738},{"$f":"'COS Detail TS Split'!R752","v":1373305.9073003381},{"$f":"SUM(Q58:AA58)","v":76349544.6795609}]
[]
["Plant Factors",605,"Tools, Shop & Garage Equipment",{"$f":"Q60/$AB$60","v":0.55156692055248113},{"$f":"R60/$AB$60","v":0},{"$f":"S60/$AB$60","v":0},{"$f":"T60/$AB$60","v":5.1055162675926443E-3},{"$f":"U60/$AB$60","v":2.7803824957940444E-4},{"$f":"V60/$AB$60*I$8","v":0},{"$f":"(W60/$AB$60)*J$8","v":1.4971574762030088E-2},{"$f":"(X60/$AB$60)*K$8","v":2.089661056745629E-2},{"$f":"(Y60/$AB$60)*L$8","v":2.2725825629333469E-2},{"$f":"Z60/$AB$60","v":1.3648204985599058E-2},{"$f":"AA60/$AB$60","v":0.37080730898592801},{"$f":"SUM(D60:N60)","v":1},{"$f":"IF(O60=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D31*Q8","v":23527940.107772801},{"$f":"'COS Input'!E31*R8","v":0},{"$f":"'COS Input'!F31*S8","v":0},{"$f":"'COS Input'!G31*T8","v":217783.69312441378},{"$f":"'COS Input'!H31*U8","v":11860.151579107942},{"$f":"'COS Input'!I31*V8","v":0},{"$f":"'COS Input'!J31*W8","v":638635.67809188517},{"$f":"'COS Input'!K31*X8","v":891377.24465799122},{"$f":"'COS Input'!L31*Y8","v":969405.2423794159},{"$f":"'COS Input'!M31*Z8","v":582185.2934148669},{"$f":"'COS Input'!N31*AA8","v":15817359.294510493},{"$f":"SUM(Q60:AA60)","v":42656546.705530971}]
[]
[null,610,"Rate Base",{"$f":"(Q62/$AB62)*D$8","v":0.86762251900023069},{"$f":"(R62/$AB62)*E$8","v":0},{"$f":"(S62/$AB62)*F$8","v":0},{"$f":"(T62/$AB62)","v":7.6500396229334452E-3},{"$f":"(U62/$AB62)","v":4.5251603024531138E-4},{"$f":"(V62/$AB62)*I$8","v":0},{"$f":"(W62/$AB62)*J$8","v":2.4366811893052506E-2},{"$f":"(X62/$AB62)*K$8","v":3.4011449564574948E-2},{"$f":"(Y62/$AB62)*L$8","v":3.6988989410183394E-2},{"$f":"(Z62/$AB62)","v":2.2214090575927648E-2},{"$f":"(AA62/$AB62)","v":6.6935839028523722E-3},{"$f":"SUM(D62:N62)","v":1.0000000000000002},{"$f":"IF(O62=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail TS Split'!H1288*Q8","v":2224378987.7594953},{"$f":"'COS Detail TS Split'!I1288*R8","v":0},{"$f":"'COS Detail TS Split'!J1288*S8","v":0},{"$f":"'COS Detail TS Split'!K1288","v":19612892.727114893},{"$f":"'COS Detail TS Split'!L1288","v":1160144.1032926247},{"$f":"'COS Detail TS Split'!M1288*V8","v":0},{"$f":"'COS Detail TS Split'!N1288*W8","v":62470744.115828738},{"$f":"'COS Detail TS Split'!O1288*X8","v":87197314.613110259},{"$f":"'COS Detail TS Split'!P1288*Y8","v":94831022.732420057},{"$f":"'COS Detail TS Split'!Q1288","v":56951675.673676871},{"$f":"'COS Detail TS Split'!R1288","v":17160766.416559611},{"$f":"SUM(Q62:AA62)","v":2563763548.1414976}]
[]
[null,620,"Gross Plant",{"$f":"(Q64/$AB64)*D$8","v":0.87611242978379911},{"$f":"(R64/$AB64)*E$8","v":0},{"$f":"(S64/$AB64)*F$8","v":0},{"$f":"(T64/$AB64)","v":8.1096347439053897E-3},{"$f":"(U64/$AB64)","v":4.4163773666457351E-4},{"$f":"(V64/$AB64)*I$8","v":0},{"$f":"(W64/$AB64)*J$8","v":2.3780945255588319E-2},{"$f":"(X64/$AB64)*K$8","v":3.3192310082993767E-2},{"$f":"(Y64/$AB64)*L$8","v":3.6097847004702352E-2},{"$f":"(Z64/$AB64)","v":2.1678896225581064E-2},{"$f":"(AA64/$AB64)","v":5.8629916676530792E-4},{"$f":"SUM(D64:N64)","v":0.99999999999999978},{"$f":"IF(O64=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail TS Split'!H1122+'COS Detail TS Split'!H1123+'COS Detail TS Split'!H1124+'COS Detail TS Split'!H1133+'COS Detail TS Split'!H1134+'COS Detail TS Split'!H1135","v":3383628260.6102381},{"$f":"'COS Detail TS Split'!I1122+'COS Detail TS Split'!I1123+'COS Detail TS Split'!I1124+'COS Detail TS Split'!I1133+'COS Detail TS Split'!I1134+'COS Detail TS Split'!I1135","v":0},{"$f":"'COS Detail TS Split'!J1122+'COS Detail TS Split'!J1123+'COS Detail TS Split'!J1124+'COS Detail TS Split'!J1133+'COS Detail TS Split'!J1134+'COS Detail TS Split'!J1135","v":0},{"$f":"'COS Detail TS Split'!K1122+'COS Detail TS Split'!K1123+'COS Detail TS Split'!K1124+'COS Detail TS Split'!K1133+'COS Detail TS Split'!K1134+'COS Detail TS Split'!K1135","v":31320168.930232383},{"$f":"'COS Detail TS Split'!L1122+'COS Detail TS Split'!L1123+'COS Detail TS Split'!L1124+'COS Detail TS Split'!L1133+'COS Detail TS Split'!L1134+'COS Detail TS Split'!L1135","v":1705646.3028369036},{"$f":"'COS Detail TS Split'!M1122+'COS Detail TS Split'!M1123+'COS Detail TS Split'!M1124+'COS Detail TS Split'!M1133+'COS Detail TS Split'!M1134+'COS Detail TS Split'!M1135","v":0},{"$f":"'COS Detail TS Split'!N1122+'COS Detail TS Split'!N1123+'COS Detail TS Split'!N1124+'COS Detail TS Split'!N1133+'COS Detail TS Split'!N1134+'COS Detail TS Split'!N1135","v":91844237.90299426},{"$f":"'COS Detail TS Split'!O1122+'COS Detail TS Split'!O1123+'COS Detail TS Split'!O1124+'COS Detail TS Split'!O1133+'COS Detail TS Split'!O1134+'COS Detail TS Split'!O1135","v":128191810.33588469},{"$f":"'COS Detail TS Split'!P1122+'COS Detail TS Split'!P1123+'COS Detail TS Split'!P1124+'COS Detail TS Split'!P1133+'COS Detail TS Split'!P1134+'COS Detail TS Split'!P1135","v":139413266.0604265},{"$f":"'COS Detail TS Split'!Q1122+'COS Detail TS Split'!Q1123+'COS Detail TS Split'!Q1124+'COS Detail TS Split'!Q1133+'COS Detail TS Split'!Q1134+'COS Detail TS Split'!Q1135","v":83725927.670966074},{"$f":"'COS Detail TS Split'!R1122+'COS Detail TS Split'!R1123+'COS Detail TS Split'!R1124+'COS Detail TS Split'!R1133+'COS Detail TS Split'!R1134+'COS Detail TS Split'!R1135","v":2264342.2948911744},{"$f":"SUM(Q64:AA64)","v":3862093660.1084704}]
[]
[null,630,"Distribution Gross Plant",{"$f":"(Q66/$AB66)*D$8","v":0.87422797083406456},{"$f":"(R66/$AB66)*E$8","v":0},{"$f":"(S66/$AB66)*F$8","v":0},{"$f":"(T66/$AB66)","v":7.8346598625800828E-3},{"$f":"(U66/$AB66)","v":4.5005865593159504E-4},{"$f":"(V66/$AB66)*I$8","v":0},{"$f":"(W66/$AB66)*J$8","v":2.4234387983565309E-2},{"$f":"(X66/$AB66)*K$8","v":3.3825203833436852E-2},{"$f":"(Y66/$AB66)*L$8","v":3.6786142025946808E-2},{"$f":"(Z66/$AB66)","v":2.2092258173073354E-2},{"$f":"(AA66/$AB66)","v":5.4931863140139008E-4},{"$f":"SUM(D66:N66)","v":0.99999999999999989},{"$f":"IF(O66=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail TS Split'!H1052","v":3311226354.501163},{"$f":"'COS Detail TS Split'!I1052","v":0},{"$f":"'COS Detail TS Split'!J1052","v":0},{"$f":"'COS Detail TS Split'!K1052","v":29674562.106240012},{"$f":"'COS Detail TS Split'!L1052","v":1704642.4185790885},{"$f":"'COS Detail TS Split'!M1052","v":0},{"$f":"'COS Detail TS Split'!N1052","v":91790181.569950014},{"$f":"'COS Detail TS Split'!O1052","v":128116361.08233021},{"$f":"'COS Detail TS Split'!P1052","v":139331212.24722043},{"$f":"'COS Detail TS Split'!Q1052","v":83676649.493761316},{"$f":"'COS Detail TS Split'!R1052","v":2080599.5575495469},{"$f":"SUM(Q66:AA66)","v":3787600562.9767938}]
[]
[null,640,"Direct Distribution Gross Plant",{"$f":"(Q68/$AB68)*D$8","v":0.86835756766183625},{"$f":"(R68/$AB68)*E$8","v":0},{"$f":"(S68/$AB68)*F$8","v":0},{"$f":"(T68/$AB68)","v":6.9953157205927853E-3},{"$f":"(U68/$AB68)","v":4.7566360096058878E-4},{"$f":"(V68/$AB68)*I$8","v":0},{"$f":"(W68/$AB68)*J$8","v":2.5613141983632386E-2},{"$f":"(X68/$AB68)*K$8","v":3.5749602960828145E-2},{"$f":"(Y68/$AB68)*L$8","v":3.8878996217259786E-2},{"$f":"(Z68/$AB68)","v":2.3349141134066463E-2},{"$f":"(AA68/$AB68)","v":5.805707208236463E-4},{"$f":"SUM(D68:N68)","v":1.0000000000000002},{"$f":"IF(O68=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"('COS Detail TS Split'!H1015+'COS Detail TS Split'!H1020+'COS Detail TS Split'!H1025+'COS Detail TS Split'!H1030+'COS Detail TS Split'!H1035+'COS Detail TS Split'!H1040)","v":3070473179.7512164},{"$f":"('COS Detail TS Split'!I1015+'COS Detail TS Split'!I1020+'COS Detail TS Split'!I1025+'COS Detail TS Split'!I1030+'COS Detail TS Split'!I1035+'COS Detail TS Split'!I1040)","v":0},{"$f":"('COS Detail TS Split'!J1015+'COS Detail TS Split'!J1020+'COS Detail TS Split'!J1025+'COS Detail TS Split'!J1030+'COS Detail TS Split'!J1035+'COS Detail TS Split'!J1040)","v":0},{"$f":"('COS Detail TS Split'!K1015+'COS Detail TS Split'!K1020+'COS Detail TS Split'!K1025+'COS Detail TS Split'!K1030+'COS Detail TS Split'!K1035+'COS Detail TS Split'!K1040)","v":24735120.765754323},{"$f":"('COS Detail TS Split'!L1015+'COS Detail TS Split'!L1020+'COS Detail TS Split'!L1025+'COS Detail TS Split'!L1030+'COS Detail TS Split'!L1035+'COS Detail TS Split'!L1040)","v":1681925.0314890316},{"$f":"('COS Detail TS Split'!M1015+'COS Detail TS Split'!M1020+'COS Detail TS Split'!M1025+'COS Detail TS Split'!M1030+'COS Detail TS Split'!M1035+'COS Detail TS Split'!M1040)","v":0},{"$f":"('COS Detail TS Split'!N1015+'COS Detail TS Split'!N1020+'COS Detail TS Split'!N1025+'COS Detail TS Split'!N1030+'COS Detail TS Split'!N1035+'COS Detail TS Split'!N1040)","v":90566914.412530988},{"$f":"('COS Detail TS Split'!O1015+'COS Detail TS Split'!O1020+'COS Detail TS Split'!O1025+'COS Detail TS Split'!O1030+'COS Detail TS Split'!O1035+'COS Detail TS Split'!O1040)","v":126408983.08002588},{"$f":"('COS Detail TS Split'!P1015+'COS Detail TS Split'!P1020+'COS Detail TS Split'!P1025+'COS Detail TS Split'!P1030+'COS Detail TS Split'!P1035+'COS Detail TS Split'!P1040)","v":137474376.43940017},{"$f":"('COS Detail TS Split'!Q1015+'COS Detail TS Split'!Q1020+'COS Detail TS Split'!Q1025+'COS Detail TS Split'!Q1030+'COS Detail TS Split'!Q1035+'COS Detail TS Split'!Q1040)","v":82561509.558118209},{"$f":"('COS Detail TS Split'!R1015+'COS Detail TS Split'!R1020+'COS Detail TS Split'!R1025+'COS Detail TS Split'!R1030+'COS Detail TS Split'!R1035+'COS Detail TS Split'!R1040)","v":2052871.8740112875},{"$f":"SUM(Q68:AA68)","v":3535954880.9125462}]
[]
[null,645,"SD Mains",{"$f":"(Q70/$AB70)*D$8","v":0.99683271107879057},{"$f":"(R70/$AB70)*E$8","v":0},{"$f":"(S70/$AB70)*F$8","v":0},{"$f":"(T70/$AB70)","v":7.5950395269938067E-4},{"$f":"(U70/$AB70)","v":4.4894533073098935E-5},{"$f":"(V70/$AB70)*I$8","v":0},{"$f":"(W70/$AB70)*J$8","v":1.6997458376488213E-3},{"$f":"(X70/$AB70)*K$8","v":4.9972853605013371E-4},{"$f":"(Y70/$AB70)*L$8","v":7.1498504874638324E-5},{"$f":"(Z70/$AB70)","v":2.8539152883469121E-5},{"$f":"(AA70/$AB70)","v":6.3378403980034838E-5},{"$f":"SUM(D70:N70)","v":1.0000000000000002},{"$f":"IF(O70=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D33*Q8","v":777595142.7159903},{"$f":"'COS Input'!E33*R8","v":0},{"$f":"'COS Input'!F33*S8","v":0},{"$f":"'COS Input'!G33","v":592463.08626197674},{"$f":"'COS Input'!H33","v":35020.691500346256},{"$f":"'COS Input'!I33*V8","v":0},{"$f":"'COS Input'!J33*W8","v":1325913.6588496002},{"$f":"'COS Input'!K33*X8","v":389821.15854587196},{"$f":"'COS Input'!L33*Y8","v":55773.541020545315},{"$f":"'COS Input'!M33","v":22262.418169843313},{"$f":"'COS Input'!N33","v":49439.32772293577},{"$f":"SUM(Q70:AA70)","v":780065836.59806132}]
[]
[null,650,"Mains",{"$f":"(Q72/$AB72)*D$8","v":0.85000292151344214},{"$f":"(R72/$AB72)*E$8","v":0},{"$f":"(S72/$AB72)*F$8","v":0},{"$f":"(T72/$AB72)","v":7.8866809495086974E-3},{"$f":"(U72/$AB72)","v":4.6283457250930382E-4},{"$f":"(V72/$AB72)*I$8","v":0},{"$f":"(W72/$AB72)*J$8","v":2.7403611807633982E-2},{"$f":"(X72/$AB72)*K$8","v":3.8722143078461536E-2},{"$f":"(Y72/$AB72)*L$8","v":4.7116916570184915E-2},{"$f":"(Z72/$AB72)","v":2.7680168727049849E-2},{"$f":"(AA72/$AB72)","v":7.2472278120940003E-4},{"$f":"SUM(D72:N72)","v":0.99999999999999978},{"$f":"IF(O72=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail TS Split'!H1014*Q8","v":2055787187.1336479},{"$f":"'COS Detail TS Split'!I1014*R8","v":0},{"$f":"'COS Detail TS Split'!J1014*S8","v":0},{"$f":"'COS Detail TS Split'!K1014","v":19074449.316177569},{"$f":"'COS Detail TS Split'!L1014","v":1119395.4277627256},{"$f":"'COS Detail TS Split'!M1014*V8","v":0},{"$f":"'COS Detail TS Split'!N1014*W8","v":66277412.24113825},{"$f":"'COS Detail TS Split'!O1014*X8","v":93652014.109928221},{"$f":"'COS Detail TS Split'!P1014*Y8","v":113955318.1885145},{"$f":"'COS Detail TS Split'!Q1014","v":66946283.085059583},{"$f":"'COS Detail TS Split'!R1014","v":1752789.0435734054},{"$f":"SUM(Q72:AA72)","v":2418564848.5458026}]
[]
[null,660,"Service Lines",{"$f":"(Q74/$AB74)*D$8","v":0.97170933945080518},{"$f":"(R74/$AB74)*E$8","v":0},{"$f":"(S74/$AB74)*F$8","v":0},{"$f":"(T74/$AB74)","v":1.7678722919141781E-3},{"$f":"(U74/$AB74)","v":1.346614286035386E-4},{"$f":"(V74/$AB74)*I$8","v":0},{"$f":"(W74/$AB74)*J$8","v":5.5770167706834682E-3},{"$f":"(X74/$AB74)*K$8","v":8.9388109554200852E-3},{"$f":"(Y74/$AB74)*L$8","v":6.0127392133259606E-3},{"$f":"(Z74/$AB74)","v":5.6351000011039109E-3},{"$f":"(AA74/$AB74)","v":2.2445988814364512E-4},{"$f":"SUM(D74:N74)","v":1},{"$f":"IF(O74=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D35*Q8","v":407757216.16253716},{"$f":"'COS Input'!E35*R8","v":0},{"$f":"'COS Input'!F35*S8","v":0},{"$f":"'COS Input'!G35","v":741850.11403639463},{"$f":"'COS Input'!H35","v":56507.812596391173},{"$f":"'COS Input'!I35*V8","v":0},{"$f":"'COS Input'!J35*W8","v":2340276.8097206331},{"$f":"'COS Input'!K35*X8","v":3750982.4419772513},{"$f":"'COS Input'!L35*Y8","v":2523118.4919173475},{"$f":"'COS Input'!M35","v":2364650.20552987},{"$f":"'COS Input'!N35","v":94189.831684993158},{"$f":"SUM(Q74:AA74)","v":419628791.87000006}]
[]
[null,670,"Meters & Regulators",{"$f":"(Q76/$AB76)*D$8","v":0.91000737944837806},{"$f":"(R76/$AB76)*E$8","v":0},{"$f":"(S76/$AB76)*F$8","v":0},{"$f":"(T76/$AB76)","v":5.4487884741718142E-3},{"$f":"(U76/$AB76)","v":8.0257236527202724E-4},{"$f":"(V76/$AB76)*I$8","v":0},{"$f":"(W76/$AB76)*J$8","v":2.8616247434821714E-2},{"$f":"(X76/$AB76)*K$8","v":3.5590466968312466E-2},{"$f":"(Y76/$AB76)*L$8","v":1.1278662310087135E-2},{"$f":"(Z76/$AB76)","v":8.2558829989566752E-3},{"$f":"(AA76/$AB76)","v":0},{"$f":"SUM(D76:N76)","v":0.99999999999999989},{"$f":"IF(O76=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"+'COS Input'!D37*Q8","v":376075306.04521728},{"$f":"+'COS Input'!E37*R8","v":0},{"$f":"+'COS Input'!F37*S8","v":0},{"$f":"+'COS Input'!G37","v":2251800.1933588274},{"$f":"+'COS Input'!H37","v":331676.04429325764},{"$f":"+'COS Input'!I37*V8","v":0},{"$f":"+'COS Input'!J37*W8","v":11826128.287486846},{"$f":"+'COS Input'!K37*X8","v":14708337.60217829},{"$f":"+'COS Input'!L37*Y8","v":4661090.0920581939},{"$f":"+'COS Input'!M37","v":3411877.5249802964},{"$f":"+'COS Input'!N37","v":0},{"$f":"SUM(Q76:AA76)","v":413266215.78957301}]
[]
[null,680,"Mains & Service Lines",{"$f":"(Q78/$AB78)*D$8","v":0.86799729525687674},{"$f":"(R78/$AB78)*E$8","v":0},{"$f":"(S78/$AB78)*F$8","v":0},{"$f":"(T78/$AB78)","v":6.9820110749423099E-3},{"$f":"(U78/$AB78)","v":4.143139578689367E-4},{"$f":"(V78/$AB78)*I$8","v":0},{"$f":"(W78/$AB78)*J$8","v":2.4176535411025098E-2},{"$f":"(X78/$AB78)*K$8","v":3.4318657883271028E-2},{"$f":"(Y78/$AB78)*L$8","v":4.1039636979585174E-2},{"$f":"(Z78/$AB78)","v":2.4420790852182739E-2},{"$f":"(AA78/$AB78)","v":6.5075858424790611E-4},{"$f":"SUM(D78:N78)","v":0.99999999999999989},{"$f":"IF(O78=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"Q72+Q74","v":2463544403.296185},{"$f":"R72+R74","v":0},0,{"$f":"T72+T74","v":19816299.430213965},{"$f":"U72+U74","v":1175903.2403591168},{"$f":"V72+V74","v":0},{"$f":"W72+W74","v":68617689.050858885},{"$f":"X72+X74","v":97402996.551905468},116478436.68043184,{"$f":"Z72+Z74","v":69310933.290589452},{"$f":"AA72+AA74","v":1846978.8752583985},{"$f":"SUM(Q78:AA78)","v":2838193640.4158025}]
[]
["Taxes",null,"Taxes",{"$f":"(Q80/$AB80)*D$8","v":0.92610135982639874},{"$f":"(R80/$AB80)*E$8","v":0},{"$f":"(S80/$AB80)*F$8","v":0},{"$f":"(T80/$AB80)","v":2.6446266419049872E-3},{"$f":"(U80/$AB80)","v":8.7745036977713989E-4},{"$f":"(V80/$AB80)*I$8","v":0},{"$f":"(W80/$AB80)*J$8","v":5.4350834597374283E-2},{"$f":"(X80/$AB80)*K$8","v":2.9902686174164823E-2},{"$f":"(Y80/$AB80)*L$8","v":-2.0674905654619975E-3},{"$f":"(Z80/$AB80)","v":-1.7914926859158079E-2},{"$f":"(AA80/$AB80)","v":6.1054598150002762E-3},{"$f":"SUM(D80:N80)","v":1.0000000000000002},{"$f":"IF(O80=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!G21-'COS Sum TS Split'!G26-'COS Sum TS Split'!G34-'COS Sum TS Split'!G37-'COS Sum TS Split'!G38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!G75)*Q8","v":26281743.973305043},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!H21-'COS Sum TS Split'!H26-'COS Sum TS Split'!H34-'COS Sum TS Split'!H37-'COS Sum TS Split'!H38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!H75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!I21-'COS Sum TS Split'!I26-'COS Sum TS Split'!I34-'COS Sum TS Split'!I37-'COS Sum TS Split'!I38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!I75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!J21-'COS Sum TS Split'!J26-'COS Sum TS Split'!J34-'COS Sum TS Split'!J37-'COS Sum TS Split'!J38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!J75)","v":75051.612407261127},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!K21-'COS Sum TS Split'!K26-'COS Sum TS Split'!K34-'COS Sum TS Split'!K37-'COS Sum TS Split'!K38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!K75)","v":24901.082071715657},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!L21-'COS Sum TS Split'!L26-'COS Sum TS Split'!L34-'COS Sum TS Split'!L37-'COS Sum TS Split'!L38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!L75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!M21-'COS Sum TS Split'!M26-'COS Sum TS Split'!M34-'COS Sum TS Split'!M37-'COS Sum TS Split'!M38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!M75)","v":1542417.2575358341},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!N21-'COS Sum TS Split'!N26-'COS Sum TS Split'!N34-'COS Sum TS Split'!N37-'COS Sum TS Split'!N38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!N75)","v":848605.53740122716},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!O21-'COS Sum TS Split'!O26-'COS Sum TS Split'!O34-'COS Sum TS Split'!O37-'COS Sum TS Split'!O38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!O75)","v":-58673.121610448361},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!P21-'COS Sum TS Split'!P26-'COS Sum TS Split'!P34-'COS Sum TS Split'!P37-'COS Sum TS Split'!P38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!P75)","v":-508406.03570773121},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS Split'!Q21-'COS Sum TS Split'!Q26-'COS Sum TS Split'!Q34-'COS Sum TS Split'!Q37-'COS Sum TS Split'!Q38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS Split'!Q75)","v":173266.27371243562},{"$f":"SUM(Q80:AA80)","v":28378906.579115331}]
[]
[null,null,"Net Income",{"$f":"Q82/$AB$82","v":0.90526931705579861},{"$f":"R82/$AB$82","v":0},{"$f":"S82/$AB$82","v":0},4.4277156332764057E-3,7.2607509949540482E-4,{"$f":"(V82/$AB$82)*I$8","v":0},{"$f":"(W82/$AB$82)*J$8","v":4.3669561942401125E-2},{"$f":"(X82/$AB$82)*K$8","v":3.1366359760611785E-2},{"$f":"(Y82/$AB$82)*L$8","v":1.1845682982903715E-2},{"$f":"Z82/$AB$82","v":-3.6196809934810775E-3},{"$f":"AA82/$AB$82","v":6.3149685189941565E-3},{"$f":"SUM(D82:N82)","v":1},{"$f":"IF(O82=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Sum TS Split'!G46*Q8","v":121962430.21585631},{"$f":"'COS Sum TS Split'!H46","v":0},{"$f":"'COS Sum TS Split'!I46","v":0},{"$f":"'COS Sum TS Split'!J46","v":596524.09373093164},{"$f":"'COS Sum TS Split'!K46","v":97820.485004045477},{"$f":"'COS Sum TS Split'!L46","v":0},{"$f":"'COS Sum TS Split'!M46","v":5883382.7686538361},{"$f":"'COS Sum TS Split'!N46","v":4225833.5628459863},{"$f":"'COS Sum TS Split'!O46","v":1595909.9208843522},{"$f":"'COS Sum TS Split'!P46","v":-487661.60771567002},{"$f":"'COS Sum TS Split'!Q46","v":850784.28353015939},{"$f":"SUM(Q82:AA82)","v":134725023.72278994}]
[]
[]
[]
[]
[]
[null,"Design Day/Throughput Contribution by Class for Sum/Win & Firm Demand Charge"]
[null,null,"Design Day Contribution ",{"$f":"D26*'COS Input'!$M$9","v":0.4890820189854691},{"$f":"E26*'COS Input'!$M$9","v":0},{"$f":"F26*'COS Input'!$M$9","v":0},{"$f":"G26*'COS Input'!$M$9","v":6.1123353897051544E-3},{"$f":"H26*'COS Input'!$M$9","v":0},{"$f":"I26*'COS Input'!$M$9","v":0},{"$f":"J26*'COS Input'!$M$9","v":2.537160567494634E-2},{"$f":"K26*'COS Input'!$M$9","v":2.7206118605529021E-2},{"$f":"L26*'COS Input'!$M$9","v":2.5314880874493639E-2},{"$f":"M26*'COS Input'!$M$9","v":2.6512678472458667E-2},{"$f":"N26*'COS Input'!$M$9","v":4.0036199739805809E-4},{"$f":"O26*'COS Input'!$M$9","v":0.6}]
[null,null,"Throughput Contribution ",{"$f":"D30*'COS Input'!$N$9","v":0.25919008000792482},{"$f":"E30*'COS Input'!$N$9","v":0},{"$f":"F30*'COS Input'!$N$9","v":0},{"$f":"G30*'COS Input'!$N$9","v":5.9898387803723353E-3},{"$f":"H30*'COS Input'!$N$9","v":6.2694086372738073E-4},{"$f":"I30*'COS Input'!$N$9","v":0},{"$f":"J30*'COS Input'!$N$9","v":1.7899681711911024E-2},{"$f":"K30*'COS Input'!$N$9","v":3.546578491241887E-2},{"$f":"L30*'COS Input'!$N$9","v":5.7602420816600164E-2},{"$f":"M30*'COS Input'!$N$9","v":2.2554894137565985E-2},{"$f":"N30*'COS Input'!$N$9","v":6.703587694794563E-4},{"$f":"O30*'COS Input'!$N$9","v":0.40000000000000013}]
[null,null,"Design Day Proportion ",{"$f":"IFERROR(D89/(D89+D90),0)","v":0.65361520180079158},{"$f":"IFERROR(E89/(E89+E90),0)","v":0},0,0.5050609339946408,{"$f":"IFERROR(H89/(H89+H90),0)","v":0},{"$f":"IFERROR(I89/(I89+I90),0)","v":0},0.58633812874844971,{"$f":"IFERROR(K89/(K89+K90),0)","v":0.43410391384933394},{"$f":"IFERROR(L89/(L89+L90),0)","v":0.30530275778634902},0.54032993812785524,{"$f":"IFERROR(N89/(N89+N90),0)","v":0.37391821451788249},{"$f":"IFERROR(O89/(O89+O90),0)","v":0.6}]
[null,null,"Throughput Proportion ",{"$f":"IFERROR(D90/(D89+D90),0)","v":0.34638479819920837},{"$f":"IFERROR(E90/(E89+E90),0)","v":0},0,0.49493906600535914,{"$f":"IFERROR(H90/(H89+H90),0)","v":1},0,0.41366187125155029,0.565896086150666,0.69469724221365092,0.45967006187214471,0.62608178548211746,{"$f":"IFERROR(O90/(O89+O90),0)","v":0.40000000000000013}]

{"sheet":"COS Alloc Factors TS TTL","index":76,"n_rows":92,"n_cols":28,"rows_kept":92,"cut":false,"hidden":false,"merged":[[6,4,6,14],[6,17,6,27]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"},null,null,null,null,null,null,null,null,null,"Hot Input",1]
["Hot Input ",1,null,null,null,null,null,null,null,null,"TS Only",1]
["GS Only",1,null,null,null,null,null,null,null,null,"TSS/TSL TTL",2]
["RES/COM TTL",2,null,null,"Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,null,"Allocation Factor Base Data"]
[null,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($L$4=1,1,0)","v":1},{"$f":"IF($L$4=2,1,0)","v":0},{"$f":"IF($L$4=2,1,0)","v":0},{"$f":"IF($L$4=2,1,0)","v":0},1,1,null,null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"IF($B$5=2,1,0)","v":0},{"$f":"IF($B$5=2,1,0)","v":0},1,1,{"$f":"IF($L$4=1,1,0)","v":1},{"$f":"IF($L$4=2,1,0)","v":0},{"$f":"IF($L$4=2,1,0)","v":0},{"$f":"IF($L$4=2,1,0)","v":0},1,1]
[null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,null,16,17,18,30,31,32,33,34,35,36,37,38]
["Category","#","Factor Name","GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL"," TBF","NGV","Total",null,"GS"," GSR"," GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total"]
[]
["Direct Assignment",100,"No Allocation",{"$f":"Q12","v":0},{"$f":"R12","v":0},0,0,0,{"$f":"V12*I$8","v":0},{"$f":"W12*J$8","v":0},{"$f":"X12*K$8","v":0},{"$f":"Y12*L$8","v":0},{"$f":"Z12","v":0},0,{"$f":"SUM(D12:N12)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q12:V12)+SUM(Z12:AA12)","v":0}]
[]
[null,110,"GS",{"$f":"(Q14/$AB14)*D$8","v":1},{"$f":"(R14/$AB14)*E$8","v":0},{"$f":"(S14/$AB14)*F$8","v":0},{"$f":"(T14/$AB14)","v":0},{"$f":"(U14/$AB14)","v":0},{"$f":"(V14/$AB14)*I$8","v":0},{"$f":"(W14/$AB14)*J$8","v":0},{"$f":"(X14/$AB14)*K$8","v":0},{"$f":"(Y14/$AB14)*L$8","v":0},{"$f":"(Z14/$AB14)","v":0},{"$f":"(AA14/$AB14)","v":0},{"$f":"SUM(D14:N14)","v":1},null,{"$f":"IF($B$5=1,1,0)","v":1},{"$f":"R42","v":0},{"$f":"S42","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q14:V14)+SUM(Z14:AA14)","v":1}]
[]
[null,120,"FS",{"$f":"(Q16/$AB16)*D$8","v":0},{"$f":"(R16/$AB16)*E$8","v":0},{"$f":"(S16/$AB16)*F$8","v":0},{"$f":"(T16/$AB16)","v":1},{"$f":"(U16/$AB16)","v":0},{"$f":"(V16/$AB16)*I$8","v":0},{"$f":"(W16/$AB16)*J$8","v":0},{"$f":"(X16/$AB16)*K$8","v":0},{"$f":"(Y16/$AB16)*L$8","v":0},{"$f":"(Z16/$AB16)","v":0},{"$f":"(AA16/$AB16)","v":0},{"$f":"SUM(D16:N16)","v":1},null,0,0,0,1,0,0,0,0,0,0,0,1]
[]
[null,145,"IS",{"$f":"(Q18/$AB18)*D$8","v":0},{"$f":"(R18/$AB18)*E$8","v":0},{"$f":"(S18/$AB18)*F$8","v":0},{"$f":"(T18/$AB18)","v":0},{"$f":"(U18/$AB18)","v":1},{"$f":"(V18/$AB18)*I$8","v":0},{"$f":"(W18/$AB18)*J$8","v":0},{"$f":"(X18/$AB18)*K$8","v":0},{"$f":"(Y18/$AB18)*L$8","v":0},{"$f":"(Z18/$AB18)","v":0},{"$f":"(AA18/$AB18)","v":0},{"$f":"SUM(D18:N18)","v":1},null,0,0,0,0,1,0,0,0,0,0,0,1]
[]
[null,150,"TS",{"$f":"(Q20/$AB20)*D$8","v":0},{"$f":"(R20/$AB20)*E$8","v":0},{"$f":"(S20/$AB20)*F$8","v":0},{"$f":"(T20/$AB20)","v":0},{"$f":"(U20/$AB20)","v":0},{"$f":"(V20/$AB20)*I$8","v":1},{"$f":"(W20/$AB20)*J$8","v":0},{"$f":"(X20/$AB20)*K$8","v":0},{"$f":"(Y20/$AB20)*L$8","v":0},{"$f":"(Z20/$AB20)","v":0},{"$f":"(AA20/$AB20)","v":0},{"$f":"SUM(D20:N20)","v":1},null,0,0,0,0,0,{"$f":"+V8*1","v":1},{"$f":"W42","v":0},{"$f":"X42","v":0},{"$f":"Y42","v":0},0,0,1]
[]
[null,160,"TBF",{"$f":"(Q22/$AB22)*D$8","v":0},{"$f":"(R22/$AB22)*E$8","v":0},{"$f":"(S22/$AB22)*F$8","v":0},{"$f":"(T22/$AB22)","v":0},{"$f":"(U22/$AB22)","v":0},{"$f":"(V22/$AB22)*I$8","v":0},{"$f":"(W22/$AB22)*J$8","v":0},{"$f":"(X22/$AB22)*K$8","v":0},{"$f":"(Y22/$AB22)*L$8","v":0},{"$f":"(Z22/$AB22)","v":1},{"$f":"(AA22/$AB22)","v":0},{"$f":"SUM(D22:N22)","v":1},null,0,0,0,0,0,0,0,0,0,1,0,1]
[]
[null,170,"NGV",{"$f":"(Q24/$AB24)*D$8","v":0},{"$f":"(R24/$AB24)*E$8","v":0},{"$f":"(S24/$AB24)*F$8","v":0},{"$f":"(T24/$AB24)","v":0},{"$f":"(U24/$AB24)","v":0},{"$f":"(V24/$AB24)*I$8","v":0},{"$f":"(W24/$AB24)*J$8","v":0},{"$f":"(X24/$AB24)*K$8","v":0},{"$f":"(Y24/$AB24)*L$8","v":0},{"$f":"(Z24/$AB24)","v":0},{"$f":"(AA24/$AB24)","v":1},{"$f":"SUM(D24:N24)","v":1},null,0,0,0,0,0,0,0,0,0,0,1,1]
[]
["Volumetric Factors",210,"Design Day",{"$f":"(Q26/$AB26)*D$8","v":0.81513669830911517},{"$f":"(R26/$AB26)*E$8","v":0},{"$f":"(S26/$AB26)*F$8","v":0},{"$f":"(T26/$AB26)","v":1.018722564950859E-2},{"$f":"(U26/$AB26)","v":0},{"$f":"(V26/$AB26)*I$8","v":0.12982100859161499},{"$f":"(W26/$AB26)*J$8","v":0},{"$f":"(X26/$AB26)*K$8","v":0},{"$f":"(Y26/$AB26)*L$8","v":0},{"$f":"(Z26/$AB26)","v":4.4187797454097781E-2},{"$f":"(AA26/$AB26)","v":6.6726999566343013E-4},{"$f":"SUM(D26:N26)","v":1},null,{"$f":"'COS Input'!D15*Q8","v":1189837.9206511509},{"$f":"'COS Input'!E15*R8","v":0},{"$f":"'COS Input'!F15*S8","v":0},{"$f":"'COS Input'!G15","v":14870.079348849049},{"$f":"'COS Input'!H15","v":0},{"$f":"'COS Input'!I15*V8","v":189497},{"$f":"'COS Input'!J15*W8","v":0},{"$f":"'COS Input'!K15*X8","v":0},{"$f":"'COS Input'!L15*Y8","v":0},{"$f":"'COS Input'!M15","v":64500},{"$f":"'COS Input'!N15","v":974},1459679]
[]
[null,null,"Peak Day",{"$f":"(Q28/$AB28)*D$8","v":0.77724371160888406},{"$f":"(R28/$AB28)*E$8","v":0},{"$f":"(S28/$AB28)*F$8","v":0},{"$f":"(T28/$AB28)","v":1.1469954186612397E-2},{"$f":"(U28/$AB28)","v":1.6439936719798893E-3},{"$f":"(V28/$AB28)*I$8","v":0.18105417855308978},{"$f":"(W28/$AB28)*J$8","v":0},{"$f":"(X28/$AB28)*K$8","v":0},{"$f":"(Y28/$AB28)*L$8","v":0},{"$f":"(Z28/$AB28)","v":2.7983367009674947E-2},{"$f":"(AA28/$AB28)","v":6.0479496975889403E-4},{"$f":"SUM(D28:N28)","v":1},null,{"$f":"'COS Input'!D17*Q8","v":766845.59175421915},{"$f":"'COS Input'!E17*R8","v":0},{"$f":"'COS Input'!F17*S8","v":0},{"$f":"'COS Input'!G17*T8","v":11316.506874554983},{"$f":"'COS Input'!H17*U8","v":1622},{"$f":"'COS Input'!I17*V8","v":178632},{"$f":"'COS Input'!J17*W8","v":0},{"$f":"'COS Input'!K17*X8","v":0},{"$f":"'COS Input'!L17*Y8","v":0},{"$f":"'COS Input'!M17*Z8","v":27609},{"$f":"'COS Input'!N17*AA8","v":596.70390322580647},986621.802532]
[]
[null,220,"Throughput",{"$f":"(Q30/$AB30)*D$8","v":0.64797520001981201},{"$f":"(R30/$AB30)*E$8","v":0},{"$f":"(S30/$AB30)*F$8","v":0},{"$f":"(T30/$AB30)","v":1.4974596950930837E-2},{"$f":"(U30/$AB30)","v":1.5673521593184518E-3},{"$f":"(V30/$AB30)*I$8","v":0.27741971860232517},{"$f":"(W30/$AB30)*J$8","v":0},{"$f":"(X30/$AB30)*K$8","v":0},{"$f":"(Y30/$AB30)*L$8","v":0},{"$f":"(Z30/$AB30)","v":5.638723534391496E-2},{"$f":"(AA30/$AB30)","v":1.6758969236986406E-3},{"$f":"SUM(D30:N30)","v":1.0000000000000002},null,{"$f":"'COS Input'!D19*Q8","v":112038555},{"$f":"'COS Input'!E19*R8","v":0},{"$f":"'COS Input'!F19*S8","v":0},{"$f":"'COS Input'!G19*T8","v":2589192},{"$f":"'COS Input'!H19*U8","v":271004},{"$f":"'COS Input'!I19*V8","v":47967429},{"$f":"'COS Input'!J19*W8","v":0},{"$f":"'COS Input'!K19*X8","v":0},{"$f":"'COS Input'!L19*Y8","v":0},{"$f":"'COS Input'!M19*Z8","v":9749670},{"$f":"'COS Input'!N19*AA8","v":289772},172905622]
[]
[null,230,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"(Q32/$AB32)*D$8","v":0.74827209899339386},{"$f":"(R32/$AB32)*E$8","v":0},{"$f":"(S32/$AB32)*F$8","v":0},{"$f":"(T32/$AB32)","v":1.2102174170077487E-2},{"$f":"(U32/$AB32)","v":6.2694086372738062E-4},{"$f":"(V32/$AB32)*I$8","v":0.18886049259589902},{"$f":"(W32/$AB32)*J$8","v":0},{"$f":"(X32/$AB32)*K$8","v":0},{"$f":"(Y32/$AB32)*L$8","v":0},{"$f":"(Z32/$AB32)","v":4.9067572610024639E-2},{"$f":"(AA32/$AB32)","v":1.0707207668775142E-3},{"$f":"SUM(D32:N32)","v":0.99999999999999989},null,{"$f":"(D26*'COS Input'!$M$9)+(D30*'COS Input'!$N$9)","v":0.74827209899339397},{"$f":"(E26*'COS Input'!$M$9)+(E30*'COS Input'!$N$9)","v":0},{"$f":"(F26*'COS Input'!$M$9)+(F30*'COS Input'!$N$9)","v":0},{"$f":"(G26*'COS Input'!$M$9)+(G30*'COS Input'!$N$9)","v":1.2102174170077491E-2},{"$f":"(H26*'COS Input'!$M$9)+(H30*'COS Input'!$N$9)","v":6.2694086372738073E-4},{"$f":"(I26*'COS Input'!$M$9)+(I30*'COS Input'!$N$9)","v":0.18886049259589907},{"$f":"(J26*'COS Input'!$M$9)+(J30*'COS Input'!$N$9)","v":0},{"$f":"(K26*'COS Input'!$M$9)+(K30*'COS Input'!$N$9)","v":0},{"$f":"(L26*'COS Input'!$M$9)+(L30*'COS Input'!$N$9)","v":0},{"$f":"(M26*'COS Input'!$M$9)+(M30*'COS Input'!$N$9)","v":4.9067572610024653E-2},{"$f":"(N26*'COS Input'!$M$9)+(N30*'COS Input'!$N$9)","v":1.0707207668775144E-3},1.0000000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,235,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"(Q34/$AB34)*D$8","v":0.78688251387869546},{"$f":"(R34/$AB34)*E$8","v":0},{"$f":"(S34/$AB34)*F$8","v":0},{"$f":"(T34/$AB34)","v":1.2726639476681147E-2},{"$f":"(U34/$AB34)","v":6.5929065585463892E-4},{"$f":"(V34/$AB34)*I$8","v":0.19860558663906805},{"$f":"(W34/$AB34)*J$8","v":0},{"$f":"(X34/$AB34)*K$8","v":0},{"$f":"(Y34/$AB34)*L$8","v":0},{"$f":"(Z34/$AB34)","v":0},{"$f":"(AA34/$AB34)","v":1.1259693497006112E-3},{"$f":"SUM(D34:N34)","v":1},null,{"$f":"Q32/SUM($Q$32:$Y$32,$AA$32)","v":0.78688251387869546},0,0,1.2726639476681147E-2,6.5929065585463892E-4,0.19860558663906805,0,0,0,null,{"$f":"AA32/SUM($Q$32:$Y$32,$AA$32)","v":1.1259693497006112E-3},1]
[]
[null,240,"Firm Sales",{"$f":"(Q36/$AB36)*D$8","v":0.97494756217283107},{"$f":"(R36/$AB36)*E$8","v":0},{"$f":"(S36/$AB36)*F$8","v":0},{"$f":"(T36/$AB36)","v":2.2530872773193093E-2},{"$f":"(U36/$AB36)","v":0},{"$f":"(V36/$AB36)*I$8","v":0},{"$f":"(W36/$AB36)*J$8","v":0},{"$f":"(X36/$AB36)*K$8","v":0},{"$f":"(Y36/$AB36)*L$8","v":0},{"$f":"(Z36/$AB36)","v":0},{"$f":"(AA36/$AB36)","v":2.5215650539757999E-3},{"$f":"SUM(D36:N36)","v":1},null,{"$f":"Q30","v":112038555},{"$f":"R30","v":0},{"$f":"S30","v":0},{"$f":"T30","v":2589192},null,null,null,null,null,null,{"$f":"AA30","v":289772},114917519]
[]
[null,245,"Firm Sales less NGV",{"$f":"(Q38/$AB38)*D$8","v":0.97741217054540908},0,0,2.2587829454590955E-2,0,0,0,0,0,0,0,{"$f":"SUM(D38:N38)","v":1},null,{"$f":"+Q30","v":112038555},{"$f":"+R30","v":0},0,2589192,0,0,0,0,0,0,0,114627747]
[]
[null,250,"Distribution Throughput",{"$f":"(Q40/$AB40)*D$8","v":0.81160381643796453},{"$f":"(R40/$AB40)*E$8","v":0},{"$f":"(S40/$AB40)*F$8","v":0},{"$f":"(T40/$AB40)","v":1.7514361805039975E-2},{"$f":"(U40/$AB40)","v":1.920206995199504E-3},{"$f":"(V40/$AB40)*I$8","v":0.15589680179337281},{"$f":"(W40/$AB40)*J$8","v":0},{"$f":"(X40/$AB40)*K$8","v":0},{"$f":"(Y40/$AB40)*L$8","v":0},{"$f":"(Z40/$AB40)","v":1.0961423556724999E-2},{"$f":"(AA40/$AB40)","v":2.1033894116980322E-3},{"$f":"SUM(D40:N40)","v":0.99999999999999989},null,{"$f":"'COS Input'!D22*Q8","v":111810043.25157499},{"$f":"'COS Input'!E22*R$8","v":0},{"$f":"'COS Input'!F22*S$8","v":0},{"$f":"'COS Input'!G22*T8","v":2412854.0444029998},{"$f":"'COS Input'!H22*U8","v":264536},{"$f":"'COS Input'!I22*V8","v":21477016},{"$f":"'COS Input'!J22*W8","v":0},{"$f":"'COS Input'!K22*X8","v":0},{"$f":"'COS Input'!L22*Y8","v":0},{"$f":"'COS Input'!M22*Z8","v":1510093},{"$f":"'COS Input'!N22*AA8","v":289772},137764314.29597801]
[]
["Revenue Factors",310,"DNG Revenue",{"$f":"(Q42/$AB42)*D$8","v":0.88315131164160343},{"$f":"(R42/$AB42)*E$8","v":0},{"$f":"(S42/$AB42)*F$8","v":0},{"$f":"(T42/$AB42)","v":6.6183171724960793E-3},{"$f":"(U42/$AB42)","v":6.236067253152952E-4},{"$f":"(V42/$AB42)*I$8","v":9.246254088712727E-2},{"$f":"(W42/$AB42)*J$8","v":0},{"$f":"(X42/$AB42)*K$8","v":0},{"$f":"(Y42/$AB42)*L$8","v":0},{"$f":"(Z42/$AB42)","v":1.098137334045734E-2},{"$f":"(AA42/$AB42)","v":6.1628502330007265E-3},{"$f":"SUM(D42:N42)","v":1},null,{"$f":"'COS Input'!D24*Q8","v":373064731.95874053},{"$f":"'COS Input'!E24*R8","v":0},{"$f":"'COS Input'!F24*S8","v":0},{"$f":"'COS Input'!G24","v":2795739.177905635},{"$f":"'COS Input'!H24","v":263426.74551994528},{"$f":"'COS Input'!I24*V8","v":39058440.583824478},{"$f":"+W8*'COS Input'!J24","v":0},{"$f":"+X8*'COS Input'!K24","v":0},{"$f":"+Y8*'COS Input'!L24","v":0},{"$f":"'COS Input'!M24","v":4638800.9028503913},{"$f":"'COS Input'!N24","v":2603338.7936690347},422424478.16250998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,315,"DNG Revenue Less NGV",{"$f":"(Q44/$AB44)*D$8","v":0.88862779163432792},{"$f":"(R44/$AB44)*E$8","v":0},{"$f":"(S44/$AB44)*F$8","v":0},{"$f":"(T44/$AB44)","v":6.659357797248488E-3},{"$f":"(U44/$AB44)","v":6.2747375207446924E-4},{"$f":"(V44/$AB44)*I$8","v":9.3035907249799127E-2},{"$f":"(W44/$AB44)*J$8","v":0},{"$f":"(X44/$AB44)*K$8","v":0},{"$f":"(Y44/$AB44)*L$8","v":0},{"$f":"(Z44/$AB44)","v":1.1049469566550089E-2},{"$f":"(AA44/$AB44)","v":0},{"$f":"SUM(D44:N44)","v":1.0000000000000002},null,{"$f":"'COS Input'!D24*Q8","v":373064731.95874053},{"$f":"'COS Input'!E24*R8","v":0},{"$f":"'COS Input'!F24*S8","v":0},{"$f":"'COS Input'!G24*T8","v":2795739.177905635},{"$f":"'COS Input'!H24*U8","v":263426.74551994528},{"$f":"'COS Input'!I24*V8","v":39058440.583824478},{"$f":"'COS Input'!J24*W8","v":0},{"$f":"'COS Input'!K24*X8","v":0},{"$f":"'COS Input'!L24*Y8","v":0},{"$f":"'COS Input'!M24*Z8","v":4638800.9028503913},0,419821139.36884093]
[]
["Customer Factors",410,"Customers",{"$f":"(Q46/$AB46)*D$8","v":0.99856264680547824},{"$f":"(R46/$AB46)*E$8","v":0},{"$f":"(S46/$AB46)*F$8","v":0},{"$f":"(T46/$AB46)","v":3.9522888682097599E-4},{"$f":"(U46/$AB46)","v":1.5567002106734284E-5},{"$f":"(V46/$AB46)*I$8","v":9.9801780173174254E-4},{"$f":"(W46/$AB46)*J$8","v":0},{"$f":"(X46/$AB46)*K$8","v":0},{"$f":"(Y46/$AB46)*L$8","v":0},{"$f":"(Z46/$AB46)","v":9.5131679541153966E-6},{"$f":"(AA46/$AB46)","v":1.9026335908230793E-5},{"$f":"SUM(D46:N46)","v":1},null,{"$f":"'COS Input'!D26*Q8","v":1154630},{"$f":"'COS Input'!E26*R8","v":0},{"$f":"'COS Input'!F26*S8","v":0},{"$f":"'COS Input'!G26","v":457},{"$f":"'COS Input'!H26","v":18},{"$f":"'COS Input'!I26*V8","v":1154},{"$f":"+W8*'COS Input'!J26","v":0},{"$f":"+X8*'COS Input'!K26","v":0},{"$f":"+Y8*'COS Input'!L26","v":0},{"$f":"'COS Input'!M26","v":11},{"$f":"'COS Input'!N26","v":22},1156292]
[]
[null,420,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"(Q48/$AB48)*D$8","v":0.96970981301450954},{"$f":"(R48/$AB48)*E$8","v":0},{"$f":"(S48/$AB48)*F$8","v":0},{"$f":"(T48/$AB48)","v":1.9510009582397519E-3},{"$f":"(U48/$AB48)","v":1.6757693290887451E-4},{"$f":"(V48/$AB48)*I$8","v":2.3864148573080623E-2},{"$f":"(W48/$AB48)*J$8","v":0},{"$f":"(X48/$AB48)*K$8","v":0},{"$f":"(Y48/$AB48)*L$8","v":0},{"$f":"(Z48/$AB48)","v":2.7524782110799218E-3},{"$f":"(AA48/$AB48)","v":1.5549823101813547E-3},{"$f":"SUM(D48:N48)","v":1},null,{"$f":"(D46*'COS Input'!$M$12)+(D42*'COS Input'!$N$12)","v":0.96970981301450954},{"$f":"(E46*'COS Input'!$M$12)+(E42*'COS Input'!$N$12)","v":0},{"$f":"(F46*'COS Input'!$M$12)+(F42*'COS Input'!$N$12)","v":0},{"$f":"(G46*'COS Input'!$M$12)+(G42*'COS Input'!$N$12)","v":1.9510009582397519E-3},{"$f":"(H46*'COS Input'!$M$12)+(H42*'COS Input'!$N$12)","v":1.6757693290887451E-4},{"$f":"(I46*'COS Input'!$M$12)+(I42*'COS Input'!$N$12)","v":2.3864148573080623E-2},{"$f":"(J46*'COS Input'!$M$12)+(J42*'COS Input'!$N$12)","v":0},{"$f":"(K46*'COS Input'!$M$12)+(K42*'COS Input'!$N$12)","v":0},{"$f":"(L46*'COS Input'!$M$12)+(L42*'COS Input'!$N$12)","v":0},{"$f":"(M46*'COS Input'!$M$12)+(M42*'COS Input'!$N$12)","v":2.7524782110799218E-3},{"$f":"(N46*'COS Input'!$M$12)+(N42*'COS Input'!$N$12)","v":1.5549823101813547E-3},1]
[]
["Expense Factors",510,"Customer Assistance Expense",{"$f":"(Q50/$AB50)*D$8","v":0.47272139470985658},{"$f":"(R50/$AB50)*E$8","v":0},{"$f":"(S50/$AB50)*F$8","v":0},{"$f":"(T50/$AB50)","v":2.5758322442666265E-2},{"$f":"(U50/$AB50)","v":1.468157677510395E-2},{"$f":"(V50/$AB50)*I$8","v":0.42391290398593257},{"$f":"(W50/$AB50)*J$8","v":0},{"$f":"(X50/$AB50)*K$8","v":0},{"$f":"(Y50/$AB50)*L$8","v":0},{"$f":"(Z50/$AB50)","v":8.3204314844465138E-3},{"$f":"(AA50/$AB50)","v":5.4605370601994094E-2},{"$f":"SUM(D50:N50)","v":0.99999999999999989},null,{"$f":"'COS Input'!D29*Q8","v":805151.89967405179},{"$f":"'COS Input'!E29*R8","v":0},{"$f":"'COS Input'!F29*S8","v":0},{"$f":"'COS Input'!G29","v":43872.273350053802},{"$f":"'COS Input'!H29","v":25006.059727719174},{"$f":"'COS Input'!I29*V8","v":722019.954586796},{"$f":"'COS Input'!J29*W8","v":0},{"$f":"'COS Input'!K29*X8","v":0},{"$f":"'COS Input'!L29*Y8","v":0},{"$f":"'COS Input'!M29","v":14171.584554411151},{"$f":"'COS Input'!N29","v":93005.348106967009},1703227.1199999989]
[]
[null,520,"Blank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,530,null,{"$f":"Q54","v":0},0,0,0,0,{"$f":"V54*I$8","v":0},{"$f":"W54*J$8","v":0},{"$f":"X54*K$8","v":0},{"$f":"Y54*L$8","v":0},{"$f":"Z54","v":0},0,{"$f":"SUM(D54:N54)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,540,null,{"$f":"Q56","v":0},0,0,0,0,{"$f":"V56*I$8","v":0},{"$f":"W56*J$8","v":0},{"$f":"X56*K$8","v":0},{"$f":"Y56*L$8","v":0},{"$f":"Z56","v":0},0,{"$f":"SUM(D56:N56)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,550,"Distribution O&M Expense",{"$f":"(Q58/$AB58)*D$8","v":0.85377132173673564},{"$f":"(R58/$AB58)*E$8","v":0},{"$f":"(S58/$AB58)*F$8","v":0},{"$f":"(T58/$AB58)","v":8.301277090422346E-3},{"$f":"(U58/$AB58)","v":4.4459527285031607E-4},{"$f":"(V58/$AB58)*I$8","v":9.6762039865462682E-2},{"$f":"(W58/$AB58)*J$8","v":0},{"$f":"(X58/$AB58)*K$8","v":0},{"$f":"(Y58/$AB58)*L$8","v":0},{"$f":"(Z58/$AB58)","v":2.2733678972463204E-2},{"$f":"(AA58/$AB58)","v":1.7987087062065716E-2},{"$f":"SUM(D58:N58)","v":1},null,{"$f":"'COS Detail TS TTL'!H752*Q8","v":65185051.675066672},{"$f":"'COS Detail TS TTL'!I752*R8","v":0},{"$f":"'COS Detail TS TTL'!J752*S8","v":0},{"$f":"'COS Detail TS TTL'!K752","v":633798.72611261636},{"$f":"'COS Detail TS TTL'!L752","v":33944.646648806782},{"$f":"'COS Detail TS TTL'!M752*V8","v":7387737.6859935978},{"$f":"'COS Detail TS TTL'!N752*W8","v":0},{"$f":"'COS Detail TS TTL'!O752*X8","v":0},{"$f":"'COS Detail TS TTL'!P752*Y8","v":0},{"$f":"'COS Detail TS TTL'!Q752","v":1735706.0384388738},{"$f":"'COS Detail TS TTL'!R752","v":1373305.9073003384},76349544.679560915]
[]
["Plant Factors",605,"Tools, Shop & Garage Equipment",{"$f":"Q60/$AB$60","v":0.55156692055248113},{"$f":"R60/$AB$60","v":0},{"$f":"S60/$AB$60","v":0},{"$f":"T60/$AB$60","v":5.1055162675926443E-3},{"$f":"U60/$AB$60","v":2.7803824957940444E-4},{"$f":"V60/$AB$60*I$8","v":5.8594010958819859E-2},{"$f":"(W60/$AB$60)*J$8","v":0},{"$f":"(X60/$AB$60)*K$8","v":0},{"$f":"(Y60/$AB$60)*L$8","v":0},{"$f":"Z60/$AB$60","v":1.3648204985599058E-2},{"$f":"AA60/$AB$60","v":0.37080730898592801},{"$f":"SUM(D60:N60)","v":1},null,{"$f":"'COS Input'!D31*Q8","v":23527940.107772801},{"$f":"'COS Input'!E31*R8","v":0},{"$f":"'COS Input'!F31*S8","v":0},{"$f":"'COS Input'!G31*T8","v":217783.69312441378},{"$f":"'COS Input'!H31*U8","v":11860.151579107942},{"$f":"'COS Input'!I31*V8","v":2499418.1651292928},{"$f":"'COS Input'!J31*W8","v":0},{"$f":"'COS Input'!K31*X8","v":0},{"$f":"'COS Input'!L31*Y8","v":0},{"$f":"'COS Input'!M31*Z8","v":582185.2934148669},{"$f":"'COS Input'!N31*AA8","v":15817359.294510493},42656546.705530971]
[]
[null,610,"Rate Base",{"$f":"(Q62/$AB62)*D$8","v":0.86762251900023046},{"$f":"(R62/$AB62)*E$8","v":0},{"$f":"(S62/$AB62)*F$8","v":0},{"$f":"(T62/$AB62)","v":7.6500396229334435E-3},{"$f":"(U62/$AB62)","v":4.5251603024531138E-4},{"$f":"(V62/$AB62)*I$8","v":9.5367250867810865E-2},{"$f":"(W62/$AB62)*J$8","v":0},{"$f":"(X62/$AB62)*K$8","v":0},{"$f":"(Y62/$AB62)*L$8","v":0},{"$f":"(Z62/$AB62)","v":2.2214090575927645E-2},{"$f":"(AA62/$AB62)","v":6.6935839028523705E-3},{"$f":"SUM(D62:N62)","v":1},null,{"$f":"'COS Detail TS TTL'!H1288*Q8","v":2224378987.7594953},{"$f":"'COS Detail TS TTL'!I1288*R8","v":0},{"$f":"'COS Detail TS TTL'!J1288*S8","v":0},{"$f":"'COS Detail TS TTL'!K1288","v":19612892.727114893},{"$f":"'COS Detail TS TTL'!L1288","v":1160144.1032926249},{"$f":"'COS Detail TS TTL'!M1288*V8","v":244499081.46135914},{"$f":"'COS Detail TS TTL'!N1288*W8","v":0},{"$f":"'COS Detail TS TTL'!O1288*X8","v":0},{"$f":"'COS Detail TS TTL'!P1288*Y8","v":0},{"$f":"'COS Detail TS TTL'!Q1288","v":56951675.673676871},{"$f":"'COS Detail TS TTL'!R1288","v":17160766.416559611},2563763548.1414981]
[]
[null,620,"Gross Plant",{"$f":"(Q64/$AB64)*D$8","v":0.87611242978379922},{"$f":"(R64/$AB64)*E$8","v":0},{"$f":"(S64/$AB64)*F$8","v":0},{"$f":"(T64/$AB64)","v":8.1096347439053897E-3},{"$f":"(U64/$AB64)","v":4.4163773666457362E-4},{"$f":"(V64/$AB64)*I$8","v":9.3071102343284459E-2},{"$f":"(W64/$AB64)*J$8","v":0},{"$f":"(X64/$AB64)*K$8","v":0},{"$f":"(Y64/$AB64)*L$8","v":0},{"$f":"(Z64/$AB64)","v":2.1678896225581067E-2},{"$f":"(AA64/$AB64)","v":5.8629916676530792E-4},{"$f":"SUM(D64:N64)","v":1},null,{"$f":"'COS Detail TS TTL'!H1122+'COS Detail TS TTL'!H1123+'COS Detail TS TTL'!H1124+'COS Detail TS TTL'!H1133+'COS Detail TS TTL'!H1134+'COS Detail TS TTL'!H1135","v":3383628260.6102381},{"$f":"'COS Detail TS TTL'!I1122+'COS Detail TS TTL'!I1123+'COS Detail TS TTL'!I1124+'COS Detail TS TTL'!I1133+'COS Detail TS TTL'!I1134+'COS Detail TS TTL'!I1135","v":0},{"$f":"'COS Detail TS TTL'!J1122+'COS Detail TS TTL'!J1123+'COS Detail TS TTL'!J1124+'COS Detail TS TTL'!J1133+'COS Detail TS TTL'!J1134+'COS Detail TS TTL'!J1135","v":0},{"$f":"'COS Detail TS TTL'!K1122+'COS Detail TS TTL'!K1123+'COS Detail TS TTL'!K1124+'COS Detail TS TTL'!K1133+'COS Detail TS TTL'!K1134+'COS Detail TS TTL'!K1135","v":31320168.930232383},{"$f":"'COS Detail TS TTL'!L1122+'COS Detail TS TTL'!L1123+'COS Detail TS TTL'!L1124+'COS Detail TS TTL'!L1133+'COS Detail TS TTL'!L1134+'COS Detail TS TTL'!L1135","v":1705646.3028369038},{"$f":"'COS Detail TS TTL'!M1122+'COS Detail TS TTL'!M1123+'COS Detail TS TTL'!M1124+'COS Detail TS TTL'!M1133+'COS Detail TS TTL'!M1134+'COS Detail TS TTL'!M1135","v":359449314.2993055},{"$f":"('COS Detail TS TTL'!N1122+'COS Detail TS TTL'!N1123+'COS Detail TS TTL'!N1124+'COS Detail TS TTL'!N1133+'COS Detail TS TTL'!N1134+'COS Detail TS TTL'!N1135)*W8","v":0},{"$f":"('COS Detail TS TTL'!O1122+'COS Detail TS TTL'!O1123+'COS Detail TS TTL'!O1124+'COS Detail TS TTL'!O1133+'COS Detail TS TTL'!O1134+'COS Detail TS TTL'!O1135)*X8","v":0},{"$f":"('COS Detail TS TTL'!P1122+'COS Detail TS TTL'!P1123+'COS Detail TS TTL'!P1124+'COS Detail TS TTL'!P1133+'COS Detail TS TTL'!P1134+'COS Detail TS TTL'!P1135)*Y8","v":0},{"$f":"'COS Detail TS TTL'!Q1122+'COS Detail TS TTL'!Q1123+'COS Detail TS TTL'!Q1124+'COS Detail TS TTL'!Q1133+'COS Detail TS TTL'!Q1134+'COS Detail TS TTL'!Q1135","v":83725927.670966074},{"$f":"'COS Detail TS TTL'!R1122+'COS Detail TS TTL'!R1123+'COS Detail TS TTL'!R1124+'COS Detail TS TTL'!R1133+'COS Detail TS TTL'!R1134+'COS Detail TS TTL'!R1135","v":2264342.2948911744},3862093660.10847]
[]
[null,630,"Distribution Gross Plant",{"$f":"(Q66/$AB66)*D$8","v":0.87422797083406456},{"$f":"(R66/$AB66)*E$8","v":0},{"$f":"(S66/$AB66)*F$8","v":0},{"$f":"(T66/$AB66)","v":7.8346598625800828E-3},{"$f":"(U66/$AB66)","v":4.500586559315951E-4},{"$f":"(V66/$AB66)*I$8","v":9.4845733842948976E-2},{"$f":"(W66/$AB66)*J$8","v":0},{"$f":"(X66/$AB66)*K$8","v":0},{"$f":"(Y66/$AB66)*L$8","v":0},{"$f":"(Z66/$AB66)","v":2.2092258173073354E-2},{"$f":"(AA66/$AB66)","v":5.4931863140139008E-4},{"$f":"SUM(D66:N66)","v":1},null,{"$f":"'COS Detail TS TTL'!H1052","v":3311226354.501163},{"$f":"'COS Detail TS TTL'!I1052","v":0},{"$f":"'COS Detail TS TTL'!J1052","v":0},{"$f":"'COS Detail TS TTL'!K1052","v":29674562.106240012},{"$f":"'COS Detail TS TTL'!L1052","v":1704642.4185790888},{"$f":"'COS Detail TS TTL'!M1052","v":359237754.89950067},{"$f":"'COS Detail TS TTL'!N1052*W8","v":0},{"$f":"'COS Detail TS TTL'!O1052*X8","v":0},{"$f":"'COS Detail TS TTL'!P1052*Y8","v":0},{"$f":"'COS Detail TS TTL'!Q1052","v":83676649.493761316},{"$f":"'COS Detail TS TTL'!R1052","v":2080599.5575495469},3787600562.9767938]
[]
[null,640,"Direct Distribution Gross Plant",{"$f":"(Q68/$AB68)*D$8","v":0.86835756766183625},{"$f":"(R68/$AB68)*E$8","v":0},{"$f":"(S68/$AB68)*F$8","v":0},{"$f":"(T68/$AB68)","v":6.9953157205927853E-3},{"$f":"(U68/$AB68)","v":4.7566360096058878E-4},{"$f":"(V68/$AB68)*I$8","v":0.10024174116172033},{"$f":"(W68/$AB68)*J$8","v":0},{"$f":"(X68/$AB68)*K$8","v":0},{"$f":"(Y68/$AB68)*L$8","v":0},{"$f":"(Z68/$AB68)","v":2.3349141134066463E-2},{"$f":"(AA68/$AB68)","v":5.805707208236463E-4},{"$f":"SUM(D68:N68)","v":1.0000000000000002},null,{"$f":"('COS Detail TS TTL'!H1015+'COS Detail TS TTL'!H1020+'COS Detail TS TTL'!H1025+'COS Detail TS TTL'!H1030+'COS Detail TS TTL'!H1035+'COS Detail TS TTL'!H1040)","v":3070473179.7512164},{"$f":"('COS Detail TS TTL'!I1015+'COS Detail TS TTL'!I1020+'COS Detail TS TTL'!I1025+'COS Detail TS TTL'!I1030+'COS Detail TS TTL'!I1035+'COS Detail TS TTL'!I1040)","v":0},{"$f":"('COS Detail TS TTL'!J1015+'COS Detail TS TTL'!J1020+'COS Detail TS TTL'!J1025+'COS Detail TS TTL'!J1030+'COS Detail TS TTL'!J1035+'COS Detail TS TTL'!J1040)","v":0},{"$f":"('COS Detail TS TTL'!K1015+'COS Detail TS TTL'!K1020+'COS Detail TS TTL'!K1025+'COS Detail TS TTL'!K1030+'COS Detail TS TTL'!K1035+'COS Detail TS TTL'!K1040)","v":24735120.765754323},{"$f":"('COS Detail TS TTL'!L1015+'COS Detail TS TTL'!L1020+'COS Detail TS TTL'!L1025+'COS Detail TS TTL'!L1030+'COS Detail TS TTL'!L1035+'COS Detail TS TTL'!L1040)","v":1681925.0314890316},{"$f":"('COS Detail TS TTL'!M1015+'COS Detail TS TTL'!M1020+'COS Detail TS TTL'!M1025+'COS Detail TS TTL'!M1030+'COS Detail TS TTL'!M1035+'COS Detail TS TTL'!M1040)","v":354450273.93195707},{"$f":"('COS Detail TS TTL'!N1015+'COS Detail TS TTL'!N1020+'COS Detail TS TTL'!N1025+'COS Detail TS TTL'!N1030+'COS Detail TS TTL'!N1035+'COS Detail TS TTL'!N1040)*W8","v":0},{"$f":"('COS Detail TS TTL'!O1015+'COS Detail TS TTL'!O1020+'COS Detail TS TTL'!O1025+'COS Detail TS TTL'!O1030+'COS Detail TS TTL'!O1035+'COS Detail TS TTL'!O1040)*X8","v":0},{"$f":"('COS Detail TS TTL'!P1015+'COS Detail TS TTL'!P1020+'COS Detail TS TTL'!P1025+'COS Detail TS TTL'!P1030+'COS Detail TS TTL'!P1035+'COS Detail TS TTL'!P1040)*Y8","v":0},{"$f":"('COS Detail TS TTL'!Q1015+'COS Detail TS TTL'!Q1020+'COS Detail TS TTL'!Q1025+'COS Detail TS TTL'!Q1030+'COS Detail TS TTL'!Q1035+'COS Detail TS TTL'!Q1040)","v":82561509.558118209},{"$f":"('COS Detail TS TTL'!R1015+'COS Detail TS TTL'!R1020+'COS Detail TS TTL'!R1025+'COS Detail TS TTL'!R1030+'COS Detail TS TTL'!R1035+'COS Detail TS TTL'!R1040)","v":2052871.8740112875},3535954880.9125462]
[]
[null,645,"SD Mains",{"$f":"(Q70/$AB70)*D$8","v":0.99683271107879057},{"$f":"(R70/$AB70)*E$8","v":0},{"$f":"(S70/$AB70)*F$8","v":0},{"$f":"(T70/$AB70)","v":7.5950395269938067E-4},{"$f":"(U70/$AB70)","v":4.4894533073098935E-5},{"$f":"(V70/$AB70)*I$8","v":2.2709728785735937E-3},{"$f":"(W70/$AB70)*J$8","v":0},{"$f":"(X70/$AB70)*K$8","v":0},{"$f":"(Y70/$AB70)*L$8","v":0},{"$f":"(Z70/$AB70)","v":2.8539152883469121E-5},{"$f":"(AA70/$AB70)","v":6.3378403980034838E-5},{"$f":"SUM(D70:N70)","v":1.0000000000000002},null,{"$f":"'COS Input'!D33*Q8","v":777595142.7159903},{"$f":"'COS Input'!E33*R8","v":0},{"$f":"'COS Input'!F33*S8","v":0},{"$f":"'COS Input'!G33","v":592463.08626197674},{"$f":"'COS Input'!H33","v":35020.691500346256},{"$f":"'COS Input'!I33*V8","v":1771508.3584160178},{"$f":"'COS Input'!J33*W8","v":0},{"$f":"'COS Input'!K33*X8","v":0},{"$f":"'COS Input'!L33*Y8","v":0},{"$f":"'COS Input'!M33","v":22262.418169843313},{"$f":"'COS Input'!N33","v":49439.32772293577},780065836.59806132]
[]
[null,650,"Mains",{"$f":"(Q72/$AB72)*D$8","v":0.85000292151344226},{"$f":"(R72/$AB72)*E$8","v":0},{"$f":"(S72/$AB72)*F$8","v":0},{"$f":"(T72/$AB72)","v":7.8866809495086992E-3},{"$f":"(U72/$AB72)","v":4.6283457250930387E-4},{"$f":"(V72/$AB72)*I$8","v":0.11324267145628047},{"$f":"(W72/$AB72)*J$8","v":0},{"$f":"(X72/$AB72)*K$8","v":0},{"$f":"(Y72/$AB72)*L$8","v":0},{"$f":"(Z72/$AB72)","v":2.7680168727049856E-2},{"$f":"(AA72/$AB72)","v":7.2472278120940014E-4},{"$f":"SUM(D72:N72)","v":0.99999999999999989},null,{"$f":"'COS Detail TS TTL'!H1014*Q8","v":2055787187.1336479},{"$f":"'COS Detail TS TTL'!I1014*R8","v":0},{"$f":"'COS Detail TS TTL'!J1014*S8","v":0},{"$f":"'COS Detail TS TTL'!K1014","v":19074449.316177569},{"$f":"'COS Detail TS TTL'!L1014","v":1119395.4277627256},{"$f":"'COS Detail TS TTL'!M1014*V8","v":273884744.539581},{"$f":"'COS Detail TS TTL'!N1014*W8","v":0},{"$f":"'COS Detail TS TTL'!O1014*X8","v":0},{"$f":"'COS Detail TS TTL'!P1014*Y8","v":0},{"$f":"'COS Detail TS TTL'!Q1014","v":66946283.085059583},{"$f":"'COS Detail TS TTL'!R1014","v":1752789.0435734054},2418564848.5458021]
[]
[null,660,"Service Lines",{"$f":"(Q74/$AB74)*D$8","v":0.97170933945080529},{"$f":"(R74/$AB74)*E$8","v":0},{"$f":"(S74/$AB74)*F$8","v":0},{"$f":"(T74/$AB74)","v":1.7678722919141784E-3},{"$f":"(U74/$AB74)","v":1.3466142860353862E-4},{"$f":"(V74/$AB74)*I$8","v":2.0528566939429518E-2},{"$f":"(W74/$AB74)*J$8","v":0},{"$f":"(X74/$AB74)*K$8","v":0},{"$f":"(Y74/$AB74)*L$8","v":0},{"$f":"(Z74/$AB74)","v":5.6351000011039109E-3},{"$f":"(AA74/$AB74)","v":2.2445988814364518E-4},{"$f":"SUM(D74:N74)","v":1},null,{"$f":"'COS Input'!D35*Q8","v":407757216.16253716},{"$f":"'COS Input'!E35*R8","v":0},{"$f":"'COS Input'!F35*S8","v":0},{"$f":"'COS Input'!G35","v":741850.11403639463},{"$f":"'COS Input'!H35","v":56507.812596391173},{"$f":"'COS Input'!I35*V8","v":8614377.7436152324},{"$f":"'COS Input'!J35*W8","v":0},{"$f":"'COS Input'!K35*X8","v":0},{"$f":"'COS Input'!L35*Y8","v":0},{"$f":"'COS Input'!M35","v":2364650.20552987},{"$f":"'COS Input'!N35","v":94189.831684993158},419628791.87]
[]
[null,670,"Meters & Regulators",{"$f":"(Q76/$AB76)*D$8","v":0.91000737944837806},{"$f":"(R76/$AB76)*E$8","v":0},{"$f":"(S76/$AB76)*F$8","v":0},{"$f":"(T76/$AB76)","v":5.4487884741718142E-3},{"$f":"(U76/$AB76)","v":8.0257236527202724E-4},{"$f":"(V76/$AB76)*I$8","v":7.5485376713221308E-2},{"$f":"(W76/$AB76)*J$8","v":0},{"$f":"(X76/$AB76)*K$8","v":0},{"$f":"(Y76/$AB76)*L$8","v":0},{"$f":"(Z76/$AB76)","v":8.2558829989566752E-3},{"$f":"(AA76/$AB76)","v":0},{"$f":"SUM(D76:N76)","v":0.99999999999999989},null,{"$f":"+'COS Input'!D37*Q8","v":376075306.04521728},{"$f":"+'COS Input'!E37*R8","v":0},{"$f":"+'COS Input'!F37*S8","v":0},{"$f":"+'COS Input'!G37","v":2251800.1933588274},{"$f":"+'COS Input'!H37","v":331676.04429325764},{"$f":"+'COS Input'!I37*V8","v":31195555.981723327},{"$f":"+'COS Input'!J37*W8","v":0},{"$f":"+'COS Input'!K37*X8","v":0},{"$f":"+'COS Input'!L37*Y8","v":0},{"$f":"+'COS Input'!M37","v":3411877.5249802964},{"$f":"+'COS Input'!N37","v":0},413266215.78957301]
[]
[null,680,"Mains & Service Lines",{"$f":"(Q78/$AB78)*D$8","v":0.86799729525687686},{"$f":"(R78/$AB78)*E$8","v":0},{"$f":"(S78/$AB78)*F$8","v":0},{"$f":"(T78/$AB78)","v":6.9820110749423117E-3},{"$f":"(U78/$AB78)","v":4.1431395786893676E-4},{"$f":"(V78/$AB78)*I$8","v":9.9534830273881325E-2},{"$f":"(W78/$AB78)*J$8","v":0},{"$f":"(X78/$AB78)*K$8","v":0},{"$f":"(Y78/$AB78)*L$8","v":0},{"$f":"(Z78/$AB78)","v":2.4420790852182742E-2},{"$f":"(AA78/$AB78)","v":6.5075858424790622E-4},{"$f":"SUM(D78:N78)","v":1.0000000000000002},null,{"$f":"Q72+Q74","v":2463544403.296185},{"$f":"R72+R74","v":0},0,{"$f":"T72+T74","v":19816299.430213965},{"$f":"U72+U74","v":1175903.2403591168},{"$f":"V72+V74","v":282499122.28319621},{"$f":"W72+W74","v":0},0,0,{"$f":"Z72+Z74","v":69310933.290589452},{"$f":"AA72+AA74","v":1846978.8752583985},2838193640.415802]
[]
["Taxes",null,"Taxes",{"$f":"(Q80/$AB80)*D$8","v":0.92610135982639874},{"$f":"(R80/$AB80)*E$8","v":0},{"$f":"(S80/$AB80)*F$8","v":0},{"$f":"(T80/$AB80)","v":2.6446266419049872E-3},{"$f":"(U80/$AB80)","v":8.7745036977713989E-4},{"$f":"(V80/$AB80)*I$8","v":8.2186030206077093E-2},{"$f":"(W80/$AB80)*J$8","v":0},{"$f":"(X80/$AB80)*K$8","v":0},{"$f":"(Y80/$AB80)*L$8","v":0},{"$f":"(Z80/$AB80)","v":-1.7914926859158079E-2},{"$f":"(AA80/$AB80)","v":6.1054598150002762E-3},{"$f":"SUM(D80:N80)","v":1.0000000000000002},null,{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!G21-'COS Sum TS TTL'!G26-'COS Sum TS TTL'!G34-'COS Sum TS TTL'!G37-'COS Sum TS TTL'!G38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!G75)*Q8","v":26281743.973305043},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!H21-'COS Sum TS TTL'!H26-'COS Sum TS TTL'!H34-'COS Sum TS TTL'!H37-'COS Sum TS TTL'!H38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!H75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!I21-'COS Sum TS TTL'!I26-'COS Sum TS TTL'!I34-'COS Sum TS TTL'!I37-'COS Sum TS TTL'!I38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!I75)","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!J21-'COS Sum TS TTL'!J26-'COS Sum TS TTL'!J34-'COS Sum TS TTL'!J37-'COS Sum TS TTL'!J38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!J75)","v":75051.612407261127},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!K21-'COS Sum TS TTL'!K26-'COS Sum TS TTL'!K34-'COS Sum TS TTL'!K37-'COS Sum TS TTL'!K38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!K75)","v":24901.082071715657},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!L21-'COS Sum TS TTL'!L26-'COS Sum TS TTL'!L34-'COS Sum TS TTL'!L37-'COS Sum TS TTL'!L38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!L75)","v":2332349.6733266125},{"$f":"((Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!M21-'COS Sum TS TTL'!M26-'COS Sum TS TTL'!M34-'COS Sum TS TTL'!M37-'COS Sum TS TTL'!M38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!M75))*W8","v":0},{"$f":"((Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!N21-'COS Sum TS TTL'!N26-'COS Sum TS TTL'!N34-'COS Sum TS TTL'!N37-'COS Sum TS TTL'!N38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!N75))*X8","v":0},{"$f":"((Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!O21-'COS Sum TS TTL'!O26-'COS Sum TS TTL'!O34-'COS Sum TS TTL'!O37-'COS Sum TS TTL'!O38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!O75))*Y8","v":0},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!P21-'COS Sum TS TTL'!P26-'COS Sum TS TTL'!P34-'COS Sum TS TTL'!P37-'COS Sum TS TTL'!P38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!P75)","v":-508406.03570773121},{"$f":"(Taxes!$L$38*(1-Taxes!$L$36)+Taxes!$L$36)*(('COS Sum TS TTL'!Q21-'COS Sum TS TTL'!Q26-'COS Sum TS TTL'!Q34-'COS Sum TS TTL'!Q37-'COS Sum TS TTL'!Q38)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum TS TTL'!Q75)","v":173266.27371243562},{"$f":"SUM(Q80:V80)+SUM(Z80:AA80)","v":28378906.579115331}]
[]
[null,null,"Net Income",{"$f":"Q82/$AB$82","v":0.90526931705579861},{"$f":"R82/$AB$82","v":0},{"$f":"S82/$AB$82","v":0},4.4277156332764057E-3,7.2607509949540482E-4,{"$f":"(V82/$AB$82)*I$8","v":8.6881604685916616E-2},{"$f":"(W82/$AB$82)*J$8","v":0},{"$f":"(X82/$AB$82)*K$8","v":0},{"$f":"(Y82/$AB$82)*L$8","v":0},{"$f":"Z82/$AB$82","v":-3.6196809934810775E-3},{"$f":"AA82/$AB$82","v":6.3149685189941565E-3},{"$f":"SUM(D82:N82)","v":1},null,{"$f":"'COS Sum TS TTL'!G46*Q8","v":121962430.21585631},{"$f":"'COS Sum TS TTL'!H46","v":0},{"$f":"'COS Sum TS TTL'!I46","v":0},{"$f":"'COS Sum TS TTL'!J46","v":596524.09373093164},{"$f":"'COS Sum TS TTL'!K46","v":97820.485004045477},{"$f":"'COS Sum TS TTL'!L46","v":11705126.252384175},{"$f":"'COS Sum TS TTL'!M46*W8","v":0},{"$f":"'COS Sum TS TTL'!N46*X8","v":0},{"$f":"'COS Sum TS TTL'!O46*Y8","v":0},{"$f":"'COS Sum TS TTL'!P46","v":-487661.60771567002},{"$f":"'COS Sum TS TTL'!Q46","v":850784.28353015939},134725023.72278994]
[]
[]
[]
[]
[]
[null,"Design Day/Throughput Contribution by Class for Sum/Win & Firm Demand Charge"]
[null,null,"Design Day Contribution ",{"$f":"D26*'COS Input'!$M$9","v":0.4890820189854691},{"$f":"E26*'COS Input'!$M$9","v":0},{"$f":"F26*'COS Input'!$M$9","v":0},{"$f":"G26*'COS Input'!$M$9","v":6.1123353897051544E-3},{"$f":"H26*'COS Input'!$M$9","v":0},{"$f":"I26*'COS Input'!$M$9","v":7.7892605154969E-2},{"$f":"J26*'COS Input'!$M$9","v":0},{"$f":"K26*'COS Input'!$M$9","v":0},{"$f":"L26*'COS Input'!$M$9","v":0},{"$f":"M26*'COS Input'!$M$9","v":2.6512678472458667E-2},{"$f":"N26*'COS Input'!$M$9","v":4.0036199739805809E-4},{"$f":"O26*'COS Input'!$M$9","v":0.6}]
[null,null,"Throughput Contribution ",{"$f":"D30*'COS Input'!$N$9","v":0.25919008000792482},{"$f":"E30*'COS Input'!$N$9","v":0},{"$f":"F30*'COS Input'!$N$9","v":0},{"$f":"G30*'COS Input'!$N$9","v":5.9898387803723353E-3},{"$f":"H30*'COS Input'!$N$9","v":6.2694086372738073E-4},{"$f":"I30*'COS Input'!$N$9","v":0.11096788744093007},{"$f":"J30*'COS Input'!$N$9","v":0},{"$f":"K30*'COS Input'!$N$9","v":0},{"$f":"L30*'COS Input'!$N$9","v":0},{"$f":"M30*'COS Input'!$N$9","v":2.2554894137565985E-2},{"$f":"N30*'COS Input'!$N$9","v":6.703587694794563E-4},{"$f":"O30*'COS Input'!$N$9","v":0.40000000000000013}]
[null,null,"Design Day Proportion ",{"$f":"IFERROR(D89/(D89+D90),0)","v":0.65361520180079158},{"$f":"IFERROR(E89/(E89+E90),0)","v":0},0,0.5050609339946408,0,0.41243461819002142,0,0,0,0.54032993812785524,0.37391821451788249,{"$f":"IFERROR(O89/(O89+O90),0)","v":0.6}]
[null,null,"Throughput Proportion ",{"$f":"IFERROR(D90/(D89+D90),0)","v":0.34638479819920837},{"$f":"IFERROR(E90/(E89+E90),0)","v":0},0,0.49493906600535914,1,0.58756538180997864,0,0,0,0.45967006187214471,0.62608178548211746,{"$f":"IFERROR(O90/(O89+O90),0)","v":0.40000000000000013}]

{"sheet":"COS Detail TS Split","index":77,"n_rows":1292,"n_cols":77,"rows_kept":1292,"cut":false,"hidden":false,"merged":[[7,46,7,49],[7,51,7,54],[7,61,7,64],[7,66,7,69],[7,71,7,74],[7,56,7,59],[7,21,7,24],[7,26,7,29],[7,31,7,34],[7,36,7,39],[7,41,7,44],[960,1,960,4],[7,1,7,2],[8,1,8,2],[8,3,8,4],[10,1,10,4],[514,1,514,4],[645,1,645,2],[645,3,645,4],[644,71,644,74],[644,21,644,24],[644,36,644,39],[644,41,644,44],[644,46,644,49],[644,66,644,69],[644,26,644,29],[644,31,644,34],[644,51,644,54],[644,61,644,64],[644,56,644,59]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Input'!N9","v":0.4},{"$f":"+'COS Input'!M9","v":0.6}]
[null,null,null,null,null,null,{"$f":"'COS Sum TS Split'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum TS Split'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors TS Split'!D8","v":1},{"$f":"+'COS Alloc Factors TS Split'!E8","v":0},{"$f":"+'COS Alloc Factors TS Split'!F8","v":0},{"$f":"+'COS Alloc Factors TS Split'!G8","v":1},{"$f":"+'COS Alloc Factors TS Split'!H8","v":1},{"$f":"+'COS Alloc Factors TS Split'!I8","v":0},{"$f":"+'COS Alloc Factors TS Split'!J8","v":1},{"$f":"+'COS Alloc Factors TS Split'!K8","v":1},{"$f":"+'COS Alloc Factors TS Split'!L8","v":1},{"$f":"+'COS Alloc Factors TS Split'!M8","v":1},{"$f":"+'COS Alloc Factors TS Split'!N8","v":1},null,null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV",null,null,null,null,{"$f":"SUM(BY10:BY1288)","v":-2.2700987756252289E-8}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum TS Split'!F11","v":"DNG Related"},"GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[1]
[2,"UTILITY OPERATING REVENUE"]
[3]
[4,"TARIFF DTH SALES AND REVENUE"]
[5]
[6,"Utah"]
[7,null,"GS",{"$f":"'ROR-Model'!C16","v":"Distribution Non-Gas Rev"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W16","v":381802633.60695046},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G16","v":381802633.60695046},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G16","v":0},{"$f":"SUM(H16:R16)","v":381802633.60695046}]
[8]
[9,null,null,{"$f":"'ROR-Model'!C18","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G18","v":0},{"$f":"'ROR-Model'!AB18","v":0}]
[10]
[11,null,null,{"$f":"'ROR-Model'!C20","v":"Commodity Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G20","v":0},{"$f":"'ROR-Model'!AB20","v":0}]
[12,null,null,{"$f":"'ROR-Model'!C21","v":"Total Revenue"},null,null,{"$f":"SUM(G16:G20)","v":381802633.60695046},{"$f":"SUM(H16:H20)","v":381802633.60695046},{"$f":"SUM(I16:I20)","v":0},0,0,0,0,{"$f":"SUM(N16:N20)","v":0},{"$f":"SUM(O16:O20)","v":0},0,0,0,{"$f":"SUM(S16:S20)","v":381802633.60695046}]
[13]
[14,null,null,{"$f":"'ROR-Model'!C23","v":"Total Dth"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W23","v":112038555},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G23","v":112038555},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G23","v":0},{"$f":"SUM(H23:R23)","v":112038555}]
[15]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C25","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G25","v":0},{"$f":"SUM(H25:R25)","v":0}]
[17]
[18,null,null,{"$f":"'ROR-Model'!C27","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G27","v":0},{"$f":"'ROR-Model'!AB27","v":0}]
[19]
[20,null,null,{"$f":"'ROR-Model'!C29","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G29","v":0},{"$f":"'ROR-Model'!AB29","v":0}]
[21,null,null,{"$f":"'ROR-Model'!C30","v":"Total Revenue"},null,null,{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,{"$f":"SUM(N25:N29)","v":0},{"$f":"SUM(O25:O29)","v":0},0,0,0,{"$f":"SUM(S25:S29)","v":0}]
[22]
[23,null,null,{"$f":"'ROR-Model'!C32","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G32","v":0},{"$f":"SUM(H32:R32)","v":0}]
[24]
[25,"FUTURE","BLANK",{"$f":"'ROR-Model'!C34","v":"Distribution Non-Gas Rev"},null,"GS",{"$f":"'ROR-Model'!W34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G34","v":0},{"$f":"SUM(H34:R34)","v":0}]
[26]
[27,null,null,{"$f":"'ROR-Model'!C36","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G36","v":0},{"$f":"'ROR-Model'!AB36","v":0}]
[28]
[29,null,null,{"$f":"'ROR-Model'!C38","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G38","v":0},{"$f":"'ROR-Model'!AB38","v":0}]
[30,null,null,{"$f":"'ROR-Model'!C39","v":"Total Revenue"},null,null,{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},0,0,0,0,{"$f":"SUM(N34:N38)","v":0},{"$f":"SUM(O34:O38)","v":0},0,0,0,{"$f":"SUM(S34:S38)","v":0}]
[31]
[32,null,null,{"$f":"'ROR-Model'!C41","v":"Total Dth"},null,"GS",{"$f":"'ROR-Model'!W41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G41","v":0},{"$f":"SUM(H41:R41)","v":0}]
[33]
[34,"FS","FS",{"$f":"'ROR-Model'!C43","v":"Distribution Non-Gas Rev"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W43","v":2795739.177905635},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G43","v":2795739.177905635},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G43","v":0},{"$f":"SUM(H43:R43)","v":2795739.177905635}]
[35]
[36,null,null,{"$f":"'ROR-Model'!C45","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G45","v":0},{"$f":"SUM(H45:R45)","v":0}]
[37]
[38,null,null,{"$f":"'ROR-Model'!C47","v":"Commodity Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G47","v":0},{"$f":"SUM(H47:R47)","v":0}]
[39,null,null,{"$f":"'ROR-Model'!C48","v":"Total Revenue"},null,null,{"$f":"SUM(G43:G47)","v":2795739.177905635},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,2795739.177905635,0,0,{"$f":"SUM(N43:N47)","v":0},{"$f":"SUM(O43:O47)","v":0},0,0,0,{"$f":"SUM(S43:S47)","v":2795739.177905635}]
[40]
[41,null,null,{"$f":"'ROR-Model'!C50","v":"Total Dth"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W50","v":2589192},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G50","v":2589192},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G50","v":0},{"$f":"SUM(H50:R50)","v":2589192}]
[42]
[43,"FUTURE","BLANK",{"$f":"'ROR-Model'!C52","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G52","v":0},{"$f":"SUM(H52:R52)","v":0}]
[44]
[45,null,null,{"$f":"'ROR-Model'!C54","v":"Supplier Non-Gas Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G54","v":0},{"$f":"'ROR-Model'!AB54","v":0}]
[46]
[47,null,null,{"$f":"'ROR-Model'!C56","v":"Commodity Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G56","v":0},{"$f":"'ROR-Model'!AB56","v":0}]
[48,null,null,{"$f":"'ROR-Model'!C57","v":"Total Revenue"},null,null,{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,{"$f":"SUM(N52:N56)","v":0},{"$f":"SUM(O52:O56)","v":0},0,0,0,{"$f":"SUM(S52:S56)","v":0}]
[49]
[50,null,null,{"$f":"'ROR-Model'!C59","v":"Total Sales Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G59","v":0},{"$f":"SUM(H59:R59)","v":0}]
[51]
[52,"OK","NGV",{"$f":"'ROR-Model'!C61","v":"Distribution Non-Gas Rev"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W61","v":2603338.7936690347},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G61","v":2603338.7936690347},{"$f":"SUM(H61:R61)","v":2603338.7936690347}]
[53]
[54,null,null,{"$f":"'ROR-Model'!C63","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G63","v":0},{"$f":"'ROR-Model'!AB63","v":0}]
[55]
[56,null,null,{"$f":"'ROR-Model'!C65","v":"Commodity Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G65","v":0},{"$f":"'ROR-Model'!AB65","v":0}]
[57,null,null,{"$f":"'ROR-Model'!C66","v":"Total Revenue"},null,null,{"$f":"SUM(G61:G65)","v":2603338.7936690347},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,{"$f":"SUM(N61:N65)","v":0},{"$f":"SUM(O61:O65)","v":0},0,0,2603338.7936690347,{"$f":"SUM(S61:S65)","v":2603338.7936690347}]
[58]
[59,null,null,{"$f":"'ROR-Model'!C68","v":"Total Dth"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W68","v":289772},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G68","v":289772},{"$f":"SUM(H68:R68)","v":289772}]
[60]
[61,"FUTURE","BLANK",{"$f":"'ROR-Model'!C70","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G70","v":0},{"$f":"SUM(H70:R70)","v":0}]
[62]
[63,null,null,{"$f":"'ROR-Model'!C72","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G72","v":0},{"$f":"'ROR-Model'!AB72","v":0}]
[64]
[65,null,null,{"$f":"'ROR-Model'!C74","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G74","v":0},{"$f":"'ROR-Model'!AB74","v":0}]
[66,null,null,{"$f":"'ROR-Model'!C75","v":"Total Revenue"},null,null,{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,{"$f":"SUM(N70:N74)","v":0},{"$f":"SUM(O70:O74)","v":0},0,0,0,{"$f":"SUM(S70:S74)","v":0}]
[67]
[68,null,null,{"$f":"'ROR-Model'!C77","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G77","v":0},{"$f":"SUM(H77:R77)","v":0}]
[69]
[70,"FUTURE","BLANK",{"$f":"'ROR-Model'!C79","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G79","v":0},{"$f":"SUM(H79:R79)","v":0}]
[71]
[72,null,null,{"$f":"'ROR-Model'!C81","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G81","v":0},{"$f":"'ROR-Model'!AB81","v":0}]
[73]
[74,null,null,{"$f":"'ROR-Model'!C83","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G83","v":0},{"$f":"'ROR-Model'!AB83","v":0}]
[75,null,null,{"$f":"'ROR-Model'!C84","v":"Total Revenue"},null,null,{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,{"$f":"SUM(N79:N83)","v":0},{"$f":"SUM(O79:O83)","v":0},0,0,0,{"$f":"SUM(S79:S83)","v":0}]
[76]
[77,null,null,{"$f":"'ROR-Model'!C86","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G86","v":0},{"$f":"SUM(H86:R86)","v":0}]
[78]
[79,"FUTURE","IS",{"$f":"'ROR-Model'!C88","v":"Distribution Non-Gas Rev"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G88","v":0},{"$f":"SUM(H88:R88)","v":0}]
[80]
[81,null,null,{"$f":"'ROR-Model'!C90","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G90","v":0},{"$f":"SUM(H90:R90)","v":0}]
[82]
[83,null,null,{"$f":"'ROR-Model'!C92","v":"Commodity Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G92","v":0},{"$f":"SUM(H92:R92)","v":0}]
[84,null,null,{"$f":"'ROR-Model'!C93","v":"Total Revenue"},null,null,{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},0,0,0,0,0,0,{"$f":"SUM(O88:O92)","v":0},0,0,0,{"$f":"SUM(H93:R93)","v":0}]
[85]
[86,null,null,{"$f":"'ROR-Model'!C95","v":"Total Dth"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G95","v":0},{"$f":"SUM(H95:R95)","v":0}]
[87]
[88,"FUTURE","IS",{"$f":"'ROR-Model'!C97","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W97","v":263426.74551994528},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G97","v":263426.74551994528},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G97","v":0},{"$f":"SUM(H97:R97)","v":263426.74551994528}]
[89]
[90,null,null,{"$f":"'ROR-Model'!C99","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G99","v":0},{"$f":"SUM(H99:R99)","v":0}]
[91]
[92,null,null,{"$f":"'ROR-Model'!C101","v":"Commodity Revenue"},null,"IS",{"$f":"'ROR-Model'!W101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G101","v":0},{"$f":"SUM(H101:R101)","v":0}]
[93,null,null,{"$f":"'ROR-Model'!C102","v":"Total Revenue"},null,null,{"$f":"SUM(G97:G101)","v":263426.74551994528},{"$f":"SUM(H97:H101)","v":0},0,0,0,263426.74551994528,0,0,{"$f":"SUM(O97:O101)","v":0},0,0,0,{"$f":"SUM(H102:R102)","v":263426.74551994528}]
[94]
[95,null,null,{"$f":"'ROR-Model'!C104","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W104","v":271004},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G104","v":271004},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G104","v":0},{"$f":"SUM(H104:R104)","v":271004}]
[96]
[97,"FUTURE","IS",{"$f":"'ROR-Model'!C106","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G106","v":0},{"$f":"SUM(H106:R106)","v":0}]
[98]
[99,null,null,{"$f":"'ROR-Model'!C108","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G108","v":0},{"$f":"'ROR-Model'!AB108","v":0}]
[100]
[101,null,null,{"$f":"'ROR-Model'!C110","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G110","v":0},{"$f":"'ROR-Model'!AB110","v":0}]
[102,null,null,{"$f":"'ROR-Model'!C111","v":"Total Revenue"},null,null,{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,{"$f":"SUM(N106:N110)","v":0},{"$f":"SUM(O106:O110)","v":0},0,0,0,{"$f":"SUM(S106:S110)","v":0}]
[103]
[104,null,null,{"$f":"'ROR-Model'!C113","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G113","v":0},{"$f":"SUM(H113:R113)","v":0}]
[105]
[106,"OK","FT1-L",{"$f":"'ROR-Model'!C115","v":"Distribution Non-Gas Rev"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W115","v":2240124},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G115","v":1676222.2874854775},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G115","v":27110.370810570661},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G115","v":1404.4252754164347},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G115","v":96933.04938619645},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G115","v":140392.83519623947},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G115","v":185745.03753345978},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G115","v":109917.44702545884},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G115","v":2398.5472871807247},{"$f":"SUM(H115:R115)","v":2240123.9999999995}]
[107]
[108,null,null,{"$f":"'ROR-Model'!C117","v":"Supplier Non-Gas Revenue"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G117","v":0},{"$f":"'ROR-Model'!AB117","v":0}]
[109]
[110,null,null,{"$f":"'ROR-Model'!C119","v":"Commodity Revenue"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G119","v":0},{"$f":"'ROR-Model'!AB119","v":0}]
[111,null,null,{"$f":"'ROR-Model'!C120","v":"Total Revenue"},null,null,{"$f":"SUM(G115:G119)","v":2240124},{"$f":"SUM(H115:H119)","v":1676222.2874854775},{"$f":"SUM(I115:I119)","v":0},0,27110.370810570661,1404.4252754164347,0,{"$f":"SUM(N115:N119)","v":96933.04938619645},{"$f":"SUM(O115:O119)","v":140392.83519623947},185745.03753345978,109917.44702545884,2398.5472871807247,{"$f":"SUM(S115:S119)","v":2240123.9999999995}]
[112]
[113,null,null,{"$f":"'ROR-Model'!C122","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!I122","v":43403526},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G122","v":0},{"$f":"SUM(H122:R122)","v":0}]
[114]
[115,"OK","TBF",{"$f":"'ROR-Model'!C124","v":"Distribution Non-Gas Rev"},null,{"$f":"+C124","v":"TBF"},{"$f":"('ROR-Model'!W124+'ROR-Model'!W160)*'TS Inputs'!$Q$48","v":4638800.9028503913},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G124","v":4638800.9028503913},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G124","v":0},{"$f":"SUM(H124:R124)","v":4638800.9028503913}]
[116]
[117,null,null,{"$f":"'ROR-Model'!C126","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G126","v":0},{"$f":"'ROR-Model'!AB126","v":0}]
[118]
[119,null,null,{"$f":"'ROR-Model'!C128","v":"Commodity Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G128","v":0},{"$f":"'ROR-Model'!AB128","v":0}]
[120,null,null,{"$f":"'ROR-Model'!C129","v":"Total Revenue"},null,null,{"$f":"SUM(G124:G128)","v":4638800.9028503913},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,{"$f":"SUM(N124:N128)","v":0},{"$f":"SUM(O124:O128)","v":0},0,4638800.9028503913,0,{"$f":"SUM(S124:S128)","v":4638800.9028503913}]
[121]
[122,null,null,{"$f":"'ROR-Model'!C131","v":"Total Dth"},null,{"$f":"+C124","v":"TBF"},{"$f":"+'COS Input'!M19","v":9749670},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G131","v":9749670},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G131","v":0},{"$f":"SUM(H131:R131)","v":9749670}]
[123]
[124,"FUTURE","FT-2",{"$f":"'ROR-Model'!C133","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G133","v":0},{"$f":"SUM(H133:R133)","v":0}]
[125]
[126,null,null,{"$f":"'ROR-Model'!C135","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G135","v":0},{"$f":"'ROR-Model'!AB135","v":0}]
[127]
[128,null,null,{"$f":"'ROR-Model'!C137","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G137","v":0},{"$f":"'ROR-Model'!AB137","v":0}]
[129,null,null,{"$f":"'ROR-Model'!C138","v":"Total Revenue"},null,null,{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,{"$f":"SUM(N133:N137)","v":0},{"$f":"SUM(O133:O137)","v":0},0,0,0,{"$f":"SUM(S133:S137)","v":0}]
[130]
[131,null,null,{"$f":"'ROR-Model'!C140","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G140","v":0},{"$f":"SUM(H140:R140)","v":0}]
[132]
[133,"OK","MT",{"$f":"'ROR-Model'!C142","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W142","v":28825.142680000001},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G142","v":0},0,{"$f":"N8*G142","v":28825.142680000001},0,{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G142","v":0},{"$f":"SUM(H142:R142)","v":28825.142680000001}]
[134]
[135,null,null,{"$f":"'ROR-Model'!C144","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G144","v":0},{"$f":"'ROR-Model'!AB144","v":0}]
[136]
[137,null,null,{"$f":"'ROR-Model'!C146","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G146","v":0},{"$f":"'ROR-Model'!AB146","v":0}]
[138,null,null,{"$f":"'ROR-Model'!C147","v":"Total Revenue"},null,null,{"$f":"SUM(G142:G146)","v":28825.142680000001},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,0,{"$f":"SUM(N142:N146)","v":0},{"$f":"SUM(O142:O146)","v":28825.142680000001},{"$f":"SUM(P142:P146)","v":0},0,0,{"$f":"SUM(S142:S146)","v":28825.142680000001}]
[139]
[140,null,null,{"$f":"'ROR-Model'!C149","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W149","v":25468},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G149","v":0},0,{"$f":"+N8*G149","v":25468},0,{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G149","v":0},{"$f":"SUM(H149:R149)","v":25468}]
[141]
[142,"FUTURE","BLANK",{"$f":"'ROR-Model'!C151","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G151","v":0},{"$f":"SUM(H151:R151)","v":0}]
[143]
[144,null,null,{"$f":"'ROR-Model'!C153","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G153","v":0},{"$f":"'ROR-Model'!AB153","v":0}]
[145]
[146,null,null,{"$f":"'ROR-Model'!C155","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G155","v":0},{"$f":"'ROR-Model'!AB155","v":0}]
[147,null,null,{"$f":"'ROR-Model'!C156","v":"Total Revenue"},null,null,{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,{"$f":"SUM(N151:N155)","v":0},{"$f":"SUM(O151:O155)","v":0},0,0,0,{"$f":"SUM(S151:S155)","v":0}]
[148]
[149,null,null,{"$f":"'ROR-Model'!C158","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G158","v":0},{"$f":"SUM(H158:R158)","v":0}]
[150]
[151,"TS","TS",{"$f":"'ROR-Model'!C160","v":"Distribution Non-Gas Rev"},null,{"$f":"+C160","v":"TS"},{"$f":"('ROR-Model'!W160+'ROR-Model'!W124)*'TS Inputs'!$Q$47","v":39029615.441144481},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G160","v":0},{"$f":"('ROR-Model'!W160+'ROR-Model'!W124)*'TS Inputs'!$Q$47*'TS Inputs'!$P$44","v":14169996.896521233},{"$f":"('ROR-Model'!W160+'ROR-Model'!W124)*'TS Inputs'!$Q$47*'TS Inputs'!$Q$44","v":13815625.213560743},{"$f":"('ROR-Model'!W160+'ROR-Model'!W124)*'TS Inputs'!$Q$47*'TS Inputs'!$R$44","v":11043993.331062507},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G160","v":0},{"$f":"SUM(H160:R160)","v":39029615.441144481}]
[152]
[153,null,null,{"$f":"'ROR-Model'!C162","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G162","v":0},{"$f":"'ROR-Model'!AB162","v":0}]
[154]
[155,null,null,{"$f":"'ROR-Model'!C164","v":"Commodity Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G164","v":0},{"$f":"'ROR-Model'!AB164","v":0}]
[156,null,null,{"$f":"'ROR-Model'!C165","v":"Total Revenue"},null,null,{"$f":"SUM(G160:G164)","v":39029615.441144481},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,0,{"$f":"SUM(N160:N164)","v":14169996.896521233},{"$f":"SUM(O160:O164)","v":13815625.213560743},11043993.331062507,0,0,{"$f":"SUM(S160:S164)","v":39029615.441144481}]
[157]
[158,null,null,{"$f":"'ROR-Model'!C167","v":"Total Dth"},null,{"$f":"+C160","v":"TS"},{"$f":"+'COS Input'!I19-G149","v":47941961},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G167","v":0},{"$f":"+'COS Input'!J19","v":7737389},{"$f":"+'COS Input'!K19-O149","v":15305116},{"$f":"+'COS Input'!L19","v":24899456},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G167","v":0},{"$f":"SUM(H167:R167)","v":47941961}]
[159]
[160,"FUTURE","BLANK",{"$f":"'ROR-Model'!C169","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G169","v":0},{"$f":"SUM(H169:R169)","v":0}]
[161]
[162,null,null,{"$f":"'ROR-Model'!C171","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G171","v":0},{"$f":"'ROR-Model'!AB171","v":0}]
[163]
[164,null,null,{"$f":"'ROR-Model'!C173","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G173","v":0},{"$f":"'ROR-Model'!AB173","v":0}]
[165,null,null,{"$f":"'ROR-Model'!C174","v":"Total Revenue"},null,null,{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,{"$f":"SUM(N169:N173)","v":0},{"$f":"SUM(O169:O173)","v":0},0,0,0,{"$f":"SUM(S169:S173)","v":0}]
[166]
[167,null,null,{"$f":"'ROR-Model'!C176","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G176","v":0},{"$f":"SUM(H176:R176)","v":0}]
[168]
[169,"OK","FT-2C",{"$f":"'ROR-Model'!C178","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G178","v":0},{"$f":"SUM(H178:R178)","v":0}]
[170]
[171,null,null,{"$f":"'ROR-Model'!B180","v":0},null,"TS",{"$f":"'ROR-Model'!W180-'ROR-Model'!W180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G180","v":0},{"$f":"'ROR-Model'!AB180","v":0}]
[172]
[173,null,null,{"$f":"'ROR-Model'!B182","v":0},null,"TS",{"$f":"'ROR-Model'!W182-'ROR-Model'!W182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G182","v":0},{"$f":"'ROR-Model'!AB182","v":0}]
[174,null,null,{"$f":"'ROR-Model'!B183","v":0},null,null,{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,{"$f":"SUM(N178:N182)","v":0},{"$f":"SUM(O178:O182)","v":0},0,0,0,{"$f":"SUM(S178:S182)","v":0}]
[175]
[176,null,null,{"$f":"'ROR-Model'!B185","v":0},null,"TS",{"$f":"'ROR-Model'!W185-'ROR-Model'!W185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G185","v":0},{"$f":"SUM(H185:R185)","v":0}]
[177]
[178,"FUTURE","BLANK",{"$f":"'ROR-Model'!B187","v":"Blank"},null,"No Allocation",{"$f":"'ROR-Model'!W187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G187","v":0},{"$f":"SUM(H187:R187)","v":0}]
[179]
[180,null,null,{"$f":"'ROR-Model'!B189","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G189","v":0},{"$f":"'ROR-Model'!AB189","v":0}]
[181]
[182,null,null,{"$f":"'ROR-Model'!B191","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G191","v":0},{"$f":"'ROR-Model'!AB191","v":0}]
[183,null,null,{"$f":"'ROR-Model'!B192","v":0},null,null,{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,{"$f":"SUM(N187:N191)","v":0},{"$f":"SUM(O187:O191)","v":0},0,0,0,{"$f":"SUM(S187:S191)","v":0}]
[184]
[185,null,null,{"$f":"'ROR-Model'!B194","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G194","v":0},{"$f":"SUM(H194:R194)","v":0}]
[186]
[187,null,"CET",{"$f":"'ROR-Model'!B196","v":"CET"},null,"GS",{"$f":"'ROR-Model'!W196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G196","v":0},{"$f":"'ROR-Model'!W196","v":0}]
[188,null,"DSM"]
[189,null,"Utah Totals"]
[190]
[191,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G16+G25+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G196","v":433402503.81071991},{"$f":"+H16+H25+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H196","v":383478855.89443594},{"$f":"+I16+I25+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I196","v":0},0,2822849.5487162056,264831.17079536174,{"$f":"+M16+M25+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M196","v":0},{"$f":"+N16+N25+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N196","v":14266929.945907429},{"$f":"+O16+O25+O34+O43+O52+O61+O70+O79+O88+O97+O106+O115+O124+O133+O142+O151+O160+O169+O178+O187+O196","v":13984843.191436984},{"$f":"+P16+P25+P34+P43+P52+P61+P70+P79+P88+P97+P106+P115+P124+P133+P142+P151+P160+P169+P178+P187+P196","v":11229738.368595967},{"$f":"+Q16+Q25+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q196","v":4748718.3498758506},2605737.3409562153,{"$f":"SUM(H200:R200)","v":433402503.81071997}]
[192,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G18+G27+G36+G45+G53+G54+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189","v":0},{"$f":"+H18+H27+H36+H45+H53+H54+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189","v":0},{"$f":"+I18+I27+I36+I45+I53+I54+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189","v":0},0,0,0,0,{"$f":"+N18+N27+N36+N45+N53+N54+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189","v":0},{"$f":"+O18+O27+O36+O45+O53+O54+O63+O72+O81+O90+O99+O108+O117+O126+O135+O144+O153+O162+O171+O180+O189","v":0},{"$f":"+P18+P27+P36+P45+P53+P54+P63+P72+P81+P90+P99+P108+P117+P126+P135+P144+P153+P162+P171+P180+P189","v":0},0,0,0]
[193,null,null,"Commodity Revenue",null,null,{"$f":"+G20+G29+G38+G47+G55+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191","v":0},{"$f":"+H20+H29+H38+H47+H55+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191","v":0},{"$f":"+I20+I29+I38+I47+I55+I56+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191","v":0},0,0,0,0,{"$f":"+N20+N29+N38+N47+N55+N56+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191","v":0},{"$f":"+O20+O29+O38+O47+O55+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191","v":0},{"$f":"+P20+P29+P38+P47+P55+P56+P65+P74+P83+P92+P101+P110+P119+P128+P137+P146+P155+P164+P173+P182+P191","v":0},0,0,0]
[194,null,null,"Total Utah Revenue",null,null,{"$f":"SUM(G200:G202)","v":433402503.81071991},{"$f":"SUM(H200:H202)","v":383478855.89443594},{"$f":"SUM(I200:I202)","v":0},0,2822849.5487162056,264831.17079536174,0,{"$f":"SUM(N200:N202)","v":14266929.945907429},{"$f":"SUM(O200:O202)","v":13984843.191436984},11229738.368595967,4748718.3498758506,2605737.3409562153,433402503.81071997]
[195,null,null,"Utah DNG Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"+G16+G25+G34+G43+G52+G70+G79+G88+G97+G106+G151+G160+G169+G187+G196","v":423891414.97152048},{"$f":"+H16+H25+H34+H43+H52+H70+H79+H88+H97+H106+H151+H160+H169+H187+H196","v":381802633.60695046},{"$f":"+I16+I25+I34+I43+I52+I70+I79+I88+I97+I106+I151+I160+I169+I187+I196","v":0},0,2795739.177905635,263426.74551994528,0,{"$f":"+N16+N25+N34+N43+N52+N70+N79+N88+N97+N106+N151+N160+N169+N187+N196","v":14169996.896521233},{"$f":"+O16+O25+O34+O43+O52+O70+O79+O88+O97+O106+O151+O160+O169+O187+O196","v":13815625.213560743},11043993.331062507,0,0,423891414.97152048]
[196]
[197,null,null,"Sales Dth",null,null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113","v":115188523},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113","v":112038555},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113","v":0},0,2589192,271004,0,{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113","v":0},{"$f":"O23+O32+O41+O50+O59+O68+O77+O86+O95+O104+O113","v":0},0,0,289772,115188523]
[198,null,null,"Transportation Dth",null,null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G194","v":57717099},{"$f":"H122+H131+H140+H149+H158+H167+H176+H185+H194","v":0},{"$f":"I122+I131+I140+I149+I158+I167+I176+I185+I194","v":0},0,0,0,0,{"$f":"N122+N131+N140+N149+N158+N167+N176+N185+N194","v":7737389},{"$f":"O122+O131+O140+O149+O158+O167+O176+O185+O194","v":15330584},{"$f":"P122+P131+P140+P149+P158+P167+P176+P185+P194","v":24899456},{"$f":"Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194","v":9749670},0,{"$f":"SUM(H207:R207)","v":57717099}]
[199,null,null,"Total Utah Dth",null,null,{"$f":"SUM(G206:G207)","v":172905622},{"$f":"SUM(H206:H207)","v":112038555},{"$f":"SUM(I206:I207)","v":0},0,2589192,271004,0,{"$f":"SUM(N206:N207)","v":7737389},{"$f":"SUM(O206:O207)","v":15330584},24899456,9749670,289772,172905622]
[200,null,null,"Utah Dth Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"G23+G32+G41+G50+G59+G77+G86+G95+G104+G113+G158+G167+G176+G194","v":162840712},{"$f":"H23+H32+H41+H50+H59+H77+H86+H95+H104+H113+H158+H167+H176+H194","v":112038555},{"$f":"I23+I32+I41+I50+I59+I77+I86+I95+I104+I113+I158+I167+I176+I194","v":0},0,2589192,271004,0,{"$f":"N23+N32+N41+N50+N59+N77+N86+N95+N104+N113+N158+N167+N176+N194","v":7737389},{"$f":"O23+O32+O41+O50+O59+O77+O86+O95+O104+O113+O158+O167+O176+O194","v":15305116},24899456,0,0,{"$f":"S23+S32+S41+S50+S59+S77+S86+S95+S104+S113+S158+S167+S176+S194","v":162840712}]
[201,"Idaho",{"$f":"'ROR-Model'!A210","v":"Idaho"},{"$f":"'ROR-Model'!B210","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G210","v":0},{"$f":"SUM(H210:R210)","v":0}]
[202]
[203,null,null,{"$f":"'ROR-Model'!B212","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G212","v":0},{"$f":"'ROR-Model'!AA212","v":0}]
[204]
[205,null,null,{"$f":"'ROR-Model'!B214","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G214","v":0},{"$f":"'ROR-Model'!AA214","v":0}]
[206,null,null,{"$f":"'ROR-Model'!B215","v":0},null,null,{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,{"$f":"SUM(N210:N214)","v":0},{"$f":"SUM(O210:O214)","v":0},0,0,0,{"$f":"SUM(S210:S214)","v":0}]
[207]
[208,null,null,{"$f":"'ROR-Model'!B217","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G217","v":0},{"$f":"SUM(H217:R217)","v":0}]
[209]
[210,null,{"$f":"'ROR-Model'!A219","v":0},{"$f":"'ROR-Model'!B219","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G219","v":0},{"$f":"SUM(H219:R219)","v":0}]
[211]
[212,null,null,{"$f":"'ROR-Model'!B221","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G221","v":0},{"$f":"'ROR-Model'!AA221","v":0}]
[213]
[214,null,null,{"$f":"'ROR-Model'!B223","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G223","v":0},{"$f":"'ROR-Model'!AA223","v":0}]
[215,null,null,{"$f":"'ROR-Model'!B224","v":0},null,null,{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,{"$f":"SUM(N219:N223)","v":0},{"$f":"SUM(O219:O223)","v":0},0,0,0,{"$f":"SUM(S219:S223)","v":0}]
[216]
[217,null,null,{"$f":"'ROR-Model'!B226","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G226","v":0},{"$f":"SUM(H226:R226)","v":0}]
[218]
[219,null,"Idaho Totals"]
[220,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,{"$f":"+N210+N219","v":0},{"$f":"+O210+O219","v":0},0,0,0,{"$f":"+S210+S219","v":0}]
[221,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,{"$f":"+N212+N221","v":0},{"$f":"+O212+O221","v":0},0,0,0,{"$f":"+S212+S221","v":0}]
[222,null,null,"Commodity Revenue",null,null,{"$f":"+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,{"$f":"+N214+N223","v":0},{"$f":"+O214+O223","v":0},0,0,0,{"$f":"+S214+S223","v":0}]
[223,null,null,"Total Idaho Revenue",null,null,{"$f":"SUM(G229:G231)","v":0},{"$f":"SUM(H229:H231)","v":0},{"$f":"SUM(I229:I231)","v":0},0,0,0,0,{"$f":"SUM(N229:N231)","v":0},{"$f":"SUM(O229:O231)","v":0},0,0,0,{"$f":"SUM(S229:S231)","v":0}]
[224]
[225,null,null,"Sales Dth",null,null,{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,{"$f":"N217+N226","v":0},{"$f":"O217+O226","v":0},0,0,0,{"$f":"S217+S226","v":0}]
[226,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Total Idaho Dth",null,null,{"$f":"SUM(G234:G235)","v":0},{"$f":"SUM(H234:H235)","v":0},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,{"$f":"SUM(N234:N235)","v":0},{"$f":"SUM(O234:O235)","v":0},0,0,0,{"$f":"SUM(S234:S235)","v":0}]
[228]
[229,"Wyoming"]
[230,null,{"$f":"'ROR-Model'!A239","v":0},{"$f":"'ROR-Model'!B239","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G239","v":0},{"$f":"SUM(H239:R239)","v":0}]
[231]
[232]
[233]
[234,null,null,{"$f":"'ROR-Model'!B243","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G243","v":0},{"$f":"'ROR-Model'!AA243","v":0}]
[235,null,null,{"$f":"'ROR-Model'!B244","v":0},null,null,{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,{"$f":"SUM(N239:N243)","v":0},{"$f":"SUM(O239:O243)","v":0},0,0,0,{"$f":"SUM(S239:S243)","v":0}]
[236]
[237,null,null,{"$f":"'ROR-Model'!B246","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G246","v":0},{"$f":"SUM(H246:R246)","v":0}]
[238]
[239,null,{"$f":"'ROR-Model'!A248","v":0},{"$f":"'ROR-Model'!B248","v":"F-1"},null,"No Allocation",{"$f":"'ROR-Model'!W248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G248","v":0},{"$f":"SUM(H248:R248)","v":0}]
[240]
[241]
[242]
[243,null,null,{"$f":"'ROR-Model'!B252","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G252","v":0},{"$f":"'ROR-Model'!AA252","v":0}]
[244,null,null,{"$f":"'ROR-Model'!B253","v":0},null,null,{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,{"$f":"SUM(N248:N252)","v":0},{"$f":"SUM(O248:O252)","v":0},0,0,0,{"$f":"SUM(S248:S252)","v":0}]
[245]
[246,null,null,{"$f":"'ROR-Model'!B255","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G255","v":0},{"$f":"SUM(H255:R255)","v":0}]
[247]
[248,null,{"$f":"'ROR-Model'!A257","v":0},{"$f":"'ROR-Model'!B257","v":"NGV"},null,"No Allocation",{"$f":"'ROR-Model'!W257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G257","v":0},{"$f":"SUM(H257:R257)","v":0}]
[249]
[250]
[251]
[252,null,null,{"$f":"'ROR-Model'!B261","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G261","v":0},{"$f":"'ROR-Model'!AA261","v":0}]
[253,null,null,{"$f":"'ROR-Model'!B262","v":0},null,null,{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,{"$f":"SUM(N257:N261)","v":0},{"$f":"SUM(O257:O261)","v":0},0,0,0,{"$f":"SUM(S257:S261)","v":0}]
[254]
[255,null,null,{"$f":"'ROR-Model'!B264","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G264","v":0},{"$f":"SUM(H264:R264)","v":0}]
[256]
[257,null,{"$f":"'ROR-Model'!A266","v":0},{"$f":"'ROR-Model'!B266","v":"GSW"},null,"No Allocation",{"$f":"'ROR-Model'!W266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G266","v":0},{"$f":"SUM(H266:R266)","v":0}]
[258]
[259]
[260]
[261,null,null,{"$f":"'ROR-Model'!B270","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G270","v":0},{"$f":"'ROR-Model'!AA270","v":0}]
[262,null,null,{"$f":"'ROR-Model'!B271","v":0},null,null,{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,{"$f":"SUM(N266:N270)","v":0},{"$f":"SUM(O266:O270)","v":0},0,0,0,{"$f":"SUM(S266:S270)","v":0}]
[263]
[264,null,null,{"$f":"'ROR-Model'!B273","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G273","v":0},{"$f":"SUM(H273:R273)","v":0}]
[265]
[266,null,{"$f":"'ROR-Model'!A275","v":0},{"$f":"'ROR-Model'!B275","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G275","v":0},{"$f":"SUM(H275:R275)","v":0}]
[267,null,null,null,{"$f":"'ROR-Model'!C276","v":0}]
[268,null,null,{"$f":"'ROR-Model'!B277","v":0}]
[269]
[270,null,null,{"$f":"'ROR-Model'!B279","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G279","v":0},{"$f":"'ROR-Model'!AA279","v":0}]
[271,null,null,{"$f":"'ROR-Model'!B280","v":0},null,null,{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,{"$f":"SUM(N275:N279)","v":0},{"$f":"SUM(O275:O279)","v":0},0,0,0,{"$f":"SUM(S275:S279)","v":0}]
[272]
[273,null,null,{"$f":"'ROR-Model'!B282","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G282","v":0},{"$f":"SUM(H282:R282)","v":0}]
[274]
[275,null,{"$f":"'ROR-Model'!A284","v":0},{"$f":"'ROR-Model'!B284","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G284","v":0},{"$f":"SUM(H284:R284)","v":0}]
[276,null,null,null,{"$f":"'ROR-Model'!C285","v":0}]
[277,null,null,{"$f":"'ROR-Model'!B286","v":0},null,null,{"$f":"'ROR-Model'!W286","v":0}]
[278]
[279,null,null,{"$f":"'ROR-Model'!B288","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G288","v":0},{"$f":"'ROR-Model'!AA288","v":0}]
[280,null,null,{"$f":"'ROR-Model'!B289","v":0},null,null,{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,{"$f":"SUM(N284:N288)","v":0},{"$f":"SUM(O284:O288)","v":0},0,0,0,{"$f":"SUM(S284:S288)","v":0}]
[281]
[282,null,null,{"$f":"'ROR-Model'!B291","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G291","v":0},{"$f":"SUM(H291:R291)","v":0}]
[283]
[284,null,{"$f":"'ROR-Model'!A293","v":0},{"$f":"'ROR-Model'!B293","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G293","v":0},{"$f":"SUM(H293:R293)","v":0}]
[285,null,"Sales",null,{"$f":"'ROR-Model'!C294","v":" (To Commodity Costs) "}]
[286]
[287]
[288,null,null,{"$f":"'ROR-Model'!B297","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G297","v":0},{"$f":"'ROR-Model'!AA297","v":0}]
[289,null,null,{"$f":"'ROR-Model'!B298","v":0},null,null,{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,{"$f":"SUM(N293:N297)","v":0},{"$f":"SUM(O293:O297)","v":0},0,0,0,{"$f":"SUM(S293:S297)","v":0}]
[290]
[291,null,null,{"$f":"'ROR-Model'!B300","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G300","v":0},{"$f":"SUM(H300:R300)","v":0}]
[292]
[293,null,{"$f":"'ROR-Model'!A302","v":0},{"$f":"'ROR-Model'!B302","v":"I-T"},null,"No Allocation",{"$f":"'ROR-Model'!W302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G302","v":0},{"$f":"SUM(H302:R302)","v":0}]
[294,null,null,null,{"$f":"'ROR-Model'!C303","v":0}]
[295]
[296]
[297,null,null,{"$f":"'ROR-Model'!B306","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G306","v":0},{"$f":"'ROR-Model'!AA306","v":0}]
[298,null,null,{"$f":"'ROR-Model'!B307","v":0},null,null,{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,{"$f":"SUM(N302:N306)","v":0},{"$f":"SUM(O302:O306)","v":0},0,0,0,{"$f":"SUM(S302:S306)","v":0}]
[299]
[300,null,null,{"$f":"'ROR-Model'!B309","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G309","v":0},{"$f":"SUM(H309:R309)","v":0}]
[301]
[302,null,{"$f":"'ROR-Model'!A311","v":0},{"$f":"'ROR-Model'!B311","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G311","v":0},{"$f":"SUM(H311:R311)","v":0}]
[303,null,"Trans",null,{"$f":"'ROR-Model'!C312","v":0}]
[304]
[305]
[306,null,null,{"$f":"'ROR-Model'!B315","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G315","v":0},{"$f":"'ROR-Model'!AA315","v":0}]
[307,null,null,{"$f":"'ROR-Model'!B316","v":0},null,null,{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,{"$f":"SUM(N311:N315)","v":0},{"$f":"SUM(O311:O315)","v":0},0,0,0,{"$f":"SUM(S311:S315)","v":0}]
[308]
[309,null,null,{"$f":"'ROR-Model'!B318","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G318","v":0},{"$f":"SUM(H318:R318)","v":0}]
[310]
[311]
[312]
[313,null,"Wyoming Totals"]
[314,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G239+G248+G257+G266+G275","v":0},{"$f":"+H239+H248+H257+H266+H275","v":0},{"$f":"+I239+I248+I257+I266+I275","v":0},0,0,0,0,{"$f":"+N239+N248+N257+N266+N275","v":0},{"$f":"+O239+O248+O257+O266+O275","v":0},0,0,0,{"$f":"+S239+S248+S257+S266+S275","v":0}]
[315,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},0,0,0,0,{"$f":"+N277+N286","v":0},{"$f":"+O277+O286","v":0},0,0,0,{"$f":"+S277+S286","v":0}]
[316,null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":0},0,0,0,0,{"$f":"+N284+N293+N302+N311","v":0},{"$f":"+O284+O293+O302+O311","v":0},0,0,0,{"$f":"+S284+S293+S302+S311","v":0}]
[317,null,null,"Commodity Revenue",null,null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":0},0,0,0,0,{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":0},{"$f":"+O243+O252+O261+O270+O279+O288+O297+O306+O315","v":0},0,0,0,{"$f":"+S243+S252+S261+S270+S279+S288+S297+S306+S315","v":0}]
[318,null,null,"Total Wyoming Revenue",null,null,{"$f":"SUM(G323:G326)","v":0},{"$f":"SUM(H323:H326)","v":0},{"$f":"SUM(I323:I326)","v":0},0,0,0,0,{"$f":"SUM(N323:N326)","v":0},{"$f":"SUM(O323:O326)","v":0},0,0,0,{"$f":"SUM(S323:S326)","v":0}]
[319]
[320,null,null,"Sales Dth",null,null,{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},0,0,0,0,{"$f":"N246+N255+N264+N273+N282+N291","v":0},{"$f":"O246+O255+O264+O273+O282+O291","v":0},0,0,0,{"$f":"S246+S255+S264+S273+S282+S291","v":0}]
[321,null,null,"Transportation Dth",null,null,{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":0},0,0,0,0,{"$f":"N309+N318+N300","v":0},{"$f":"O309+O318+O300","v":0},0,0,0,{"$f":"S309+S318+S300","v":0}]
[322,null,null,"Total Wyoming Dth",null,null,{"$f":"SUM(G329:G330)","v":0},{"$f":"SUM(H329:H330)","v":0},{"$f":"SUM(I329:I330)","v":0},0,0,0,0,{"$f":"SUM(N329:N330)","v":0},{"$f":"SUM(O329:O330)","v":0},0,0,0,{"$f":"SUM(S329:S330)","v":0}]
[323,null,null,"Total Wyoming Less NGV",null,null,{"$f":"G246+G255+G273+G282+G291+G309+G318+G300","v":0},{"$f":"H246+H255+H273+H282+H291+H309+H318+H300","v":0},{"$f":"I246+I255+I273+I282+I291+I309+I318+I300","v":0},0,0,0,0,{"$f":"N246+N255+N273+N282+N291+N309+N318+N300","v":0},{"$f":"O246+O255+O273+O282+O291+O309+O318+O300","v":0},0,0,0,{"$f":"SUM(H332:R332)","v":0}]
[324,"Colorado"]
[325,null,{"$f":"'ROR-Model'!A334","v":0},{"$f":"'ROR-Model'!B334","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G334","v":0},{"$f":"SUM(H334:R334)","v":0}]
[326]
[327]
[328]
[329,null,null,{"$f":"'ROR-Model'!B338","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G338","v":0},{"$f":"'ROR-Model'!AA338","v":0}]
[330,null,null,{"$f":"'ROR-Model'!B339","v":0},null,null,{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},0,0,0,0,{"$f":"SUM(N334:N338)","v":0},{"$f":"SUM(O334:O338)","v":0},0,0,0,{"$f":"SUM(S334:S338)","v":0}]
[331]
[332,null,null,{"$f":"'ROR-Model'!B341","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G341","v":0},{"$f":"SUM(H341:R341)","v":0}]
[333]
[334,null,{"$f":"'ROR-Model'!A343","v":0},{"$f":"'ROR-Model'!B343","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G343","v":0},{"$f":"SUM(H343:R343)","v":0}]
[335]
[336]
[337]
[338,null,null,{"$f":"'ROR-Model'!B347","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G347","v":0},{"$f":"'ROR-Model'!AA347","v":0}]
[339,null,null,{"$f":"'ROR-Model'!B348","v":0},null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},0,0,0,0,{"$f":"SUM(N343:N347)","v":0},{"$f":"SUM(O343:O347)","v":0},0,0,0,{"$f":"SUM(S343:S347)","v":0}]
[340]
[341,null,null,{"$f":"'ROR-Model'!B350","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G350","v":0},{"$f":"SUM(H350:R350)","v":0}]
[342]
[343,null,"Colorado Totals"]
[344,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},0,0,0,0,{"$f":"+N334+N343","v":0},{"$f":"+O334+O343","v":0},0,0,0,{"$f":"+S334+S343","v":0}]
[345,null,null,"Commodity Revenue",null,null,{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},0,0,0,0,{"$f":"+N337+N346","v":0},{"$f":"+O337+O346","v":0},0,0,0,{"$f":"+S337+S346","v":0}]
[346,null,null,"Total Colorado Revenue",null,null,{"$f":"SUM(G353:G354)","v":0},{"$f":"SUM(H353:H354)","v":0},{"$f":"SUM(I353:I354)","v":0},0,0,0,0,{"$f":"SUM(N353:N354)","v":0},{"$f":"SUM(O353:O354)","v":0},0,0,0,{"$f":"SUM(S353:S354)","v":0}]
[347]
[348,null,null,"Sales Dth",null,null,{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},0,0,0,0,{"$f":"N341","v":0},{"$f":"O341","v":0},0,0,0,{"$f":"S341","v":0}]
[349,null,null,"Transportation Dth",null,null,{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},0,0,0,0,{"$f":"N350","v":0},{"$f":"O350","v":0},0,0,0,{"$f":"S350","v":0}]
[350,null,null,"Total Colorado Dth",null,null,{"$f":"SUM(G357:G358)","v":0},{"$f":"SUM(H357:H358)","v":0},{"$f":"SUM(I357:I358)","v":0},0,0,0,0,{"$f":"SUM(N357:N358)","v":0},{"$f":"SUM(O357:O358)","v":0},0,0,0,{"$f":"SUM(S357:S358)","v":0}]
[351]
[352,"System Total Tariff Sales and Revenue"]
[353,null,"SystemTotal Tariff Revenue"]
[354,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"G200+G229+G323+G353","v":433402503.81071991},383478855.89443594,0,0,2822849.5487162056,264831.17079536174,0,{"$f":"N200+N229+N323+N353","v":14266929.945907429},{"$f":"O200+O229+O323+O353","v":13984843.191436984},11229738.368595967,4748718.3498758506,2605737.3409562153,433402503.81071997]
[355,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"G201+G230+G324","v":0},0,0,0,0,0,0,{"$f":"N201+N230+N324","v":0},{"$f":"O201+O230+O324","v":0},0,0,0,0]
[356,null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":0},0,0,0,0,{"$f":"N325","v":0},{"$f":"O325","v":0},0,0,0,{"$f":"S325","v":0}]
[357,null,null,"Commodity Revenue",null,null,{"$f":"G202+G231+G326+G354","v":0},0,0,0,0,0,0,{"$f":"N202+N231+N326+N354","v":0},{"$f":"O202+O231+O326+O354","v":0},0,0,0,0]
[358]
[359,null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(G363:G367)","v":433402503.81071991},{"$f":"SUM(H363:H367)","v":383478855.89443594},{"$f":"SUM(I363:I367)","v":0},0,2822849.5487162056,264831.17079536174,0,{"$f":"SUM(N363:N367)","v":14266929.945907429},{"$f":"SUM(O363:O367)","v":13984843.191436984},11229738.368595967,4748718.3498758506,2605737.3409562153,{"$f":"SUM(S363:S367)","v":433402503.81071997}]
[360,null,"System Total Dth Throughput"]
[361,null,null,"Sales Dth",null,null,{"$f":"G206+G234+G329+G357","v":115188523},{"$f":"H206+H234+H329+H357","v":112038555},0,0,2589192,271004,0,{"$f":"N206+N234+N329+N357","v":0},{"$f":"O206+O234+O329+O357","v":0},0,0,289772,115188523]
[362,null,null,"Transportation Dth",null,null,{"$f":"G207+G235+G330+G358","v":57717099},0,0,0,0,0,0,{"$f":"N207+N235+N330+N358","v":7737389},15330584,24899456,9749670,0,57717099]
[363,null,null,"System Total Dth Throughput",null,null,{"$f":"ROUND(SUM(G370:G371),0)","v":172905622},{"$f":"ROUND(SUM(H370:H371),0)","v":112038555},{"$f":"ROUND(SUM(I370:I371),0)","v":0},0,2589192,271004,0,{"$f":"ROUND(SUM(N370:N371),0)","v":7737389},15330584,24899456,9749670,289772,{"$f":"ROUND(SUM(S370:S371),0)","v":172905622}]
[364,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[365]
[366,"OTHER OPERATING REVENUE"]
[367]
[368,null,"Utah % of Sales Dth from 191 Acct ===>"]
[369]
[370,483,"Sales For Resale \\2"]
[371,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G380","v":0},{"$f":"SUM(H380:R380)","v":0}]
[372,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G381","v":0},{"$f":"SUM(H381:R381)","v":0}]
[373,null,null,"Total",null,null,{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},0,0,0,0,{"$f":"SUM(N380:N381)","v":0},{"$f":"SUM(O380:O381)","v":0},0,0,0,{"$f":"SUM(S380:S381)","v":0}]
[374]
[375,487,"Interest on Past Due Accounts"]
[376,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W385","v":1128521.19044},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G385","v":996654.96955242974},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G385","v":7468.9111742147707},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G385","v":703.7534040192071},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G385","v":37855.622940584733},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G385","v":36985.914417113177},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G385","v":29504.399355350146},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G385","v":12392.712514838997},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G385","v":6954.9070814494116},{"$f":"SUM(H385:R385)","v":1128521.19044}]
[377,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G386","v":0},{"$f":"SUM(H386:R386)","v":0}]
[378,null,null,"Total",null,null,{"$f":"SUM(G385:G386)","v":1128521.19044},{"$f":"SUM(H385:H386)","v":996654.96955242974},{"$f":"SUM(I385:I386)","v":0},0,7468.9111742147707,703.7534040192071,0,{"$f":"SUM(N385:N386)","v":37855.622940584733},{"$f":"SUM(O385:O386)","v":36985.914417113177},29504.399355350146,12392.712514838997,6954.9070814494116,{"$f":"SUM(S385:S386)","v":1128521.19044}]
[379]
[380,4860,"NGV Equipment Leases Revenue"]
[381,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W390","v":2755442.5527999997},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G390","v":2751482.0086444113},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G390","v":1089.0304928422922},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G390","v":42.893980024422888},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G390","v":2135.1670056601615},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G390","v":540.94074808577761},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G390","v":73.872965597617195},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G390","v":26.212987792702879},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G390","v":52.425975585405759},{"$f":"SUM(H390:R390)","v":2755442.5527999992}]
[382,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G391","v":0},{"$f":"SUM(H391:R391)","v":0}]
[383,null,null,"Total",null,null,{"$f":"SUM(G390:G391)","v":2755442.5527999997},{"$f":"SUM(H390:H391)","v":2751482.0086444113},{"$f":"SUM(I390:I391)","v":0},0,1089.0304928422922,42.893980024422888,0,{"$f":"SUM(N390:N391)","v":2135.1670056601615},{"$f":"SUM(O390:O391)","v":540.94074808577761},73.872965597617195,26.212987792702879,52.425975585405759,{"$f":"SUM(S390:S391)","v":2755442.5527999992}]
[384]
[385,4861,"NGV Revenue - Repairs to NGV"]
[386,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G395","v":0},{"$f":"SUM(H395:R395)","v":0}]
[387,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G396","v":0},{"$f":"SUM(H396:R396)","v":0}]
[388,null,null,"Total",null,null,{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},0,0,0,0,{"$f":"SUM(N395:N396)","v":0},{"$f":"SUM(O395:O396)","v":0},0,0,0,{"$f":"SUM(S395:S396)","v":0}]
[389]
[390,4862,"NGV Revenue - Sales of NGV Equipment"]
[391,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G400","v":0},{"$f":"SUM(H400:R400)","v":0}]
[392,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G401","v":0},{"$f":"SUM(H401:R401)","v":0}]
[393,null,null,"Total",null,null,{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},0,0,0,0,{"$f":"SUM(N400:N401)","v":0},{"$f":"SUM(O400:O401)","v":0},0,0,0,{"$f":"SUM(S400:S401)","v":0}]
[394]
[395,"488001","Fees for Connecting Gas Service"]
[396,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G405","v":0},{"$f":"SUM(H405:R405)","v":0}]
[397,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G406","v":0},{"$f":"SUM(H406:R406)","v":0}]
[398,null,null,"Total",null,null,{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},0,0,0,0,{"$f":"SUM(N405:N406)","v":0},{"$f":"SUM(O405:O406)","v":0},0,0,0,{"$f":"SUM(S405:S406)","v":0}]
[399]
[400,"488002","New Premises Fees"]
[401,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G410","v":0},{"$f":"SUM(H410:R410)","v":0}]
[402,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G411","v":0},{"$f":"SUM(H411:R411)","v":0}]
[403,null,null,"Total",null,null,{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},0,0,0,0,{"$f":"SUM(N410:N411)","v":0},{"$f":"SUM(O410:O411)","v":0},0,0,0,{"$f":"SUM(S410:S411)","v":0}]
[404]
[405,"488003","Fees for Processing Bad Checks"]
[406,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G415","v":0},{"$f":"SUM(H415:R415)","v":0}]
[407,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G416","v":0},{"$f":"SUM(H416:R416)","v":0}]
[408,null,null,"Total",null,null,{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},0,0,0,0,{"$f":"SUM(N415:N416)","v":0},{"$f":"SUM(O415:O416)","v":0},0,0,0,{"$f":"SUM(S415:S416)","v":0}]
[409]
[410,"488004","BLANK"]
[411,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G420","v":0},{"$f":"SUM(H420:R420)","v":0}]
[412,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G421","v":0},{"$f":"SUM(H421:R421)","v":0}]
[413,null,null,"Total",null,null,{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},0,0,0,0,{"$f":"SUM(N420:N421)","v":0},{"$f":"SUM(O420:O421)","v":0},0,0,0,{"$f":"SUM(S420:S421)","v":0}]
[414]
[415,"488005","Contributions - Mains"]
[416,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G425","v":0},{"$f":"SUM(H425:R425)","v":0}]
[417,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G426","v":0},{"$f":"SUM(H426:R426)","v":0}]
[418,null,null,"Total",null,null,{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},0,0,0,0,{"$f":"SUM(N425:N426)","v":0},{"$f":"SUM(O425:O426)","v":0},0,0,0,{"$f":"SUM(S425:S426)","v":0}]
[419]
[420,"488006","Refunds of Contributions - Mains"]
[421,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G430","v":0},{"$f":"SUM(H430:R430)","v":0}]
[422,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G431","v":0},{"$f":"SUM(H431:R431)","v":0}]
[423,null,null,"Total",null,null,{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},0,0,0,0,{"$f":"SUM(N430:N431)","v":0},{"$f":"SUM(O430:O431)","v":0},0,0,0,{"$f":"SUM(S430:S431)","v":0}]
[424]
[425,"488007","Service Line Contributions - 1/2 Inch"]
[426,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G435","v":0},{"$f":"SUM(H435:R435)","v":0}]
[427,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G436","v":0},{"$f":"SUM(H436:R436)","v":0}]
[428,null,null,"Total",null,null,{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,{"$f":"SUM(N435:N436)","v":0},{"$f":"SUM(O435:O436)","v":0},0,0,0,{"$f":"SUM(S435:S436)","v":0}]
[429]
[430,"488008","Service Line Contributions - 3/4 Inch"]
[431,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G440","v":0},{"$f":"SUM(H440:R440)","v":0}]
[432,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G441","v":0},{"$f":"SUM(H441:R441)","v":0}]
[433,null,null,"Total",null,null,{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},0,0,0,0,{"$f":"SUM(N440:N441)","v":0},{"$f":"SUM(O440:O441)","v":0},0,0,0,{"$f":"SUM(S440:S441)","v":0}]
[434]
[435,"488009","Service Line Contributions - 1 1/4 Inch"]
[436,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G445","v":0},{"$f":"SUM(H445:R445)","v":0}]
[437,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G446","v":0},{"$f":"SUM(H446:R446)","v":0}]
[438,null,null,"Total",null,null,{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},0,0,0,0,{"$f":"SUM(N445:N446)","v":0},{"$f":"SUM(O445:O446)","v":0},0,0,0,{"$f":"SUM(S445:S446)","v":0}]
[439]
[440,"488010","Misc Customer Service Revenue"]
[441,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G450","v":0},{"$f":"SUM(H450:R450)","v":0}]
[442,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G451","v":0},{"$f":"SUM(H451:R451)","v":0}]
[443,null,null,"Total",null,null,{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},0,0,0,0,{"$f":"SUM(N450:N451)","v":0},{"$f":"SUM(O450:O451)","v":0},0,0,0,{"$f":"SUM(S450:S451)","v":0}]
[444]
[445,4891,"Capacity Release Revenues (Utah 10%)"]
[446,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W455","v":341404.42},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G455","v":278291.27170693845},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G455","v":3477.9638642796035},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G455","v":14436.630533206273},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G455","v":15480.481904953074},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G455","v":14404.353703875988},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G455","v":15085.909360893729},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G455","v":227.80892585287586},{"$f":"SUM(H455:R455)","v":341404.42}]
[447,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G456","v":0},{"$f":"SUM(H456:R456)","v":0}]
[448,null,null,"Total",null,null,{"$f":"SUM(G455:G456)","v":341404.42},{"$f":"SUM(H455:H456)","v":278291.27170693845},{"$f":"SUM(I455:I456)","v":0},0,3477.9638642796035,0,0,{"$f":"SUM(N455:N456)","v":14436.630533206273},{"$f":"SUM(O455:O456)","v":15480.481904953074},14404.353703875988,15085.909360893729,227.80892585287586,{"$f":"SUM(S455:S456)","v":341404.42}]
[449]
[450,490,"Incidental Plant Production Sales \\2"]
[451,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G460","v":0},{"$f":"SUM(H460:R460)","v":0}]
[452,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G461","v":0},{"$f":"SUM(H461:R461)","v":0}]
[453,null,null,"Total",null,null,{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},0,0,0,0,{"$f":"SUM(N460:N461)","v":0},{"$f":"SUM(O460:O461)","v":0},0,0,0,{"$f":"SUM(S460:S461)","v":0}]
[454]
[455,491,"Rev from Gas Processed by Others \\2"]
[456,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G465","v":0},{"$f":"SUM(H465:R465)","v":0}]
[457,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G466","v":0},{"$f":"SUM(H466:R466)","v":0}]
[458,null,null,"Total",null,null,{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},0,0,0,0,{"$f":"SUM(N465:N466)","v":0},{"$f":"SUM(O465:O466)","v":0},0,0,0,{"$f":"SUM(S465:S466)","v":0}]
[459]
[460,492,"Incidental Oil Sales \\2"]
[461,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G470","v":0},{"$f":"SUM(H470:R470)","v":0}]
[462,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G471","v":0},{"$f":"SUM(H471:R471)","v":0}]
[463,null,null,"Total",null,null,{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},0,0,0,0,{"$f":"SUM(N470:N471)","v":0},{"$f":"SUM(O470:O471)","v":0},0,0,0,{"$f":"SUM(S470:S471)","v":0}]
[464]
[465,493,"Rent From Gas Property \\2"]
[466,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G475","v":0},{"$f":"SUM(H475:R475)","v":0}]
[467,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G476","v":0},{"$f":"SUM(H476:R476)","v":0}]
[468,null,null,"Total",null,null,{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},0,0,0,0,{"$f":"SUM(N475:N476)","v":0},{"$f":"SUM(O475:O476)","v":0},0,0,0,{"$f":"SUM(S475:S476)","v":0}]
[469]
[470,495,"Other Gas Revenues \\2"]
[471,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G480","v":0},{"$f":"SUM(H480:R480)","v":0}]
[472,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G481","v":0},{"$f":"SUM(H481:R481)","v":0}]
[473,null,null,"Total",null,null,{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},0,0,0,0,{"$f":"SUM(N480:N481)","v":0},{"$f":"SUM(O480:O481)","v":0},0,0,0,{"$f":"SUM(S480:S481)","v":0}]
[474]
[475,4951,"Overriding Royalties from Celsius \\2"]
[476,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G485","v":0},{"$f":"SUM(H485:R485)","v":0}]
[477,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G486","v":0},{"$f":"SUM(H486:R486)","v":0}]
[478,null,null,"Total",null,null,{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,{"$f":"SUM(N485:N486)","v":0},{"$f":"SUM(O485:O486)","v":0},0,0,0,{"$f":"SUM(S485:S486)","v":0}]
[479]
[480,4952,"Oil Revenues received from Wexpro \\2"]
[481,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G490","v":0},{"$f":"SUM(H490:R490)","v":0}]
[482,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G491","v":0},{"$f":"SUM(H491:R491)","v":0}]
[483,null,null,"Total",null,null,{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},0,0,0,0,{"$f":"SUM(N490:N491)","v":0},{"$f":"SUM(O490:O491)","v":0},0,0,0,{"$f":"SUM(S490:S491)","v":0}]
[484]
[485,"496","Provision for rate refunds (EDIT Amort)"]
[486,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W495","v":4927225.619728107},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G495","v":4316803.6097929776},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G495","v":39958.000076807824},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G495","v":2176.0487707324219},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G495","v":117174.08272468635},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G495","v":163546.00061888646},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G495","v":177862.23657859495},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G495","v":106816.81289010997},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G495","v":2888.8282753112671},{"$f":"SUM(H495:R495)","v":4927225.6197281061}]
[487,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G496","v":0},{"$f":"SUM(H496:R496)","v":0}]
[488,null,null,"Total",null,null,{"$f":"SUM(G495:G496)","v":4927225.619728107},{"$f":"SUM(H495:H496)","v":4316803.6097929776},{"$f":"SUM(I495:I496)","v":0},0,39958.000076807824,2176.0487707324219,0,{"$f":"SUM(N495:N496)","v":117174.08272468635},{"$f":"SUM(O495:O496)","v":163546.00061888646},177862.23657859495,106816.81289010997,2888.8282753112671,{"$f":"SUM(S495:S496)","v":4927225.6197281061}]
[489]
[490,"System Total Other Revenues"]
[491,null,"Utah Other Revenues",null,null,null,null,{"$f":"+H502-H495","v":4026428.2499037795},{"$f":"+I502-I495","v":0},0,12035.905531336663,746.64738404363015,0,54427.420479451175,{"$f":"+O502-O495","v":53007.337070152018},43982.626024823752,27504.834863525422,7235.1419828876933]
[492,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},0,0,0,0,{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},{"$f":"O380+O460+O465+O470+O475+O480+O485+O490","v":0},0,0,0,{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0}]
[493,null,null,"General Other Revenues",null,null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":9152593.7829681076},{"$f":"H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":8343231.859696757},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},0,51993.905608144487,2922.696154776052,0,{"$f":"N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N495","v":171601.50320413752},{"$f":"O385+O390+O395+O400+O405+O410+O415+O420+O425+O430+O435+O440+O445+O450+O455+O495","v":216553.33768903848},221844.8626034187,134321.64775363539,10123.97025819896,{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":9152593.7829681057}]
[494,null,null,"Utah Total Other Revenues",null,null,{"$f":"SUM(G501:G502)","v":9152593.7829681076},{"$f":"SUM(H501:H502)","v":8343231.859696757},{"$f":"SUM(I501:I502)","v":0},0,51993.905608144487,2922.696154776052,0,{"$f":"SUM(N501:N502)","v":171601.50320413752},{"$f":"SUM(O501:O502)","v":216553.33768903848},221844.8626034187,134321.64775363539,10123.97025819896,{"$f":"SUM(S501:S502)","v":9152593.7829681057}]
[495,null,"Wyoming Other Revenues"]
[496,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},0,0,0,0,{"$f":"N486+N491","v":0},{"$f":"O486+O491","v":0},0,0,0,{"$f":"S486+S491","v":0}]
[497,null,null,"General Other Revenues",null,null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},0,0,0,0,{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N496","v":0},{"$f":"O381+O386+O391+O396+O401+O406+O411+O416+O421+O426+O431+O436+O441+O446+O451+O456+O461+O466+O471+O476+O481+O496","v":0},0,0,0,{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0}]
[498,null,null,"Wyoming Total Other Revenues",null,null,{"$f":"SUM(G505:G506)","v":0},{"$f":"SUM(H505:H506)","v":0},{"$f":"SUM(I505:I506)","v":0},0,0,0,0,{"$f":"SUM(N505:N506)","v":0},{"$f":"SUM(O505:O506)","v":0},0,0,0,{"$f":"SUM(S505:S506)","v":0}]
[499]
[500,null,"System Total Other Revenue",null,null,null,{"$f":"G503+G507","v":9152593.7829681076},{"$f":"H503+H507","v":8343231.859696757},{"$f":"I503+I507","v":0},0,51993.905608144487,2922.696154776052,0,{"$f":"N503+N507","v":171601.50320413752},{"$f":"O503+O507","v":216553.33768903848},221844.8626034187,134321.64775363539,10123.97025819896,{"$f":"S503+S507","v":9152593.7829681057}]
[501]
[502]
[503,"TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"G368+G509","v":442555097.59368801},{"$f":"H368+H509","v":391822087.75413269},{"$f":"I368+I509","v":0},0,2874843.4543243502,267753.86695013777,0,{"$f":"N368+N509","v":14438531.449111566},{"$f":"O368+O509","v":14201396.529126022},11451583.231199386,4883039.997629486,2615861.3112144144,{"$f":"S368+S509","v":442555097.59368807}]
[504]
[505]
[506,"UTILITY OPERATING EXPENSES"]
[507]
[508,"GAS PURCHASE EXPENSES"]
[509]
[510,null,"Utah % of Sales Dth from 191 Acct ===>"]
[511]
[512,758,"Gas Well Royalties"]
[513,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G522","v":0},{"$f":"SUM(H522:R522)","v":0}]
[514,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G523","v":0},{"$f":"SUM(H523:R523)","v":0}]
[515,null,null,"Total",null,null,{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":0},0,0,0,0,{"$f":"SUM(N522:N523)","v":0},{"$f":"SUM(O522:O523)","v":0},0,0,0,{"$f":"SUM(S522:S523)","v":0}]
[516]
[517,"7581","Gas Well Royalties - Other"]
[518,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G527","v":0},{"$f":"SUM(H527:R527)","v":0}]
[519,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G528","v":0},{"$f":"SUM(H528:R528)","v":0}]
[520,null,null,"Total",null,null,{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},0,0,0,0,{"$f":"SUM(N527:N528)","v":0},{"$f":"SUM(O527:O528)","v":0},0,0,0,{"$f":"SUM(S527:S528)","v":0}]
[521]
[522,759,"Gath by Others, GRI & ACA  -  Gas Cost"]
[523,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G532","v":0},{"$f":"SUM(H532:R532)","v":0}]
[524,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G533","v":0},{"$f":"SUM(H533:R533)","v":0}]
[525,null,null,"Total",null,null,{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":0},0,0,0,0,{"$f":"SUM(N532:N533)","v":0},{"$f":"SUM(O532:O533)","v":0},0,0,0,{"$f":"SUM(S532:S533)","v":0}]
[526]
[527,759,"Gathering by Others - SNG Cost"]
[528,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G537","v":0},{"$f":"SUM(H537:R537)","v":0}]
[529,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W538","v":0}]
[530,null,null,"Total",null,null,{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},0,0,0,0,{"$f":"SUM(N537:N538)","v":0},{"$f":"SUM(O537:O538)","v":0},0,0,0,{"$f":"SUM(S537:S538)","v":0}]
[531]
[532,800,"Natural Gas Well Head Purchases"]
[533,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G542","v":0},{"$f":"SUM(H542:R542)","v":0}]
[534,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G543","v":0},{"$f":"SUM(H543:R543)","v":0}]
[535,null,null,"Total",null,null,{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},0,0,0,0,{"$f":"SUM(N542:N543)","v":0},{"$f":"SUM(O542:O543)","v":0},0,0,0,{"$f":"SUM(S542:S543)","v":0}]
[536]
[537,801,"Natural Gas Field Line Purchases"]
[538,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G547","v":0},{"$f":"SUM(H547:R547)","v":0}]
[539,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G548","v":0},{"$f":"SUM(H548:R548)","v":0}]
[540,null,null,"Total",null,null,{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},0,0,0,0,{"$f":"SUM(N547:N548)","v":0},{"$f":"SUM(O547:O548)","v":0},0,0,0,{"$f":"SUM(S547:S548)","v":0}]
[541]
[542,802,"Natural Gas Gasoline Plant Outlet Purch"]
[543,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G552","v":0},{"$f":"SUM(H552:R552)","v":0}]
[544,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G553","v":0},{"$f":"SUM(H553:R553)","v":0}]
[545,null,null,"Total",null,null,{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},0,0,0,0,{"$f":"SUM(N552:N553)","v":0},{"$f":"SUM(O552:O553)","v":0},0,0,0,{"$f":"SUM(S552:S553)","v":0}]
[546]
[547,803,"Natural Gas Trans Line - Purchases"]
[548,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G557","v":0},{"$f":"SUM(H557:R557)","v":0}]
[549,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G558","v":0},{"$f":"SUM(H558:R558)","v":0}]
[550,null,null,"Total",null,null,{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":0},0,0,0,0,{"$f":"SUM(N557:N558)","v":0},{"$f":"SUM(O557:O558)","v":0},0,0,0,{"$f":"SUM(S557:S558)","v":0}]
[551]
[552,804,"Natural Gas City Gate Purch - Resources"]
[553,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G562","v":0},{"$f":"SUM(H562:R562)","v":0}]
[554,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G563","v":0},{"$f":"SUM(H563:R563)","v":0}]
[555,null,null,"Total",null,null,{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},0,0,0,0,{"$f":"SUM(N562:N563)","v":0},{"$f":"SUM(O562:O563)","v":0},0,0,0,{"$f":"SUM(S562:S563)","v":0}]
[556]
[557,"8041","Natural Gas City Gate Purch - Other"]
[558,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G567","v":0},{"$f":"SUM(H567:R567)","v":0}]
[559,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G568","v":0},{"$f":"SUM(H568:R568)","v":0}]
[560,null,null,"Total",null,null,{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},0,0,0,0,{"$f":"SUM(N567:N568)","v":0},{"$f":"SUM(O567:O568)","v":0},0,0,0,{"$f":"SUM(S567:S568)","v":0}]
[561]
[562,805,"Purchased Gas Cost Adj - Other"]
[563,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G572","v":0},{"$f":"SUM(H572:R572)","v":0}]
[564,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G573","v":0},{"$f":"SUM(H573:R573)","v":0}]
[565,null,null,"Total",null,null,{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},0,0,0,0,{"$f":"SUM(N572:N573)","v":0},{"$f":"SUM(O572:O573)","v":0},0,0,0,{"$f":"SUM(S572:S573)","v":0}]
[566]
[567,"8051","Purchased Gas Cost Adj - Utah"]
[568,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G577","v":0},{"$f":"SUM(H577:R577)","v":0}]
[569,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G578","v":0},{"$f":"SUM(H578:R578)","v":0}]
[570,null,null,"Total",null,null,{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":0},0,0,0,0,{"$f":"SUM(N577:N578)","v":0},{"$f":"SUM(O577:O578)","v":0},0,0,0,{"$f":"SUM(S577:S578)","v":0}]
[571]
[572,806,"Exchange Gas"]
[573,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G582","v":0},{"$f":"SUM(H582:R582)","v":0}]
[574,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G583","v":0},{"$f":"SUM(H583:R583)","v":0}]
[575,null,null,"Total",null,null,{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},0,0,0,0,{"$f":"SUM(N582:N583)","v":0},{"$f":"SUM(O582:O583)","v":0},0,0,0,{"$f":"SUM(S582:S583)","v":0}]
[576]
[577,"8081","Gas Withdrawn Underground Storage"]
[578,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G587","v":0},{"$f":"SUM(H587:R587)","v":0}]
[579,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G588","v":0},{"$f":"SUM(H588:R588)","v":0}]
[580,null,null,"Total",null,null,{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":0},0,0,0,0,{"$f":"SUM(N587:N588)","v":0},{"$f":"SUM(O587:O588)","v":0},0,0,0,{"$f":"SUM(S587:S588)","v":0}]
[581]
[582,"8082","Gas Delivered to Underground Storage"]
[583,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G592","v":0},{"$f":"SUM(H592:R592)","v":0}]
[584,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G593","v":0},{"$f":"SUM(H593:R593)","v":0}]
[585,null,null,"Total",null,null,{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":0},0,0,0,0,{"$f":"SUM(N592:N593)","v":0},{"$f":"SUM(O592:O593)","v":0},0,0,0,{"$f":"SUM(S592:S593)","v":0}]
[586]
[587,"8083","Exchange Gas"]
[588,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G597","v":0},{"$f":"SUM(H597:R597)","v":0}]
[589,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G598","v":0},{"$f":"SUM(H598:R598)","v":0}]
[590,null,null,"Total",null,null,{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":0},0,0,0,0,{"$f":"SUM(N597:N598)","v":0},{"$f":"SUM(O597:O598)","v":0},0,0,0,{"$f":"SUM(S597:S598)","v":0}]
[591]
[592,813,"Other Gas Supply Expenses - Gas Cost"]
[593,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G602","v":0},{"$f":"SUM(H602:R602)","v":0}]
[594,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G603","v":0},{"$f":"SUM(H603:R603)","v":0}]
[595,null,null,"Total",null,null,{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":0},0,0,0,0,{"$f":"SUM(N602:N603)","v":0},{"$f":"SUM(O602:O603)","v":0},0,0,0,{"$f":"SUM(S602:S603)","v":0}]
[596]
[597,813,"Other Gas Supply Expenses - SNG Cost"]
[598,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G607","v":0},{"$f":"SUM(H607:R607)","v":0}]
[599,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G608","v":0},{"$f":"SUM(H608:R608)","v":0}]
[600,null,null,"Total",null,null,{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},0,0,0,0,{"$f":"SUM(N607:N608)","v":0},{"$f":"SUM(O607:O608)","v":0},0,0,0,{"$f":"SUM(S607:S608)","v":0}]
[601]
[602,"8135","CO2 Processing Expenses"]
[603,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G612","v":0},{"$f":"SUM(H612:R612)","v":0}]
[604,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G613","v":0},{"$f":"SUM(H613:R613)","v":0}]
[605,null,null,"Total",null,null,{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},0,0,0,0,{"$f":"SUM(N612:N613)","v":0},{"$f":"SUM(O612:O613)","v":0},0,0,0,{"$f":"SUM(S612:S613)","v":0}]
[606]
[607,858,"Transportation GRI & ACA - Gas Cost"]
[608,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G617","v":0},{"$f":"SUM(H617:R617)","v":0}]
[609,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G618","v":0},{"$f":"SUM(H618:R618)","v":0}]
[610,null,null,"Total",null,null,{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":0},0,0,0,0,{"$f":"SUM(N617:N618)","v":0},{"$f":"SUM(O617:O618)","v":0},0,0,0,{"$f":"SUM(S617:S618)","v":0}]
[611]
[612,858,"Trans & Comp by Others - SNG Cost"]
[613,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G622","v":0},{"$f":"SUM(H622:R622)","v":0}]
[614,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G623","v":0},{"$f":"SUM(H623:R623)","v":0}]
[615,null,null,"Total",null,null,{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},0,0,0,0,{"$f":"SUM(N622:N623)","v":0},{"$f":"SUM(O622:O623)","v":0},0,0,0,{"$f":"SUM(S622:S623)","v":0}]
[616]
[617,null,"Value of Gas Purchased During Interruption"]
[618,null,null,"Utah Interruptible Transportation",null,"No Allocation",{"$f":"'ROR-Model'!W627","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!D54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!E54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!F54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!G54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!H54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!I54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!J54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!K54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!L54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!M54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS Split'!N54","v":0},{"$f":"SUM(H627:R627)","v":0}]
[619,null,null,"Utah Interruptible Sales",null,"No Allocation",{"$f":"'ROR-Model'!W628","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!D56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!E56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!F56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!G56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!H56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!I56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!J56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!K56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!L56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!M56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS Split'!N56","v":0},{"$f":"SUM(H628:R628)","v":0}]
[620,null,null,"Total",null,null,{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},0,0,0,0,{"$f":"SUM(N627:N628)","v":0},{"$f":"SUM(O627:O628)","v":0},0,0,0,{"$f":"SUM(S627:S628)","v":0}]
[621]
[622,"System Total Gas Purchase Expenses"]
[623,null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"G537+G612+G629","v":0},{"$f":"H537+H612+H629","v":0},{"$f":"I537+I612+I629","v":0},0,0,0,0,{"$f":"N537+N612+N629","v":0},{"$f":"O537+O612+O629","v":0},0,0,0,{"$f":"SUM(H632:R632)","v":0}]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N617+N622","v":0},{"$f":"O522+O527+O532+O542+O547+O552+O557+O562+O567+O572+O577+O582+O587+O592+O597+O602+O607+O617+O622","v":0},0,0,0,0]
[625,null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"G538+G613","v":0},{"$f":"H538+H613","v":0},{"$f":"I538+I613","v":0},0,0,0,0,{"$f":"N538+N613","v":0},{"$f":"O538+O613","v":0},0,0,0,0]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"G523+G528+G533+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623","v":0},{"$f":"H523+H528+H533+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623","v":0},{"$f":"I523+I528+I533+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623","v":0},0,0,0,0,{"$f":"N523+N528+N533+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623","v":0},{"$f":"O523+O528+O533+O543+O548+O553+O558+O563+O568+O573+O578+O583+O588+O593+O598+O603+O608+O618+O623","v":0},0,0,0,0]
[627,null,"Utah Timing Differences",null,null,null,{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},0,0,0,0,0,0,{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},{"$f":"+(O201+O202+O230+O231+O501)-O633","v":0},0,0,0,0]
[628,null,"Wyoming Timing Differences",null,null,null,{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":0},0,0,0,0,{"$f":"+(N324+N326+N354+N505)-N635","v":0},{"$f":"+(O324+O326+O354+O505)-O635","v":0},0,0,0,0]
[629]
[630]
[631,"System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(G632:G639)","v":0},{"$f":"SUM(H632:H639)","v":0},{"$f":"SUM(I632:I639)","v":0},0,0,0,0,{"$f":"SUM(N632:N639)","v":0},{"$f":"SUM(O632:O639)","v":0},{"$f":"SUM(P632:P639)","v":0},0,0,{"$f":"SUM(H640:R640)","v":0}]
[632]
[633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand"]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COS Alloc Factors TS Split'!D92","v":0.34638479819920837},{"$f":"1-X643","v":0.65361520180079169},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COS Alloc Factors TS Split'!G92","v":0.49493906600535914},{"$f":"1-AM643","v":0.5050609339946408},null,null,null,{"$f":"'COS Alloc Factors TS Split'!H92","v":1},{"$f":"1-AR643","v":0},null,null,null,{"$f":"'COS Alloc Factors TS Split'!I92","v":0},{"$f":"'COS Alloc Factors TS Split'!I91","v":0},null,null,null,{"$f":"'COS Alloc Factors TS Split'!J92","v":0.41366187125155029},{"$f":"1-BB643","v":0.58633812874844971},null,null,null,{"$f":"'COS Alloc Factors TS Split'!K92","v":0.565896086150666},{"$f":"1-BG643","v":0.434103913849334},null,null,null,{"$f":"'COS Alloc Factors TS Split'!L92","v":0.69469724221365092},{"$f":"1-BL643","v":0.30530275778634908},null,null,null,{"$f":"'COS Alloc Factors TS Split'!M92","v":0.45967006187214471},{"$f":"1-BQ643","v":0.54032993812785524},null,null,null,{"$f":"'COS Alloc Factors TS Split'!N92","v":0.62608178548211746},{"$f":"1-BV643","v":0.37391821451788254}]
[635]
[636,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV"]
[637,null,null,null,null,"Factor","DNG Related","GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[638,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-10608.594906492161},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G647","v":-9057.314095085414},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G647","v":-88.064885858834558},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G647","v":-4.7165311470103539},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G647","v":-252.39195504227436},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G647","v":-359.51928521533404},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G647","v":-414.59804300093055},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G647","v":-241.17239095310111},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G647","v":-190.81772018926139},{"$f":"SUM(H647:R647)","v":-10608.594906492161},null,"Throughput",{"$f":"IF($U647=$V$646,$H647,0)","v":0},{"$f":"IF($U647=$W$646,$H647,0)","v":0},{"$f":"IF($U647=$X$646,$H647,0)+IF($U647=$Y$646,$H647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":-9057.314095085414},{"$f":"IF($U647=$Y$646,$H647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V647:Y647)-H647","v":0},{"$f":"IF($U647=$AA$646,$I647,0)","v":0},{"$f":"IF($U647=$AB$646,$I647,0)","v":0},{"$f":"IF($U647=$AC$646,$I647,0)+IF($U647=$AD$646,$I647,0)*$X$643","v":0},{"$f":"IF($U647=$AD$646,$I647,0)*$Y$643","v":0},{"$f":"SUM(AA647:AD647)-I647","v":0},{"$f":"IF($U647=$AF$646,$J647,0)","v":0},{"$f":"IF($U647=$AG$646,$J647,0)","v":0},{"$f":"IF($U647=$AH$646,$J647,0)+IF($U647=$AI$646,$J647,0)*$X$643","v":0},{"$f":"IF($U647=$AI$646,$J647,0)*$Y$643","v":0},{"$f":"SUM(AF647:AI647)-J647","v":0},{"$f":"IF($U647=$AK$646,$K647,0)","v":0},{"$f":"IF($U647=$AL$646,$K647,0)","v":0},{"$f":"IF($U647=$AM$646,$K647,0)+IF($U647=$AN$646,$K647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-88.064885858834558},{"$f":"IF($U647=$AN$646,$K647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK647:AN647)-K647","v":0},{"$f":"IF($U647=$AP$646,$L647,0)","v":0},{"$f":"IF($U647=$AQ$646,$L647,0)","v":0},{"$f":"IF($U647=$AR$646,$L647,0)+IF($U647=$AS$646,$L647,0)*$X$643","v":-4.7165311470103539},{"$f":"IF($U647=$AS$646,$L647,0)*$Y$643","v":0},{"$f":"SUM(AP647:AS647)-L647","v":0},{"$f":"IF($U647=$AU$646,$M647,0)","v":0},{"$f":"IF($U647=$AV$646,$M647,0)","v":0},{"$f":"IF($U647=$AW$646,$M647,0)+IF($U647=$AX$646,$M647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U647=$AX$646,$M647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU647:AX647)-M647","v":0},{"$f":"IF($U647=$AZ$646,$N647,0)","v":0},{"$f":"IF($U647=$BA$646,$N647,0)","v":0},{"$f":"IF($U647=$BB$646,$N647,0)+IF($U647=$BC$646,$N647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":-252.39195504227436},{"$f":"IF($U647=$BC$646,$N647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ647:BC647)-N647","v":0},{"$f":"IF($U647=$BE$646,$O647,0)","v":0},{"$f":"IF($U647=$BF$646,$O647,0)","v":0},{"$f":"IF($U647=$BG$646,$O647,0)+IF($U647=$BH$646,$O647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":-359.51928521533404},{"$f":"IF($U647=$BH$646,$O647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE647:BH647)-O647","v":0},{"$f":"IF($U647=$BJ$646,$P647,0)","v":0},{"$f":"IF($U647=$BK$646,$P647,0)","v":0},{"$f":"IF($U647=$BL$646,$P647,0)+IF($U647=$BM$646,$P647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":-414.59804300093055},{"$f":"IF($U647=$BM$646,$P647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ647:BM647)-P647","v":0},{"$f":"IF($U647=$BO$646,$Q647,0)","v":0},{"$f":"IF($U647=$BP$646,$Q647,0)","v":0},{"$f":"IF($U647=$BQ$646,$Q647,0)+IF($U647=$BR$646,$Q647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":-241.17239095310111},{"$f":"IF($U647=$BR$646,$Q647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO647:BR647)-Q647","v":0},{"$f":"IF($U647=$BT$646,$R647,0)","v":0},{"$f":"IF($U647=$BU$646,$R647,0)","v":0},{"$f":"IF($U647=$BV$646,$R647,0)+IF($U647=$BW$646,$R647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-190.81772018926139},{"$f":"IF($U647=$BW$646,$R647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT647:BW647)-R647","v":0},{"$f":"SUM(V647:BW647)-S647","v":0}]
[639,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-519942.41929345543},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G648","v":-443911.92654716945},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G648","v":-4316.1860936195308},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G648","v":-231.16394177222719},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G648","v":-12370.090937733568},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G648","v":-17620.554709193311},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G648","v":-20320.043456491578},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G648","v":-11820.204044383276},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G648","v":-9352.2495630924604},{"$f":"SUM(H648:R648)","v":-519942.41929345543},null,"Throughput",{"$f":"IF($U648=$V$646,$H648,0)","v":0},{"$f":"IF($U648=$W$646,$H648,0)","v":0},{"$f":"IF($U648=$X$646,$H648,0)+IF($U648=$Y$646,$H648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-443911.92654716945},{"$f":"IF($U648=$Y$646,$H648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U648=$AA$646,$I648,0)","v":0},{"$f":"IF($U648=$AB$646,$I648,0)","v":0},{"$f":"IF($U648=$AC$646,$I648,0)+IF($U648=$AD$646,$I648,0)*$X$643","v":0},{"$f":"IF($U648=$AD$646,$I648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AF$646,$J648,0)","v":0},{"$f":"IF($U648=$AG$646,$J648,0)","v":0},{"$f":"IF($U648=$AH$646,$J648,0)+IF($U648=$AI$646,$J648,0)*$X$643","v":0},{"$f":"IF($U648=$AI$646,$J648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AK$646,$K648,0)","v":0},{"$f":"IF($U648=$AL$646,$K648,0)","v":0},{"$f":"IF($U648=$AM$646,$K648,0)+IF($U648=$AN$646,$K648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-4316.1860936195308},{"$f":"IF($U648=$AN$646,$K648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U648=$AP$646,$L648,0)","v":0},{"$f":"IF($U648=$AQ$646,$L648,0)","v":0},{"$f":"IF($U648=$AR$646,$L648,0)+IF($U648=$AS$646,$L648,0)*$X$643","v":-231.16394177222719},{"$f":"IF($U648=$AS$646,$L648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AU$646,$M648,0)","v":0},{"$f":"IF($U648=$AV$646,$M648,0)","v":0},{"$f":"IF($U648=$AW$646,$M648,0)+IF($U648=$AX$646,$M648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U648=$AX$646,$M648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U648=$AZ$646,$N648,0)","v":0},{"$f":"IF($U648=$BA$646,$N648,0)","v":0},{"$f":"IF($U648=$BB$646,$N648,0)+IF($U648=$BC$646,$N648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":-12370.090937733568},{"$f":"IF($U648=$BC$646,$N648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U648=$BE$646,$O648,0)","v":0},{"$f":"IF($U648=$BF$646,$O648,0)","v":0},{"$f":"IF($U648=$BG$646,$O648,0)+IF($U648=$BH$646,$O648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":-17620.554709193311},{"$f":"IF($U648=$BH$646,$O648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U648=$BJ$646,$P648,0)","v":0},{"$f":"IF($U648=$BK$646,$P648,0)","v":0},{"$f":"IF($U648=$BL$646,$P648,0)+IF($U648=$BM$646,$P648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":-20320.043456491578},{"$f":"IF($U648=$BM$646,$P648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U648=$BO$646,$Q648,0)","v":0},{"$f":"IF($U648=$BP$646,$Q648,0)","v":0},{"$f":"IF($U648=$BQ$646,$Q648,0)+IF($U648=$BR$646,$Q648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":-11820.204044383276},{"$f":"IF($U648=$BR$646,$Q648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U648=$BT$646,$R648,0)","v":0},{"$f":"IF($U648=$BU$646,$R648,0)","v":0},{"$f":"IF($U648=$BV$646,$R648,0)+IF($U648=$BW$646,$R648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-9352.2495630924604},{"$f":"IF($U648=$BW$646,$R648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[641,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G647:G649)","v":-530551.01419994759},{"$f":"SUM(H647:H649)","v":-452969.24064225488},{"$f":"SUM(I647:I649)","v":0},0,-4404.2509794783655,-235.88047291923755,0,{"$f":"SUM(N647:N649)","v":-12622.482892775843},{"$f":"SUM(O647:O649)","v":-17980.073994408645},-20734.641499492507,-12061.376435336377,-9543.0672832817218,{"$f":"SUM(S647:S649)","v":-530551.01419994759},null,null,{"$f":"SUM(V647:V649)","v":0},{"$f":"SUM(W647:W649)","v":0},-452969.24064225488,0,0,{"$f":"SUM(AA647:AA649)","v":0},{"$f":"SUM(AB647:AB649)","v":0},0,0,0,{"$f":"SUM(AF647:AF649)","v":0},{"$f":"SUM(AG647:AG649)","v":0},0,0,0,{"$f":"SUM(AK647:AK649)","v":0},{"$f":"SUM(AL647:AL649)","v":0},{"$f":"SUM(AM647:AM649)","v":-4404.2509794783655},{"$f":"SUM(AN647:AN649)","v":0},0,{"$f":"SUM(AP647:AP649)","v":0},{"$f":"SUM(AQ647:AQ649)","v":0},{"$f":"SUM(AR647:AR649)","v":-235.88047291923755},{"$f":"SUM(AS647:AS649)","v":0},0,{"$f":"SUM(AU647:AU649)","v":0},{"$f":"SUM(AV647:AV649)","v":0},{"$f":"SUM(AW647:AW649)","v":0},{"$f":"SUM(AX647:AX649)","v":0},0,{"$f":"SUM(AZ647:AZ649)","v":0},{"$f":"SUM(BA647:BA649)","v":0},-12622.482892775843,0,0,{"$f":"SUM(BE647:BE649)","v":0},{"$f":"SUM(BF647:BF649)","v":0},-17980.073994408645,0,0,{"$f":"SUM(BJ647:BJ649)","v":0},{"$f":"SUM(BK647:BK649)","v":0},-20734.641499492507,0,0,{"$f":"SUM(BO647:BO649)","v":0},{"$f":"SUM(BP647:BP649)","v":0},{"$f":"SUM(BQ647:BQ649)","v":-12061.376435336377},{"$f":"SUM(BR647:BR649)","v":0},0,{"$f":"SUM(BT647:BT649)","v":0},{"$f":"SUM(BU647:BU649)","v":0},{"$f":"SUM(BV647:BV649)","v":-9543.0672832817218},{"$f":"SUM(BW647:BW649)","v":0},0,0]
[642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[644,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[646,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W655","v":7525894.6340674218},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G655","v":6579347.5946517373},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G655","v":58962.824619534847},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G655","v":3387.094023691187},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G655","v":182385.45048542216},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G655","v":254564.92002629919},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G655","v":276848.62888111518},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G655","v":166264.0072391649},{"$f":"VLOOKUP($F655,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G655","v":4134.1141404569817},{"$f":"SUM(H655:R655)","v":7525894.6340674218},null,"Distribution Plant",{"$f":"IF($U655=$V$646,$H655,0)","v":0},{"$f":"IF($U655=$W$646,$H655,0)","v":6579347.5946517373},{"$f":"IF($U655=$X$646,$H655,0)+IF($U655=$Y$646,$H655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U655=$Y$646,$H655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U655=$AA$646,$I655,0)","v":0},{"$f":"IF($U655=$AB$646,$I655,0)","v":0},{"$f":"IF($U655=$AC$646,$I655,0)+IF($U655=$AD$646,$I655,0)*$X$643","v":0},{"$f":"IF($U655=$AD$646,$I655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AF$646,$J655,0)","v":0},{"$f":"IF($U655=$AG$646,$J655,0)","v":0},{"$f":"IF($U655=$AH$646,$J655,0)+IF($U655=$AI$646,$J655,0)*$X$643","v":0},{"$f":"IF($U655=$AI$646,$J655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AK$646,$K655,0)","v":0},{"$f":"IF($U655=$AL$646,$K655,0)","v":58962.824619534847},{"$f":"IF($U655=$AM$646,$K655,0)+IF($U655=$AN$646,$K655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U655=$AN$646,$K655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U655=$AP$646,$L655,0)","v":0},{"$f":"IF($U655=$AQ$646,$L655,0)","v":3387.094023691187},{"$f":"IF($U655=$AR$646,$L655,0)+IF($U655=$AS$646,$L655,0)*$X$643","v":0},{"$f":"IF($U655=$AS$646,$L655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AU$646,$M655,0)","v":0},{"$f":"IF($U655=$AV$646,$M655,0)","v":0},{"$f":"IF($U655=$AW$646,$M655,0)+IF($U655=$AX$646,$M655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U655=$AX$646,$M655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U655=$AZ$646,$N655,0)","v":0},{"$f":"IF($U655=$BA$646,$N655,0)","v":182385.45048542216},{"$f":"IF($U655=$BB$646,$N655,0)+IF($U655=$BC$646,$N655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U655=$BC$646,$N655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U655=$BE$646,$O655,0)","v":0},{"$f":"IF($U655=$BF$646,$O655,0)","v":254564.92002629919},{"$f":"IF($U655=$BG$646,$O655,0)+IF($U655=$BH$646,$O655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U655=$BH$646,$O655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U655=$BJ$646,$P655,0)","v":0},{"$f":"IF($U655=$BK$646,$P655,0)","v":276848.62888111518},{"$f":"IF($U655=$BL$646,$P655,0)+IF($U655=$BM$646,$P655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U655=$BM$646,$P655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U655=$BO$646,$Q655,0)","v":0},{"$f":"IF($U655=$BP$646,$Q655,0)","v":166264.0072391649},{"$f":"IF($U655=$BQ$646,$Q655,0)+IF($U655=$BR$646,$Q655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U655=$BR$646,$Q655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U655=$BT$646,$R655,0)","v":0},{"$f":"IF($U655=$BU$646,$R655,0)","v":4134.1141404569817},{"$f":"IF($U655=$BV$646,$R655,0)+IF($U655=$BW$646,$R655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U655=$BW$646,$R655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[647,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G656","v":0},{"$f":"SUM(H656:R656)","v":0},null,"Distribution Plant",{"$f":"IF($U656=$V$646,$H656,0)","v":0},{"$f":"IF($U656=$W$646,$H656,0)","v":0},{"$f":"IF($U656=$X$646,$H656,0)+IF($U656=$Y$646,$H656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U656=$Y$646,$H656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U656=$AA$646,$I656,0)","v":0},{"$f":"IF($U656=$AB$646,$I656,0)","v":0},{"$f":"IF($U656=$AC$646,$I656,0)+IF($U656=$AD$646,$I656,0)*$X$643","v":0},{"$f":"IF($U656=$AD$646,$I656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AF$646,$J656,0)","v":0},{"$f":"IF($U656=$AG$646,$J656,0)","v":0},{"$f":"IF($U656=$AH$646,$J656,0)+IF($U656=$AI$646,$J656,0)*$X$643","v":0},{"$f":"IF($U656=$AI$646,$J656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AK$646,$K656,0)","v":0},{"$f":"IF($U656=$AL$646,$K656,0)","v":0},{"$f":"IF($U656=$AM$646,$K656,0)+IF($U656=$AN$646,$K656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U656=$AN$646,$K656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U656=$AP$646,$L656,0)","v":0},{"$f":"IF($U656=$AQ$646,$L656,0)","v":0},{"$f":"IF($U656=$AR$646,$L656,0)+IF($U656=$AS$646,$L656,0)*$X$643","v":0},{"$f":"IF($U656=$AS$646,$L656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AU$646,$M656,0)","v":0},{"$f":"IF($U656=$AV$646,$M656,0)","v":0},{"$f":"IF($U656=$AW$646,$M656,0)+IF($U656=$AX$646,$M656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U656=$AX$646,$M656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U656=$AZ$646,$N656,0)","v":0},{"$f":"IF($U656=$BA$646,$N656,0)","v":0},{"$f":"IF($U656=$BB$646,$N656,0)+IF($U656=$BC$646,$N656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U656=$BC$646,$N656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U656=$BE$646,$O656,0)","v":0},{"$f":"IF($U656=$BF$646,$O656,0)","v":0},{"$f":"IF($U656=$BG$646,$O656,0)+IF($U656=$BH$646,$O656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U656=$BH$646,$O656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U656=$BJ$646,$P656,0)","v":0},{"$f":"IF($U656=$BK$646,$P656,0)","v":0},{"$f":"IF($U656=$BL$646,$P656,0)+IF($U656=$BM$646,$P656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U656=$BM$646,$P656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U656=$BO$646,$Q656,0)","v":0},{"$f":"IF($U656=$BP$646,$Q656,0)","v":0},{"$f":"IF($U656=$BQ$646,$Q656,0)+IF($U656=$BR$646,$Q656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U656=$BR$646,$Q656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U656=$BT$646,$R656,0)","v":0},{"$f":"IF($U656=$BU$646,$R656,0)","v":0},{"$f":"IF($U656=$BV$646,$R656,0)+IF($U656=$BW$646,$R656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U656=$BW$646,$R656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[648,null,null,"Total",null,null,{"$f":"SUM(G655:G656)","v":7525894.6340674218},{"$f":"SUM(H655:H656)","v":6579347.5946517373},{"$f":"SUM(I655:I656)","v":0},0,58962.824619534847,3387.094023691187,0,{"$f":"SUM(N655:N656)","v":182385.45048542216},{"$f":"SUM(O655:O656)","v":254564.92002629919},276848.62888111518,166264.0072391649,4134.1141404569817,{"$f":"SUM(S655:S656)","v":7525894.6340674218},null,null,{"$f":"SUM(V655:V656)","v":0},{"$f":"SUM(W655:W656)","v":6579347.5946517373},0,0,0,{"$f":"SUM(AA655:AA656)","v":0},{"$f":"SUM(AB655:AB656)","v":0},0,0,0,{"$f":"SUM(AF655:AF656)","v":0},{"$f":"SUM(AG655:AG656)","v":0},0,0,0,{"$f":"SUM(AK655:AK656)","v":0},{"$f":"SUM(AL655:AL656)","v":58962.824619534847},{"$f":"SUM(AM655:AM656)","v":0},{"$f":"SUM(AN655:AN656)","v":0},0,{"$f":"SUM(AP655:AP656)","v":0},{"$f":"SUM(AQ655:AQ656)","v":3387.094023691187},{"$f":"SUM(AR655:AR656)","v":0},{"$f":"SUM(AS655:AS656)","v":0},0,{"$f":"SUM(AU655:AU656)","v":0},{"$f":"SUM(AV655:AV656)","v":0},{"$f":"SUM(AW655:AW656)","v":0},{"$f":"SUM(AX655:AX656)","v":0},0,{"$f":"SUM(AZ655:AZ656)","v":0},{"$f":"SUM(BA655:BA656)","v":182385.45048542216},0,0,0,{"$f":"SUM(BE655:BE656)","v":0},{"$f":"SUM(BF655:BF656)","v":254564.92002629919},0,0,0,{"$f":"SUM(BJ655:BJ656)","v":0},{"$f":"SUM(BK655:BK656)","v":276848.62888111518},0,0,0,{"$f":"SUM(BO655:BO656)","v":0},{"$f":"SUM(BP655:BP656)","v":166264.0072391649},{"$f":"SUM(BQ655:BQ656)","v":0},{"$f":"SUM(BR655:BR656)","v":0},0,{"$f":"SUM(BT655:BT656)","v":0},{"$f":"SUM(BU655:BU656)","v":4134.1141404569817},{"$f":"SUM(BV655:BV656)","v":0},{"$f":"SUM(BW655:BW656)","v":0},0,0]
[649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[651,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W660","v":1599815.4639611635},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G660","v":1036640.7452550234},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G660","v":23956.591768684841},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G660","v":2507.4742219505806},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G660","v":71590.469006745217},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G660","v":141846.77786102056},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G660","v":230383.10895998843},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G660","v":90209.171073212623},{"$f":"VLOOKUP($F660,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G660","v":2681.1258145380275},{"$f":"SUM(H660:R660)","v":1599815.4639611635},null,"Throughput",{"$f":"IF($U660=$V$646,$H660,0)","v":0},{"$f":"IF($U660=$W$646,$H660,0)","v":0},{"$f":"IF($U660=$X$646,$H660,0)+IF($U660=$Y$646,$H660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1036640.7452550234},{"$f":"IF($U660=$Y$646,$H660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U660=$AA$646,$I660,0)","v":0},{"$f":"IF($U660=$AB$646,$I660,0)","v":0},{"$f":"IF($U660=$AC$646,$I660,0)+IF($U660=$AD$646,$I660,0)*$X$643","v":0},{"$f":"IF($U660=$AD$646,$I660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AF$646,$J660,0)","v":0},{"$f":"IF($U660=$AG$646,$J660,0)","v":0},{"$f":"IF($U660=$AH$646,$J660,0)+IF($U660=$AI$646,$J660,0)*$X$643","v":0},{"$f":"IF($U660=$AI$646,$J660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AK$646,$K660,0)","v":0},{"$f":"IF($U660=$AL$646,$K660,0)","v":0},{"$f":"IF($U660=$AM$646,$K660,0)+IF($U660=$AN$646,$K660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":23956.591768684841},{"$f":"IF($U660=$AN$646,$K660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U660=$AP$646,$L660,0)","v":0},{"$f":"IF($U660=$AQ$646,$L660,0)","v":0},{"$f":"IF($U660=$AR$646,$L660,0)+IF($U660=$AS$646,$L660,0)*$X$643","v":2507.4742219505806},{"$f":"IF($U660=$AS$646,$L660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AU$646,$M660,0)","v":0},{"$f":"IF($U660=$AV$646,$M660,0)","v":0},{"$f":"IF($U660=$AW$646,$M660,0)+IF($U660=$AX$646,$M660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U660=$AX$646,$M660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U660=$AZ$646,$N660,0)","v":0},{"$f":"IF($U660=$BA$646,$N660,0)","v":0},{"$f":"IF($U660=$BB$646,$N660,0)+IF($U660=$BC$646,$N660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":71590.469006745217},{"$f":"IF($U660=$BC$646,$N660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U660=$BE$646,$O660,0)","v":0},{"$f":"IF($U660=$BF$646,$O660,0)","v":0},{"$f":"IF($U660=$BG$646,$O660,0)+IF($U660=$BH$646,$O660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":141846.77786102056},{"$f":"IF($U660=$BH$646,$O660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U660=$BJ$646,$P660,0)","v":0},{"$f":"IF($U660=$BK$646,$P660,0)","v":0},{"$f":"IF($U660=$BL$646,$P660,0)+IF($U660=$BM$646,$P660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":230383.10895998843},{"$f":"IF($U660=$BM$646,$P660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U660=$BO$646,$Q660,0)","v":0},{"$f":"IF($U660=$BP$646,$Q660,0)","v":0},{"$f":"IF($U660=$BQ$646,$Q660,0)+IF($U660=$BR$646,$Q660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":90209.171073212623},{"$f":"IF($U660=$BR$646,$Q660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U660=$BT$646,$R660,0)","v":0},{"$f":"IF($U660=$BU$646,$R660,0)","v":0},{"$f":"IF($U660=$BV$646,$R660,0)+IF($U660=$BW$646,$R660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":2681.1258145380275},{"$f":"IF($U660=$BW$646,$R660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[652,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G661","v":0},{"$f":"SUM(H661:R661)","v":0},null,"Throughput",{"$f":"IF($U661=$V$646,$H661,0)","v":0},{"$f":"IF($U661=$W$646,$H661,0)","v":0},{"$f":"IF($U661=$X$646,$H661,0)+IF($U661=$Y$646,$H661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U661=$Y$646,$H661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U661=$AA$646,$I661,0)","v":0},{"$f":"IF($U661=$AB$646,$I661,0)","v":0},{"$f":"IF($U661=$AC$646,$I661,0)+IF($U661=$AD$646,$I661,0)*$X$643","v":0},{"$f":"IF($U661=$AD$646,$I661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AF$646,$J661,0)","v":0},{"$f":"IF($U661=$AG$646,$J661,0)","v":0},{"$f":"IF($U661=$AH$646,$J661,0)+IF($U661=$AI$646,$J661,0)*$X$643","v":0},{"$f":"IF($U661=$AI$646,$J661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AK$646,$K661,0)","v":0},{"$f":"IF($U661=$AL$646,$K661,0)","v":0},{"$f":"IF($U661=$AM$646,$K661,0)+IF($U661=$AN$646,$K661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U661=$AN$646,$K661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U661=$AP$646,$L661,0)","v":0},{"$f":"IF($U661=$AQ$646,$L661,0)","v":0},{"$f":"IF($U661=$AR$646,$L661,0)+IF($U661=$AS$646,$L661,0)*$X$643","v":0},{"$f":"IF($U661=$AS$646,$L661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AU$646,$M661,0)","v":0},{"$f":"IF($U661=$AV$646,$M661,0)","v":0},{"$f":"IF($U661=$AW$646,$M661,0)+IF($U661=$AX$646,$M661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U661=$AX$646,$M661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U661=$AZ$646,$N661,0)","v":0},{"$f":"IF($U661=$BA$646,$N661,0)","v":0},{"$f":"IF($U661=$BB$646,$N661,0)+IF($U661=$BC$646,$N661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U661=$BC$646,$N661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U661=$BE$646,$O661,0)","v":0},{"$f":"IF($U661=$BF$646,$O661,0)","v":0},{"$f":"IF($U661=$BG$646,$O661,0)+IF($U661=$BH$646,$O661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U661=$BH$646,$O661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U661=$BJ$646,$P661,0)","v":0},{"$f":"IF($U661=$BK$646,$P661,0)","v":0},{"$f":"IF($U661=$BL$646,$P661,0)+IF($U661=$BM$646,$P661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U661=$BM$646,$P661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U661=$BO$646,$Q661,0)","v":0},{"$f":"IF($U661=$BP$646,$Q661,0)","v":0},{"$f":"IF($U661=$BQ$646,$Q661,0)+IF($U661=$BR$646,$Q661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U661=$BR$646,$Q661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U661=$BT$646,$R661,0)","v":0},{"$f":"IF($U661=$BU$646,$R661,0)","v":0},{"$f":"IF($U661=$BV$646,$R661,0)+IF($U661=$BW$646,$R661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U661=$BW$646,$R661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[653,null,null,"Total",null,null,{"$f":"SUM(G660:G661)","v":1599815.4639611635},{"$f":"SUM(H660:H661)","v":1036640.7452550234},{"$f":"SUM(I660:I661)","v":0},0,23956.591768684841,2507.4742219505806,0,{"$f":"SUM(N660:N661)","v":71590.469006745217},{"$f":"SUM(O660:O661)","v":141846.77786102056},230383.10895998843,90209.171073212623,2681.1258145380275,{"$f":"SUM(S660:S661)","v":1599815.4639611635},null,null,{"$f":"SUM(V660:V661)","v":0},{"$f":"SUM(W660:W661)","v":0},1036640.7452550234,0,0,{"$f":"SUM(AA660:AA661)","v":0},{"$f":"SUM(AB660:AB661)","v":0},0,0,0,{"$f":"SUM(AF660:AF661)","v":0},{"$f":"SUM(AG660:AG661)","v":0},0,0,0,{"$f":"SUM(AK660:AK661)","v":0},{"$f":"SUM(AL660:AL661)","v":0},{"$f":"SUM(AM660:AM661)","v":23956.591768684841},{"$f":"SUM(AN660:AN661)","v":0},0,{"$f":"SUM(AP660:AP661)","v":0},{"$f":"SUM(AQ660:AQ661)","v":0},{"$f":"SUM(AR660:AR661)","v":2507.4742219505806},{"$f":"SUM(AS660:AS661)","v":0},0,{"$f":"SUM(AU660:AU661)","v":0},{"$f":"SUM(AV660:AV661)","v":0},{"$f":"SUM(AW660:AW661)","v":0},{"$f":"SUM(AX660:AX661)","v":0},0,{"$f":"SUM(AZ660:AZ661)","v":0},{"$f":"SUM(BA660:BA661)","v":0},71590.469006745217,0,0,{"$f":"SUM(BE660:BE661)","v":0},{"$f":"SUM(BF660:BF661)","v":0},141846.77786102056,0,0,{"$f":"SUM(BJ660:BJ661)","v":0},{"$f":"SUM(BK660:BK661)","v":0},230383.10895998843,0,0,{"$f":"SUM(BO660:BO661)","v":0},{"$f":"SUM(BP660:BP661)","v":0},{"$f":"SUM(BQ660:BQ661)","v":90209.171073212623},{"$f":"SUM(BR660:BR661)","v":0},0,{"$f":"SUM(BT660:BT661)","v":0},{"$f":"SUM(BU660:BU661)","v":0},{"$f":"SUM(BV660:BV661)","v":2681.1258145380275},{"$f":"SUM(BW660:BW661)","v":0},0,0]
[654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[656,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G665","v":0},{"$f":"SUM(H665:R665)","v":0},null,"Distribution Plant",{"$f":"IF($U665=$V$646,$H665,0)","v":0},{"$f":"IF($U665=$W$646,$H665,0)","v":0},{"$f":"IF($U665=$X$646,$H665,0)+IF($U665=$Y$646,$H665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U665=$Y$646,$H665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U665=$AA$646,$I665,0)","v":0},{"$f":"IF($U665=$AB$646,$I665,0)","v":0},{"$f":"IF($U665=$AC$646,$I665,0)+IF($U665=$AD$646,$I665,0)*$X$643","v":0},{"$f":"IF($U665=$AD$646,$I665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AF$646,$J665,0)","v":0},{"$f":"IF($U665=$AG$646,$J665,0)","v":0},{"$f":"IF($U665=$AH$646,$J665,0)+IF($U665=$AI$646,$J665,0)*$X$643","v":0},{"$f":"IF($U665=$AI$646,$J665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AK$646,$K665,0)","v":0},{"$f":"IF($U665=$AL$646,$K665,0)","v":0},{"$f":"IF($U665=$AM$646,$K665,0)+IF($U665=$AN$646,$K665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U665=$AN$646,$K665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U665=$AP$646,$L665,0)","v":0},{"$f":"IF($U665=$AQ$646,$L665,0)","v":0},{"$f":"IF($U665=$AR$646,$L665,0)+IF($U665=$AS$646,$L665,0)*$X$643","v":0},{"$f":"IF($U665=$AS$646,$L665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AU$646,$M665,0)","v":0},{"$f":"IF($U665=$AV$646,$M665,0)","v":0},{"$f":"IF($U665=$AW$646,$M665,0)+IF($U665=$AX$646,$M665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U665=$AX$646,$M665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U665=$AZ$646,$N665,0)","v":0},{"$f":"IF($U665=$BA$646,$N665,0)","v":0},{"$f":"IF($U665=$BB$646,$N665,0)+IF($U665=$BC$646,$N665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U665=$BC$646,$N665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U665=$BE$646,$O665,0)","v":0},{"$f":"IF($U665=$BF$646,$O665,0)","v":0},{"$f":"IF($U665=$BG$646,$O665,0)+IF($U665=$BH$646,$O665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U665=$BH$646,$O665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U665=$BJ$646,$P665,0)","v":0},{"$f":"IF($U665=$BK$646,$P665,0)","v":0},{"$f":"IF($U665=$BL$646,$P665,0)+IF($U665=$BM$646,$P665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U665=$BM$646,$P665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U665=$BO$646,$Q665,0)","v":0},{"$f":"IF($U665=$BP$646,$Q665,0)","v":0},{"$f":"IF($U665=$BQ$646,$Q665,0)+IF($U665=$BR$646,$Q665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U665=$BR$646,$Q665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U665=$BT$646,$R665,0)","v":0},{"$f":"IF($U665=$BU$646,$R665,0)","v":0},{"$f":"IF($U665=$BV$646,$R665,0)+IF($U665=$BW$646,$R665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U665=$BW$646,$R665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[657,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G666","v":0},{"$f":"SUM(H666:R666)","v":0},null,"Distribution Plant",{"$f":"IF($U666=$V$646,$H666,0)","v":0},{"$f":"IF($U666=$W$646,$H666,0)","v":0},{"$f":"IF($U666=$X$646,$H666,0)+IF($U666=$Y$646,$H666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U666=$Y$646,$H666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U666=$AA$646,$I666,0)","v":0},{"$f":"IF($U666=$AB$646,$I666,0)","v":0},{"$f":"IF($U666=$AC$646,$I666,0)+IF($U666=$AD$646,$I666,0)*$X$643","v":0},{"$f":"IF($U666=$AD$646,$I666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AF$646,$J666,0)","v":0},{"$f":"IF($U666=$AG$646,$J666,0)","v":0},{"$f":"IF($U666=$AH$646,$J666,0)+IF($U666=$AI$646,$J666,0)*$X$643","v":0},{"$f":"IF($U666=$AI$646,$J666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AK$646,$K666,0)","v":0},{"$f":"IF($U666=$AL$646,$K666,0)","v":0},{"$f":"IF($U666=$AM$646,$K666,0)+IF($U666=$AN$646,$K666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U666=$AN$646,$K666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U666=$AP$646,$L666,0)","v":0},{"$f":"IF($U666=$AQ$646,$L666,0)","v":0},{"$f":"IF($U666=$AR$646,$L666,0)+IF($U666=$AS$646,$L666,0)*$X$643","v":0},{"$f":"IF($U666=$AS$646,$L666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AU$646,$M666,0)","v":0},{"$f":"IF($U666=$AV$646,$M666,0)","v":0},{"$f":"IF($U666=$AW$646,$M666,0)+IF($U666=$AX$646,$M666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U666=$AX$646,$M666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U666=$AZ$646,$N666,0)","v":0},{"$f":"IF($U666=$BA$646,$N666,0)","v":0},{"$f":"IF($U666=$BB$646,$N666,0)+IF($U666=$BC$646,$N666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U666=$BC$646,$N666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U666=$BE$646,$O666,0)","v":0},{"$f":"IF($U666=$BF$646,$O666,0)","v":0},{"$f":"IF($U666=$BG$646,$O666,0)+IF($U666=$BH$646,$O666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U666=$BH$646,$O666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U666=$BJ$646,$P666,0)","v":0},{"$f":"IF($U666=$BK$646,$P666,0)","v":0},{"$f":"IF($U666=$BL$646,$P666,0)+IF($U666=$BM$646,$P666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U666=$BM$646,$P666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U666=$BO$646,$Q666,0)","v":0},{"$f":"IF($U666=$BP$646,$Q666,0)","v":0},{"$f":"IF($U666=$BQ$646,$Q666,0)+IF($U666=$BR$646,$Q666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U666=$BR$646,$Q666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U666=$BT$646,$R666,0)","v":0},{"$f":"IF($U666=$BU$646,$R666,0)","v":0},{"$f":"IF($U666=$BV$646,$R666,0)+IF($U666=$BW$646,$R666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U666=$BW$646,$R666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[658,null,null,"Total",null,null,{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},0,0,0,0,{"$f":"SUM(N665:N666)","v":0},{"$f":"SUM(O665:O666)","v":0},0,0,0,{"$f":"SUM(S665:S666)","v":0},null,null,{"$f":"SUM(V665:V666)","v":0},{"$f":"SUM(W665:W666)","v":0},0,0,0,{"$f":"SUM(AA665:AA666)","v":0},{"$f":"SUM(AB665:AB666)","v":0},0,0,0,{"$f":"SUM(AF665:AF666)","v":0},{"$f":"SUM(AG665:AG666)","v":0},0,0,0,{"$f":"SUM(AK665:AK666)","v":0},{"$f":"SUM(AL665:AL666)","v":0},{"$f":"SUM(AM665:AM666)","v":0},{"$f":"SUM(AN665:AN666)","v":0},0,{"$f":"SUM(AP665:AP666)","v":0},{"$f":"SUM(AQ665:AQ666)","v":0},{"$f":"SUM(AR665:AR666)","v":0},{"$f":"SUM(AS665:AS666)","v":0},0,{"$f":"SUM(AU665:AU666)","v":0},{"$f":"SUM(AV665:AV666)","v":0},{"$f":"SUM(AW665:AW666)","v":0},{"$f":"SUM(AX665:AX666)","v":0},0,{"$f":"SUM(AZ665:AZ666)","v":0},{"$f":"SUM(BA665:BA666)","v":0},0,0,0,{"$f":"SUM(BE665:BE666)","v":0},{"$f":"SUM(BF665:BF666)","v":0},0,0,0,{"$f":"SUM(BJ665:BJ666)","v":0},{"$f":"SUM(BK665:BK666)","v":0},0,0,0,{"$f":"SUM(BO665:BO666)","v":0},{"$f":"SUM(BP665:BP666)","v":0},{"$f":"SUM(BQ665:BQ666)","v":0},{"$f":"SUM(BR665:BR666)","v":0},0,{"$f":"SUM(BT665:BT666)","v":0},{"$f":"SUM(BU665:BU666)","v":0},{"$f":"SUM(BV665:BV666)","v":0},{"$f":"SUM(BW665:BW666)","v":0},0,0]
[659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[661,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G670","v":0},{"$f":"SUM(H670:R670)","v":0},null,"Distribution Plant",{"$f":"IF($U670=$V$646,$H670,0)","v":0},{"$f":"IF($U670=$W$646,$H670,0)","v":0},{"$f":"IF($U670=$X$646,$H670,0)+IF($U670=$Y$646,$H670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U670=$Y$646,$H670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U670=$AA$646,$I670,0)","v":0},{"$f":"IF($U670=$AB$646,$I670,0)","v":0},{"$f":"IF($U670=$AC$646,$I670,0)+IF($U670=$AD$646,$I670,0)*$X$643","v":0},{"$f":"IF($U670=$AD$646,$I670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AF$646,$J670,0)","v":0},{"$f":"IF($U670=$AG$646,$J670,0)","v":0},{"$f":"IF($U670=$AH$646,$J670,0)+IF($U670=$AI$646,$J670,0)*$X$643","v":0},{"$f":"IF($U670=$AI$646,$J670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AK$646,$K670,0)","v":0},{"$f":"IF($U670=$AL$646,$K670,0)","v":0},{"$f":"IF($U670=$AM$646,$K670,0)+IF($U670=$AN$646,$K670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U670=$AN$646,$K670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U670=$AP$646,$L670,0)","v":0},{"$f":"IF($U670=$AQ$646,$L670,0)","v":0},{"$f":"IF($U670=$AR$646,$L670,0)+IF($U670=$AS$646,$L670,0)*$X$643","v":0},{"$f":"IF($U670=$AS$646,$L670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AU$646,$M670,0)","v":0},{"$f":"IF($U670=$AV$646,$M670,0)","v":0},{"$f":"IF($U670=$AW$646,$M670,0)+IF($U670=$AX$646,$M670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U670=$AX$646,$M670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U670=$AZ$646,$N670,0)","v":0},{"$f":"IF($U670=$BA$646,$N670,0)","v":0},{"$f":"IF($U670=$BB$646,$N670,0)+IF($U670=$BC$646,$N670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U670=$BC$646,$N670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U670=$BE$646,$O670,0)","v":0},{"$f":"IF($U670=$BF$646,$O670,0)","v":0},{"$f":"IF($U670=$BG$646,$O670,0)+IF($U670=$BH$646,$O670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U670=$BH$646,$O670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U670=$BJ$646,$P670,0)","v":0},{"$f":"IF($U670=$BK$646,$P670,0)","v":0},{"$f":"IF($U670=$BL$646,$P670,0)+IF($U670=$BM$646,$P670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U670=$BM$646,$P670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U670=$BO$646,$Q670,0)","v":0},{"$f":"IF($U670=$BP$646,$Q670,0)","v":0},{"$f":"IF($U670=$BQ$646,$Q670,0)+IF($U670=$BR$646,$Q670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U670=$BR$646,$Q670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U670=$BT$646,$R670,0)","v":0},{"$f":"IF($U670=$BU$646,$R670,0)","v":0},{"$f":"IF($U670=$BV$646,$R670,0)+IF($U670=$BW$646,$R670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U670=$BW$646,$R670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[662,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G671","v":0},{"$f":"SUM(H671:R671)","v":0},null,"Distribution Plant",{"$f":"IF($U671=$V$646,$H671,0)","v":0},{"$f":"IF($U671=$W$646,$H671,0)","v":0},{"$f":"IF($U671=$X$646,$H671,0)+IF($U671=$Y$646,$H671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U671=$Y$646,$H671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U671=$AA$646,$I671,0)","v":0},{"$f":"IF($U671=$AB$646,$I671,0)","v":0},{"$f":"IF($U671=$AC$646,$I671,0)+IF($U671=$AD$646,$I671,0)*$X$643","v":0},{"$f":"IF($U671=$AD$646,$I671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AF$646,$J671,0)","v":0},{"$f":"IF($U671=$AG$646,$J671,0)","v":0},{"$f":"IF($U671=$AH$646,$J671,0)+IF($U671=$AI$646,$J671,0)*$X$643","v":0},{"$f":"IF($U671=$AI$646,$J671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AK$646,$K671,0)","v":0},{"$f":"IF($U671=$AL$646,$K671,0)","v":0},{"$f":"IF($U671=$AM$646,$K671,0)+IF($U671=$AN$646,$K671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U671=$AN$646,$K671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U671=$AP$646,$L671,0)","v":0},{"$f":"IF($U671=$AQ$646,$L671,0)","v":0},{"$f":"IF($U671=$AR$646,$L671,0)+IF($U671=$AS$646,$L671,0)*$X$643","v":0},{"$f":"IF($U671=$AS$646,$L671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AU$646,$M671,0)","v":0},{"$f":"IF($U671=$AV$646,$M671,0)","v":0},{"$f":"IF($U671=$AW$646,$M671,0)+IF($U671=$AX$646,$M671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U671=$AX$646,$M671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U671=$AZ$646,$N671,0)","v":0},{"$f":"IF($U671=$BA$646,$N671,0)","v":0},{"$f":"IF($U671=$BB$646,$N671,0)+IF($U671=$BC$646,$N671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U671=$BC$646,$N671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U671=$BE$646,$O671,0)","v":0},{"$f":"IF($U671=$BF$646,$O671,0)","v":0},{"$f":"IF($U671=$BG$646,$O671,0)+IF($U671=$BH$646,$O671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U671=$BH$646,$O671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U671=$BJ$646,$P671,0)","v":0},{"$f":"IF($U671=$BK$646,$P671,0)","v":0},{"$f":"IF($U671=$BL$646,$P671,0)+IF($U671=$BM$646,$P671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U671=$BM$646,$P671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U671=$BO$646,$Q671,0)","v":0},{"$f":"IF($U671=$BP$646,$Q671,0)","v":0},{"$f":"IF($U671=$BQ$646,$Q671,0)+IF($U671=$BR$646,$Q671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U671=$BR$646,$Q671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U671=$BT$646,$R671,0)","v":0},{"$f":"IF($U671=$BU$646,$R671,0)","v":0},{"$f":"IF($U671=$BV$646,$R671,0)+IF($U671=$BW$646,$R671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U671=$BW$646,$R671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[663,null,null,"Total",null,null,{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},0,0,0,0,{"$f":"SUM(N670:N671)","v":0},{"$f":"SUM(O670:O671)","v":0},0,0,0,{"$f":"SUM(S670:S671)","v":0},null,null,{"$f":"SUM(V670:V671)","v":0},{"$f":"SUM(W670:W671)","v":0},0,0,0,{"$f":"SUM(AA670:AA671)","v":0},{"$f":"SUM(AB670:AB671)","v":0},0,0,0,{"$f":"SUM(AF670:AF671)","v":0},{"$f":"SUM(AG670:AG671)","v":0},0,0,0,{"$f":"SUM(AK670:AK671)","v":0},{"$f":"SUM(AL670:AL671)","v":0},{"$f":"SUM(AM670:AM671)","v":0},{"$f":"SUM(AN670:AN671)","v":0},0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"SUM(AQ670:AQ671)","v":0},{"$f":"SUM(AR670:AR671)","v":0},{"$f":"SUM(AS670:AS671)","v":0},0,{"$f":"SUM(AU670:AU671)","v":0},{"$f":"SUM(AV670:AV671)","v":0},{"$f":"SUM(AW670:AW671)","v":0},{"$f":"SUM(AX670:AX671)","v":0},0,{"$f":"SUM(AZ670:AZ671)","v":0},{"$f":"SUM(BA670:BA671)","v":0},0,0,0,{"$f":"SUM(BE670:BE671)","v":0},{"$f":"SUM(BF670:BF671)","v":0},0,0,0,{"$f":"SUM(BJ670:BJ671)","v":0},{"$f":"SUM(BK670:BK671)","v":0},0,0,0,{"$f":"SUM(BO670:BO671)","v":0},{"$f":"SUM(BP670:BP671)","v":0},{"$f":"SUM(BQ670:BQ671)","v":0},{"$f":"SUM(BR670:BR671)","v":0},0,{"$f":"SUM(BT670:BT671)","v":0},{"$f":"SUM(BU670:BU671)","v":0},{"$f":"SUM(BV670:BV671)","v":0},{"$f":"SUM(BW670:BW671)","v":0},0,0]
[664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[666,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W675","v":18324653.616385948},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G675","v":15905749.775542147},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G675","v":127942.93449408835},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G675","v":7592.1597663821858},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G675","v":443026.63705132401},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G675","v":628877.51829019457},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G675","v":752037.13219312194},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G675","v":447502.53340445529},{"$f":"VLOOKUP($F675,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G675","v":11924.925644232591},{"$f":"SUM(H675:R675)","v":18324653.616385944},null,"Distribution Plant",{"$f":"IF($U675=$V$646,$H675,0)","v":0},{"$f":"IF($U675=$W$646,$H675,0)","v":15905749.775542147},{"$f":"IF($U675=$X$646,$H675,0)+IF($U675=$Y$646,$H675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U675=$Y$646,$H675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U675=$AA$646,$I675,0)","v":0},{"$f":"IF($U675=$AB$646,$I675,0)","v":0},{"$f":"IF($U675=$AC$646,$I675,0)+IF($U675=$AD$646,$I675,0)*$X$643","v":0},{"$f":"IF($U675=$AD$646,$I675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AF$646,$J675,0)","v":0},{"$f":"IF($U675=$AG$646,$J675,0)","v":0},{"$f":"IF($U675=$AH$646,$J675,0)+IF($U675=$AI$646,$J675,0)*$X$643","v":0},{"$f":"IF($U675=$AI$646,$J675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AK$646,$K675,0)","v":0},{"$f":"IF($U675=$AL$646,$K675,0)","v":127942.93449408835},{"$f":"IF($U675=$AM$646,$K675,0)+IF($U675=$AN$646,$K675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U675=$AN$646,$K675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U675=$AP$646,$L675,0)","v":0},{"$f":"IF($U675=$AQ$646,$L675,0)","v":7592.1597663821858},{"$f":"IF($U675=$AR$646,$L675,0)+IF($U675=$AS$646,$L675,0)*$X$643","v":0},{"$f":"IF($U675=$AS$646,$L675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AU$646,$M675,0)","v":0},{"$f":"IF($U675=$AV$646,$M675,0)","v":0},{"$f":"IF($U675=$AW$646,$M675,0)+IF($U675=$AX$646,$M675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U675=$AX$646,$M675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U675=$AZ$646,$N675,0)","v":0},{"$f":"IF($U675=$BA$646,$N675,0)","v":443026.63705132401},{"$f":"IF($U675=$BB$646,$N675,0)+IF($U675=$BC$646,$N675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U675=$BC$646,$N675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U675=$BE$646,$O675,0)","v":0},{"$f":"IF($U675=$BF$646,$O675,0)","v":628877.51829019457},{"$f":"IF($U675=$BG$646,$O675,0)+IF($U675=$BH$646,$O675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U675=$BH$646,$O675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U675=$BJ$646,$P675,0)","v":0},{"$f":"IF($U675=$BK$646,$P675,0)","v":752037.13219312194},{"$f":"IF($U675=$BL$646,$P675,0)+IF($U675=$BM$646,$P675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U675=$BM$646,$P675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U675=$BO$646,$Q675,0)","v":0},{"$f":"IF($U675=$BP$646,$Q675,0)","v":447502.53340445529},{"$f":"IF($U675=$BQ$646,$Q675,0)+IF($U675=$BR$646,$Q675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U675=$BR$646,$Q675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U675=$BT$646,$R675,0)","v":0},{"$f":"IF($U675=$BU$646,$R675,0)","v":11924.925644232591},{"$f":"IF($U675=$BV$646,$R675,0)+IF($U675=$BW$646,$R675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U675=$BW$646,$R675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[667,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G676","v":0},{"$f":"SUM(H676:R676)","v":0},null,"Distribution Plant",{"$f":"IF($U676=$V$646,$H676,0)","v":0},{"$f":"IF($U676=$W$646,$H676,0)","v":0},{"$f":"IF($U676=$X$646,$H676,0)+IF($U676=$Y$646,$H676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U676=$Y$646,$H676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U676=$AA$646,$I676,0)","v":0},{"$f":"IF($U676=$AB$646,$I676,0)","v":0},{"$f":"IF($U676=$AC$646,$I676,0)+IF($U676=$AD$646,$I676,0)*$X$643","v":0},{"$f":"IF($U676=$AD$646,$I676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AF$646,$J676,0)","v":0},{"$f":"IF($U676=$AG$646,$J676,0)","v":0},{"$f":"IF($U676=$AH$646,$J676,0)+IF($U676=$AI$646,$J676,0)*$X$643","v":0},{"$f":"IF($U676=$AI$646,$J676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AK$646,$K676,0)","v":0},{"$f":"IF($U676=$AL$646,$K676,0)","v":0},{"$f":"IF($U676=$AM$646,$K676,0)+IF($U676=$AN$646,$K676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U676=$AN$646,$K676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U676=$AP$646,$L676,0)","v":0},{"$f":"IF($U676=$AQ$646,$L676,0)","v":0},{"$f":"IF($U676=$AR$646,$L676,0)+IF($U676=$AS$646,$L676,0)*$X$643","v":0},{"$f":"IF($U676=$AS$646,$L676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AU$646,$M676,0)","v":0},{"$f":"IF($U676=$AV$646,$M676,0)","v":0},{"$f":"IF($U676=$AW$646,$M676,0)+IF($U676=$AX$646,$M676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U676=$AX$646,$M676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U676=$AZ$646,$N676,0)","v":0},{"$f":"IF($U676=$BA$646,$N676,0)","v":0},{"$f":"IF($U676=$BB$646,$N676,0)+IF($U676=$BC$646,$N676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U676=$BC$646,$N676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U676=$BE$646,$O676,0)","v":0},{"$f":"IF($U676=$BF$646,$O676,0)","v":0},{"$f":"IF($U676=$BG$646,$O676,0)+IF($U676=$BH$646,$O676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U676=$BH$646,$O676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U676=$BJ$646,$P676,0)","v":0},{"$f":"IF($U676=$BK$646,$P676,0)","v":0},{"$f":"IF($U676=$BL$646,$P676,0)+IF($U676=$BM$646,$P676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U676=$BM$646,$P676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U676=$BO$646,$Q676,0)","v":0},{"$f":"IF($U676=$BP$646,$Q676,0)","v":0},{"$f":"IF($U676=$BQ$646,$Q676,0)+IF($U676=$BR$646,$Q676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U676=$BR$646,$Q676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U676=$BT$646,$R676,0)","v":0},{"$f":"IF($U676=$BU$646,$R676,0)","v":0},{"$f":"IF($U676=$BV$646,$R676,0)+IF($U676=$BW$646,$R676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U676=$BW$646,$R676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[668,null,null,"Total",null,null,{"$f":"SUM(G675:G676)","v":18324653.616385948},{"$f":"SUM(H675:H676)","v":15905749.775542147},{"$f":"SUM(I675:I676)","v":0},0,127942.93449408835,7592.1597663821858,0,{"$f":"SUM(N675:N676)","v":443026.63705132401},{"$f":"SUM(O675:O676)","v":628877.51829019457},752037.13219312194,447502.53340445529,11924.925644232591,{"$f":"SUM(S675:S676)","v":18324653.616385944},null,null,{"$f":"SUM(V675:V676)","v":0},{"$f":"SUM(W675:W676)","v":15905749.775542147},0,0,0,{"$f":"SUM(AA675:AA676)","v":0},{"$f":"SUM(AB675:AB676)","v":0},0,0,0,{"$f":"SUM(AF675:AF676)","v":0},{"$f":"SUM(AG675:AG676)","v":0},0,0,0,{"$f":"SUM(AK675:AK676)","v":0},{"$f":"SUM(AL675:AL676)","v":127942.93449408835},{"$f":"SUM(AM675:AM676)","v":0},{"$f":"SUM(AN675:AN676)","v":0},0,{"$f":"SUM(AP675:AP676)","v":0},{"$f":"SUM(AQ675:AQ676)","v":7592.1597663821858},{"$f":"SUM(AR675:AR676)","v":0},{"$f":"SUM(AS675:AS676)","v":0},0,{"$f":"SUM(AU675:AU676)","v":0},{"$f":"SUM(AV675:AV676)","v":0},{"$f":"SUM(AW675:AW676)","v":0},{"$f":"SUM(AX675:AX676)","v":0},0,{"$f":"SUM(AZ675:AZ676)","v":0},{"$f":"SUM(BA675:BA676)","v":443026.63705132401},0,0,0,{"$f":"SUM(BE675:BE676)","v":0},{"$f":"SUM(BF675:BF676)","v":628877.51829019457},0,0,0,{"$f":"SUM(BJ675:BJ676)","v":0},{"$f":"SUM(BK675:BK676)","v":752037.13219312194},0,0,0,{"$f":"SUM(BO675:BO676)","v":0},{"$f":"SUM(BP675:BP676)","v":447502.53340445529},{"$f":"SUM(BQ675:BQ676)","v":0},{"$f":"SUM(BR675:BR676)","v":0},0,{"$f":"SUM(BT675:BT676)","v":0},{"$f":"SUM(BU675:BU676)","v":11924.925644232591},{"$f":"SUM(BV675:BV676)","v":0},{"$f":"SUM(BW675:BW676)","v":0},0,0]
[669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V679:Y679)-H679","v":0},null,null,null,null,{"$f":"SUM(AA679:AD679)-I679","v":0},null,null,null,null,{"$f":"SUM(AF679:AI679)-J679","v":0},null,null,null,null,{"$f":"SUM(AK679:AN679)-K679","v":0},null,null,null,null,{"$f":"SUM(AP679:AS679)-L679","v":0},null,null,null,null,{"$f":"SUM(AU679:AX679)-M679","v":0},null,null,null,null,{"$f":"SUM(AZ679:BC679)-N679","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO679:BR679)-Q679","v":0},null,null,null,null,{"$f":"SUM(BT679:BW679)-R679","v":0},{"$f":"SUM(V679:BW679)-S679","v":0}]
[671,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W680","v":3706883.9248876623},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G680","v":2773757.8152005612},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G680","v":44861.35488725092},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G680","v":2323.9970096062139},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G680","v":160401.6396235358},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G680","v":232317.47169279153},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G680","v":307364.81273377617},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G680","v":181887.7961413585},{"$f":"VLOOKUP($F680,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G680","v":3969.0375987816478},{"$f":"SUM(H680:R680)","v":3706883.9248876618},null,"Demand",{"$f":"IF($U680=$V$646,$H680,0)","v":0},{"$f":"IF($U680=$W$646,$H680,0)","v":0},{"$f":"IF($U680=$X$646,$H680,0)+IF($U680=$Y$646,$H680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":960787.54107172345},{"$f":"IF($U680=$Y$646,$H680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":1812970.274128838},0,{"$f":"IF($U680=$AA$646,$I680,0)","v":0},{"$f":"IF($U680=$AB$646,$I680,0)","v":0},{"$f":"IF($U680=$AC$646,$I680,0)+IF($U680=$AD$646,$I680,0)*$X$643","v":0},{"$f":"IF($U680=$AD$646,$I680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AF$646,$J680,0)","v":0},{"$f":"IF($U680=$AG$646,$J680,0)","v":0},{"$f":"IF($U680=$AH$646,$J680,0)+IF($U680=$AI$646,$J680,0)*$X$643","v":0},{"$f":"IF($U680=$AI$646,$J680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AK$646,$K680,0)","v":0},{"$f":"IF($U680=$AL$646,$K680,0)","v":0},{"$f":"IF($U680=$AM$646,$K680,0)+IF($U680=$AN$646,$K680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":22203.637087630923},{"$f":"IF($U680=$AN$646,$K680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":22657.717799619993},0,{"$f":"IF($U680=$AP$646,$L680,0)","v":0},{"$f":"IF($U680=$AQ$646,$L680,0)","v":0},{"$f":"IF($U680=$AR$646,$L680,0)+IF($U680=$AS$646,$L680,0)*$X$643","v":804.99723518801204},{"$f":"IF($U680=$AS$646,$L680,0)*$Y$643","v":1518.9997744182019},0,{"$f":"IF($U680=$AU$646,$M680,0)","v":0},{"$f":"IF($U680=$AV$646,$M680,0)","v":0},{"$f":"IF($U680=$AW$646,$M680,0)+IF($U680=$AX$646,$M680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U680=$AX$646,$M680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U680=$AZ$646,$N680,0)","v":0},{"$f":"IF($U680=$BA$646,$N680,0)","v":0},{"$f":"IF($U680=$BB$646,$N680,0)+IF($U680=$BC$646,$N680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":66352.042398488629},{"$f":"IF($U680=$BC$646,$N680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":94049.597225047168},0,{"$f":"IF($U680=$BE$646,$O680,0)","v":0},{"$f":"IF($U680=$BF$646,$O680,0)","v":0},{"$f":"IF($U680=$BG$646,$O680,0)+IF($U680=$BH$646,$O680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":131467.54797536886},{"$f":"IF($U680=$BH$646,$O680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":100849.92371742266},0,{"$f":"IF($U680=$BJ$646,$P680,0)","v":0},{"$f":"IF($U680=$BK$646,$P680,0)","v":0},{"$f":"IF($U680=$BL$646,$P680,0)+IF($U680=$BM$646,$P680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":213525.48775966957},{"$f":"IF($U680=$BM$646,$P680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":93839.32497410661},0,{"$f":"IF($U680=$BO$646,$Q680,0)","v":0},{"$f":"IF($U680=$BP$646,$Q680,0)","v":0},{"$f":"IF($U680=$BQ$646,$Q680,0)+IF($U680=$BR$646,$Q680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":83608.3745060863},{"$f":"IF($U680=$BR$646,$Q680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":98279.421635272185},0,{"$f":"IF($U680=$BT$646,$R680,0)","v":0},{"$f":"IF($U680=$BU$646,$R680,0)","v":0},{"$f":"IF($U680=$BV$646,$R680,0)+IF($U680=$BW$646,$R680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":2484.9421464908701},{"$f":"IF($U680=$BW$646,$R680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":1484.0954522907775},0,0]
[672,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G681","v":0},{"$f":"SUM(H681:R681)","v":0},null,"Demand",{"$f":"IF($U681=$V$646,$H681,0)","v":0},{"$f":"IF($U681=$W$646,$H681,0)","v":0},{"$f":"IF($U681=$X$646,$H681,0)+IF($U681=$Y$646,$H681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U681=$Y$646,$H681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U681=$AA$646,$I681,0)","v":0},{"$f":"IF($U681=$AB$646,$I681,0)","v":0},{"$f":"IF($U681=$AC$646,$I681,0)+IF($U681=$AD$646,$I681,0)*$X$643","v":0},{"$f":"IF($U681=$AD$646,$I681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AF$646,$J681,0)","v":0},{"$f":"IF($U681=$AG$646,$J681,0)","v":0},{"$f":"IF($U681=$AH$646,$J681,0)+IF($U681=$AI$646,$J681,0)*$X$643","v":0},{"$f":"IF($U681=$AI$646,$J681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AK$646,$K681,0)","v":0},{"$f":"IF($U681=$AL$646,$K681,0)","v":0},{"$f":"IF($U681=$AM$646,$K681,0)+IF($U681=$AN$646,$K681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U681=$AN$646,$K681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U681=$AP$646,$L681,0)","v":0},{"$f":"IF($U681=$AQ$646,$L681,0)","v":0},{"$f":"IF($U681=$AR$646,$L681,0)+IF($U681=$AS$646,$L681,0)*$X$643","v":0},{"$f":"IF($U681=$AS$646,$L681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AU$646,$M681,0)","v":0},{"$f":"IF($U681=$AV$646,$M681,0)","v":0},{"$f":"IF($U681=$AW$646,$M681,0)+IF($U681=$AX$646,$M681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U681=$AX$646,$M681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U681=$AZ$646,$N681,0)","v":0},{"$f":"IF($U681=$BA$646,$N681,0)","v":0},{"$f":"IF($U681=$BB$646,$N681,0)+IF($U681=$BC$646,$N681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U681=$BC$646,$N681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U681=$BE$646,$O681,0)","v":0},{"$f":"IF($U681=$BF$646,$O681,0)","v":0},{"$f":"IF($U681=$BG$646,$O681,0)+IF($U681=$BH$646,$O681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U681=$BH$646,$O681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U681=$BJ$646,$P681,0)","v":0},{"$f":"IF($U681=$BK$646,$P681,0)","v":0},{"$f":"IF($U681=$BL$646,$P681,0)+IF($U681=$BM$646,$P681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U681=$BM$646,$P681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U681=$BO$646,$Q681,0)","v":0},{"$f":"IF($U681=$BP$646,$Q681,0)","v":0},{"$f":"IF($U681=$BQ$646,$Q681,0)+IF($U681=$BR$646,$Q681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U681=$BR$646,$Q681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U681=$BT$646,$R681,0)","v":0},{"$f":"IF($U681=$BU$646,$R681,0)","v":0},{"$f":"IF($U681=$BV$646,$R681,0)+IF($U681=$BW$646,$R681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U681=$BW$646,$R681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[673,null,null,"Total",null,null,{"$f":"SUM(G680:G681)","v":3706883.9248876623},{"$f":"SUM(H680:H681)","v":2773757.8152005612},{"$f":"SUM(I680:I681)","v":0},0,44861.35488725092,2323.9970096062139,0,{"$f":"SUM(N680:N681)","v":160401.6396235358},{"$f":"SUM(O680:O681)","v":232317.47169279153},307364.81273377617,181887.7961413585,3969.0375987816478,{"$f":"SUM(S680:S681)","v":3706883.9248876618},null,null,{"$f":"SUM(V680:V681)","v":0},{"$f":"SUM(W680:W681)","v":0},960787.54107172345,1812970.274128838,0,{"$f":"SUM(AA680:AA681)","v":0},{"$f":"SUM(AB680:AB681)","v":0},0,0,0,{"$f":"SUM(AF680:AF681)","v":0},{"$f":"SUM(AG680:AG681)","v":0},0,0,0,{"$f":"SUM(AK680:AK681)","v":0},{"$f":"SUM(AL680:AL681)","v":0},{"$f":"SUM(AM680:AM681)","v":22203.637087630923},{"$f":"SUM(AN680:AN681)","v":22657.717799619993},0,{"$f":"SUM(AP680:AP681)","v":0},{"$f":"SUM(AQ680:AQ681)","v":0},{"$f":"SUM(AR680:AR681)","v":804.99723518801204},{"$f":"SUM(AS680:AS681)","v":1518.9997744182019},0,{"$f":"SUM(AU680:AU681)","v":0},{"$f":"SUM(AV680:AV681)","v":0},{"$f":"SUM(AW680:AW681)","v":0},{"$f":"SUM(AX680:AX681)","v":0},0,{"$f":"SUM(AZ680:AZ681)","v":0},{"$f":"SUM(BA680:BA681)","v":0},66352.042398488629,94049.597225047168,0,{"$f":"SUM(BE680:BE681)","v":0},{"$f":"SUM(BF680:BF681)","v":0},131467.54797536886,100849.92371742266,0,{"$f":"SUM(BJ680:BJ681)","v":0},{"$f":"SUM(BK680:BK681)","v":0},213525.48775966957,93839.32497410661,0,{"$f":"SUM(BO680:BO681)","v":0},{"$f":"SUM(BP680:BP681)","v":0},{"$f":"SUM(BQ680:BQ681)","v":83608.3745060863},{"$f":"SUM(BR680:BR681)","v":98279.421635272185},0,{"$f":"SUM(BT680:BT681)","v":0},{"$f":"SUM(BU680:BU681)","v":0},{"$f":"SUM(BV680:BV681)","v":2484.9421464908701},{"$f":"SUM(BW680:BW681)","v":1484.0954522907775},0,0]
[674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[676,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W685","v":2746110.1644787081},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G685","v":2498980.5144538237},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G685","v":14962.973413017649},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G685","v":2203.9521300032325},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G685","v":78583.367950001659},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G685","v":97735.343100226572},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G685","v":30972.449211453186},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G685","v":22671.564220181885},{"$f":"VLOOKUP($F685,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G685","v":0},{"$f":"SUM(H685:R685)","v":2746110.1644787076},null,"Distribution Plant",{"$f":"IF($U685=$V$646,$H685,0)","v":0},{"$f":"IF($U685=$W$646,$H685,0)","v":2498980.5144538237},{"$f":"IF($U685=$X$646,$H685,0)+IF($U685=$Y$646,$H685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U685=$Y$646,$H685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U685=$AA$646,$I685,0)","v":0},{"$f":"IF($U685=$AB$646,$I685,0)","v":0},{"$f":"IF($U685=$AC$646,$I685,0)+IF($U685=$AD$646,$I685,0)*$X$643","v":0},{"$f":"IF($U685=$AD$646,$I685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AF$646,$J685,0)","v":0},{"$f":"IF($U685=$AG$646,$J685,0)","v":0},{"$f":"IF($U685=$AH$646,$J685,0)+IF($U685=$AI$646,$J685,0)*$X$643","v":0},{"$f":"IF($U685=$AI$646,$J685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AK$646,$K685,0)","v":0},{"$f":"IF($U685=$AL$646,$K685,0)","v":14962.973413017649},{"$f":"IF($U685=$AM$646,$K685,0)+IF($U685=$AN$646,$K685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U685=$AN$646,$K685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U685=$AP$646,$L685,0)","v":0},{"$f":"IF($U685=$AQ$646,$L685,0)","v":2203.9521300032325},{"$f":"IF($U685=$AR$646,$L685,0)+IF($U685=$AS$646,$L685,0)*$X$643","v":0},{"$f":"IF($U685=$AS$646,$L685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AU$646,$M685,0)","v":0},{"$f":"IF($U685=$AV$646,$M685,0)","v":0},{"$f":"IF($U685=$AW$646,$M685,0)+IF($U685=$AX$646,$M685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U685=$AX$646,$M685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U685=$AZ$646,$N685,0)","v":0},{"$f":"IF($U685=$BA$646,$N685,0)","v":78583.367950001659},{"$f":"IF($U685=$BB$646,$N685,0)+IF($U685=$BC$646,$N685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U685=$BC$646,$N685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U685=$BE$646,$O685,0)","v":0},{"$f":"IF($U685=$BF$646,$O685,0)","v":97735.343100226572},{"$f":"IF($U685=$BG$646,$O685,0)+IF($U685=$BH$646,$O685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U685=$BH$646,$O685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U685=$BJ$646,$P685,0)","v":0},{"$f":"IF($U685=$BK$646,$P685,0)","v":30972.449211453186},{"$f":"IF($U685=$BL$646,$P685,0)+IF($U685=$BM$646,$P685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U685=$BM$646,$P685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U685=$BO$646,$Q685,0)","v":0},{"$f":"IF($U685=$BP$646,$Q685,0)","v":22671.564220181885},{"$f":"IF($U685=$BQ$646,$Q685,0)+IF($U685=$BR$646,$Q685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U685=$BR$646,$Q685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U685=$BT$646,$R685,0)","v":0},{"$f":"IF($U685=$BU$646,$R685,0)","v":0},{"$f":"IF($U685=$BV$646,$R685,0)+IF($U685=$BW$646,$R685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U685=$BW$646,$R685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[677,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G686","v":0},{"$f":"SUM(H686:R686)","v":0},null,"Distribution Plant",{"$f":"IF($U686=$V$646,$H686,0)","v":0},{"$f":"IF($U686=$W$646,$H686,0)","v":0},{"$f":"IF($U686=$X$646,$H686,0)+IF($U686=$Y$646,$H686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U686=$Y$646,$H686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U686=$AA$646,$I686,0)","v":0},{"$f":"IF($U686=$AB$646,$I686,0)","v":0},{"$f":"IF($U686=$AC$646,$I686,0)+IF($U686=$AD$646,$I686,0)*$X$643","v":0},{"$f":"IF($U686=$AD$646,$I686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AF$646,$J686,0)","v":0},{"$f":"IF($U686=$AG$646,$J686,0)","v":0},{"$f":"IF($U686=$AH$646,$J686,0)+IF($U686=$AI$646,$J686,0)*$X$643","v":0},{"$f":"IF($U686=$AI$646,$J686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AK$646,$K686,0)","v":0},{"$f":"IF($U686=$AL$646,$K686,0)","v":0},{"$f":"IF($U686=$AM$646,$K686,0)+IF($U686=$AN$646,$K686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U686=$AN$646,$K686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U686=$AP$646,$L686,0)","v":0},{"$f":"IF($U686=$AQ$646,$L686,0)","v":0},{"$f":"IF($U686=$AR$646,$L686,0)+IF($U686=$AS$646,$L686,0)*$X$643","v":0},{"$f":"IF($U686=$AS$646,$L686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AU$646,$M686,0)","v":0},{"$f":"IF($U686=$AV$646,$M686,0)","v":0},{"$f":"IF($U686=$AW$646,$M686,0)+IF($U686=$AX$646,$M686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U686=$AX$646,$M686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U686=$AZ$646,$N686,0)","v":0},{"$f":"IF($U686=$BA$646,$N686,0)","v":0},{"$f":"IF($U686=$BB$646,$N686,0)+IF($U686=$BC$646,$N686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U686=$BC$646,$N686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U686=$BE$646,$O686,0)","v":0},{"$f":"IF($U686=$BF$646,$O686,0)","v":0},{"$f":"IF($U686=$BG$646,$O686,0)+IF($U686=$BH$646,$O686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U686=$BH$646,$O686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U686=$BJ$646,$P686,0)","v":0},{"$f":"IF($U686=$BK$646,$P686,0)","v":0},{"$f":"IF($U686=$BL$646,$P686,0)+IF($U686=$BM$646,$P686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U686=$BM$646,$P686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U686=$BO$646,$Q686,0)","v":0},{"$f":"IF($U686=$BP$646,$Q686,0)","v":0},{"$f":"IF($U686=$BQ$646,$Q686,0)+IF($U686=$BR$646,$Q686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U686=$BR$646,$Q686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U686=$BT$646,$R686,0)","v":0},{"$f":"IF($U686=$BU$646,$R686,0)","v":0},{"$f":"IF($U686=$BV$646,$R686,0)+IF($U686=$BW$646,$R686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U686=$BW$646,$R686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[678,null,null,"Total",null,null,{"$f":"SUM(G685:G686)","v":2746110.1644787081},{"$f":"SUM(H685:H686)","v":2498980.5144538237},{"$f":"SUM(I685:I686)","v":0},0,14962.973413017649,2203.9521300032325,0,{"$f":"SUM(N685:N686)","v":78583.367950001659},{"$f":"SUM(O685:O686)","v":97735.343100226572},30972.449211453186,22671.564220181885,0,{"$f":"SUM(S685:S686)","v":2746110.1644787076},null,null,{"$f":"SUM(V685:V686)","v":0},{"$f":"SUM(W685:W686)","v":2498980.5144538237},0,0,0,{"$f":"SUM(AA685:AA686)","v":0},{"$f":"SUM(AB685:AB686)","v":0},0,0,0,{"$f":"SUM(AF685:AF686)","v":0},{"$f":"SUM(AG685:AG686)","v":0},0,0,0,{"$f":"SUM(AK685:AK686)","v":0},{"$f":"SUM(AL685:AL686)","v":14962.973413017649},{"$f":"SUM(AM685:AM686)","v":0},{"$f":"SUM(AN685:AN686)","v":0},0,{"$f":"SUM(AP685:AP686)","v":0},{"$f":"SUM(AQ685:AQ686)","v":2203.9521300032325},{"$f":"SUM(AR685:AR686)","v":0},{"$f":"SUM(AS685:AS686)","v":0},0,{"$f":"SUM(AU685:AU686)","v":0},{"$f":"SUM(AV685:AV686)","v":0},{"$f":"SUM(AW685:AW686)","v":0},{"$f":"SUM(AX685:AX686)","v":0},0,{"$f":"SUM(AZ685:AZ686)","v":0},{"$f":"SUM(BA685:BA686)","v":78583.367950001659},0,0,0,{"$f":"SUM(BE685:BE686)","v":0},{"$f":"SUM(BF685:BF686)","v":97735.343100226572},0,0,0,{"$f":"SUM(BJ685:BJ686)","v":0},{"$f":"SUM(BK685:BK686)","v":30972.449211453186},0,0,0,{"$f":"SUM(BO685:BO686)","v":0},{"$f":"SUM(BP685:BP686)","v":22671.564220181885},{"$f":"SUM(BQ685:BQ686)","v":0},{"$f":"SUM(BR685:BR686)","v":0},0,{"$f":"SUM(BT685:BT686)","v":0},{"$f":"SUM(BU685:BU686)","v":0},{"$f":"SUM(BV685:BV686)","v":0},{"$f":"SUM(BW685:BW686)","v":0},0,0]
[679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[681,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W690","v":1854681.1561839357},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G690","v":1852015.3242992754},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G690","v":733.02356876641761},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G690","v":28.871825465635705},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G690","v":1437.1753120671997},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G690","v":364.10579892773916},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G690","v":49.72369941303927},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G690","v":17.643893340110711},{"$f":"VLOOKUP($F690,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G690","v":35.287786680221423},{"$f":"SUM(H690:R690)","v":1854681.1561839359},null,"Customer",{"$f":"IF($U690=$V$646,$H690,0)","v":1852015.3242992754},{"$f":"IF($U690=$W$646,$H690,0)","v":0},{"$f":"IF($U690=$X$646,$H690,0)+IF($U690=$Y$646,$H690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U690=$Y$646,$H690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U690=$AA$646,$I690,0)","v":0},{"$f":"IF($U690=$AB$646,$I690,0)","v":0},{"$f":"IF($U690=$AC$646,$I690,0)+IF($U690=$AD$646,$I690,0)*$X$643","v":0},{"$f":"IF($U690=$AD$646,$I690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AF$646,$J690,0)","v":0},{"$f":"IF($U690=$AG$646,$J690,0)","v":0},{"$f":"IF($U690=$AH$646,$J690,0)+IF($U690=$AI$646,$J690,0)*$X$643","v":0},{"$f":"IF($U690=$AI$646,$J690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AK$646,$K690,0)","v":733.02356876641761},{"$f":"IF($U690=$AL$646,$K690,0)","v":0},{"$f":"IF($U690=$AM$646,$K690,0)+IF($U690=$AN$646,$K690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U690=$AN$646,$K690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U690=$AP$646,$L690,0)","v":28.871825465635705},{"$f":"IF($U690=$AQ$646,$L690,0)","v":0},{"$f":"IF($U690=$AR$646,$L690,0)+IF($U690=$AS$646,$L690,0)*$X$643","v":0},{"$f":"IF($U690=$AS$646,$L690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AU$646,$M690,0)","v":0},{"$f":"IF($U690=$AV$646,$M690,0)","v":0},{"$f":"IF($U690=$AW$646,$M690,0)+IF($U690=$AX$646,$M690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U690=$AX$646,$M690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U690=$AZ$646,$N690,0)","v":1437.1753120671997},{"$f":"IF($U690=$BA$646,$N690,0)","v":0},{"$f":"IF($U690=$BB$646,$N690,0)+IF($U690=$BC$646,$N690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U690=$BC$646,$N690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U690=$BE$646,$O690,0)","v":364.10579892773916},{"$f":"IF($U690=$BF$646,$O690,0)","v":0},{"$f":"IF($U690=$BG$646,$O690,0)+IF($U690=$BH$646,$O690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U690=$BH$646,$O690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U690=$BJ$646,$P690,0)","v":49.72369941303927},{"$f":"IF($U690=$BK$646,$P690,0)","v":0},{"$f":"IF($U690=$BL$646,$P690,0)+IF($U690=$BM$646,$P690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U690=$BM$646,$P690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U690=$BO$646,$Q690,0)","v":17.643893340110711},{"$f":"IF($U690=$BP$646,$Q690,0)","v":0},{"$f":"IF($U690=$BQ$646,$Q690,0)+IF($U690=$BR$646,$Q690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U690=$BR$646,$Q690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U690=$BT$646,$R690,0)","v":35.287786680221423},{"$f":"IF($U690=$BU$646,$R690,0)","v":0},{"$f":"IF($U690=$BV$646,$R690,0)+IF($U690=$BW$646,$R690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U690=$BW$646,$R690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[682,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G691","v":0},{"$f":"SUM(H691:R691)","v":0},null,"Customer",{"$f":"IF($U691=$V$646,$H691,0)","v":0},{"$f":"IF($U691=$W$646,$H691,0)","v":0},{"$f":"IF($U691=$X$646,$H691,0)+IF($U691=$Y$646,$H691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U691=$Y$646,$H691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U691=$AA$646,$I691,0)","v":0},{"$f":"IF($U691=$AB$646,$I691,0)","v":0},{"$f":"IF($U691=$AC$646,$I691,0)+IF($U691=$AD$646,$I691,0)*$X$643","v":0},{"$f":"IF($U691=$AD$646,$I691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AF$646,$J691,0)","v":0},{"$f":"IF($U691=$AG$646,$J691,0)","v":0},{"$f":"IF($U691=$AH$646,$J691,0)+IF($U691=$AI$646,$J691,0)*$X$643","v":0},{"$f":"IF($U691=$AI$646,$J691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AK$646,$K691,0)","v":0},{"$f":"IF($U691=$AL$646,$K691,0)","v":0},{"$f":"IF($U691=$AM$646,$K691,0)+IF($U691=$AN$646,$K691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U691=$AN$646,$K691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U691=$AP$646,$L691,0)","v":0},{"$f":"IF($U691=$AQ$646,$L691,0)","v":0},{"$f":"IF($U691=$AR$646,$L691,0)+IF($U691=$AS$646,$L691,0)*$X$643","v":0},{"$f":"IF($U691=$AS$646,$L691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AU$646,$M691,0)","v":0},{"$f":"IF($U691=$AV$646,$M691,0)","v":0},{"$f":"IF($U691=$AW$646,$M691,0)+IF($U691=$AX$646,$M691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U691=$AX$646,$M691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U691=$AZ$646,$N691,0)","v":0},{"$f":"IF($U691=$BA$646,$N691,0)","v":0},{"$f":"IF($U691=$BB$646,$N691,0)+IF($U691=$BC$646,$N691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U691=$BC$646,$N691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U691=$BE$646,$O691,0)","v":0},{"$f":"IF($U691=$BF$646,$O691,0)","v":0},{"$f":"IF($U691=$BG$646,$O691,0)+IF($U691=$BH$646,$O691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U691=$BH$646,$O691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U691=$BJ$646,$P691,0)","v":0},{"$f":"IF($U691=$BK$646,$P691,0)","v":0},{"$f":"IF($U691=$BL$646,$P691,0)+IF($U691=$BM$646,$P691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U691=$BM$646,$P691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U691=$BO$646,$Q691,0)","v":0},{"$f":"IF($U691=$BP$646,$Q691,0)","v":0},{"$f":"IF($U691=$BQ$646,$Q691,0)+IF($U691=$BR$646,$Q691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U691=$BR$646,$Q691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U691=$BT$646,$R691,0)","v":0},{"$f":"IF($U691=$BU$646,$R691,0)","v":0},{"$f":"IF($U691=$BV$646,$R691,0)+IF($U691=$BW$646,$R691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U691=$BW$646,$R691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[683,null,null,"Total",null,null,{"$f":"SUM(G690:G691)","v":1854681.1561839357},{"$f":"SUM(H690:H691)","v":1852015.3242992754},{"$f":"SUM(I690:I691)","v":0},0,733.02356876641761,28.871825465635705,0,{"$f":"SUM(N690:N691)","v":1437.1753120671997},{"$f":"SUM(O690:O691)","v":364.10579892773916},49.72369941303927,17.643893340110711,35.287786680221423,{"$f":"SUM(S690:S691)","v":1854681.1561839359},null,null,{"$f":"SUM(V690:V691)","v":1852015.3242992754},{"$f":"SUM(W690:W691)","v":0},0,0,0,{"$f":"SUM(AA690:AA691)","v":0},{"$f":"SUM(AB690:AB691)","v":0},0,0,0,{"$f":"SUM(AF690:AF691)","v":0},{"$f":"SUM(AG690:AG691)","v":0},0,0,0,{"$f":"SUM(AK690:AK691)","v":733.02356876641761},{"$f":"SUM(AL690:AL691)","v":0},{"$f":"SUM(AM690:AM691)","v":0},{"$f":"SUM(AN690:AN691)","v":0},0,{"$f":"SUM(AP690:AP691)","v":28.871825465635705},{"$f":"SUM(AQ690:AQ691)","v":0},{"$f":"SUM(AR690:AR691)","v":0},{"$f":"SUM(AS690:AS691)","v":0},0,{"$f":"SUM(AU690:AU691)","v":0},{"$f":"SUM(AV690:AV691)","v":0},{"$f":"SUM(AW690:AW691)","v":0},{"$f":"SUM(AX690:AX691)","v":0},0,{"$f":"SUM(AZ690:AZ691)","v":1437.1753120671997},{"$f":"SUM(BA690:BA691)","v":0},0,0,0,{"$f":"SUM(BE690:BE691)","v":364.10579892773916},{"$f":"SUM(BF690:BF691)","v":0},0,0,0,{"$f":"SUM(BJ690:BJ691)","v":49.72369941303927},{"$f":"SUM(BK690:BK691)","v":0},0,0,0,{"$f":"SUM(BO690:BO691)","v":17.643893340110711},{"$f":"SUM(BP690:BP691)","v":0},{"$f":"SUM(BQ690:BQ691)","v":0},{"$f":"SUM(BR690:BR691)","v":0},0,{"$f":"SUM(BT690:BT691)","v":35.287786680221423},{"$f":"SUM(BU690:BU691)","v":0},{"$f":"SUM(BV690:BV691)","v":0},{"$f":"SUM(BW690:BW691)","v":0},0,0]
[684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[685,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[686,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W695-'LNG O&M'!Q14","v":17807524.439866766},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G695","v":15567835.956642736},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G695","v":139515.89698093804},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G695","v":8014.4305148754665},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G695","v":431554.45630255272},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G695","v":602343.14394740178},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G695","v":655070.1231754577},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G695","v":393408.42734885006},{"$f":"VLOOKUP($F695,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G695","v":9782.0049539544179},{"$f":"SUM(H695:R695)","v":17807524.439866766},null,"Distribution Plant",{"$f":"IF($U695=$V$646,$H695,0)","v":0},{"$f":"IF($U695=$W$646,$H695,0)","v":15567835.956642736},{"$f":"IF($U695=$X$646,$H695,0)+IF($U695=$Y$646,$H695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U695=$Y$646,$H695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U695=$AA$646,$I695,0)","v":0},{"$f":"IF($U695=$AB$646,$I695,0)","v":0},{"$f":"IF($U695=$AC$646,$I695,0)+IF($U695=$AD$646,$I695,0)*$X$643","v":0},{"$f":"IF($U695=$AD$646,$I695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AF$646,$J695,0)","v":0},{"$f":"IF($U695=$AG$646,$J695,0)","v":0},{"$f":"IF($U695=$AH$646,$J695,0)+IF($U695=$AI$646,$J695,0)*$X$643","v":0},{"$f":"IF($U695=$AI$646,$J695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AK$646,$K695,0)","v":0},{"$f":"IF($U695=$AL$646,$K695,0)","v":139515.89698093804},{"$f":"IF($U695=$AM$646,$K695,0)+IF($U695=$AN$646,$K695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U695=$AN$646,$K695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U695=$AP$646,$L695,0)","v":0},{"$f":"IF($U695=$AQ$646,$L695,0)","v":8014.4305148754665},{"$f":"IF($U695=$AR$646,$L695,0)+IF($U695=$AS$646,$L695,0)*$X$643","v":0},{"$f":"IF($U695=$AS$646,$L695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AU$646,$M695,0)","v":0},{"$f":"IF($U695=$AV$646,$M695,0)","v":0},{"$f":"IF($U695=$AW$646,$M695,0)+IF($U695=$AX$646,$M695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U695=$AX$646,$M695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U695=$AZ$646,$N695,0)","v":0},{"$f":"IF($U695=$BA$646,$N695,0)","v":431554.45630255272},{"$f":"IF($U695=$BB$646,$N695,0)+IF($U695=$BC$646,$N695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U695=$BC$646,$N695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U695=$BE$646,$O695,0)","v":0},{"$f":"IF($U695=$BF$646,$O695,0)","v":602343.14394740178},{"$f":"IF($U695=$BG$646,$O695,0)+IF($U695=$BH$646,$O695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U695=$BH$646,$O695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U695=$BJ$646,$P695,0)","v":0},{"$f":"IF($U695=$BK$646,$P695,0)","v":655070.1231754577},{"$f":"IF($U695=$BL$646,$P695,0)+IF($U695=$BM$646,$P695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U695=$BM$646,$P695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U695=$BO$646,$Q695,0)","v":0},{"$f":"IF($U695=$BP$646,$Q695,0)","v":393408.42734885006},{"$f":"IF($U695=$BQ$646,$Q695,0)+IF($U695=$BR$646,$Q695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U695=$BR$646,$Q695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U695=$BT$646,$R695,0)","v":0},{"$f":"IF($U695=$BU$646,$R695,0)","v":9782.0049539544179},{"$f":"IF($U695=$BV$646,$R695,0)+IF($U695=$BW$646,$R695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U695=$BW$646,$R695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[687,null,null,"Utah - LNG",null,"Firm Sales less NGV",{"$f":"+'LNG O&M'!Q14","v":4104329.9},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G696","v":4011621.9961934215},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G696","v":92707.903806578353},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G696","v":0},{"$f":"SUM(H696:R696)","v":4104329.9},null,"Demand",{"$f":"IF($U696=$V$646,$H696,0)","v":0},{"$f":"IF($U696=$W$646,$H696,0)","v":0},{"$f":"IF($U696=$X$646,$H696,0)+IF($U696=$Y$646,$H696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1389564.8756029638},{"$f":"IF($U696=$Y$646,$H696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":2622057.1205904582},0,{"$f":"IF($U696=$AA$646,$I696,0)","v":0},{"$f":"IF($U696=$AB$646,$I696,0)","v":0},{"$f":"IF($U696=$AC$646,$I696,0)+IF($U696=$AD$646,$I696,0)*$X$643","v":0},{"$f":"IF($U696=$AD$646,$I696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AF$646,$J696,0)","v":0},{"$f":"IF($U696=$AG$646,$J696,0)","v":0},{"$f":"IF($U696=$AH$646,$J696,0)+IF($U696=$AI$646,$J696,0)*$X$643","v":0},{"$f":"IF($U696=$AI$646,$J696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AK$646,$K696,0)","v":0},{"$f":"IF($U696=$AL$646,$K696,0)","v":0},{"$f":"IF($U696=$AM$646,$K696,0)+IF($U696=$AN$646,$K696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":45884.763321342572},{"$f":"IF($U696=$AN$646,$K696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":46823.140485235781},0,{"$f":"IF($U696=$AP$646,$L696,0)","v":0},{"$f":"IF($U696=$AQ$646,$L696,0)","v":0},{"$f":"IF($U696=$AR$646,$L696,0)+IF($U696=$AS$646,$L696,0)*$X$643","v":0},{"$f":"IF($U696=$AS$646,$L696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AU$646,$M696,0)","v":0},{"$f":"IF($U696=$AV$646,$M696,0)","v":0},{"$f":"IF($U696=$AW$646,$M696,0)+IF($U696=$AX$646,$M696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U696=$AX$646,$M696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U696=$AZ$646,$N696,0)","v":0},{"$f":"IF($U696=$BA$646,$N696,0)","v":0},{"$f":"IF($U696=$BB$646,$N696,0)+IF($U696=$BC$646,$N696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U696=$BC$646,$N696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U696=$BE$646,$O696,0)","v":0},{"$f":"IF($U696=$BF$646,$O696,0)","v":0},{"$f":"IF($U696=$BG$646,$O696,0)+IF($U696=$BH$646,$O696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U696=$BH$646,$O696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U696=$BJ$646,$P696,0)","v":0},{"$f":"IF($U696=$BK$646,$P696,0)","v":0},{"$f":"IF($U696=$BL$646,$P696,0)+IF($U696=$BM$646,$P696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U696=$BM$646,$P696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U696=$BO$646,$Q696,0)","v":0},{"$f":"IF($U696=$BP$646,$Q696,0)","v":0},{"$f":"IF($U696=$BQ$646,$Q696,0)+IF($U696=$BR$646,$Q696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U696=$BR$646,$Q696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U696=$BT$646,$R696,0)","v":0},{"$f":"IF($U696=$BU$646,$R696,0)","v":0},{"$f":"IF($U696=$BV$646,$R696,0)+IF($U696=$BW$646,$R696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U696=$BW$646,$R696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[688,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W696","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G697","v":0},{"$f":"SUM(H697:R697)","v":0},null,"Distribution Plant",{"$f":"IF($U697=$V$646,$H697,0)","v":0},{"$f":"IF($U697=$W$646,$H697,0)","v":0},{"$f":"IF($U697=$X$646,$H697,0)+IF($U697=$Y$646,$H697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U697=$Y$646,$H697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U697=$AA$646,$I697,0)","v":0},{"$f":"IF($U697=$AB$646,$I697,0)","v":0},{"$f":"IF($U697=$AC$646,$I697,0)+IF($U697=$AD$646,$I697,0)*$X$643","v":0},{"$f":"IF($U697=$AD$646,$I697,0)*$Y$643","v":0},0,{"$f":"IF($U697=$AF$646,$J697,0)","v":0},{"$f":"IF($U697=$AG$646,$J697,0)","v":0},{"$f":"IF($U697=$AH$646,$J697,0)+IF($U697=$AI$646,$J697,0)*$X$643","v":0},{"$f":"IF($U697=$AI$646,$J697,0)*$Y$643","v":0},0,{"$f":"IF($U697=$AK$646,$K697,0)","v":0},{"$f":"IF($U697=$AL$646,$K697,0)","v":0},{"$f":"IF($U697=$AM$646,$K697,0)+IF($U697=$AN$646,$K697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U697=$AN$646,$K697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U697=$AP$646,$L697,0)","v":0},{"$f":"IF($U697=$AQ$646,$L697,0)","v":0},{"$f":"IF($U697=$AR$646,$L697,0)+IF($U697=$AS$646,$L697,0)*$X$643","v":0},{"$f":"IF($U697=$AS$646,$L697,0)*$Y$643","v":0},0,{"$f":"IF($U697=$AU$646,$M697,0)","v":0},{"$f":"IF($U697=$AV$646,$M697,0)","v":0},{"$f":"IF($U697=$AW$646,$M697,0)+IF($U697=$AX$646,$M697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U697=$AX$646,$M697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U697=$AZ$646,$N697,0)","v":0},{"$f":"IF($U697=$BA$646,$N697,0)","v":0},{"$f":"IF($U697=$BB$646,$N697,0)+IF($U697=$BC$646,$N697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U697=$BC$646,$N697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U697=$BE$646,$O697,0)","v":0},{"$f":"IF($U697=$BF$646,$O697,0)","v":0},{"$f":"IF($U697=$BG$646,$O697,0)+IF($U697=$BH$646,$O697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U697=$BH$646,$O697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U697=$BJ$646,$P697,0)","v":0},{"$f":"IF($U697=$BK$646,$P697,0)","v":0},{"$f":"IF($U697=$BL$646,$P697,0)+IF($U697=$BM$646,$P697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U697=$BM$646,$P697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U697=$BO$646,$Q697,0)","v":0},{"$f":"IF($U697=$BP$646,$Q697,0)","v":0},{"$f":"IF($U697=$BQ$646,$Q697,0)+IF($U697=$BR$646,$Q697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U697=$BR$646,$Q697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U697=$BT$646,$R697,0)","v":0},{"$f":"IF($U697=$BU$646,$R697,0)","v":0},{"$f":"IF($U697=$BV$646,$R697,0)+IF($U697=$BW$646,$R697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U697=$BW$646,$R697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[689,null,null,"Total",null,null,{"$f":"SUM(G695:G697)","v":21911854.339866765},{"$f":"SUM(H695:H697)","v":19579457.952836156},{"$f":"SUM(I695:I697)","v":0},0,232223.8007875164,8014.4305148754665,0,{"$f":"SUM(N695:N697)","v":431554.45630255272},{"$f":"SUM(O695:O697)","v":602343.14394740178},655070.1231754577,393408.42734885006,9782.0049539544179,{"$f":"SUM(S695:S697)","v":21911854.339866765},null,null,{"$f":"SUM(V695:V697)","v":0},{"$f":"SUM(W695:W697)","v":15567835.956642736},1389564.8756029638,2622057.1205904582,0,{"$f":"SUM(AA695:AA697)","v":0},{"$f":"SUM(AB695:AB697)","v":0},0,0,0,{"$f":"SUM(AF695:AF697)","v":0},{"$f":"SUM(AG695:AG697)","v":0},0,0,0,{"$f":"SUM(AK695:AK697)","v":0},{"$f":"SUM(AL695:AL697)","v":139515.89698093804},{"$f":"SUM(AM695:AM697)","v":45884.763321342572},{"$f":"SUM(AN695:AN697)","v":46823.140485235781},0,{"$f":"SUM(AP695:AP697)","v":0},{"$f":"SUM(AQ695:AQ697)","v":8014.4305148754665},{"$f":"SUM(AR695:AR697)","v":0},{"$f":"SUM(AS695:AS697)","v":0},0,{"$f":"SUM(AU695:AU697)","v":0},{"$f":"SUM(AV695:AV697)","v":0},{"$f":"SUM(AW695:AW697)","v":0},{"$f":"SUM(AX695:AX697)","v":0},0,{"$f":"SUM(AZ695:AZ697)","v":0},{"$f":"SUM(BA695:BA697)","v":431554.45630255272},0,0,0,{"$f":"SUM(BE695:BE697)","v":0},{"$f":"SUM(BF695:BF697)","v":602343.14394740178},0,0,0,{"$f":"SUM(BJ695:BJ697)","v":0},{"$f":"SUM(BK695:BK697)","v":655070.1231754577},0,0,0,{"$f":"SUM(BO695:BO697)","v":0},{"$f":"SUM(BP695:BP697)","v":393408.42734885006},{"$f":"SUM(BQ695:BQ697)","v":0},{"$f":"SUM(BR695:BR697)","v":0},0,{"$f":"SUM(BT695:BT697)","v":0},{"$f":"SUM(BU695:BU697)","v":9782.0049539544179},{"$f":"SUM(BV695:BV697)","v":0},{"$f":"SUM(BW695:BW697)","v":0},0,0]
[690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[691,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[692,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W700","v":10519.691220974451},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G701","v":9196.6083099134175},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G701","v":82.418202575704598},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G701","v":4.7344780917271612},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G701","v":254.93827851640071},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G701","v":355.83069981427701},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G701","v":386.97885532387198},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G701","v":232.40373435478085},{"$f":"VLOOKUP($F701,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G701","v":5.7786623842709037},{"$f":"SUM(H701:R701)","v":10519.691220974451},null,"Distribution Plant",{"$f":"IF($U701=$V$646,$H701,0)","v":0},{"$f":"IF($U701=$W$646,$H701,0)","v":9196.6083099134175},{"$f":"IF($U701=$X$646,$H701,0)+IF($U701=$Y$646,$H701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U701=$Y$646,$H701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U701=$AA$646,$I701,0)","v":0},{"$f":"IF($U701=$AB$646,$I701,0)","v":0},{"$f":"IF($U701=$AC$646,$I701,0)+IF($U701=$AD$646,$I701,0)*$X$643","v":0},{"$f":"IF($U701=$AD$646,$I701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AF$646,$J701,0)","v":0},{"$f":"IF($U701=$AG$646,$J701,0)","v":0},{"$f":"IF($U701=$AH$646,$J701,0)+IF($U701=$AI$646,$J701,0)*$X$643","v":0},{"$f":"IF($U701=$AI$646,$J701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AK$646,$K701,0)","v":0},{"$f":"IF($U701=$AL$646,$K701,0)","v":82.418202575704598},{"$f":"IF($U701=$AM$646,$K701,0)+IF($U701=$AN$646,$K701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U701=$AN$646,$K701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U701=$AP$646,$L701,0)","v":0},{"$f":"IF($U701=$AQ$646,$L701,0)","v":4.7344780917271612},{"$f":"IF($U701=$AR$646,$L701,0)+IF($U701=$AS$646,$L701,0)*$X$643","v":0},{"$f":"IF($U701=$AS$646,$L701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AU$646,$M701,0)","v":0},{"$f":"IF($U701=$AV$646,$M701,0)","v":0},{"$f":"IF($U701=$AW$646,$M701,0)+IF($U701=$AX$646,$M701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U701=$AX$646,$M701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U701=$AZ$646,$N701,0)","v":0},{"$f":"IF($U701=$BA$646,$N701,0)","v":254.93827851640071},{"$f":"IF($U701=$BB$646,$N701,0)+IF($U701=$BC$646,$N701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U701=$BC$646,$N701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U701=$BE$646,$O701,0)","v":0},{"$f":"IF($U701=$BF$646,$O701,0)","v":355.83069981427701},{"$f":"IF($U701=$BG$646,$O701,0)+IF($U701=$BH$646,$O701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U701=$BH$646,$O701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U701=$BJ$646,$P701,0)","v":0},{"$f":"IF($U701=$BK$646,$P701,0)","v":386.97885532387198},{"$f":"IF($U701=$BL$646,$P701,0)+IF($U701=$BM$646,$P701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U701=$BM$646,$P701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U701=$BO$646,$Q701,0)","v":0},{"$f":"IF($U701=$BP$646,$Q701,0)","v":232.40373435478085},{"$f":"IF($U701=$BQ$646,$Q701,0)+IF($U701=$BR$646,$Q701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U701=$BR$646,$Q701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U701=$BT$646,$R701,0)","v":0},{"$f":"IF($U701=$BU$646,$R701,0)","v":5.7786623842709037},{"$f":"IF($U701=$BV$646,$R701,0)+IF($U701=$BW$646,$R701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U701=$BW$646,$R701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[693,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W701","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G702","v":0},{"$f":"SUM(H702:R702)","v":0},null,"Distribution Plant",{"$f":"IF($U702=$V$646,$H702,0)","v":0},{"$f":"IF($U702=$W$646,$H702,0)","v":0},{"$f":"IF($U702=$X$646,$H702,0)+IF($U702=$Y$646,$H702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U702=$Y$646,$H702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U702=$AA$646,$I702,0)","v":0},{"$f":"IF($U702=$AB$646,$I702,0)","v":0},{"$f":"IF($U702=$AC$646,$I702,0)+IF($U702=$AD$646,$I702,0)*$X$643","v":0},{"$f":"IF($U702=$AD$646,$I702,0)*$Y$643","v":0},0,{"$f":"IF($U702=$AF$646,$J702,0)","v":0},{"$f":"IF($U702=$AG$646,$J702,0)","v":0},{"$f":"IF($U702=$AH$646,$J702,0)+IF($U702=$AI$646,$J702,0)*$X$643","v":0},{"$f":"IF($U702=$AI$646,$J702,0)*$Y$643","v":0},0,{"$f":"IF($U702=$AK$646,$K702,0)","v":0},{"$f":"IF($U702=$AL$646,$K702,0)","v":0},{"$f":"IF($U702=$AM$646,$K702,0)+IF($U702=$AN$646,$K702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U702=$AN$646,$K702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U702=$AP$646,$L702,0)","v":0},{"$f":"IF($U702=$AQ$646,$L702,0)","v":0},{"$f":"IF($U702=$AR$646,$L702,0)+IF($U702=$AS$646,$L702,0)*$X$643","v":0},{"$f":"IF($U702=$AS$646,$L702,0)*$Y$643","v":0},0,{"$f":"IF($U702=$AU$646,$M702,0)","v":0},{"$f":"IF($U702=$AV$646,$M702,0)","v":0},{"$f":"IF($U702=$AW$646,$M702,0)+IF($U702=$AX$646,$M702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U702=$AX$646,$M702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U702=$AZ$646,$N702,0)","v":0},{"$f":"IF($U702=$BA$646,$N702,0)","v":0},{"$f":"IF($U702=$BB$646,$N702,0)+IF($U702=$BC$646,$N702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U702=$BC$646,$N702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U702=$BE$646,$O702,0)","v":0},{"$f":"IF($U702=$BF$646,$O702,0)","v":0},{"$f":"IF($U702=$BG$646,$O702,0)+IF($U702=$BH$646,$O702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U702=$BH$646,$O702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U702=$BJ$646,$P702,0)","v":0},{"$f":"IF($U702=$BK$646,$P702,0)","v":0},{"$f":"IF($U702=$BL$646,$P702,0)+IF($U702=$BM$646,$P702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U702=$BM$646,$P702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U702=$BO$646,$Q702,0)","v":0},{"$f":"IF($U702=$BP$646,$Q702,0)","v":0},{"$f":"IF($U702=$BQ$646,$Q702,0)+IF($U702=$BR$646,$Q702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U702=$BR$646,$Q702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U702=$BT$646,$R702,0)","v":0},{"$f":"IF($U702=$BU$646,$R702,0)","v":0},{"$f":"IF($U702=$BV$646,$R702,0)+IF($U702=$BW$646,$R702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U702=$BW$646,$R702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[694,null,null,"Total",null,null,{"$f":"SUM(G701:G702)","v":10519.691220974451},{"$f":"SUM(H701:H702)","v":9196.6083099134175},{"$f":"SUM(I701:I702)","v":0},0,82.418202575704598,4.7344780917271612,0,{"$f":"SUM(N701:N702)","v":254.93827851640071},{"$f":"SUM(O701:O702)","v":355.83069981427701},386.97885532387198,232.40373435478085,5.7786623842709037,{"$f":"SUM(S701:S702)","v":10519.691220974451},null,null,{"$f":"SUM(V701:V702)","v":0},{"$f":"SUM(W701:W702)","v":9196.6083099134175},0,0,0,{"$f":"SUM(AA701:AA702)","v":0},{"$f":"SUM(AB701:AB702)","v":0},0,0,0,{"$f":"SUM(AF701:AF702)","v":0},{"$f":"SUM(AG701:AG702)","v":0},0,0,0,{"$f":"SUM(AK701:AK702)","v":0},{"$f":"SUM(AL701:AL702)","v":82.418202575704598},{"$f":"SUM(AM701:AM702)","v":0},{"$f":"SUM(AN701:AN702)","v":0},0,{"$f":"SUM(AP701:AP702)","v":0},{"$f":"SUM(AQ701:AQ702)","v":4.7344780917271612},{"$f":"SUM(AR701:AR702)","v":0},{"$f":"SUM(AS701:AS702)","v":0},0,{"$f":"SUM(AU701:AU702)","v":0},{"$f":"SUM(AV701:AV702)","v":0},{"$f":"SUM(AW701:AW702)","v":0},{"$f":"SUM(AX701:AX702)","v":0},0,{"$f":"SUM(AZ701:AZ702)","v":0},{"$f":"SUM(BA701:BA702)","v":254.93827851640071},0,0,0,{"$f":"SUM(BE701:BE702)","v":0},{"$f":"SUM(BF701:BF702)","v":355.83069981427701},0,0,0,{"$f":"SUM(BJ701:BJ702)","v":0},{"$f":"SUM(BK701:BK702)","v":386.97885532387198},0,0,0,{"$f":"SUM(BO701:BO702)","v":0},{"$f":"SUM(BP701:BP702)","v":232.40373435478085},{"$f":"SUM(BQ701:BQ702)","v":0},{"$f":"SUM(BR701:BR702)","v":0},0,{"$f":"SUM(BT701:BT702)","v":0},{"$f":"SUM(BU701:BU702)","v":5.7786623842709037},{"$f":"SUM(BV701:BV702)","v":0},{"$f":"SUM(BW701:BW702)","v":0},0,0]
[695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[696,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[697,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W705","v":-1.0853640000000001E-2},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G706","v":-9.4885556733634371E-3},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G706","v":-8.5034577670893704E-5},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G706","v":-4.884774630365398E-6},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G706","v":-2.6303132279394381E-4},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G706","v":-3.6712658533474357E-4},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G706","v":-3.9926354253849738E-4},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G706","v":-2.397814169975959E-4},{"$f":"VLOOKUP($F706,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G706","v":-5.9621066705233841E-6},{"$f":"SUM(H706:R706)","v":-1.0853639999999998E-2},null,"Distribution Plant",{"$f":"IF($U706=$V$646,$H706,0)","v":0},{"$f":"IF($U706=$W$646,$H706,0)","v":-9.4885556733634371E-3},{"$f":"IF($U706=$X$646,$H706,0)+IF($U706=$Y$646,$H706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U706=$Y$646,$H706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U706=$AA$646,$I706,0)","v":0},{"$f":"IF($U706=$AB$646,$I706,0)","v":0},{"$f":"IF($U706=$AC$646,$I706,0)+IF($U706=$AD$646,$I706,0)*$X$643","v":0},{"$f":"IF($U706=$AD$646,$I706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AF$646,$J706,0)","v":0},{"$f":"IF($U706=$AG$646,$J706,0)","v":0},{"$f":"IF($U706=$AH$646,$J706,0)+IF($U706=$AI$646,$J706,0)*$X$643","v":0},{"$f":"IF($U706=$AI$646,$J706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AK$646,$K706,0)","v":0},{"$f":"IF($U706=$AL$646,$K706,0)","v":-8.5034577670893704E-5},{"$f":"IF($U706=$AM$646,$K706,0)+IF($U706=$AN$646,$K706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U706=$AN$646,$K706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U706=$AP$646,$L706,0)","v":0},{"$f":"IF($U706=$AQ$646,$L706,0)","v":-4.884774630365398E-6},{"$f":"IF($U706=$AR$646,$L706,0)+IF($U706=$AS$646,$L706,0)*$X$643","v":0},{"$f":"IF($U706=$AS$646,$L706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AU$646,$M706,0)","v":0},{"$f":"IF($U706=$AV$646,$M706,0)","v":0},{"$f":"IF($U706=$AW$646,$M706,0)+IF($U706=$AX$646,$M706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U706=$AX$646,$M706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U706=$AZ$646,$N706,0)","v":0},{"$f":"IF($U706=$BA$646,$N706,0)","v":-2.6303132279394381E-4},{"$f":"IF($U706=$BB$646,$N706,0)+IF($U706=$BC$646,$N706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U706=$BC$646,$N706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U706=$BE$646,$O706,0)","v":0},{"$f":"IF($U706=$BF$646,$O706,0)","v":-3.6712658533474357E-4},{"$f":"IF($U706=$BG$646,$O706,0)+IF($U706=$BH$646,$O706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U706=$BH$646,$O706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U706=$BJ$646,$P706,0)","v":0},{"$f":"IF($U706=$BK$646,$P706,0)","v":-3.9926354253849738E-4},{"$f":"IF($U706=$BL$646,$P706,0)+IF($U706=$BM$646,$P706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U706=$BM$646,$P706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U706=$BO$646,$Q706,0)","v":0},{"$f":"IF($U706=$BP$646,$Q706,0)","v":-2.397814169975959E-4},{"$f":"IF($U706=$BQ$646,$Q706,0)+IF($U706=$BR$646,$Q706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U706=$BR$646,$Q706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U706=$BT$646,$R706,0)","v":0},{"$f":"IF($U706=$BU$646,$R706,0)","v":-5.9621066705233841E-6},{"$f":"IF($U706=$BV$646,$R706,0)+IF($U706=$BW$646,$R706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U706=$BW$646,$R706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[698,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W706","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G707","v":0},{"$f":"SUM(H707:R707)","v":0},null,"Distribution Plant",{"$f":"IF($U707=$V$646,$H707,0)","v":0},{"$f":"IF($U707=$W$646,$H707,0)","v":0},{"$f":"IF($U707=$X$646,$H707,0)+IF($U707=$Y$646,$H707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U707=$Y$646,$H707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U707=$AA$646,$I707,0)","v":0},{"$f":"IF($U707=$AB$646,$I707,0)","v":0},{"$f":"IF($U707=$AC$646,$I707,0)+IF($U707=$AD$646,$I707,0)*$X$643","v":0},{"$f":"IF($U707=$AD$646,$I707,0)*$Y$643","v":0},0,{"$f":"IF($U707=$AF$646,$J707,0)","v":0},{"$f":"IF($U707=$AG$646,$J707,0)","v":0},{"$f":"IF($U707=$AH$646,$J707,0)+IF($U707=$AI$646,$J707,0)*$X$643","v":0},{"$f":"IF($U707=$AI$646,$J707,0)*$Y$643","v":0},0,{"$f":"IF($U707=$AK$646,$K707,0)","v":0},{"$f":"IF($U707=$AL$646,$K707,0)","v":0},{"$f":"IF($U707=$AM$646,$K707,0)+IF($U707=$AN$646,$K707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U707=$AN$646,$K707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U707=$AP$646,$L707,0)","v":0},{"$f":"IF($U707=$AQ$646,$L707,0)","v":0},{"$f":"IF($U707=$AR$646,$L707,0)+IF($U707=$AS$646,$L707,0)*$X$643","v":0},{"$f":"IF($U707=$AS$646,$L707,0)*$Y$643","v":0},0,{"$f":"IF($U707=$AU$646,$M707,0)","v":0},{"$f":"IF($U707=$AV$646,$M707,0)","v":0},{"$f":"IF($U707=$AW$646,$M707,0)+IF($U707=$AX$646,$M707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U707=$AX$646,$M707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U707=$AZ$646,$N707,0)","v":0},{"$f":"IF($U707=$BA$646,$N707,0)","v":0},{"$f":"IF($U707=$BB$646,$N707,0)+IF($U707=$BC$646,$N707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U707=$BC$646,$N707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U707=$BE$646,$O707,0)","v":0},{"$f":"IF($U707=$BF$646,$O707,0)","v":0},{"$f":"IF($U707=$BG$646,$O707,0)+IF($U707=$BH$646,$O707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U707=$BH$646,$O707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U707=$BJ$646,$P707,0)","v":0},{"$f":"IF($U707=$BK$646,$P707,0)","v":0},{"$f":"IF($U707=$BL$646,$P707,0)+IF($U707=$BM$646,$P707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U707=$BM$646,$P707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U707=$BO$646,$Q707,0)","v":0},{"$f":"IF($U707=$BP$646,$Q707,0)","v":0},{"$f":"IF($U707=$BQ$646,$Q707,0)+IF($U707=$BR$646,$Q707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U707=$BR$646,$Q707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U707=$BT$646,$R707,0)","v":0},{"$f":"IF($U707=$BU$646,$R707,0)","v":0},{"$f":"IF($U707=$BV$646,$R707,0)+IF($U707=$BW$646,$R707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U707=$BW$646,$R707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[699,null,null,"Total",null,null,{"$f":"SUM(G706:G707)","v":-1.0853640000000001E-2},{"$f":"SUM(H706:H707)","v":-9.4885556733634371E-3},{"$f":"SUM(I706:I707)","v":0},0,-8.5034577670893704E-5,-4.884774630365398E-6,0,{"$f":"SUM(N706:N707)","v":-2.6303132279394381E-4},{"$f":"SUM(O706:O707)","v":-3.6712658533474357E-4},-3.9926354253849738E-4,-2.397814169975959E-4,-5.9621066705233841E-6,{"$f":"SUM(S706:S707)","v":-1.0853639999999998E-2},null,null,{"$f":"SUM(V706:V707)","v":0},{"$f":"SUM(W706:W707)","v":-9.4885556733634371E-3},0,0,0,{"$f":"SUM(AA706:AA707)","v":0},{"$f":"SUM(AB706:AB707)","v":0},0,0,0,{"$f":"SUM(AF706:AF707)","v":0},{"$f":"SUM(AG706:AG707)","v":0},0,0,0,{"$f":"SUM(AK706:AK707)","v":0},{"$f":"SUM(AL706:AL707)","v":-8.5034577670893704E-5},{"$f":"SUM(AM706:AM707)","v":0},{"$f":"SUM(AN706:AN707)","v":0},0,{"$f":"SUM(AP706:AP707)","v":0},{"$f":"SUM(AQ706:AQ707)","v":-4.884774630365398E-6},{"$f":"SUM(AR706:AR707)","v":0},{"$f":"SUM(AS706:AS707)","v":0},0,{"$f":"SUM(AU706:AU707)","v":0},{"$f":"SUM(AV706:AV707)","v":0},{"$f":"SUM(AW706:AW707)","v":0},{"$f":"SUM(AX706:AX707)","v":0},0,{"$f":"SUM(AZ706:AZ707)","v":0},{"$f":"SUM(BA706:BA707)","v":-2.6303132279394381E-4},0,0,0,{"$f":"SUM(BE706:BE707)","v":0},{"$f":"SUM(BF706:BF707)","v":-3.6712658533474357E-4},0,0,0,{"$f":"SUM(BJ706:BJ707)","v":0},{"$f":"SUM(BK706:BK707)","v":-3.9926354253849738E-4},0,0,0,{"$f":"SUM(BO706:BO707)","v":0},{"$f":"SUM(BP706:BP707)","v":-2.397814169975959E-4},{"$f":"SUM(BQ706:BQ707)","v":0},{"$f":"SUM(BR706:BR707)","v":0},0,{"$f":"SUM(BT706:BT707)","v":0},{"$f":"SUM(BU706:BU707)","v":-5.9621066705233841E-6},{"$f":"SUM(BV706:BV707)","v":0},{"$f":"SUM(BW706:BW707)","v":0},0,0]
[700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[701,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[702,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W710","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G711","v":0},{"$f":"SUM(H711:R711)","v":0},null,"Distribution Plant",{"$f":"IF($U711=$V$646,$H711,0)","v":0},{"$f":"IF($U711=$W$646,$H711,0)","v":0},{"$f":"IF($U711=$X$646,$H711,0)+IF($U711=$Y$646,$H711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U711=$Y$646,$H711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V711:Y711)-H711","v":0},{"$f":"IF($U711=$AA$646,$I711,0)","v":0},{"$f":"IF($U711=$AB$646,$I711,0)","v":0},{"$f":"IF($U711=$AC$646,$I711,0)+IF($U711=$AD$646,$I711,0)*$X$643","v":0},{"$f":"IF($U711=$AD$646,$I711,0)*$Y$643","v":0},{"$f":"SUM(AA711:AD711)-I711","v":0},{"$f":"IF($U711=$AF$646,$J711,0)","v":0},{"$f":"IF($U711=$AG$646,$J711,0)","v":0},{"$f":"IF($U711=$AH$646,$J711,0)+IF($U711=$AI$646,$J711,0)*$X$643","v":0},{"$f":"IF($U711=$AI$646,$J711,0)*$Y$643","v":0},{"$f":"SUM(AF711:AI711)-J711","v":0},{"$f":"IF($U711=$AK$646,$K711,0)","v":0},{"$f":"IF($U711=$AL$646,$K711,0)","v":0},{"$f":"IF($U711=$AM$646,$K711,0)+IF($U711=$AN$646,$K711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U711=$AN$646,$K711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK711:AN711)-K711","v":0},{"$f":"IF($U711=$AP$646,$L711,0)","v":0},{"$f":"IF($U711=$AQ$646,$L711,0)","v":0},{"$f":"IF($U711=$AR$646,$L711,0)+IF($U711=$AS$646,$L711,0)*$X$643","v":0},{"$f":"IF($U711=$AS$646,$L711,0)*$Y$643","v":0},{"$f":"SUM(AP711:AS711)-L711","v":0},{"$f":"IF($U711=$AU$646,$M711,0)","v":0},{"$f":"IF($U711=$AV$646,$M711,0)","v":0},{"$f":"IF($U711=$AW$646,$M711,0)+IF($U711=$AX$646,$M711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U711=$AX$646,$M711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU711:AX711)-M711","v":0},{"$f":"IF($U711=$AZ$646,$N711,0)","v":0},{"$f":"IF($U711=$BA$646,$N711,0)","v":0},{"$f":"IF($U711=$BB$646,$N711,0)+IF($U711=$BC$646,$N711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U711=$BC$646,$N711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ711:BC711)-N711","v":0},{"$f":"IF($U711=$BE$646,$O711,0)","v":0},{"$f":"IF($U711=$BF$646,$O711,0)","v":0},{"$f":"IF($U711=$BG$646,$O711,0)+IF($U711=$BH$646,$O711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U711=$BH$646,$O711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE711:BH711)-O711","v":0},{"$f":"IF($U711=$BJ$646,$P711,0)","v":0},{"$f":"IF($U711=$BK$646,$P711,0)","v":0},{"$f":"IF($U711=$BL$646,$P711,0)+IF($U711=$BM$646,$P711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U711=$BM$646,$P711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ711:BM711)-P711","v":0},{"$f":"IF($U711=$BO$646,$Q711,0)","v":0},{"$f":"IF($U711=$BP$646,$Q711,0)","v":0},{"$f":"IF($U711=$BQ$646,$Q711,0)+IF($U711=$BR$646,$Q711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U711=$BR$646,$Q711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO711:BR711)-Q711","v":0},{"$f":"IF($U711=$BT$646,$R711,0)","v":0},{"$f":"IF($U711=$BU$646,$R711,0)","v":0},{"$f":"IF($U711=$BV$646,$R711,0)+IF($U711=$BW$646,$R711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U711=$BW$646,$R711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT711:BW711)-R711","v":0},{"$f":"SUM(V711:BW711)-S711","v":0}]
[703,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W711","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G712","v":0},{"$f":"SUM(H712:R712)","v":0},null,"Distribution Plant",{"$f":"IF($U712=$V$646,$H712,0)","v":0},{"$f":"IF($U712=$W$646,$H712,0)","v":0},{"$f":"IF($U712=$X$646,$H712,0)+IF($U712=$Y$646,$H712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U712=$Y$646,$H712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U712=$AA$646,$I712,0)","v":0},{"$f":"IF($U712=$AB$646,$I712,0)","v":0},{"$f":"IF($U712=$AC$646,$I712,0)+IF($U712=$AD$646,$I712,0)*$X$643","v":0},{"$f":"IF($U712=$AD$646,$I712,0)*$Y$643","v":0},0,{"$f":"IF($U712=$AF$646,$J712,0)","v":0},{"$f":"IF($U712=$AG$646,$J712,0)","v":0},{"$f":"IF($U712=$AH$646,$J712,0)+IF($U712=$AI$646,$J712,0)*$X$643","v":0},{"$f":"IF($U712=$AI$646,$J712,0)*$Y$643","v":0},0,{"$f":"IF($U712=$AK$646,$K712,0)","v":0},{"$f":"IF($U712=$AL$646,$K712,0)","v":0},{"$f":"IF($U712=$AM$646,$K712,0)+IF($U712=$AN$646,$K712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U712=$AN$646,$K712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U712=$AP$646,$L712,0)","v":0},{"$f":"IF($U712=$AQ$646,$L712,0)","v":0},{"$f":"IF($U712=$AR$646,$L712,0)+IF($U712=$AS$646,$L712,0)*$X$643","v":0},{"$f":"IF($U712=$AS$646,$L712,0)*$Y$643","v":0},0,{"$f":"IF($U712=$AU$646,$M712,0)","v":0},{"$f":"IF($U712=$AV$646,$M712,0)","v":0},{"$f":"IF($U712=$AW$646,$M712,0)+IF($U712=$AX$646,$M712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U712=$AX$646,$M712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U712=$AZ$646,$N712,0)","v":0},{"$f":"IF($U712=$BA$646,$N712,0)","v":0},{"$f":"IF($U712=$BB$646,$N712,0)+IF($U712=$BC$646,$N712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U712=$BC$646,$N712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U712=$BE$646,$O712,0)","v":0},{"$f":"IF($U712=$BF$646,$O712,0)","v":0},{"$f":"IF($U712=$BG$646,$O712,0)+IF($U712=$BH$646,$O712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U712=$BH$646,$O712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U712=$BJ$646,$P712,0)","v":0},{"$f":"IF($U712=$BK$646,$P712,0)","v":0},{"$f":"IF($U712=$BL$646,$P712,0)+IF($U712=$BM$646,$P712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U712=$BM$646,$P712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U712=$BO$646,$Q712,0)","v":0},{"$f":"IF($U712=$BP$646,$Q712,0)","v":0},{"$f":"IF($U712=$BQ$646,$Q712,0)+IF($U712=$BR$646,$Q712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U712=$BR$646,$Q712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U712=$BT$646,$R712,0)","v":0},{"$f":"IF($U712=$BU$646,$R712,0)","v":0},{"$f":"IF($U712=$BV$646,$R712,0)+IF($U712=$BW$646,$R712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U712=$BW$646,$R712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[704,null,null,"Total",null,null,{"$f":"SUM(G711:G712)","v":0},{"$f":"SUM(H711:H712)","v":0},{"$f":"SUM(I711:I712)","v":0},0,0,0,0,{"$f":"SUM(N711:N712)","v":0},{"$f":"SUM(O711:O712)","v":0},0,0,0,{"$f":"SUM(S711:S712)","v":0},null,null,{"$f":"SUM(V711:V712)","v":0},{"$f":"SUM(W711:W712)","v":0},0,0,0,{"$f":"SUM(AA711:AA712)","v":0},{"$f":"SUM(AB711:AB712)","v":0},0,0,0,{"$f":"SUM(AF711:AF712)","v":0},{"$f":"SUM(AG711:AG712)","v":0},0,0,0,{"$f":"SUM(AK711:AK712)","v":0},{"$f":"SUM(AL711:AL712)","v":0},{"$f":"SUM(AM711:AM712)","v":0},{"$f":"SUM(AN711:AN712)","v":0},0,{"$f":"SUM(AP711:AP712)","v":0},{"$f":"SUM(AQ711:AQ712)","v":0},{"$f":"SUM(AR711:AR712)","v":0},{"$f":"SUM(AS711:AS712)","v":0},0,{"$f":"SUM(AU711:AU712)","v":0},{"$f":"SUM(AV711:AV712)","v":0},{"$f":"SUM(AW711:AW712)","v":0},{"$f":"SUM(AX711:AX712)","v":0},0,{"$f":"SUM(AZ711:AZ712)","v":0},{"$f":"SUM(BA711:BA712)","v":0},0,0,0,{"$f":"SUM(BE711:BE712)","v":0},{"$f":"SUM(BF711:BF712)","v":0},0,0,0,{"$f":"SUM(BJ711:BJ712)","v":0},{"$f":"SUM(BK711:BK712)","v":0},0,0,0,{"$f":"SUM(BO711:BO712)","v":0},{"$f":"SUM(BP711:BP712)","v":0},{"$f":"SUM(BQ711:BQ712)","v":0},{"$f":"SUM(BR711:BR712)","v":0},0,{"$f":"SUM(BT711:BT712)","v":0},{"$f":"SUM(BU711:BU712)","v":0},{"$f":"SUM(BV711:BV712)","v":0},{"$f":"SUM(BW711:BW712)","v":0},0,0]
[705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[706,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[707,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W715","v":13293648.018853124},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G716","v":11299639.653596537},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G716","v":104842.76057976297},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G716","v":6152.7598978950391},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G716","v":364293.96981597354},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G716","v":514758.54062073742},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G716","v":626355.70461770659},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G716","v":367970.42015986645},{"$f":"VLOOKUP($F716,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G716","v":9634.2095646420676},{"$f":"SUM(H716:R716)","v":13293648.018853122},null,"Distribution Plant",{"$f":"IF($U716=$V$646,$H716,0)","v":0},{"$f":"IF($U716=$W$646,$H716,0)","v":11299639.653596537},{"$f":"IF($U716=$X$646,$H716,0)+IF($U716=$Y$646,$H716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U716=$Y$646,$H716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U716=$AA$646,$I716,0)","v":0},{"$f":"IF($U716=$AB$646,$I716,0)","v":0},{"$f":"IF($U716=$AC$646,$I716,0)+IF($U716=$AD$646,$I716,0)*$X$643","v":0},{"$f":"IF($U716=$AD$646,$I716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AF$646,$J716,0)","v":0},{"$f":"IF($U716=$AG$646,$J716,0)","v":0},{"$f":"IF($U716=$AH$646,$J716,0)+IF($U716=$AI$646,$J716,0)*$X$643","v":0},{"$f":"IF($U716=$AI$646,$J716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AK$646,$K716,0)","v":0},{"$f":"IF($U716=$AL$646,$K716,0)","v":104842.76057976297},{"$f":"IF($U716=$AM$646,$K716,0)+IF($U716=$AN$646,$K716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U716=$AN$646,$K716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U716=$AP$646,$L716,0)","v":0},{"$f":"IF($U716=$AQ$646,$L716,0)","v":6152.7598978950391},{"$f":"IF($U716=$AR$646,$L716,0)+IF($U716=$AS$646,$L716,0)*$X$643","v":0},{"$f":"IF($U716=$AS$646,$L716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AU$646,$M716,0)","v":0},{"$f":"IF($U716=$AV$646,$M716,0)","v":0},{"$f":"IF($U716=$AW$646,$M716,0)+IF($U716=$AX$646,$M716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U716=$AX$646,$M716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U716=$AZ$646,$N716,0)","v":0},{"$f":"IF($U716=$BA$646,$N716,0)","v":364293.96981597354},{"$f":"IF($U716=$BB$646,$N716,0)+IF($U716=$BC$646,$N716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U716=$BC$646,$N716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U716=$BE$646,$O716,0)","v":0},{"$f":"IF($U716=$BF$646,$O716,0)","v":514758.54062073742},{"$f":"IF($U716=$BG$646,$O716,0)+IF($U716=$BH$646,$O716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U716=$BH$646,$O716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U716=$BJ$646,$P716,0)","v":0},{"$f":"IF($U716=$BK$646,$P716,0)","v":626355.70461770659},{"$f":"IF($U716=$BL$646,$P716,0)+IF($U716=$BM$646,$P716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U716=$BM$646,$P716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U716=$BO$646,$Q716,0)","v":0},{"$f":"IF($U716=$BP$646,$Q716,0)","v":367970.42015986645},{"$f":"IF($U716=$BQ$646,$Q716,0)+IF($U716=$BR$646,$Q716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U716=$BR$646,$Q716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U716=$BT$646,$R716,0)","v":0},{"$f":"IF($U716=$BU$646,$R716,0)","v":9634.2095646420676},{"$f":"IF($U716=$BV$646,$R716,0)+IF($U716=$BW$646,$R716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U716=$BW$646,$R716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[708,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W716","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G717","v":0},{"$f":"SUM(H717:R717)","v":0},null,"Distribution Plant",{"$f":"IF($U717=$V$646,$H717,0)","v":0},{"$f":"IF($U717=$W$646,$H717,0)","v":0},{"$f":"IF($U717=$X$646,$H717,0)+IF($U717=$Y$646,$H717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U717=$Y$646,$H717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U717=$AA$646,$I717,0)","v":0},{"$f":"IF($U717=$AB$646,$I717,0)","v":0},{"$f":"IF($U717=$AC$646,$I717,0)+IF($U717=$AD$646,$I717,0)*$X$643","v":0},{"$f":"IF($U717=$AD$646,$I717,0)*$Y$643","v":0},0,{"$f":"IF($U717=$AF$646,$J717,0)","v":0},{"$f":"IF($U717=$AG$646,$J717,0)","v":0},{"$f":"IF($U717=$AH$646,$J717,0)+IF($U717=$AI$646,$J717,0)*$X$643","v":0},{"$f":"IF($U717=$AI$646,$J717,0)*$Y$643","v":0},0,{"$f":"IF($U717=$AK$646,$K717,0)","v":0},{"$f":"IF($U717=$AL$646,$K717,0)","v":0},{"$f":"IF($U717=$AM$646,$K717,0)+IF($U717=$AN$646,$K717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U717=$AN$646,$K717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U717=$AP$646,$L717,0)","v":0},{"$f":"IF($U717=$AQ$646,$L717,0)","v":0},{"$f":"IF($U717=$AR$646,$L717,0)+IF($U717=$AS$646,$L717,0)*$X$643","v":0},{"$f":"IF($U717=$AS$646,$L717,0)*$Y$643","v":0},0,{"$f":"IF($U717=$AU$646,$M717,0)","v":0},{"$f":"IF($U717=$AV$646,$M717,0)","v":0},{"$f":"IF($U717=$AW$646,$M717,0)+IF($U717=$AX$646,$M717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U717=$AX$646,$M717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U717=$AZ$646,$N717,0)","v":0},{"$f":"IF($U717=$BA$646,$N717,0)","v":0},{"$f":"IF($U717=$BB$646,$N717,0)+IF($U717=$BC$646,$N717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U717=$BC$646,$N717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U717=$BE$646,$O717,0)","v":0},{"$f":"IF($U717=$BF$646,$O717,0)","v":0},{"$f":"IF($U717=$BG$646,$O717,0)+IF($U717=$BH$646,$O717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U717=$BH$646,$O717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U717=$BJ$646,$P717,0)","v":0},{"$f":"IF($U717=$BK$646,$P717,0)","v":0},{"$f":"IF($U717=$BL$646,$P717,0)+IF($U717=$BM$646,$P717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U717=$BM$646,$P717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U717=$BO$646,$Q717,0)","v":0},{"$f":"IF($U717=$BP$646,$Q717,0)","v":0},{"$f":"IF($U717=$BQ$646,$Q717,0)+IF($U717=$BR$646,$Q717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U717=$BR$646,$Q717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U717=$BT$646,$R717,0)","v":0},{"$f":"IF($U717=$BU$646,$R717,0)","v":0},{"$f":"IF($U717=$BV$646,$R717,0)+IF($U717=$BW$646,$R717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U717=$BW$646,$R717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[709,null,null,"Total",null,null,{"$f":"SUM(G716:G717)","v":13293648.018853124},{"$f":"SUM(H716:H717)","v":11299639.653596537},{"$f":"SUM(I716:I717)","v":0},0,104842.76057976297,6152.7598978950391,0,{"$f":"SUM(N716:N717)","v":364293.96981597354},{"$f":"SUM(O716:O717)","v":514758.54062073742},626355.70461770659,367970.42015986645,9634.2095646420676,{"$f":"SUM(S716:S717)","v":13293648.018853122},null,null,{"$f":"SUM(V716:V717)","v":0},{"$f":"SUM(W716:W717)","v":11299639.653596537},0,0,0,{"$f":"SUM(AA716:AA717)","v":0},{"$f":"SUM(AB716:AB717)","v":0},0,0,0,{"$f":"SUM(AF716:AF717)","v":0},{"$f":"SUM(AG716:AG717)","v":0},0,0,0,{"$f":"SUM(AK716:AK717)","v":0},{"$f":"SUM(AL716:AL717)","v":104842.76057976297},{"$f":"SUM(AM716:AM717)","v":0},{"$f":"SUM(AN716:AN717)","v":0},0,{"$f":"SUM(AP716:AP717)","v":0},{"$f":"SUM(AQ716:AQ717)","v":6152.7598978950391},{"$f":"SUM(AR716:AR717)","v":0},{"$f":"SUM(AS716:AS717)","v":0},0,{"$f":"SUM(AU716:AU717)","v":0},{"$f":"SUM(AV716:AV717)","v":0},{"$f":"SUM(AW716:AW717)","v":0},{"$f":"SUM(AX716:AX717)","v":0},0,{"$f":"SUM(AZ716:AZ717)","v":0},{"$f":"SUM(BA716:BA717)","v":364293.96981597354},0,0,0,{"$f":"SUM(BE716:BE717)","v":0},{"$f":"SUM(BF716:BF717)","v":514758.54062073742},0,0,0,{"$f":"SUM(BJ716:BJ717)","v":0},{"$f":"SUM(BK716:BK717)","v":626355.70461770659},0,0,0,{"$f":"SUM(BO716:BO717)","v":0},{"$f":"SUM(BP716:BP717)","v":367970.42015986645},{"$f":"SUM(BQ716:BQ717)","v":0},{"$f":"SUM(BR716:BR717)","v":0},0,{"$f":"SUM(BT716:BT717)","v":0},{"$f":"SUM(BU716:BU717)","v":9634.2095646420676},{"$f":"SUM(BV716:BV717)","v":0},{"$f":"SUM(BW716:BW717)","v":0},0,0]
[710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[711,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[712,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W720-G722","v":2366057.7783553042},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G721","v":2072932.629203723},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G721","v":19187.864365437774},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G721","v":1044.9404020504458},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G721","v":56267.090498626407},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G721","v":78534.923453448588},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G721","v":85409.591687355714},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G721","v":51293.521040693522},{"$f":"VLOOKUP($F721,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G721","v":1387.2177039682904},{"$f":"SUM(H721:R721)","v":2366057.7783553037},null,"Demand",{"$f":"IF($U721=$V$646,$H721,0)","v":0},{"$f":"IF($U721=$W$646,$H721,0)","v":0},{"$f":"IF($U721=$X$646,$H721,0)+IF($U721=$Y$646,$H721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":718032.35044728604},{"$f":"IF($U721=$Y$646,$H721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":1354900.2787564371},0,{"$f":"IF($U721=$AA$646,$I721,0)","v":0},{"$f":"IF($U721=$AB$646,$I721,0)","v":0},{"$f":"IF($U721=$AC$646,$I721,0)+IF($U721=$AD$646,$I721,0)*$X$643","v":0},{"$f":"IF($U721=$AD$646,$I721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AF$646,$J721,0)","v":0},{"$f":"IF($U721=$AG$646,$J721,0)","v":0},{"$f":"IF($U721=$AH$646,$J721,0)+IF($U721=$AI$646,$J721,0)*$X$643","v":0},{"$f":"IF($U721=$AI$646,$J721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AK$646,$K721,0)","v":0},{"$f":"IF($U721=$AL$646,$K721,0)","v":0},{"$f":"IF($U721=$AM$646,$K721,0)+IF($U721=$AN$646,$K721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":9496.8236676672841},{"$f":"IF($U721=$AN$646,$K721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":9691.0406977704879},0,{"$f":"IF($U721=$AP$646,$L721,0)","v":0},{"$f":"IF($U721=$AQ$646,$L721,0)","v":0},{"$f":"IF($U721=$AR$646,$L721,0)+IF($U721=$AS$646,$L721,0)*$X$643","v":361.95147029444331},{"$f":"IF($U721=$AS$646,$L721,0)*$Y$643","v":682.98893175600256},0,{"$f":"IF($U721=$AU$646,$M721,0)","v":0},{"$f":"IF($U721=$AV$646,$M721,0)","v":0},{"$f":"IF($U721=$AW$646,$M721,0)+IF($U721=$AX$646,$M721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U721=$AX$646,$M721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U721=$AZ$646,$N721,0)","v":0},{"$f":"IF($U721=$BA$646,$N721,0)","v":0},{"$f":"IF($U721=$BB$646,$N721,0)+IF($U721=$BC$646,$N721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":23275.549945542127},{"$f":"IF($U721=$BC$646,$N721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":32991.540553084284},0,{"$f":"IF($U721=$BE$646,$O721,0)","v":0},{"$f":"IF($U721=$BF$646,$O721,0)","v":0},{"$f":"IF($U721=$BG$646,$O721,0)+IF($U721=$BH$646,$O721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":44442.605808448701},{"$f":"IF($U721=$BH$646,$O721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":34092.317644999886},0,{"$f":"IF($U721=$BJ$646,$P721,0)","v":0},{"$f":"IF($U721=$BK$646,$P721,0)","v":0},{"$f":"IF($U721=$BL$646,$P721,0)+IF($U721=$BM$646,$P721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":59333.80780379998},{"$f":"IF($U721=$BM$646,$P721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":26075.783883555734},0,{"$f":"IF($U721=$BO$646,$Q721,0)","v":0},{"$f":"IF($U721=$BP$646,$Q721,0)","v":0},{"$f":"IF($U721=$BQ$646,$Q721,0)+IF($U721=$BR$646,$Q721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":23578.095990415746},{"$f":"IF($U721=$BR$646,$Q721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":27715.425050277772},0,{"$f":"IF($U721=$BT$646,$R721,0)","v":0},{"$f":"IF($U721=$BU$646,$R721,0)","v":0},{"$f":"IF($U721=$BV$646,$R721,0)+IF($U721=$BW$646,$R721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":868.51173695287071},{"$f":"IF($U721=$BW$646,$R721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":518.70596701541967},0,0]
[713,null,null,"Utah",null,"NGV",1329456.28,{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G722","v":1329456.28},{"$f":"SUM(H722:R722)","v":1329456.28},null,"Demand",{"$f":"IF($U722=$V$646,$H722,0)","v":0},{"$f":"IF($U722=$W$646,$H722,0)","v":0},{"$f":"IF($U722=$X$646,$H722,0)+IF($U722=$Y$646,$H722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U722=$Y$646,$H722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U722=$AA$646,$I722,0)","v":0},{"$f":"IF($U722=$AB$646,$I722,0)","v":0},{"$f":"IF($U722=$AC$646,$I722,0)+IF($U722=$AD$646,$I722,0)*$X$643","v":0},{"$f":"IF($U722=$AD$646,$I722,0)*$Y$643","v":0},0,{"$f":"IF($U722=$AF$646,$J722,0)","v":0},{"$f":"IF($U722=$AG$646,$J722,0)","v":0},{"$f":"IF($U722=$AH$646,$J722,0)+IF($U722=$AI$646,$J722,0)*$X$643","v":0},{"$f":"IF($U722=$AI$646,$J722,0)*$Y$643","v":0},0,{"$f":"IF($U722=$AK$646,$K722,0)","v":0},{"$f":"IF($U722=$AL$646,$K722,0)","v":0},{"$f":"IF($U722=$AM$646,$K722,0)+IF($U722=$AN$646,$K722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U722=$AN$646,$K722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U722=$AP$646,$L722,0)","v":0},{"$f":"IF($U722=$AQ$646,$L722,0)","v":0},{"$f":"IF($U722=$AR$646,$L722,0)+IF($U722=$AS$646,$L722,0)*$X$643","v":0},{"$f":"IF($U722=$AS$646,$L722,0)*$Y$643","v":0},0,{"$f":"IF($U722=$AU$646,$M722,0)","v":0},{"$f":"IF($U722=$AV$646,$M722,0)","v":0},{"$f":"IF($U722=$AW$646,$M722,0)+IF($U722=$AX$646,$M722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U722=$AX$646,$M722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U722=$AZ$646,$N722,0)","v":0},{"$f":"IF($U722=$BA$646,$N722,0)","v":0},{"$f":"IF($U722=$BB$646,$N722,0)+IF($U722=$BC$646,$N722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U722=$BC$646,$N722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U722=$BE$646,$O722,0)","v":0},{"$f":"IF($U722=$BF$646,$O722,0)","v":0},{"$f":"IF($U722=$BG$646,$O722,0)+IF($U722=$BH$646,$O722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U722=$BH$646,$O722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U722=$BJ$646,$P722,0)","v":0},{"$f":"IF($U722=$BK$646,$P722,0)","v":0},{"$f":"IF($U722=$BL$646,$P722,0)+IF($U722=$BM$646,$P722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U722=$BM$646,$P722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U722=$BO$646,$Q722,0)","v":0},{"$f":"IF($U722=$BP$646,$Q722,0)","v":0},{"$f":"IF($U722=$BQ$646,$Q722,0)+IF($U722=$BR$646,$Q722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U722=$BR$646,$Q722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U722=$BT$646,$R722,0)","v":0},{"$f":"IF($U722=$BU$646,$R722,0)","v":0},{"$f":"IF($U722=$BV$646,$R722,0)+IF($U722=$BW$646,$R722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":832348.36150281387},{"$f":"IF($U722=$BW$646,$R722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":497107.91849718615},0,0]
[714,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W721","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G723","v":0},{"$f":"SUM(H723:R723)","v":0},null,"Demand",{"$f":"IF($U723=$V$646,$H723,0)","v":0},{"$f":"IF($U723=$W$646,$H723,0)","v":0},{"$f":"IF($U723=$X$646,$H723,0)+IF($U723=$Y$646,$H723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U723=$Y$646,$H723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U723=$AA$646,$I723,0)","v":0},{"$f":"IF($U723=$AB$646,$I723,0)","v":0},{"$f":"IF($U723=$AC$646,$I723,0)+IF($U723=$AD$646,$I723,0)*$X$643","v":0},{"$f":"IF($U723=$AD$646,$I723,0)*$Y$643","v":0},0,{"$f":"IF($U723=$AF$646,$J723,0)","v":0},{"$f":"IF($U723=$AG$646,$J723,0)","v":0},{"$f":"IF($U723=$AH$646,$J723,0)+IF($U723=$AI$646,$J723,0)*$X$643","v":0},{"$f":"IF($U723=$AI$646,$J723,0)*$Y$643","v":0},0,{"$f":"IF($U723=$AK$646,$K723,0)","v":0},{"$f":"IF($U723=$AL$646,$K723,0)","v":0},{"$f":"IF($U723=$AM$646,$K723,0)+IF($U723=$AN$646,$K723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U723=$AN$646,$K723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U723=$AP$646,$L723,0)","v":0},{"$f":"IF($U723=$AQ$646,$L723,0)","v":0},{"$f":"IF($U723=$AR$646,$L723,0)+IF($U723=$AS$646,$L723,0)*$X$643","v":0},{"$f":"IF($U723=$AS$646,$L723,0)*$Y$643","v":0},0,{"$f":"IF($U723=$AU$646,$M723,0)","v":0},{"$f":"IF($U723=$AV$646,$M723,0)","v":0},{"$f":"IF($U723=$AW$646,$M723,0)+IF($U723=$AX$646,$M723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U723=$AX$646,$M723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U723=$AZ$646,$N723,0)","v":0},{"$f":"IF($U723=$BA$646,$N723,0)","v":0},{"$f":"IF($U723=$BB$646,$N723,0)+IF($U723=$BC$646,$N723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U723=$BC$646,$N723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U723=$BE$646,$O723,0)","v":0},{"$f":"IF($U723=$BF$646,$O723,0)","v":0},{"$f":"IF($U723=$BG$646,$O723,0)+IF($U723=$BH$646,$O723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U723=$BH$646,$O723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U723=$BJ$646,$P723,0)","v":0},{"$f":"IF($U723=$BK$646,$P723,0)","v":0},{"$f":"IF($U723=$BL$646,$P723,0)+IF($U723=$BM$646,$P723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U723=$BM$646,$P723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U723=$BO$646,$Q723,0)","v":0},{"$f":"IF($U723=$BP$646,$Q723,0)","v":0},{"$f":"IF($U723=$BQ$646,$Q723,0)+IF($U723=$BR$646,$Q723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U723=$BR$646,$Q723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U723=$BT$646,$R723,0)","v":0},{"$f":"IF($U723=$BU$646,$R723,0)","v":0},{"$f":"IF($U723=$BV$646,$R723,0)+IF($U723=$BW$646,$R723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U723=$BW$646,$R723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[715,null,null,"Total",null,null,{"$f":"SUM(G721:G723)","v":3695514.0583553044},{"$f":"SUM(H721:H723)","v":2072932.629203723},{"$f":"SUM(I721:I723)","v":0},0,19187.864365437774,1044.9404020504458,0,{"$f":"SUM(N721:N723)","v":56267.090498626407},{"$f":"SUM(O721:O723)","v":78534.923453448588},85409.591687355714,51293.521040693522,1330843.4977039683,{"$f":"SUM(S721:S723)","v":3695514.0583553035},null,null,{"$f":"SUM(V721:V723)","v":0},{"$f":"SUM(W721:W723)","v":0},718032.35044728604,1354900.2787564371,0,{"$f":"SUM(AA721:AA723)","v":0},{"$f":"SUM(AB721:AB723)","v":0},0,0,0,{"$f":"SUM(AF721:AF723)","v":0},{"$f":"SUM(AG721:AG723)","v":0},0,0,0,{"$f":"SUM(AK721:AK723)","v":0},{"$f":"SUM(AL721:AL723)","v":0},{"$f":"SUM(AM721:AM723)","v":9496.8236676672841},{"$f":"SUM(AN721:AN723)","v":9691.0406977704879},0,{"$f":"SUM(AP721:AP723)","v":0},{"$f":"SUM(AQ721:AQ723)","v":0},{"$f":"SUM(AR721:AR723)","v":361.95147029444331},{"$f":"SUM(AS721:AS723)","v":682.98893175600256},0,{"$f":"SUM(AU721:AU723)","v":0},{"$f":"SUM(AV721:AV723)","v":0},{"$f":"SUM(AW721:AW723)","v":0},{"$f":"SUM(AX721:AX723)","v":0},0,{"$f":"SUM(AZ721:AZ723)","v":0},{"$f":"SUM(BA721:BA723)","v":0},23275.549945542127,32991.540553084284,0,{"$f":"SUM(BE721:BE723)","v":0},{"$f":"SUM(BF721:BF723)","v":0},44442.605808448701,34092.317644999886,0,{"$f":"SUM(BJ721:BJ723)","v":0},{"$f":"SUM(BK721:BK723)","v":0},59333.80780379998,26075.783883555734,0,{"$f":"SUM(BO721:BO723)","v":0},{"$f":"SUM(BP721:BP723)","v":0},{"$f":"SUM(BQ721:BQ723)","v":23578.095990415746},{"$f":"SUM(BR721:BR723)","v":27715.425050277772},0,{"$f":"SUM(BT721:BT723)","v":0},{"$f":"SUM(BU721:BU723)","v":0},{"$f":"SUM(BV721:BV723)","v":833216.87323976669},{"$f":"SUM(BW721:BW723)","v":497626.62446420157},0,0]
[716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[717,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[718,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W725","v":71916.83456093006},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G727","v":53813.360749867788},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G727","v":870.35005761702371},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G727","v":45.087602376168633},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G727","v":3111.9340162390799},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G727","v":4507.1649169188286},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G727","v":5963.1498679571187},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G727","v":3528.7845017015652},{"$f":"VLOOKUP($F727,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G727","v":77.002848252482352},{"$f":"SUM(H727:R727)","v":71916.83456093006},null,"Demand",{"$f":"IF($U727=$V$646,$H727,0)","v":0},{"$f":"IF($U727=$W$646,$H727,0)","v":0},{"$f":"IF($U727=$X$646,$H727,0)+IF($U727=$Y$646,$H727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":18640.130103764153},{"$f":"IF($U727=$Y$646,$H727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":35173.230646103635},0,{"$f":"IF($U727=$AA$646,$I727,0)","v":0},{"$f":"IF($U727=$AB$646,$I727,0)","v":0},{"$f":"IF($U727=$AC$646,$I727,0)+IF($U727=$AD$646,$I727,0)*$X$643","v":0},{"$f":"IF($U727=$AD$646,$I727,0)*$Y$643","v":0},0,{"$f":"IF($U727=$AF$646,$J727,0)","v":0},{"$f":"IF($U727=$AG$646,$J727,0)","v":0},{"$f":"IF($U727=$AH$646,$J727,0)+IF($U727=$AI$646,$J727,0)*$X$643","v":0},{"$f":"IF($U727=$AI$646,$J727,0)*$Y$643","v":0},0,{"$f":"IF($U727=$AK$646,$K727,0)","v":0},{"$f":"IF($U727=$AL$646,$K727,0)","v":0},{"$f":"IF($U727=$AM$646,$K727,0)+IF($U727=$AN$646,$K727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":430.77024461468022},{"$f":"IF($U727=$AN$646,$K727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":439.57981300234343},0,{"$f":"IF($U727=$AP$646,$L727,0)","v":0},{"$f":"IF($U727=$AQ$646,$L727,0)","v":0},{"$f":"IF($U727=$AR$646,$L727,0)+IF($U727=$AS$646,$L727,0)*$X$643","v":15.617660050355319},{"$f":"IF($U727=$AS$646,$L727,0)*$Y$643","v":29.469942325813317},0,{"$f":"IF($U727=$AU$646,$M727,0)","v":0},{"$f":"IF($U727=$AV$646,$M727,0)","v":0},{"$f":"IF($U727=$AW$646,$M727,0)+IF($U727=$AX$646,$M727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U727=$AX$646,$M727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U727=$AZ$646,$N727,0)","v":0},{"$f":"IF($U727=$BA$646,$N727,0)","v":0},{"$f":"IF($U727=$BB$646,$N727,0)+IF($U727=$BC$646,$N727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":1287.2884483688101},{"$f":"IF($U727=$BC$646,$N727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":1824.6455678702698},0,{"$f":"IF($U727=$BE$646,$O727,0)","v":0},{"$f":"IF($U727=$BF$646,$O727,0)","v":0},{"$f":"IF($U727=$BG$646,$O727,0)+IF($U727=$BH$646,$O727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":2550.5869861199567},{"$f":"IF($U727=$BH$646,$O727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":1956.5779307988719},0,{"$f":"IF($U727=$BJ$646,$P727,0)","v":0},{"$f":"IF($U727=$BK$646,$P727,0)","v":0},{"$f":"IF($U727=$BL$646,$P727,0)+IF($U727=$BM$646,$P727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":4142.583768176507},{"$f":"IF($U727=$BM$646,$P727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":1820.5660997806117},0,{"$f":"IF($U727=$BO$646,$Q727,0)","v":0},{"$f":"IF($U727=$BP$646,$Q727,0)","v":0},{"$f":"IF($U727=$BQ$646,$Q727,0)+IF($U727=$BR$646,$Q727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":1622.0765902306239},{"$f":"IF($U727=$BR$646,$Q727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":1906.7079114709411},0,{"$f":"IF($U727=$BT$646,$R727,0)","v":0},{"$f":"IF($U727=$BU$646,$R727,0)","v":0},{"$f":"IF($U727=$BV$646,$R727,0)+IF($U727=$BW$646,$R727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":48.210080721122701},{"$f":"IF($U727=$BW$646,$R727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":28.792767531359654},0,0]
[719,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W726","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G728","v":0},{"$f":"SUM(H728:R728)","v":0},null,"Demand",{"$f":"IF($U728=$V$646,$H728,0)","v":0},{"$f":"IF($U728=$W$646,$H728,0)","v":0},{"$f":"IF($U728=$X$646,$H728,0)+IF($U728=$Y$646,$H728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U728=$Y$646,$H728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U728=$AA$646,$I728,0)","v":0},{"$f":"IF($U728=$AB$646,$I728,0)","v":0},{"$f":"IF($U728=$AC$646,$I728,0)+IF($U728=$AD$646,$I728,0)*$X$643","v":0},{"$f":"IF($U728=$AD$646,$I728,0)*$Y$643","v":0},0,{"$f":"IF($U728=$AF$646,$J728,0)","v":0},{"$f":"IF($U728=$AG$646,$J728,0)","v":0},{"$f":"IF($U728=$AH$646,$J728,0)+IF($U728=$AI$646,$J728,0)*$X$643","v":0},{"$f":"IF($U728=$AI$646,$J728,0)*$Y$643","v":0},0,{"$f":"IF($U728=$AK$646,$K728,0)","v":0},{"$f":"IF($U728=$AL$646,$K728,0)","v":0},{"$f":"IF($U728=$AM$646,$K728,0)+IF($U728=$AN$646,$K728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U728=$AN$646,$K728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U728=$AP$646,$L728,0)","v":0},{"$f":"IF($U728=$AQ$646,$L728,0)","v":0},{"$f":"IF($U728=$AR$646,$L728,0)+IF($U728=$AS$646,$L728,0)*$X$643","v":0},{"$f":"IF($U728=$AS$646,$L728,0)*$Y$643","v":0},0,{"$f":"IF($U728=$AU$646,$M728,0)","v":0},{"$f":"IF($U728=$AV$646,$M728,0)","v":0},{"$f":"IF($U728=$AW$646,$M728,0)+IF($U728=$AX$646,$M728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U728=$AX$646,$M728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U728=$AZ$646,$N728,0)","v":0},{"$f":"IF($U728=$BA$646,$N728,0)","v":0},{"$f":"IF($U728=$BB$646,$N728,0)+IF($U728=$BC$646,$N728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U728=$BC$646,$N728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U728=$BE$646,$O728,0)","v":0},{"$f":"IF($U728=$BF$646,$O728,0)","v":0},{"$f":"IF($U728=$BG$646,$O728,0)+IF($U728=$BH$646,$O728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U728=$BH$646,$O728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U728=$BJ$646,$P728,0)","v":0},{"$f":"IF($U728=$BK$646,$P728,0)","v":0},{"$f":"IF($U728=$BL$646,$P728,0)+IF($U728=$BM$646,$P728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U728=$BM$646,$P728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U728=$BO$646,$Q728,0)","v":0},{"$f":"IF($U728=$BP$646,$Q728,0)","v":0},{"$f":"IF($U728=$BQ$646,$Q728,0)+IF($U728=$BR$646,$Q728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U728=$BR$646,$Q728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U728=$BT$646,$R728,0)","v":0},{"$f":"IF($U728=$BU$646,$R728,0)","v":0},{"$f":"IF($U728=$BV$646,$R728,0)+IF($U728=$BW$646,$R728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U728=$BW$646,$R728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[720,null,null,"Total",null,null,{"$f":"SUM(G727:G728)","v":71916.83456093006},{"$f":"SUM(H727:H728)","v":53813.360749867788},{"$f":"SUM(I727:I728)","v":0},0,870.35005761702371,45.087602376168633,0,{"$f":"SUM(N727:N728)","v":3111.9340162390799},{"$f":"SUM(O727:O728)","v":4507.1649169188286},5963.1498679571187,3528.7845017015652,77.002848252482352,{"$f":"SUM(S727:S728)","v":71916.83456093006},null,null,{"$f":"SUM(V727:V728)","v":0},{"$f":"SUM(W727:W728)","v":0},18640.130103764153,35173.230646103635,0,{"$f":"SUM(AA727:AA728)","v":0},{"$f":"SUM(AB727:AB728)","v":0},0,0,0,{"$f":"SUM(AF727:AF728)","v":0},{"$f":"SUM(AG727:AG728)","v":0},0,0,0,{"$f":"SUM(AK727:AK728)","v":0},{"$f":"SUM(AL727:AL728)","v":0},{"$f":"SUM(AM727:AM728)","v":430.77024461468022},{"$f":"SUM(AN727:AN728)","v":439.57981300234343},0,{"$f":"SUM(AP727:AP728)","v":0},{"$f":"SUM(AQ727:AQ728)","v":0},{"$f":"SUM(AR727:AR728)","v":15.617660050355319},{"$f":"SUM(AS727:AS728)","v":29.469942325813317},0,{"$f":"SUM(AU727:AU728)","v":0},{"$f":"SUM(AV727:AV728)","v":0},{"$f":"SUM(AW727:AW728)","v":0},{"$f":"SUM(AX727:AX728)","v":0},0,{"$f":"SUM(AZ727:AZ728)","v":0},{"$f":"SUM(BA727:BA728)","v":0},1287.2884483688101,1824.6455678702698,0,{"$f":"SUM(BE727:BE728)","v":0},{"$f":"SUM(BF727:BF728)","v":0},2550.5869861199567,1956.5779307988719,0,{"$f":"SUM(BJ727:BJ728)","v":0},{"$f":"SUM(BK727:BK728)","v":0},4142.583768176507,1820.5660997806117,0,{"$f":"SUM(BO727:BO728)","v":0},{"$f":"SUM(BP727:BP728)","v":0},{"$f":"SUM(BQ727:BQ728)","v":1622.0765902306239},{"$f":"SUM(BR727:BR728)","v":1906.7079114709411},0,{"$f":"SUM(BT727:BT728)","v":0},{"$f":"SUM(BU727:BU728)","v":0},{"$f":"SUM(BV727:BV728)","v":48.210080721122701},{"$f":"SUM(BW727:BW728)","v":28.792767531359654},0,0]
[721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[722,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[723,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W730","v":975330.56003862829},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G732","v":947737.81424131943},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G732","v":1724.2598725494288},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G732","v":131.33940657549107},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G732","v":5439.4348902955289},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G732","v":8718.2954952292985},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G732","v":5864.4083042994307},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G732","v":5496.0852399503519},{"$f":"VLOOKUP($F732,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G732","v":218.92258840934926},{"$f":"SUM(H732:R732)","v":975330.56003862841},null,"Distribution Plant",{"$f":"IF($U732=$V$646,$H732,0)","v":0},{"$f":"IF($U732=$W$646,$H732,0)","v":947737.81424131943},{"$f":"IF($U732=$X$646,$H732,0)+IF($U732=$Y$646,$H732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U732=$Y$646,$H732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U732=$AA$646,$I732,0)","v":0},{"$f":"IF($U732=$AB$646,$I732,0)","v":0},{"$f":"IF($U732=$AC$646,$I732,0)+IF($U732=$AD$646,$I732,0)*$X$643","v":0},{"$f":"IF($U732=$AD$646,$I732,0)*$Y$643","v":0},0,{"$f":"IF($U732=$AF$646,$J732,0)","v":0},{"$f":"IF($U732=$AG$646,$J732,0)","v":0},{"$f":"IF($U732=$AH$646,$J732,0)+IF($U732=$AI$646,$J732,0)*$X$643","v":0},{"$f":"IF($U732=$AI$646,$J732,0)*$Y$643","v":0},0,{"$f":"IF($U732=$AK$646,$K732,0)","v":0},{"$f":"IF($U732=$AL$646,$K732,0)","v":1724.2598725494288},{"$f":"IF($U732=$AM$646,$K732,0)+IF($U732=$AN$646,$K732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U732=$AN$646,$K732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U732=$AP$646,$L732,0)","v":0},{"$f":"IF($U732=$AQ$646,$L732,0)","v":131.33940657549107},{"$f":"IF($U732=$AR$646,$L732,0)+IF($U732=$AS$646,$L732,0)*$X$643","v":0},{"$f":"IF($U732=$AS$646,$L732,0)*$Y$643","v":0},0,{"$f":"IF($U732=$AU$646,$M732,0)","v":0},{"$f":"IF($U732=$AV$646,$M732,0)","v":0},{"$f":"IF($U732=$AW$646,$M732,0)+IF($U732=$AX$646,$M732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U732=$AX$646,$M732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U732=$AZ$646,$N732,0)","v":0},{"$f":"IF($U732=$BA$646,$N732,0)","v":5439.4348902955289},{"$f":"IF($U732=$BB$646,$N732,0)+IF($U732=$BC$646,$N732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U732=$BC$646,$N732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U732=$BE$646,$O732,0)","v":0},{"$f":"IF($U732=$BF$646,$O732,0)","v":8718.2954952292985},{"$f":"IF($U732=$BG$646,$O732,0)+IF($U732=$BH$646,$O732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U732=$BH$646,$O732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U732=$BJ$646,$P732,0)","v":0},{"$f":"IF($U732=$BK$646,$P732,0)","v":5864.4083042994307},{"$f":"IF($U732=$BL$646,$P732,0)+IF($U732=$BM$646,$P732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U732=$BM$646,$P732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U732=$BO$646,$Q732,0)","v":0},{"$f":"IF($U732=$BP$646,$Q732,0)","v":5496.0852399503519},{"$f":"IF($U732=$BQ$646,$Q732,0)+IF($U732=$BR$646,$Q732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U732=$BR$646,$Q732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U732=$BT$646,$R732,0)","v":0},{"$f":"IF($U732=$BU$646,$R732,0)","v":218.92258840934926},{"$f":"IF($U732=$BV$646,$R732,0)+IF($U732=$BW$646,$R732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U732=$BW$646,$R732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[724,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W731","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G733","v":0},{"$f":"SUM(H733:R733)","v":0},null,"Distribution Plant",{"$f":"IF($U733=$V$646,$H733,0)","v":0},{"$f":"IF($U733=$W$646,$H733,0)","v":0},{"$f":"IF($U733=$X$646,$H733,0)+IF($U733=$Y$646,$H733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U733=$Y$646,$H733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U733=$AA$646,$I733,0)","v":0},{"$f":"IF($U733=$AB$646,$I733,0)","v":0},{"$f":"IF($U733=$AC$646,$I733,0)+IF($U733=$AD$646,$I733,0)*$X$643","v":0},{"$f":"IF($U733=$AD$646,$I733,0)*$Y$643","v":0},0,{"$f":"IF($U733=$AF$646,$J733,0)","v":0},{"$f":"IF($U733=$AG$646,$J733,0)","v":0},{"$f":"IF($U733=$AH$646,$J733,0)+IF($U733=$AI$646,$J733,0)*$X$643","v":0},{"$f":"IF($U733=$AI$646,$J733,0)*$Y$643","v":0},0,{"$f":"IF($U733=$AK$646,$K733,0)","v":0},{"$f":"IF($U733=$AL$646,$K733,0)","v":0},{"$f":"IF($U733=$AM$646,$K733,0)+IF($U733=$AN$646,$K733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U733=$AN$646,$K733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U733=$AP$646,$L733,0)","v":0},{"$f":"IF($U733=$AQ$646,$L733,0)","v":0},{"$f":"IF($U733=$AR$646,$L733,0)+IF($U733=$AS$646,$L733,0)*$X$643","v":0},{"$f":"IF($U733=$AS$646,$L733,0)*$Y$643","v":0},0,{"$f":"IF($U733=$AU$646,$M733,0)","v":0},{"$f":"IF($U733=$AV$646,$M733,0)","v":0},{"$f":"IF($U733=$AW$646,$M733,0)+IF($U733=$AX$646,$M733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U733=$AX$646,$M733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U733=$AZ$646,$N733,0)","v":0},{"$f":"IF($U733=$BA$646,$N733,0)","v":0},{"$f":"IF($U733=$BB$646,$N733,0)+IF($U733=$BC$646,$N733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U733=$BC$646,$N733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U733=$BE$646,$O733,0)","v":0},{"$f":"IF($U733=$BF$646,$O733,0)","v":0},{"$f":"IF($U733=$BG$646,$O733,0)+IF($U733=$BH$646,$O733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U733=$BH$646,$O733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U733=$BJ$646,$P733,0)","v":0},{"$f":"IF($U733=$BK$646,$P733,0)","v":0},{"$f":"IF($U733=$BL$646,$P733,0)+IF($U733=$BM$646,$P733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U733=$BM$646,$P733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U733=$BO$646,$Q733,0)","v":0},{"$f":"IF($U733=$BP$646,$Q733,0)","v":0},{"$f":"IF($U733=$BQ$646,$Q733,0)+IF($U733=$BR$646,$Q733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U733=$BR$646,$Q733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U733=$BT$646,$R733,0)","v":0},{"$f":"IF($U733=$BU$646,$R733,0)","v":0},{"$f":"IF($U733=$BV$646,$R733,0)+IF($U733=$BW$646,$R733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U733=$BW$646,$R733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[725,null,null,"Total",null,null,{"$f":"SUM(G732:G733)","v":975330.56003862829},{"$f":"SUM(H732:H733)","v":947737.81424131943},{"$f":"SUM(I732:I733)","v":0},0,1724.2598725494288,131.33940657549107,0,{"$f":"SUM(N732:N733)","v":5439.4348902955289},{"$f":"SUM(O732:O733)","v":8718.2954952292985},5864.4083042994307,5496.0852399503519,218.92258840934926,{"$f":"SUM(S732:S733)","v":975330.56003862841},null,null,{"$f":"SUM(V732:V733)","v":0},{"$f":"SUM(W732:W733)","v":947737.81424131943},0,0,0,{"$f":"SUM(AA732:AA733)","v":0},{"$f":"SUM(AB732:AB733)","v":0},0,0,0,{"$f":"SUM(AF732:AF733)","v":0},{"$f":"SUM(AG732:AG733)","v":0},0,0,0,{"$f":"SUM(AK732:AK733)","v":0},{"$f":"SUM(AL732:AL733)","v":1724.2598725494288},{"$f":"SUM(AM732:AM733)","v":0},{"$f":"SUM(AN732:AN733)","v":0},0,{"$f":"SUM(AP732:AP733)","v":0},{"$f":"SUM(AQ732:AQ733)","v":131.33940657549107},{"$f":"SUM(AR732:AR733)","v":0},{"$f":"SUM(AS732:AS733)","v":0},0,{"$f":"SUM(AU732:AU733)","v":0},{"$f":"SUM(AV732:AV733)","v":0},{"$f":"SUM(AW732:AW733)","v":0},{"$f":"SUM(AX732:AX733)","v":0},0,{"$f":"SUM(AZ732:AZ733)","v":0},{"$f":"SUM(BA732:BA733)","v":5439.4348902955289},0,0,0,{"$f":"SUM(BE732:BE733)","v":0},{"$f":"SUM(BF732:BF733)","v":8718.2954952292985},0,0,0,{"$f":"SUM(BJ732:BJ733)","v":0},{"$f":"SUM(BK732:BK733)","v":5864.4083042994307},0,0,0,{"$f":"SUM(BO732:BO733)","v":0},{"$f":"SUM(BP732:BP733)","v":5496.0852399503519},{"$f":"SUM(BQ732:BQ733)","v":0},{"$f":"SUM(BR732:BR733)","v":0},0,{"$f":"SUM(BT732:BT733)","v":0},{"$f":"SUM(BU732:BU733)","v":218.92258840934926},{"$f":"SUM(BV732:BV733)","v":0},{"$f":"SUM(BW732:BW733)","v":0},0,0]
[726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[727,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[728,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W735","v":632722.22755397856},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G737","v":575781.8962151364},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G737","v":3447.5695808484343},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G737","v":507.80537472818241},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G737","v":18106.135821196222},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G737","v":22518.879539876958},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G737","v":7136.2603406674334},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G737","v":5223.6806815248883},{"$f":"VLOOKUP($F737,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G737","v":0},{"$f":"SUM(H737:R737)","v":632722.22755397856},null,"Distribution Plant",{"$f":"IF($U737=$V$646,$H737,0)","v":0},{"$f":"IF($U737=$W$646,$H737,0)","v":575781.8962151364},{"$f":"IF($U737=$X$646,$H737,0)+IF($U737=$Y$646,$H737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U737=$Y$646,$H737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U737=$AA$646,$I737,0)","v":0},{"$f":"IF($U737=$AB$646,$I737,0)","v":0},{"$f":"IF($U737=$AC$646,$I737,0)+IF($U737=$AD$646,$I737,0)*$X$643","v":0},{"$f":"IF($U737=$AD$646,$I737,0)*$Y$643","v":0},0,{"$f":"IF($U737=$AF$646,$J737,0)","v":0},{"$f":"IF($U737=$AG$646,$J737,0)","v":0},{"$f":"IF($U737=$AH$646,$J737,0)+IF($U737=$AI$646,$J737,0)*$X$643","v":0},{"$f":"IF($U737=$AI$646,$J737,0)*$Y$643","v":0},0,{"$f":"IF($U737=$AK$646,$K737,0)","v":0},{"$f":"IF($U737=$AL$646,$K737,0)","v":3447.5695808484343},{"$f":"IF($U737=$AM$646,$K737,0)+IF($U737=$AN$646,$K737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U737=$AN$646,$K737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U737=$AP$646,$L737,0)","v":0},{"$f":"IF($U737=$AQ$646,$L737,0)","v":507.80537472818241},{"$f":"IF($U737=$AR$646,$L737,0)+IF($U737=$AS$646,$L737,0)*$X$643","v":0},{"$f":"IF($U737=$AS$646,$L737,0)*$Y$643","v":0},0,{"$f":"IF($U737=$AU$646,$M737,0)","v":0},{"$f":"IF($U737=$AV$646,$M737,0)","v":0},{"$f":"IF($U737=$AW$646,$M737,0)+IF($U737=$AX$646,$M737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U737=$AX$646,$M737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U737=$AZ$646,$N737,0)","v":0},{"$f":"IF($U737=$BA$646,$N737,0)","v":18106.135821196222},{"$f":"IF($U737=$BB$646,$N737,0)+IF($U737=$BC$646,$N737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U737=$BC$646,$N737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U737=$BE$646,$O737,0)","v":0},{"$f":"IF($U737=$BF$646,$O737,0)","v":22518.879539876958},{"$f":"IF($U737=$BG$646,$O737,0)+IF($U737=$BH$646,$O737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U737=$BH$646,$O737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U737=$BJ$646,$P737,0)","v":0},{"$f":"IF($U737=$BK$646,$P737,0)","v":7136.2603406674334},{"$f":"IF($U737=$BL$646,$P737,0)+IF($U737=$BM$646,$P737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U737=$BM$646,$P737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U737=$BO$646,$Q737,0)","v":0},{"$f":"IF($U737=$BP$646,$Q737,0)","v":5223.6806815248883},{"$f":"IF($U737=$BQ$646,$Q737,0)+IF($U737=$BR$646,$Q737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U737=$BR$646,$Q737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U737=$BT$646,$R737,0)","v":0},{"$f":"IF($U737=$BU$646,$R737,0)","v":0},{"$f":"IF($U737=$BV$646,$R737,0)+IF($U737=$BW$646,$R737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U737=$BW$646,$R737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[729,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W736","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G738","v":0},{"$f":"SUM(H738:R738)","v":0},null,"Distribution Plant",{"$f":"IF($U738=$V$646,$H738,0)","v":0},{"$f":"IF($U738=$W$646,$H738,0)","v":0},{"$f":"IF($U738=$X$646,$H738,0)+IF($U738=$Y$646,$H738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U738=$Y$646,$H738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U738=$AA$646,$I738,0)","v":0},{"$f":"IF($U738=$AB$646,$I738,0)","v":0},{"$f":"IF($U738=$AC$646,$I738,0)+IF($U738=$AD$646,$I738,0)*$X$643","v":0},{"$f":"IF($U738=$AD$646,$I738,0)*$Y$643","v":0},0,{"$f":"IF($U738=$AF$646,$J738,0)","v":0},{"$f":"IF($U738=$AG$646,$J738,0)","v":0},{"$f":"IF($U738=$AH$646,$J738,0)+IF($U738=$AI$646,$J738,0)*$X$643","v":0},{"$f":"IF($U738=$AI$646,$J738,0)*$Y$643","v":0},0,{"$f":"IF($U738=$AK$646,$K738,0)","v":0},{"$f":"IF($U738=$AL$646,$K738,0)","v":0},{"$f":"IF($U738=$AM$646,$K738,0)+IF($U738=$AN$646,$K738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U738=$AN$646,$K738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U738=$AP$646,$L738,0)","v":0},{"$f":"IF($U738=$AQ$646,$L738,0)","v":0},{"$f":"IF($U738=$AR$646,$L738,0)+IF($U738=$AS$646,$L738,0)*$X$643","v":0},{"$f":"IF($U738=$AS$646,$L738,0)*$Y$643","v":0},0,{"$f":"IF($U738=$AU$646,$M738,0)","v":0},{"$f":"IF($U738=$AV$646,$M738,0)","v":0},{"$f":"IF($U738=$AW$646,$M738,0)+IF($U738=$AX$646,$M738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U738=$AX$646,$M738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U738=$AZ$646,$N738,0)","v":0},{"$f":"IF($U738=$BA$646,$N738,0)","v":0},{"$f":"IF($U738=$BB$646,$N738,0)+IF($U738=$BC$646,$N738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U738=$BC$646,$N738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U738=$BE$646,$O738,0)","v":0},{"$f":"IF($U738=$BF$646,$O738,0)","v":0},{"$f":"IF($U738=$BG$646,$O738,0)+IF($U738=$BH$646,$O738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U738=$BH$646,$O738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U738=$BJ$646,$P738,0)","v":0},{"$f":"IF($U738=$BK$646,$P738,0)","v":0},{"$f":"IF($U738=$BL$646,$P738,0)+IF($U738=$BM$646,$P738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U738=$BM$646,$P738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U738=$BO$646,$Q738,0)","v":0},{"$f":"IF($U738=$BP$646,$Q738,0)","v":0},{"$f":"IF($U738=$BQ$646,$Q738,0)+IF($U738=$BR$646,$Q738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U738=$BR$646,$Q738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U738=$BT$646,$R738,0)","v":0},{"$f":"IF($U738=$BU$646,$R738,0)","v":0},{"$f":"IF($U738=$BV$646,$R738,0)+IF($U738=$BW$646,$R738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U738=$BW$646,$R738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[730,null,null,"Total",null,null,{"$f":"SUM(G737:G738)","v":632722.22755397856},{"$f":"SUM(H737:H738)","v":575781.8962151364},{"$f":"SUM(I737:I738)","v":0},0,3447.5695808484343,507.80537472818241,0,{"$f":"SUM(N737:N738)","v":18106.135821196222},{"$f":"SUM(O737:O738)","v":22518.879539876958},7136.2603406674334,5223.6806815248883,0,{"$f":"SUM(S737:S738)","v":632722.22755397856},null,null,{"$f":"SUM(V737:V738)","v":0},{"$f":"SUM(W737:W738)","v":575781.8962151364},0,0,0,{"$f":"SUM(AA737:AA738)","v":0},{"$f":"SUM(AB737:AB738)","v":0},0,0,0,{"$f":"SUM(AF737:AF738)","v":0},{"$f":"SUM(AG737:AG738)","v":0},0,0,0,{"$f":"SUM(AK737:AK738)","v":0},{"$f":"SUM(AL737:AL738)","v":3447.5695808484343},{"$f":"SUM(AM737:AM738)","v":0},{"$f":"SUM(AN737:AN738)","v":0},0,{"$f":"SUM(AP737:AP738)","v":0},{"$f":"SUM(AQ737:AQ738)","v":507.80537472818241},{"$f":"SUM(AR737:AR738)","v":0},{"$f":"SUM(AS737:AS738)","v":0},0,{"$f":"SUM(AU737:AU738)","v":0},{"$f":"SUM(AV737:AV738)","v":0},{"$f":"SUM(AW737:AW738)","v":0},{"$f":"SUM(AX737:AX738)","v":0},0,{"$f":"SUM(AZ737:AZ738)","v":0},{"$f":"SUM(BA737:BA738)","v":18106.135821196222},0,0,0,{"$f":"SUM(BE737:BE738)","v":0},{"$f":"SUM(BF737:BF738)","v":22518.879539876958},0,0,0,{"$f":"SUM(BJ737:BJ738)","v":0},{"$f":"SUM(BK737:BK738)","v":7136.2603406674334},0,0,0,{"$f":"SUM(BO737:BO738)","v":0},{"$f":"SUM(BP737:BP738)","v":5223.6806815248883},{"$f":"SUM(BQ737:BQ738)","v":0},{"$f":"SUM(BR737:BR738)","v":0},0,{"$f":"SUM(BT737:BT738)","v":0},{"$f":"SUM(BU737:BU738)","v":0},{"$f":"SUM(BV737:BV738)","v":0},{"$f":"SUM(BW737:BW738)","v":0},0,0]
[731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[732,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[733,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W740","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G742","v":0},{"$f":"SUM(H742:R742)","v":0},null,"Distribution Plant",{"$f":"IF($U742=$V$646,$H742,0)","v":0},{"$f":"IF($U742=$W$646,$H742,0)","v":0},{"$f":"IF($U742=$X$646,$H742,0)+IF($U742=$Y$646,$H742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U742=$Y$646,$H742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U742=$AA$646,$I742,0)","v":0},{"$f":"IF($U742=$AB$646,$I742,0)","v":0},{"$f":"IF($U742=$AC$646,$I742,0)+IF($U742=$AD$646,$I742,0)*$X$643","v":0},{"$f":"IF($U742=$AD$646,$I742,0)*$Y$643","v":0},0,{"$f":"IF($U742=$AF$646,$J742,0)","v":0},{"$f":"IF($U742=$AG$646,$J742,0)","v":0},{"$f":"IF($U742=$AH$646,$J742,0)+IF($U742=$AI$646,$J742,0)*$X$643","v":0},{"$f":"IF($U742=$AI$646,$J742,0)*$Y$643","v":0},0,{"$f":"IF($U742=$AK$646,$K742,0)","v":0},{"$f":"IF($U742=$AL$646,$K742,0)","v":0},{"$f":"IF($U742=$AM$646,$K742,0)+IF($U742=$AN$646,$K742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U742=$AN$646,$K742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U742=$AP$646,$L742,0)","v":0},{"$f":"IF($U742=$AQ$646,$L742,0)","v":0},{"$f":"IF($U742=$AR$646,$L742,0)+IF($U742=$AS$646,$L742,0)*$X$643","v":0},{"$f":"IF($U742=$AS$646,$L742,0)*$Y$643","v":0},0,{"$f":"IF($U742=$AU$646,$M742,0)","v":0},{"$f":"IF($U742=$AV$646,$M742,0)","v":0},{"$f":"IF($U742=$AW$646,$M742,0)+IF($U742=$AX$646,$M742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U742=$AX$646,$M742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U742=$AZ$646,$N742,0)","v":0},{"$f":"IF($U742=$BA$646,$N742,0)","v":0},{"$f":"IF($U742=$BB$646,$N742,0)+IF($U742=$BC$646,$N742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U742=$BC$646,$N742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U742=$BE$646,$O742,0)","v":0},{"$f":"IF($U742=$BF$646,$O742,0)","v":0},{"$f":"IF($U742=$BG$646,$O742,0)+IF($U742=$BH$646,$O742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U742=$BH$646,$O742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U742=$BJ$646,$P742,0)","v":0},{"$f":"IF($U742=$BK$646,$P742,0)","v":0},{"$f":"IF($U742=$BL$646,$P742,0)+IF($U742=$BM$646,$P742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U742=$BM$646,$P742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U742=$BO$646,$Q742,0)","v":0},{"$f":"IF($U742=$BP$646,$Q742,0)","v":0},{"$f":"IF($U742=$BQ$646,$Q742,0)+IF($U742=$BR$646,$Q742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U742=$BR$646,$Q742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U742=$BT$646,$R742,0)","v":0},{"$f":"IF($U742=$BU$646,$R742,0)","v":0},{"$f":"IF($U742=$BV$646,$R742,0)+IF($U742=$BW$646,$R742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U742=$BW$646,$R742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[734,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W741","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G743","v":0},{"$f":"SUM(H743:R743)","v":0},null,"Distribution Plant",{"$f":"IF($U743=$V$646,$H743,0)","v":0},{"$f":"IF($U743=$W$646,$H743,0)","v":0},{"$f":"IF($U743=$X$646,$H743,0)+IF($U743=$Y$646,$H743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U743=$Y$646,$H743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V743:Y743)-H743","v":0},{"$f":"IF($U743=$AA$646,$I743,0)","v":0},{"$f":"IF($U743=$AB$646,$I743,0)","v":0},{"$f":"IF($U743=$AC$646,$I743,0)+IF($U743=$AD$646,$I743,0)*$X$643","v":0},{"$f":"IF($U743=$AD$646,$I743,0)*$Y$643","v":0},{"$f":"SUM(AA743:AD743)-I743","v":0},{"$f":"IF($U743=$AF$646,$J743,0)","v":0},{"$f":"IF($U743=$AG$646,$J743,0)","v":0},{"$f":"IF($U743=$AH$646,$J743,0)+IF($U743=$AI$646,$J743,0)*$X$643","v":0},{"$f":"IF($U743=$AI$646,$J743,0)*$Y$643","v":0},{"$f":"SUM(AF743:AI743)-J743","v":0},{"$f":"IF($U743=$AK$646,$K743,0)","v":0},{"$f":"IF($U743=$AL$646,$K743,0)","v":0},{"$f":"IF($U743=$AM$646,$K743,0)+IF($U743=$AN$646,$K743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U743=$AN$646,$K743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK743:AN743)-K743","v":0},{"$f":"IF($U743=$AP$646,$L743,0)","v":0},{"$f":"IF($U743=$AQ$646,$L743,0)","v":0},{"$f":"IF($U743=$AR$646,$L743,0)+IF($U743=$AS$646,$L743,0)*$X$643","v":0},{"$f":"IF($U743=$AS$646,$L743,0)*$Y$643","v":0},{"$f":"SUM(AP743:AS743)-L743","v":0},{"$f":"IF($U743=$AU$646,$M743,0)","v":0},{"$f":"IF($U743=$AV$646,$M743,0)","v":0},{"$f":"IF($U743=$AW$646,$M743,0)+IF($U743=$AX$646,$M743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U743=$AX$646,$M743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU743:AX743)-M743","v":0},{"$f":"IF($U743=$AZ$646,$N743,0)","v":0},{"$f":"IF($U743=$BA$646,$N743,0)","v":0},{"$f":"IF($U743=$BB$646,$N743,0)+IF($U743=$BC$646,$N743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U743=$BC$646,$N743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ743:BC743)-N743","v":0},{"$f":"IF($U743=$BE$646,$O743,0)","v":0},{"$f":"IF($U743=$BF$646,$O743,0)","v":0},{"$f":"IF($U743=$BG$646,$O743,0)+IF($U743=$BH$646,$O743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U743=$BH$646,$O743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U743=$BJ$646,$P743,0)","v":0},{"$f":"IF($U743=$BK$646,$P743,0)","v":0},{"$f":"IF($U743=$BL$646,$P743,0)+IF($U743=$BM$646,$P743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U743=$BM$646,$P743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U743=$BO$646,$Q743,0)","v":0},{"$f":"IF($U743=$BP$646,$Q743,0)","v":0},{"$f":"IF($U743=$BQ$646,$Q743,0)+IF($U743=$BR$646,$Q743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U743=$BR$646,$Q743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO743:BR743)-Q743","v":0},{"$f":"IF($U743=$BT$646,$R743,0)","v":0},{"$f":"IF($U743=$BU$646,$R743,0)","v":0},{"$f":"IF($U743=$BV$646,$R743,0)+IF($U743=$BW$646,$R743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U743=$BW$646,$R743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT743:BW743)-R743","v":0},{"$f":"SUM(V743:BW743)-S743","v":0}]
[735,null,null,"Total",null,null,{"$f":"SUM(G742:G743)","v":0},{"$f":"SUM(H742:H743)","v":0},{"$f":"SUM(I742:I743)","v":0},0,0,0,0,{"$f":"SUM(N742:N743)","v":0},{"$f":"SUM(O742:O743)","v":0},0,0,0,{"$f":"SUM(S742:S743)","v":0},null,null,{"$f":"SUM(V742:V743)","v":0},{"$f":"SUM(W742:W743)","v":0},0,0,0,{"$f":"SUM(AA742:AA743)","v":0},{"$f":"SUM(AB742:AB743)","v":0},0,0,0,{"$f":"SUM(AF742:AF743)","v":0},{"$f":"SUM(AG742:AG743)","v":0},0,0,0,{"$f":"SUM(AK742:AK743)","v":0},{"$f":"SUM(AL742:AL743)","v":0},{"$f":"SUM(AM742:AM743)","v":0},{"$f":"SUM(AN742:AN743)","v":0},0,{"$f":"SUM(AP742:AP743)","v":0},{"$f":"SUM(AQ742:AQ743)","v":0},{"$f":"SUM(AR742:AR743)","v":0},{"$f":"SUM(AS742:AS743)","v":0},0,{"$f":"SUM(AU742:AU743)","v":0},{"$f":"SUM(AV742:AV743)","v":0},{"$f":"SUM(AW742:AW743)","v":0},{"$f":"SUM(AX742:AX743)","v":0},0,{"$f":"SUM(AZ742:AZ743)","v":0},{"$f":"SUM(BA742:BA743)","v":0},0,0,0,{"$f":"SUM(BE742:BE743)","v":0},{"$f":"SUM(BF742:BF743)","v":0},0,0,0,{"$f":"SUM(BJ742:BJ743)","v":0},{"$f":"SUM(BK742:BK743)","v":0},0,0,0,{"$f":"SUM(BO742:BO743)","v":0},{"$f":"SUM(BP742:BP743)","v":0},{"$f":"SUM(BQ742:BQ743)","v":0},{"$f":"SUM(BR742:BR743)","v":0},0,{"$f":"SUM(BT742:BT743)","v":0},{"$f":"SUM(BU742:BU743)","v":0},{"$f":"SUM(BV742:BV743)","v":0},{"$f":"SUM(BW742:BW743)","v":0},0,0]
[736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[737,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[738,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W745","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G747","v":0},{"$f":"SUM(H747:R747)","v":0},null,"Distribution Plant",{"$f":"IF($U747=$V$646,$H747,0)","v":0},{"$f":"IF($U747=$W$646,$H747,0)","v":0},{"$f":"IF($U747=$X$646,$H747,0)+IF($U747=$Y$646,$H747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U747=$Y$646,$H747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U747=$AA$646,$I747,0)","v":0},{"$f":"IF($U747=$AB$646,$I747,0)","v":0},{"$f":"IF($U747=$AC$646,$I747,0)+IF($U747=$AD$646,$I747,0)*$X$643","v":0},{"$f":"IF($U747=$AD$646,$I747,0)*$Y$643","v":0},0,{"$f":"IF($U747=$AF$646,$J747,0)","v":0},{"$f":"IF($U747=$AG$646,$J747,0)","v":0},{"$f":"IF($U747=$AH$646,$J747,0)+IF($U747=$AI$646,$J747,0)*$X$643","v":0},{"$f":"IF($U747=$AI$646,$J747,0)*$Y$643","v":0},0,{"$f":"IF($U747=$AK$646,$K747,0)","v":0},{"$f":"IF($U747=$AL$646,$K747,0)","v":0},{"$f":"IF($U747=$AM$646,$K747,0)+IF($U747=$AN$646,$K747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U747=$AN$646,$K747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U747=$AP$646,$L747,0)","v":0},{"$f":"IF($U747=$AQ$646,$L747,0)","v":0},{"$f":"IF($U747=$AR$646,$L747,0)+IF($U747=$AS$646,$L747,0)*$X$643","v":0},{"$f":"IF($U747=$AS$646,$L747,0)*$Y$643","v":0},0,{"$f":"IF($U747=$AU$646,$M747,0)","v":0},{"$f":"IF($U747=$AV$646,$M747,0)","v":0},{"$f":"IF($U747=$AW$646,$M747,0)+IF($U747=$AX$646,$M747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U747=$AX$646,$M747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U747=$AZ$646,$N747,0)","v":0},{"$f":"IF($U747=$BA$646,$N747,0)","v":0},{"$f":"IF($U747=$BB$646,$N747,0)+IF($U747=$BC$646,$N747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U747=$BC$646,$N747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U747=$BE$646,$O747,0)","v":0},{"$f":"IF($U747=$BF$646,$O747,0)","v":0},{"$f":"IF($U747=$BG$646,$O747,0)+IF($U747=$BH$646,$O747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U747=$BH$646,$O747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U747=$BJ$646,$P747,0)","v":0},{"$f":"IF($U747=$BK$646,$P747,0)","v":0},{"$f":"IF($U747=$BL$646,$P747,0)+IF($U747=$BM$646,$P747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U747=$BM$646,$P747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U747=$BO$646,$Q747,0)","v":0},{"$f":"IF($U747=$BP$646,$Q747,0)","v":0},{"$f":"IF($U747=$BQ$646,$Q747,0)+IF($U747=$BR$646,$Q747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U747=$BR$646,$Q747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U747=$BT$646,$R747,0)","v":0},{"$f":"IF($U747=$BU$646,$R747,0)","v":0},{"$f":"IF($U747=$BV$646,$R747,0)+IF($U747=$BW$646,$R747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U747=$BW$646,$R747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[739,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W746","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G748","v":0},{"$f":"SUM(H748:R748)","v":0},null,"Distribution Plant",{"$f":"IF($U748=$V$646,$H748,0)","v":0},{"$f":"IF($U748=$W$646,$H748,0)","v":0},{"$f":"IF($U748=$X$646,$H748,0)+IF($U748=$Y$646,$H748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U748=$Y$646,$H748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U748=$AA$646,$I748,0)","v":0},{"$f":"IF($U748=$AB$646,$I748,0)","v":0},{"$f":"IF($U748=$AC$646,$I748,0)+IF($U748=$AD$646,$I748,0)*$X$643","v":0},{"$f":"IF($U748=$AD$646,$I748,0)*$Y$643","v":0},0,{"$f":"IF($U748=$AF$646,$J748,0)","v":0},{"$f":"IF($U748=$AG$646,$J748,0)","v":0},{"$f":"IF($U748=$AH$646,$J748,0)+IF($U748=$AI$646,$J748,0)*$X$643","v":0},{"$f":"IF($U748=$AI$646,$J748,0)*$Y$643","v":0},0,{"$f":"IF($U748=$AK$646,$K748,0)","v":0},{"$f":"IF($U748=$AL$646,$K748,0)","v":0},{"$f":"IF($U748=$AM$646,$K748,0)+IF($U748=$AN$646,$K748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U748=$AN$646,$K748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U748=$AP$646,$L748,0)","v":0},{"$f":"IF($U748=$AQ$646,$L748,0)","v":0},{"$f":"IF($U748=$AR$646,$L748,0)+IF($U748=$AS$646,$L748,0)*$X$643","v":0},{"$f":"IF($U748=$AS$646,$L748,0)*$Y$643","v":0},0,{"$f":"IF($U748=$AU$646,$M748,0)","v":0},{"$f":"IF($U748=$AV$646,$M748,0)","v":0},{"$f":"IF($U748=$AW$646,$M748,0)+IF($U748=$AX$646,$M748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U748=$AX$646,$M748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U748=$AZ$646,$N748,0)","v":0},{"$f":"IF($U748=$BA$646,$N748,0)","v":0},{"$f":"IF($U748=$BB$646,$N748,0)+IF($U748=$BC$646,$N748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U748=$BC$646,$N748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U748=$BE$646,$O748,0)","v":0},{"$f":"IF($U748=$BF$646,$O748,0)","v":0},{"$f":"IF($U748=$BG$646,$O748,0)+IF($U748=$BH$646,$O748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U748=$BH$646,$O748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U748=$BJ$646,$P748,0)","v":0},{"$f":"IF($U748=$BK$646,$P748,0)","v":0},{"$f":"IF($U748=$BL$646,$P748,0)+IF($U748=$BM$646,$P748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U748=$BM$646,$P748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U748=$BO$646,$Q748,0)","v":0},{"$f":"IF($U748=$BP$646,$Q748,0)","v":0},{"$f":"IF($U748=$BQ$646,$Q748,0)+IF($U748=$BR$646,$Q748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U748=$BR$646,$Q748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U748=$BT$646,$R748,0)","v":0},{"$f":"IF($U748=$BU$646,$R748,0)","v":0},{"$f":"IF($U748=$BV$646,$R748,0)+IF($U748=$BW$646,$R748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U748=$BW$646,$R748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[740,null,null,"Total",null,null,{"$f":"SUM(G747:G748)","v":0},{"$f":"SUM(H747:H748)","v":0},{"$f":"SUM(I747:I748)","v":0},0,0,0,0,{"$f":"SUM(N747:N748)","v":0},{"$f":"SUM(O747:O748)","v":0},0,0,0,{"$f":"SUM(S747:S748)","v":0},null,null,{"$f":"SUM(V747:V748)","v":0},{"$f":"SUM(W747:W748)","v":0},0,0,0,{"$f":"SUM(AA747:AA748)","v":0},{"$f":"SUM(AB747:AB748)","v":0},0,0,0,{"$f":"SUM(AF747:AF748)","v":0},{"$f":"SUM(AG747:AG748)","v":0},0,0,0,{"$f":"SUM(AK747:AK748)","v":0},{"$f":"SUM(AL747:AL748)","v":0},{"$f":"SUM(AM747:AM748)","v":0},{"$f":"SUM(AN747:AN748)","v":0},0,{"$f":"SUM(AP747:AP748)","v":0},{"$f":"SUM(AQ747:AQ748)","v":0},{"$f":"SUM(AR747:AR748)","v":0},{"$f":"SUM(AS747:AS748)","v":0},0,{"$f":"SUM(AU747:AU748)","v":0},{"$f":"SUM(AV747:AV748)","v":0},{"$f":"SUM(AW747:AW748)","v":0},{"$f":"SUM(AX747:AX748)","v":0},0,{"$f":"SUM(AZ747:AZ748)","v":0},{"$f":"SUM(BA747:BA748)","v":0},0,0,0,{"$f":"SUM(BE747:BE748)","v":0},{"$f":"SUM(BF747:BF748)","v":0},0,0,0,{"$f":"SUM(BJ747:BJ748)","v":0},{"$f":"SUM(BK747:BK748)","v":0},0,0,0,{"$f":"SUM(BO747:BO748)","v":0},{"$f":"SUM(BP747:BP748)","v":0},{"$f":"SUM(BQ747:BQ748)","v":0},{"$f":"SUM(BR747:BR748)","v":0},0,{"$f":"SUM(BT747:BT748)","v":0},{"$f":"SUM(BU747:BU748)","v":0},{"$f":"SUM(BV747:BV748)","v":0},{"$f":"SUM(BW747:BW748)","v":0},0,0]
[741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[742,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[743,null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G701+G706+G711+G716+G721+G727+G732+G737+G742+G747+G722+G696","v":76349544.6795609},{"$f":"H655+H660+H665+H670+H675+H680+H685+H690+H695+H701+H706+H711+H716+H721+H727+H732+H737+H742+H747+H722+H696","v":65185051.675066665},0,0,633798.72611261625,33944.646648806767,0,1816452.6987894645,2587442.9150757608,2983842.0721283718,1735706.0384388738,1373305.9073003381,76349544.6795609,null,null,{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V701+V706+V711+V716+V721+V727+V732+V737+V742+V747+V722+V696","v":1852015.3242992754},{"$f":"W655+W660+W665+W670+W675+W680+W685+W690+W695+W701+W706+W711+W716+W721+W727+W732+W737+W742+W747+W722+W696","v":53384269.80416479},4123665.6424807608,5825100.9041218366,0,{"$f":"AA655+AA660+AA665+AA670+AA675+AA680+AA685+AA690+AA695+AA701+AA706+AA711+AA716+AA721+AA727+AA732+AA737+AA742+AA747","v":0},0,0,0,0,{"$f":"AF655+AF660+AF665+AF670+AF675+AF680+AF685+AF690+AF695+AF701+AF706+AF711+AF716+AF721+AF727+AF732+AF737+AF742+AF747","v":0},0,0,0,0,{"$f":"AK655+AK660+AK665+AK670+AK675+AK680+AK685+AK690+AK695+AK701+AK706+AK711+AK716+AK721+AK727+AK732+AK737+AK742+AK747+AK722+AK696","v":733.02356876641761},{"$f":"AL655+AL660+AL665+AL670+AL675+AL680+AL685+AL690+AL695+AL701+AL706+AL711+AL716+AL721+AL727+AL732+AL737+AL742+AL747+AL722+AL696","v":451481.63765828084},101972.58608994031,79611.478795628616,0,{"$f":"AP655+AP660+AP665+AP670+AP675+AP680+AP685+AP690+AP695+AP701+AP706+AP711+AP716+AP721+AP727+AP732+AP737+AP742+AP747+AP722+AP696","v":28.871825465635705},{"$f":"AQ655+AQ660+AQ665+AQ670+AQ675+AQ680+AQ685+AQ690+AQ695+AQ701+AQ706+AQ711+AQ716+AQ721+AQ727+AQ732+AQ737+AQ742+AQ747+AQ722+AQ696","v":27994.275587357733},3690.0405874833914,2231.4586485000182,0,{"$f":"AU655+AU660+AU665+AU670+AU675+AU680+AU685+AU690+AU695+AU701+AU706+AU711+AU716+AU721+AU727+AU732+AU737+AU742+AU747+AU722+AU696","v":0},{"$f":"AV655+AV660+AV665+AV670+AV675+AV680+AV685+AV690+AV695+AV701+AV706+AV711+AV716+AV721+AV727+AV732+AV737+AV742+AV747+AV722+AV696","v":0},0,0,0,{"$f":"AZ655+AZ660+AZ665+AZ670+AZ675+AZ680+AZ685+AZ690+AZ695+AZ701+AZ706+AZ711+AZ716+AZ721+AZ727+AZ732+AZ737+AZ742+AZ747+AZ722+AZ696","v":1437.1753120671997},{"$f":"BA655+BA660+BA665+BA670+BA675+BA680+BA685+BA690+BA695+BA701+BA706+BA711+BA716+BA721+BA727+BA732+BA737+BA742+BA747+BA722+BA696","v":1523644.3903322506},162505.34979914478,128865.78334600173,0,{"$f":"BE655+BE660+BE665+BE670+BE675+BE680+BE685+BE690+BE695+BE701+BE706+BE711+BE716+BE721+BE727+BE732+BE737+BE742+BE747+BE722+BE696","v":364.10579892773916},{"$f":"BF655+BF660+BF665+BF670+BF675+BF680+BF685+BF690+BF695+BF701+BF706+BF711+BF716+BF721+BF727+BF732+BF737+BF742+BF747+BF722+BF696","v":2129872.4713526536},320307.5186309581,136898.8192932214,0,{"$f":"BJ655+BJ660+BJ665+BJ670+BJ675+BJ680+BJ685+BJ690+BJ695+BJ701+BJ706+BJ711+BJ716+BJ721+BJ727+BJ732+BJ737+BJ742+BJ747+BJ722+BJ696","v":49.72369941303927},{"$f":"BK655+BK660+BK665+BK670+BK675+BK680+BK685+BK690+BK695+BK701+BK706+BK711+BK716+BK721+BK727+BK732+BK737+BK742+BK747+BK722+BK696","v":2354671.6851798813},507384.98829163448,121735.67495744296,0,{"$f":"BO655+BO660+BO665+BO670+BO675+BO680+BO685+BO690+BO695+BO701+BO706+BO711+BO716+BO721+BO727+BO732+BO737+BO742+BO747+BO722+BO696","v":17.643893340110711},{"$f":"BP655+BP660+BP665+BP670+BP675+BP680+BP685+BP690+BP695+BP701+BP706+BP711+BP716+BP721+BP727+BP732+BP737+BP742+BP747+BP722+BP696","v":1408769.1217885672},199017.7181599453,127901.55459702089,0,{"$f":"BT655+BT660+BT665+BT670+BT675+BT680+BT685+BT690+BT695+BT701+BT706+BT711+BT716+BT721+BT727+BT732+BT737+BT742+BT747+BT722+BT696","v":35.287786680221423},{"$f":"BU655+BU660+BU665+BU670+BU675+BU680+BU685+BU690+BU695+BU701+BU706+BU711+BU716+BU721+BU727+BU732+BU737+BU742+BU747+BU722+BU696","v":35699.95554811757},838431.15128151677,499139.51268402371,0,0]
[744,null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G697+G702+G707+G712+G717+G723+G728+G733+G738+G743+G748","v":0},{"$f":"H656+H661+H666+H671+H676+H681+H686+H691+H697+H702+H707+H712+H717+H723+H728+H733+H738+H743+H748","v":0},{"$f":"I656+I661+I666+I671+I676+I681+I686+I691+I697+I702+I707+I712+I717+I723+I728+I733+I738+I743+I748","v":0},0,0,0,0,{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N697+N702+N707+N712+N717+N723+N728+N733+N738+N743+N748","v":0},{"$f":"O656+O661+O666+O671+O676+O681+O686+O691+O697+O702+O707+O712+O717+O723+O728+O733+O738+O743+O748","v":0},0,0,0,{"$f":"S656+S661+S666+S671+S676+S681+S686+S691+S697+S702+S707+S712+S717+S723+S728+S733+S738+S743+S748","v":0},null,null,{"$f":"V656+V661+V666+V671+V676+V681+V686+V691+V697+V702+V707+V712+V717+V723+V728+V733+V738+V743+V748","v":0},{"$f":"W656+W661+W666+W671+W676+W681+W686+W691+W697+W702+W707+W712+W717+W723+W728+W733+W738+W743+W748","v":0},{"$f":"X656+X661+X666+X671+X676+X681+X686+X691+X697+X702+X707+X712+X717+X723+X728+X733+X738+X743+X748","v":0},{"$f":"Y656+Y661+Y666+Y671+Y676+Y681+Y686+Y691+Y697+Y702+Y707+Y712+Y717+Y723+Y728+Y733+Y738+Y743+Y748","v":0},0,{"$f":"AA656+AA661+AA666+AA671+AA676+AA681+AA686+AA691+AA697+AA702+AA707+AA712+AA717+AA723+AA728+AA733+AA738+AA743+AA748","v":0},0,0,0,0,{"$f":"AF656+AF661+AF666+AF671+AF676+AF681+AF686+AF691+AF697+AF702+AF707+AF712+AF717+AF723+AF728+AF733+AF738+AF743+AF748","v":0},0,0,0,0,{"$f":"AK656+AK661+AK666+AK671+AK676+AK681+AK686+AK691+AK697+AK702+AK707+AK712+AK717+AK723+AK728+AK733+AK738+AK743+AK748","v":0},0,0,0,0,{"$f":"AP656+AP661+AP666+AP671+AP676+AP681+AP686+AP691+AP697+AP702+AP707+AP712+AP717+AP723+AP728+AP733+AP738+AP743+AP748","v":0},0,0,0,0,{"$f":"AU656+AU661+AU666+AU671+AU676+AU681+AU686+AU691+AU697+AU702+AU707+AU712+AU717+AU723+AU728+AU733+AU738+AU743+AU748","v":0},0,0,0,0,{"$f":"AZ656+AZ661+AZ666+AZ671+AZ676+AZ681+AZ686+AZ691+AZ697+AZ702+AZ707+AZ712+AZ717+AZ723+AZ728+AZ733+AZ738+AZ743+AZ748","v":0},{"$f":"BA656+BA661+BA666+BA671+BA676+BA681+BA686+BA691+BA697+BA702+BA707+BA712+BA717+BA723+BA728+BA733+BA738+BA743+BA748","v":0},0,0,0,{"$f":"BE656+BE661+BE666+BE671+BE676+BE681+BE686+BE691+BE697+BE702+BE707+BE712+BE717+BE723+BE728+BE733+BE738+BE743+BE748","v":0},{"$f":"BF656+BF661+BF666+BF671+BF676+BF681+BF686+BF691+BF697+BF702+BF707+BF712+BF717+BF723+BF728+BF733+BF738+BF743+BF748","v":0},{"$f":"BG656+BG661+BG666+BG671+BG676+BG681+BG686+BG691+BG697+BG702+BG707+BG712+BG717+BG723+BG728+BG733+BG738+BG743+BG748","v":0},{"$f":"BH656+BH661+BH666+BH671+BH676+BH681+BH686+BH691+BH697+BH702+BH707+BH712+BH717+BH723+BH728+BH733+BH738+BH743+BH748","v":0},0,{"$f":"BJ656+BJ661+BJ666+BJ671+BJ676+BJ681+BJ686+BJ691+BJ697+BJ702+BJ707+BJ712+BJ717+BJ723+BJ728+BJ733+BJ738+BJ743+BJ748","v":0},0,0,0,0,{"$f":"BO656+BO661+BO666+BO671+BO676+BO681+BO686+BO691+BO697+BO702+BO707+BO712+BO717+BO723+BO728+BO733+BO738+BO743+BO748","v":0},0,0,0,0,{"$f":"BT656+BT661+BT666+BT671+BT676+BT681+BT686+BT691+BT697+BT702+BT707+BT712+BT717+BT723+BT728+BT733+BT738+BT743+BT748","v":0},0,0,0,0,0]
[745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[746,null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G752:G754)","v":76349544.6795609},{"$f":"SUM(H752:H754)","v":65185051.675066665},{"$f":"SUM(I752:I754)","v":0},0,633798.72611261625,33944.646648806767,0,{"$f":"SUM(N752:N754)","v":1816452.6987894645},{"$f":"SUM(O752:O754)","v":2587442.9150757608},2983842.0721283718,{"$f":"SUM(Q752:Q754)","v":1735706.0384388738},1373305.9073003381,{"$f":"SUM(S752:S754)","v":76349544.6795609},null,null,{"$f":"SUM(V752:V754)","v":1852015.3242992754},{"$f":"SUM(W752:W754)","v":53384269.80416479},4123665.6424807608,5825100.9041218366,0,{"$f":"SUM(AA752:AA754)","v":0},{"$f":"SUM(AB752:AB754)","v":0},0,0,0,{"$f":"SUM(AF752:AF754)","v":0},{"$f":"SUM(AG752:AG754)","v":0},0,0,0,{"$f":"SUM(AK752:AK754)","v":733.02356876641761},{"$f":"SUM(AL752:AL754)","v":451481.63765828084},{"$f":"SUM(AM752:AM754)","v":101972.58608994031},{"$f":"SUM(AN752:AN754)","v":79611.478795628616},0,{"$f":"SUM(AP752:AP754)","v":28.871825465635705},{"$f":"SUM(AQ752:AQ754)","v":27994.275587357733},{"$f":"SUM(AR752:AR754)","v":3690.0405874833914},{"$f":"SUM(AS752:AS754)","v":2231.4586485000182},0,{"$f":"SUM(AU752:AU754)","v":0},{"$f":"SUM(AV752:AV754)","v":0},{"$f":"SUM(AW752:AW754)","v":0},{"$f":"SUM(AX752:AX754)","v":0},0,{"$f":"SUM(AZ752:AZ754)","v":1437.1753120671997},{"$f":"SUM(BA752:BA754)","v":1523644.3903322506},162505.34979914478,128865.78334600173,0,{"$f":"SUM(BE752:BE754)","v":364.10579892773916},{"$f":"SUM(BF752:BF754)","v":2129872.4713526536},320307.5186309581,136898.8192932214,0,{"$f":"SUM(BJ752:BJ754)","v":49.72369941303927},{"$f":"SUM(BK752:BK754)","v":2354671.6851798813},507384.98829163448,121735.67495744296,0,{"$f":"SUM(BO752:BO754)","v":17.643893340110711},{"$f":"SUM(BP752:BP754)","v":1408769.1217885672},{"$f":"SUM(BQ752:BQ754)","v":199017.7181599453},{"$f":"SUM(BR752:BR754)","v":127901.55459702089},0,{"$f":"SUM(BT752:BT754)","v":35.287786680221423},{"$f":"SUM(BU752:BU754)","v":35699.95554811757},{"$f":"SUM(BV752:BV754)","v":838431.15128151677},{"$f":"SUM(BW752:BW754)","v":499139.51268402371},0,0]
[747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[748,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[750,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[751,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W758","v":1018903.5256443925},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G760","v":988040.74733244837},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G760","v":1987.8817548860713},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G760","v":170.74472775752605},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G760","v":9136.7938633751983},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G760","v":8498.3532836778177},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G760","v":6680.1179705604336},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G760","v":2804.5097535287027},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G760","v":1584.3769581584445},{"$f":"SUM(H760:R760)","v":1018903.5256443927},null,"Customer",{"$f":"IF($U760=$V$646,$H760,0)","v":988040.74733244837},{"$f":"IF($U760=$W$646,$H760,0)","v":0},{"$f":"IF($U760=$X$646,$H760,0)+IF($U760=$Y$646,$H760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U760=$Y$646,$H760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U760=$AA$646,$I760,0)","v":0},{"$f":"IF($U760=$AB$646,$I760,0)","v":0},{"$f":"IF($U760=$AC$646,$I760,0)+IF($U760=$AD$646,$I760,0)*$X$643","v":0},{"$f":"IF($U760=$AD$646,$I760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AF$646,$J760,0)","v":0},{"$f":"IF($U760=$AG$646,$J760,0)","v":0},{"$f":"IF($U760=$AH$646,$J760,0)+IF($U760=$AI$646,$J760,0)*$X$643","v":0},{"$f":"IF($U760=$AI$646,$J760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AK$646,$K760,0)","v":1987.8817548860713},{"$f":"IF($U760=$AL$646,$K760,0)","v":0},{"$f":"IF($U760=$AM$646,$K760,0)+IF($U760=$AN$646,$K760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U760=$AN$646,$K760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U760=$AP$646,$L760,0)","v":170.74472775752605},{"$f":"IF($U760=$AQ$646,$L760,0)","v":0},{"$f":"IF($U760=$AR$646,$L760,0)+IF($U760=$AS$646,$L760,0)*$X$643","v":0},{"$f":"IF($U760=$AS$646,$L760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AU$646,$M760,0)","v":0},{"$f":"IF($U760=$AV$646,$M760,0)","v":0},{"$f":"IF($U760=$AW$646,$M760,0)+IF($U760=$AX$646,$M760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U760=$AX$646,$M760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U760=$AZ$646,$N760,0)","v":9136.7938633751983},{"$f":"IF($U760=$BA$646,$N760,0)","v":0},{"$f":"IF($U760=$BB$646,$N760,0)+IF($U760=$BC$646,$N760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U760=$BC$646,$N760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U760=$BE$646,$O760,0)","v":8498.3532836778177},{"$f":"IF($U760=$BF$646,$O760,0)","v":0},{"$f":"IF($U760=$BG$646,$O760,0)+IF($U760=$BH$646,$O760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U760=$BH$646,$O760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U760=$BJ$646,$P760,0)","v":6680.1179705604336},{"$f":"IF($U760=$BK$646,$P760,0)","v":0},{"$f":"IF($U760=$BL$646,$P760,0)+IF($U760=$BM$646,$P760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U760=$BM$646,$P760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U760=$BO$646,$Q760,0)","v":2804.5097535287027},{"$f":"IF($U760=$BP$646,$Q760,0)","v":0},{"$f":"IF($U760=$BQ$646,$Q760,0)+IF($U760=$BR$646,$Q760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U760=$BR$646,$Q760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U760=$BT$646,$R760,0)","v":1584.3769581584445},{"$f":"IF($U760=$BU$646,$R760,0)","v":0},{"$f":"IF($U760=$BV$646,$R760,0)+IF($U760=$BW$646,$R760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U760=$BW$646,$R760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[752,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G761","v":0},{"$f":"SUM(H761:R761)","v":0},null,"Customer",{"$f":"IF($U761=$V$646,$H761,0)","v":0},{"$f":"IF($U761=$W$646,$H761,0)","v":0},{"$f":"IF($U761=$X$646,$H761,0)+IF($U761=$Y$646,$H761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U761=$Y$646,$H761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U761=$AA$646,$I761,0)","v":0},{"$f":"IF($U761=$AB$646,$I761,0)","v":0},{"$f":"IF($U761=$AC$646,$I761,0)+IF($U761=$AD$646,$I761,0)*$X$643","v":0},{"$f":"IF($U761=$AD$646,$I761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AF$646,$J761,0)","v":0},{"$f":"IF($U761=$AG$646,$J761,0)","v":0},{"$f":"IF($U761=$AH$646,$J761,0)+IF($U761=$AI$646,$J761,0)*$X$643","v":0},{"$f":"IF($U761=$AI$646,$J761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AK$646,$K761,0)","v":0},{"$f":"IF($U761=$AL$646,$K761,0)","v":0},{"$f":"IF($U761=$AM$646,$K761,0)+IF($U761=$AN$646,$K761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U761=$AN$646,$K761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U761=$AP$646,$L761,0)","v":0},{"$f":"IF($U761=$AQ$646,$L761,0)","v":0},{"$f":"IF($U761=$AR$646,$L761,0)+IF($U761=$AS$646,$L761,0)*$X$643","v":0},{"$f":"IF($U761=$AS$646,$L761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AU$646,$M761,0)","v":0},{"$f":"IF($U761=$AV$646,$M761,0)","v":0},{"$f":"IF($U761=$AW$646,$M761,0)+IF($U761=$AX$646,$M761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U761=$AX$646,$M761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U761=$AZ$646,$N761,0)","v":0},{"$f":"IF($U761=$BA$646,$N761,0)","v":0},{"$f":"IF($U761=$BB$646,$N761,0)+IF($U761=$BC$646,$N761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U761=$BC$646,$N761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U761=$BE$646,$O761,0)","v":0},{"$f":"IF($U761=$BF$646,$O761,0)","v":0},{"$f":"IF($U761=$BG$646,$O761,0)+IF($U761=$BH$646,$O761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U761=$BH$646,$O761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U761=$BJ$646,$P761,0)","v":0},{"$f":"IF($U761=$BK$646,$P761,0)","v":0},{"$f":"IF($U761=$BL$646,$P761,0)+IF($U761=$BM$646,$P761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U761=$BM$646,$P761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U761=$BO$646,$Q761,0)","v":0},{"$f":"IF($U761=$BP$646,$Q761,0)","v":0},{"$f":"IF($U761=$BQ$646,$Q761,0)+IF($U761=$BR$646,$Q761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U761=$BR$646,$Q761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U761=$BT$646,$R761,0)","v":0},{"$f":"IF($U761=$BU$646,$R761,0)","v":0},{"$f":"IF($U761=$BV$646,$R761,0)+IF($U761=$BW$646,$R761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U761=$BW$646,$R761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[753,null,null,"Total",null,null,{"$f":"SUM(G760:G761)","v":1018903.5256443925},{"$f":"SUM(H760:H761)","v":988040.74733244837},{"$f":"SUM(I760:I761)","v":0},0,1987.8817548860713,170.74472775752605,0,{"$f":"SUM(N760:N761)","v":9136.7938633751983},{"$f":"SUM(O760:O761)","v":8498.3532836778177},6680.1179705604336,2804.5097535287027,1584.3769581584445,{"$f":"SUM(S760:S761)","v":1018903.5256443927},null,null,{"$f":"SUM(V760:V761)","v":988040.74733244837},{"$f":"SUM(W760:W761)","v":0},0,0,0,{"$f":"SUM(AA760:AA761)","v":0},{"$f":"SUM(AB760:AB761)","v":0},0,0,0,{"$f":"SUM(AF760:AF761)","v":0},{"$f":"SUM(AG760:AG761)","v":0},0,0,0,{"$f":"SUM(AK760:AK761)","v":1987.8817548860713},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"SUM(AM760:AM761)","v":0},{"$f":"SUM(AN760:AN761)","v":0},0,{"$f":"SUM(AP760:AP761)","v":170.74472775752605},{"$f":"SUM(AQ760:AQ761)","v":0},{"$f":"SUM(AR760:AR761)","v":0},{"$f":"SUM(AS760:AS761)","v":0},0,{"$f":"SUM(AU760:AU761)","v":0},{"$f":"SUM(AV760:AV761)","v":0},{"$f":"SUM(AW760:AW761)","v":0},{"$f":"SUM(AX760:AX761)","v":0},0,{"$f":"SUM(AZ760:AZ761)","v":9136.7938633751983},{"$f":"SUM(BA760:BA761)","v":0},0,0,0,{"$f":"SUM(BE760:BE761)","v":8498.3532836778177},{"$f":"SUM(BF760:BF761)","v":0},0,0,0,{"$f":"SUM(BJ760:BJ761)","v":6680.1179705604336},{"$f":"SUM(BK760:BK761)","v":0},0,0,0,{"$f":"SUM(BO760:BO761)","v":2804.5097535287027},{"$f":"SUM(BP760:BP761)","v":0},{"$f":"SUM(BQ760:BQ761)","v":0},{"$f":"SUM(BR760:BR761)","v":0},0,{"$f":"SUM(BT760:BT761)","v":1584.3769581584445},{"$f":"SUM(BU760:BU761)","v":0},{"$f":"SUM(BV760:BV761)","v":0},{"$f":"SUM(BW760:BW761)","v":0},0,0]
[754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[755,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[756,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W763","v":1215130.6995577619},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G765","v":1213384.1275649911},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G765","v":480.25475372820807},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G765","v":18.915942159973184},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G765","v":941.59356529644299},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G765","v":238.55104835077293},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G765","v":32.577455942176037},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G765","v":11.559742431094724},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G765","v":23.119484862189449},{"$f":"SUM(H765:R765)","v":1215130.6995577619},null,"Customer",{"$f":"IF($U765=$V$646,$H765,0)","v":1213384.1275649911},{"$f":"IF($U765=$W$646,$H765,0)","v":0},{"$f":"IF($U765=$X$646,$H765,0)+IF($U765=$Y$646,$H765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U765=$Y$646,$H765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U765=$AA$646,$I765,0)","v":0},{"$f":"IF($U765=$AB$646,$I765,0)","v":0},{"$f":"IF($U765=$AC$646,$I765,0)+IF($U765=$AD$646,$I765,0)*$X$643","v":0},{"$f":"IF($U765=$AD$646,$I765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AF$646,$J765,0)","v":0},{"$f":"IF($U765=$AG$646,$J765,0)","v":0},{"$f":"IF($U765=$AH$646,$J765,0)+IF($U765=$AI$646,$J765,0)*$X$643","v":0},{"$f":"IF($U765=$AI$646,$J765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AK$646,$K765,0)","v":480.25475372820807},{"$f":"IF($U765=$AL$646,$K765,0)","v":0},{"$f":"IF($U765=$AM$646,$K765,0)+IF($U765=$AN$646,$K765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U765=$AN$646,$K765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U765=$AP$646,$L765,0)","v":18.915942159973184},{"$f":"IF($U765=$AQ$646,$L765,0)","v":0},{"$f":"IF($U765=$AR$646,$L765,0)+IF($U765=$AS$646,$L765,0)*$X$643","v":0},{"$f":"IF($U765=$AS$646,$L765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AU$646,$M765,0)","v":0},{"$f":"IF($U765=$AV$646,$M765,0)","v":0},{"$f":"IF($U765=$AW$646,$M765,0)+IF($U765=$AX$646,$M765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U765=$AX$646,$M765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U765=$AZ$646,$N765,0)","v":941.59356529644299},{"$f":"IF($U765=$BA$646,$N765,0)","v":0},{"$f":"IF($U765=$BB$646,$N765,0)+IF($U765=$BC$646,$N765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U765=$BC$646,$N765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U765=$BE$646,$O765,0)","v":238.55104835077293},{"$f":"IF($U765=$BF$646,$O765,0)","v":0},{"$f":"IF($U765=$BG$646,$O765,0)+IF($U765=$BH$646,$O765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U765=$BH$646,$O765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U765=$BJ$646,$P765,0)","v":32.577455942176037},{"$f":"IF($U765=$BK$646,$P765,0)","v":0},{"$f":"IF($U765=$BL$646,$P765,0)+IF($U765=$BM$646,$P765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U765=$BM$646,$P765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U765=$BO$646,$Q765,0)","v":11.559742431094724},{"$f":"IF($U765=$BP$646,$Q765,0)","v":0},{"$f":"IF($U765=$BQ$646,$Q765,0)+IF($U765=$BR$646,$Q765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U765=$BR$646,$Q765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U765=$BT$646,$R765,0)","v":23.119484862189449},{"$f":"IF($U765=$BU$646,$R765,0)","v":0},{"$f":"IF($U765=$BV$646,$R765,0)+IF($U765=$BW$646,$R765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U765=$BW$646,$R765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[757,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G766","v":0},{"$f":"SUM(H766:R766)","v":0},null,"Customer",{"$f":"IF($U766=$V$646,$H766,0)","v":0},{"$f":"IF($U766=$W$646,$H766,0)","v":0},{"$f":"IF($U766=$X$646,$H766,0)+IF($U766=$Y$646,$H766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U766=$Y$646,$H766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U766=$AA$646,$I766,0)","v":0},{"$f":"IF($U766=$AB$646,$I766,0)","v":0},{"$f":"IF($U766=$AC$646,$I766,0)+IF($U766=$AD$646,$I766,0)*$X$643","v":0},{"$f":"IF($U766=$AD$646,$I766,0)*$Y$643","v":0},0,{"$f":"IF($U766=$AF$646,$J766,0)","v":0},{"$f":"IF($U766=$AG$646,$J766,0)","v":0},{"$f":"IF($U766=$AH$646,$J766,0)+IF($U766=$AI$646,$J766,0)*$X$643","v":0},{"$f":"IF($U766=$AI$646,$J766,0)*$Y$643","v":0},0,{"$f":"IF($U766=$AK$646,$K766,0)","v":0},{"$f":"IF($U766=$AL$646,$K766,0)","v":0},{"$f":"IF($U766=$AM$646,$K766,0)+IF($U766=$AN$646,$K766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U766=$AN$646,$K766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U766=$AP$646,$L766,0)","v":0},{"$f":"IF($U766=$AQ$646,$L766,0)","v":0},{"$f":"IF($U766=$AR$646,$L766,0)+IF($U766=$AS$646,$L766,0)*$X$643","v":0},{"$f":"IF($U766=$AS$646,$L766,0)*$Y$643","v":0},0,{"$f":"IF($U766=$AU$646,$M766,0)","v":0},{"$f":"IF($U766=$AV$646,$M766,0)","v":0},{"$f":"IF($U766=$AW$646,$M766,0)+IF($U766=$AX$646,$M766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U766=$AX$646,$M766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U766=$AZ$646,$N766,0)","v":0},{"$f":"IF($U766=$BA$646,$N766,0)","v":0},{"$f":"IF($U766=$BB$646,$N766,0)+IF($U766=$BC$646,$N766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U766=$BC$646,$N766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U766=$BE$646,$O766,0)","v":0},{"$f":"IF($U766=$BF$646,$O766,0)","v":0},{"$f":"IF($U766=$BG$646,$O766,0)+IF($U766=$BH$646,$O766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U766=$BH$646,$O766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U766=$BJ$646,$P766,0)","v":0},{"$f":"IF($U766=$BK$646,$P766,0)","v":0},{"$f":"IF($U766=$BL$646,$P766,0)+IF($U766=$BM$646,$P766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U766=$BM$646,$P766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U766=$BO$646,$Q766,0)","v":0},{"$f":"IF($U766=$BP$646,$Q766,0)","v":0},{"$f":"IF($U766=$BQ$646,$Q766,0)+IF($U766=$BR$646,$Q766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U766=$BR$646,$Q766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U766=$BT$646,$R766,0)","v":0},{"$f":"IF($U766=$BU$646,$R766,0)","v":0},{"$f":"IF($U766=$BV$646,$R766,0)+IF($U766=$BW$646,$R766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U766=$BW$646,$R766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[758,null,null,"Total",null,null,{"$f":"SUM(G765:G766)","v":1215130.6995577619},{"$f":"SUM(H765:H766)","v":1213384.1275649911},{"$f":"SUM(I765:I766)","v":0},0,480.25475372820807,18.915942159973184,0,{"$f":"SUM(N765:N766)","v":941.59356529644299},{"$f":"SUM(O765:O766)","v":238.55104835077293},32.577455942176037,11.559742431094724,23.119484862189449,{"$f":"SUM(S765:S766)","v":1215130.6995577619},null,null,{"$f":"SUM(V765:V766)","v":1213384.1275649911},{"$f":"SUM(W765:W766)","v":0},0,0,0,{"$f":"SUM(AA765:AA766)","v":0},{"$f":"SUM(AB765:AB766)","v":0},0,0,0,{"$f":"SUM(AF765:AF766)","v":0},{"$f":"SUM(AG765:AG766)","v":0},0,0,0,{"$f":"SUM(AK765:AK766)","v":480.25475372820807},{"$f":"SUM(AL765:AL766)","v":0},{"$f":"SUM(AM765:AM766)","v":0},{"$f":"SUM(AN765:AN766)","v":0},0,{"$f":"SUM(AP765:AP766)","v":18.915942159973184},{"$f":"SUM(AQ765:AQ766)","v":0},{"$f":"SUM(AR765:AR766)","v":0},{"$f":"SUM(AS765:AS766)","v":0},0,{"$f":"SUM(AU765:AU766)","v":0},{"$f":"SUM(AV765:AV766)","v":0},{"$f":"SUM(AW765:AW766)","v":0},{"$f":"SUM(AX765:AX766)","v":0},0,{"$f":"SUM(AZ765:AZ766)","v":941.59356529644299},{"$f":"SUM(BA765:BA766)","v":0},0,0,0,{"$f":"SUM(BE765:BE766)","v":238.55104835077293},{"$f":"SUM(BF765:BF766)","v":0},0,0,0,{"$f":"SUM(BJ765:BJ766)","v":32.577455942176037},{"$f":"SUM(BK765:BK766)","v":0},0,0,0,{"$f":"SUM(BO765:BO766)","v":11.559742431094724},{"$f":"SUM(BP765:BP766)","v":0},{"$f":"SUM(BQ765:BQ766)","v":0},{"$f":"SUM(BR765:BR766)","v":0},0,{"$f":"SUM(BT765:BT766)","v":23.119484862189449},{"$f":"SUM(BU765:BU766)","v":0},{"$f":"SUM(BV765:BV766)","v":0},{"$f":"SUM(BW765:BW766)","v":0},0,0]
[759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[760,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[761,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W768","v":9275361.1400542744},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G770","v":8994408.7167640775},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G770","v":18096.238472265646},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G770","v":1554.3365714724569},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G770","v":83174.766415141698},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G770","v":77362.864901292618},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G770","v":60810.964998799413},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G770","v":25530.229437896814},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G770","v":14423.022493327959},{"$f":"SUM(H770:R770)","v":9275361.1400542744},null,"Customer",{"$f":"IF($U770=$V$646,$H770,0)","v":8994408.7167640775},{"$f":"IF($U770=$W$646,$H770,0)","v":0},{"$f":"IF($U770=$X$646,$H770,0)+IF($U770=$Y$646,$H770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U770=$Y$646,$H770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U770=$AA$646,$I770,0)","v":0},{"$f":"IF($U770=$AB$646,$I770,0)","v":0},{"$f":"IF($U770=$AC$646,$I770,0)+IF($U770=$AD$646,$I770,0)*$X$643","v":0},{"$f":"IF($U770=$AD$646,$I770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AF$646,$J770,0)","v":0},{"$f":"IF($U770=$AG$646,$J770,0)","v":0},{"$f":"IF($U770=$AH$646,$J770,0)+IF($U770=$AI$646,$J770,0)*$X$643","v":0},{"$f":"IF($U770=$AI$646,$J770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AK$646,$K770,0)","v":18096.238472265646},{"$f":"IF($U770=$AL$646,$K770,0)","v":0},{"$f":"IF($U770=$AM$646,$K770,0)+IF($U770=$AN$646,$K770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U770=$AN$646,$K770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U770=$AP$646,$L770,0)","v":1554.3365714724569},{"$f":"IF($U770=$AQ$646,$L770,0)","v":0},{"$f":"IF($U770=$AR$646,$L770,0)+IF($U770=$AS$646,$L770,0)*$X$643","v":0},{"$f":"IF($U770=$AS$646,$L770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AU$646,$M770,0)","v":0},{"$f":"IF($U770=$AV$646,$M770,0)","v":0},{"$f":"IF($U770=$AW$646,$M770,0)+IF($U770=$AX$646,$M770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U770=$AX$646,$M770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U770=$AZ$646,$N770,0)","v":83174.766415141698},{"$f":"IF($U770=$BA$646,$N770,0)","v":0},{"$f":"IF($U770=$BB$646,$N770,0)+IF($U770=$BC$646,$N770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U770=$BC$646,$N770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U770=$BE$646,$O770,0)","v":77362.864901292618},{"$f":"IF($U770=$BF$646,$O770,0)","v":0},{"$f":"IF($U770=$BG$646,$O770,0)+IF($U770=$BH$646,$O770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U770=$BH$646,$O770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U770=$BJ$646,$P770,0)","v":60810.964998799413},{"$f":"IF($U770=$BK$646,$P770,0)","v":0},{"$f":"IF($U770=$BL$646,$P770,0)+IF($U770=$BM$646,$P770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U770=$BM$646,$P770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U770=$BO$646,$Q770,0)","v":25530.229437896814},{"$f":"IF($U770=$BP$646,$Q770,0)","v":0},{"$f":"IF($U770=$BQ$646,$Q770,0)+IF($U770=$BR$646,$Q770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U770=$BR$646,$Q770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U770=$BT$646,$R770,0)","v":14423.022493327959},{"$f":"IF($U770=$BU$646,$R770,0)","v":0},{"$f":"IF($U770=$BV$646,$R770,0)+IF($U770=$BW$646,$R770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U770=$BW$646,$R770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[762,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W769","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G771","v":0},{"$f":"SUM(H771:R771)","v":0},null,"Customer",{"$f":"IF($U771=$V$646,$H771,0)","v":0},{"$f":"IF($U771=$W$646,$H771,0)","v":0},{"$f":"IF($U771=$X$646,$H771,0)+IF($U771=$Y$646,$H771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U771=$Y$646,$H771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U771=$AA$646,$I771,0)","v":0},{"$f":"IF($U771=$AB$646,$I771,0)","v":0},{"$f":"IF($U771=$AC$646,$I771,0)+IF($U771=$AD$646,$I771,0)*$X$643","v":0},{"$f":"IF($U771=$AD$646,$I771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AF$646,$J771,0)","v":0},{"$f":"IF($U771=$AG$646,$J771,0)","v":0},{"$f":"IF($U771=$AH$646,$J771,0)+IF($U771=$AI$646,$J771,0)*$X$643","v":0},{"$f":"IF($U771=$AI$646,$J771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AK$646,$K771,0)","v":0},{"$f":"IF($U771=$AL$646,$K771,0)","v":0},{"$f":"IF($U771=$AM$646,$K771,0)+IF($U771=$AN$646,$K771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U771=$AN$646,$K771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U771=$AP$646,$L771,0)","v":0},{"$f":"IF($U771=$AQ$646,$L771,0)","v":0},{"$f":"IF($U771=$AR$646,$L771,0)+IF($U771=$AS$646,$L771,0)*$X$643","v":0},{"$f":"IF($U771=$AS$646,$L771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AU$646,$M771,0)","v":0},{"$f":"IF($U771=$AV$646,$M771,0)","v":0},{"$f":"IF($U771=$AW$646,$M771,0)+IF($U771=$AX$646,$M771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U771=$AX$646,$M771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U771=$AZ$646,$N771,0)","v":0},{"$f":"IF($U771=$BA$646,$N771,0)","v":0},{"$f":"IF($U771=$BB$646,$N771,0)+IF($U771=$BC$646,$N771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U771=$BC$646,$N771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U771=$BE$646,$O771,0)","v":0},{"$f":"IF($U771=$BF$646,$O771,0)","v":0},{"$f":"IF($U771=$BG$646,$O771,0)+IF($U771=$BH$646,$O771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U771=$BH$646,$O771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U771=$BJ$646,$P771,0)","v":0},{"$f":"IF($U771=$BK$646,$P771,0)","v":0},{"$f":"IF($U771=$BL$646,$P771,0)+IF($U771=$BM$646,$P771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U771=$BM$646,$P771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U771=$BO$646,$Q771,0)","v":0},{"$f":"IF($U771=$BP$646,$Q771,0)","v":0},{"$f":"IF($U771=$BQ$646,$Q771,0)+IF($U771=$BR$646,$Q771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U771=$BR$646,$Q771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U771=$BT$646,$R771,0)","v":0},{"$f":"IF($U771=$BU$646,$R771,0)","v":0},{"$f":"IF($U771=$BV$646,$R771,0)+IF($U771=$BW$646,$R771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U771=$BW$646,$R771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[763,null,null,"Total",null,null,{"$f":"SUM(G770:G771)","v":9275361.1400542744},{"$f":"SUM(H770:H771)","v":8994408.7167640775},{"$f":"SUM(I770:I771)","v":0},0,18096.238472265646,1554.3365714724569,0,{"$f":"SUM(N770:N771)","v":83174.766415141698},{"$f":"SUM(O770:O771)","v":77362.864901292618},60810.964998799413,25530.229437896814,14423.022493327959,{"$f":"SUM(S770:S771)","v":9275361.1400542744},null,null,{"$f":"SUM(V770:V771)","v":8994408.7167640775},{"$f":"SUM(W770:W771)","v":0},0,0,0,{"$f":"SUM(AA770:AA771)","v":0},{"$f":"SUM(AB770:AB771)","v":0},0,0,0,{"$f":"SUM(AF770:AF771)","v":0},{"$f":"SUM(AG770:AG771)","v":0},0,0,0,{"$f":"SUM(AK770:AK771)","v":18096.238472265646},{"$f":"SUM(AL770:AL771)","v":0},{"$f":"SUM(AM770:AM771)","v":0},{"$f":"SUM(AN770:AN771)","v":0},0,{"$f":"SUM(AP770:AP771)","v":1554.3365714724569},{"$f":"SUM(AQ770:AQ771)","v":0},{"$f":"SUM(AR770:AR771)","v":0},{"$f":"SUM(AS770:AS771)","v":0},0,{"$f":"SUM(AU770:AU771)","v":0},{"$f":"SUM(AV770:AV771)","v":0},{"$f":"SUM(AW770:AW771)","v":0},{"$f":"SUM(AX770:AX771)","v":0},0,{"$f":"SUM(AZ770:AZ771)","v":83174.766415141698},{"$f":"SUM(BA770:BA771)","v":0},0,0,0,{"$f":"SUM(BE770:BE771)","v":77362.864901292618},{"$f":"SUM(BF770:BF771)","v":0},0,0,0,{"$f":"SUM(BJ770:BJ771)","v":60810.964998799413},{"$f":"SUM(BK770:BK771)","v":0},0,0,0,{"$f":"SUM(BO770:BO771)","v":25530.229437896814},{"$f":"SUM(BP770:BP771)","v":0},{"$f":"SUM(BQ770:BQ771)","v":0},{"$f":"SUM(BR770:BR771)","v":0},0,{"$f":"SUM(BT770:BT771)","v":14423.022493327959},{"$f":"SUM(BU770:BU771)","v":0},{"$f":"SUM(BV770:BV771)","v":0},{"$f":"SUM(BW770:BW771)","v":0},0,0]
[764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[765,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[766,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W773","v":1098890.525314081},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G775","v":970486.60878166126},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G775","v":7272.8060343794195},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G775","v":685.27552197111856},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G775","v":36861.678568084128},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G775","v":36014.805275562991},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G775","v":28729.726283682874},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G775","v":12067.327118765212},{"$f":"VLOOKUP($F775,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G775","v":6772.2977299741751},{"$f":"SUM(H775:R775)","v":1098890.5253140812},null,"Customer",{"$f":"IF($U775=$V$646,$H775,0)","v":970486.60878166126},{"$f":"IF($U775=$W$646,$H775,0)","v":0},{"$f":"IF($U775=$X$646,$H775,0)+IF($U775=$Y$646,$H775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U775=$Y$646,$H775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V775:Y775)-H775","v":0},{"$f":"IF($U775=$AA$646,$I775,0)","v":0},{"$f":"IF($U775=$AB$646,$I775,0)","v":0},{"$f":"IF($U775=$AC$646,$I775,0)+IF($U775=$AD$646,$I775,0)*$X$643","v":0},{"$f":"IF($U775=$AD$646,$I775,0)*$Y$643","v":0},{"$f":"SUM(AA775:AD775)-I775","v":0},{"$f":"IF($U775=$AF$646,$J775,0)","v":0},{"$f":"IF($U775=$AG$646,$J775,0)","v":0},{"$f":"IF($U775=$AH$646,$J775,0)+IF($U775=$AI$646,$J775,0)*$X$643","v":0},{"$f":"IF($U775=$AI$646,$J775,0)*$Y$643","v":0},{"$f":"SUM(AF775:AI775)-J775","v":0},{"$f":"IF($U775=$AK$646,$K775,0)","v":7272.8060343794195},{"$f":"IF($U775=$AL$646,$K775,0)","v":0},{"$f":"IF($U775=$AM$646,$K775,0)+IF($U775=$AN$646,$K775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U775=$AN$646,$K775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK775:AN775)-K775","v":0},{"$f":"IF($U775=$AP$646,$L775,0)","v":685.27552197111856},{"$f":"IF($U775=$AQ$646,$L775,0)","v":0},{"$f":"IF($U775=$AR$646,$L775,0)+IF($U775=$AS$646,$L775,0)*$X$643","v":0},{"$f":"IF($U775=$AS$646,$L775,0)*$Y$643","v":0},{"$f":"SUM(AP775:AS775)-L775","v":0},{"$f":"IF($U775=$AU$646,$M775,0)","v":0},{"$f":"IF($U775=$AV$646,$M775,0)","v":0},{"$f":"IF($U775=$AW$646,$M775,0)+IF($U775=$AX$646,$M775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U775=$AX$646,$M775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU775:AX775)-M775","v":0},{"$f":"IF($U775=$AZ$646,$N775,0)","v":36861.678568084128},{"$f":"IF($U775=$BA$646,$N775,0)","v":0},{"$f":"IF($U775=$BB$646,$N775,0)+IF($U775=$BC$646,$N775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U775=$BC$646,$N775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ775:BC775)-N775","v":0},{"$f":"IF($U775=$BE$646,$O775,0)","v":36014.805275562991},{"$f":"IF($U775=$BF$646,$O775,0)","v":0},{"$f":"IF($U775=$BG$646,$O775,0)+IF($U775=$BH$646,$O775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U775=$BH$646,$O775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE775:BH775)-O775","v":0},{"$f":"IF($U775=$BJ$646,$P775,0)","v":28729.726283682874},{"$f":"IF($U775=$BK$646,$P775,0)","v":0},{"$f":"IF($U775=$BL$646,$P775,0)+IF($U775=$BM$646,$P775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U775=$BM$646,$P775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ775:BM775)-P775","v":0},{"$f":"IF($U775=$BO$646,$Q775,0)","v":12067.327118765212},{"$f":"IF($U775=$BP$646,$Q775,0)","v":0},{"$f":"IF($U775=$BQ$646,$Q775,0)+IF($U775=$BR$646,$Q775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U775=$BR$646,$Q775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO775:BR775)-Q775","v":0},{"$f":"IF($U775=$BT$646,$R775,0)","v":6772.2977299741751},{"$f":"IF($U775=$BU$646,$R775,0)","v":0},{"$f":"IF($U775=$BV$646,$R775,0)+IF($U775=$BW$646,$R775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U775=$BW$646,$R775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT775:BW775)-R775","v":0},{"$f":"SUM(V775:BW775)-S775","v":0}]
[767,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W774","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G776","v":0},{"$f":"SUM(H776:R776)","v":0},null,"Customer",{"$f":"IF($U776=$V$646,$H776,0)","v":0},{"$f":"IF($U776=$W$646,$H776,0)","v":0},{"$f":"IF($U776=$X$646,$H776,0)+IF($U776=$Y$646,$H776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U776=$Y$646,$H776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U776=$AA$646,$I776,0)","v":0},{"$f":"IF($U776=$AB$646,$I776,0)","v":0},{"$f":"IF($U776=$AC$646,$I776,0)+IF($U776=$AD$646,$I776,0)*$X$643","v":0},{"$f":"IF($U776=$AD$646,$I776,0)*$Y$643","v":0},0,{"$f":"IF($U776=$AF$646,$J776,0)","v":0},{"$f":"IF($U776=$AG$646,$J776,0)","v":0},{"$f":"IF($U776=$AH$646,$J776,0)+IF($U776=$AI$646,$J776,0)*$X$643","v":0},{"$f":"IF($U776=$AI$646,$J776,0)*$Y$643","v":0},0,{"$f":"IF($U776=$AK$646,$K776,0)","v":0},{"$f":"IF($U776=$AL$646,$K776,0)","v":0},{"$f":"IF($U776=$AM$646,$K776,0)+IF($U776=$AN$646,$K776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U776=$AN$646,$K776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U776=$AP$646,$L776,0)","v":0},{"$f":"IF($U776=$AQ$646,$L776,0)","v":0},{"$f":"IF($U776=$AR$646,$L776,0)+IF($U776=$AS$646,$L776,0)*$X$643","v":0},{"$f":"IF($U776=$AS$646,$L776,0)*$Y$643","v":0},0,{"$f":"IF($U776=$AU$646,$M776,0)","v":0},{"$f":"IF($U776=$AV$646,$M776,0)","v":0},{"$f":"IF($U776=$AW$646,$M776,0)+IF($U776=$AX$646,$M776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U776=$AX$646,$M776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U776=$AZ$646,$N776,0)","v":0},{"$f":"IF($U776=$BA$646,$N776,0)","v":0},{"$f":"IF($U776=$BB$646,$N776,0)+IF($U776=$BC$646,$N776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U776=$BC$646,$N776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U776=$BE$646,$O776,0)","v":0},{"$f":"IF($U776=$BF$646,$O776,0)","v":0},{"$f":"IF($U776=$BG$646,$O776,0)+IF($U776=$BH$646,$O776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U776=$BH$646,$O776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U776=$BJ$646,$P776,0)","v":0},{"$f":"IF($U776=$BK$646,$P776,0)","v":0},{"$f":"IF($U776=$BL$646,$P776,0)+IF($U776=$BM$646,$P776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U776=$BM$646,$P776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U776=$BO$646,$Q776,0)","v":0},{"$f":"IF($U776=$BP$646,$Q776,0)","v":0},{"$f":"IF($U776=$BQ$646,$Q776,0)+IF($U776=$BR$646,$Q776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U776=$BR$646,$Q776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U776=$BT$646,$R776,0)","v":0},{"$f":"IF($U776=$BU$646,$R776,0)","v":0},{"$f":"IF($U776=$BV$646,$R776,0)+IF($U776=$BW$646,$R776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U776=$BW$646,$R776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[768,null,null,"Total",null,null,{"$f":"SUM(G775:G776)","v":1098890.525314081},{"$f":"SUM(H775:H776)","v":970486.60878166126},{"$f":"SUM(I775:I776)","v":0},0,7272.8060343794195,685.27552197111856,0,{"$f":"SUM(N775:N776)","v":36861.678568084128},{"$f":"SUM(O775:O776)","v":36014.805275562991},28729.726283682874,12067.327118765212,6772.2977299741751,{"$f":"SUM(S775:S776)","v":1098890.5253140812},null,null,{"$f":"SUM(V775:V776)","v":970486.60878166126},{"$f":"SUM(W775:W776)","v":0},0,0,0,{"$f":"SUM(AA775:AA776)","v":0},{"$f":"SUM(AB775:AB776)","v":0},0,0,0,{"$f":"SUM(AF775:AF776)","v":0},{"$f":"SUM(AG775:AG776)","v":0},0,0,0,{"$f":"SUM(AK775:AK776)","v":7272.8060343794195},{"$f":"SUM(AL775:AL776)","v":0},{"$f":"SUM(AM775:AM776)","v":0},{"$f":"SUM(AN775:AN776)","v":0},0,{"$f":"SUM(AP775:AP776)","v":685.27552197111856},{"$f":"SUM(AQ775:AQ776)","v":0},{"$f":"SUM(AR775:AR776)","v":0},{"$f":"SUM(AS775:AS776)","v":0},0,{"$f":"SUM(AU775:AU776)","v":0},{"$f":"SUM(AV775:AV776)","v":0},{"$f":"SUM(AW775:AW776)","v":0},{"$f":"SUM(AX775:AX776)","v":0},0,{"$f":"SUM(AZ775:AZ776)","v":36861.678568084128},{"$f":"SUM(BA775:BA776)","v":0},0,0,0,{"$f":"SUM(BE775:BE776)","v":36014.805275562991},{"$f":"SUM(BF775:BF776)","v":0},0,0,0,{"$f":"SUM(BJ775:BJ776)","v":28729.726283682874},{"$f":"SUM(BK775:BK776)","v":0},0,0,0,{"$f":"SUM(BO775:BO776)","v":12067.327118765212},{"$f":"SUM(BP775:BP776)","v":0},{"$f":"SUM(BQ775:BQ776)","v":0},{"$f":"SUM(BR775:BR776)","v":0},0,{"$f":"SUM(BT775:BT776)","v":6772.2977299741751},{"$f":"SUM(BU775:BU776)","v":0},{"$f":"SUM(BV775:BV776)","v":0},{"$f":"SUM(BW775:BW776)","v":0},0,0]
[769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[770,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[771,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W778","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G780","v":0},{"$f":"SUM(H780:R780)","v":0},null,"Customer",{"$f":"IF($U780=$V$646,$H780,0)","v":0},{"$f":"IF($U780=$W$646,$H780,0)","v":0},{"$f":"IF($U780=$X$646,$H780,0)+IF($U780=$Y$646,$H780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U780=$Y$646,$H780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U780=$AA$646,$I780,0)","v":0},{"$f":"IF($U780=$AB$646,$I780,0)","v":0},{"$f":"IF($U780=$AC$646,$I780,0)+IF($U780=$AD$646,$I780,0)*$X$643","v":0},{"$f":"IF($U780=$AD$646,$I780,0)*$Y$643","v":0},0,{"$f":"IF($U780=$AF$646,$J780,0)","v":0},{"$f":"IF($U780=$AG$646,$J780,0)","v":0},{"$f":"IF($U780=$AH$646,$J780,0)+IF($U780=$AI$646,$J780,0)*$X$643","v":0},{"$f":"IF($U780=$AI$646,$J780,0)*$Y$643","v":0},0,{"$f":"IF($U780=$AK$646,$K780,0)","v":0},{"$f":"IF($U780=$AL$646,$K780,0)","v":0},{"$f":"IF($U780=$AM$646,$K780,0)+IF($U780=$AN$646,$K780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U780=$AN$646,$K780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U780=$AP$646,$L780,0)","v":0},{"$f":"IF($U780=$AQ$646,$L780,0)","v":0},{"$f":"IF($U780=$AR$646,$L780,0)+IF($U780=$AS$646,$L780,0)*$X$643","v":0},{"$f":"IF($U780=$AS$646,$L780,0)*$Y$643","v":0},0,{"$f":"IF($U780=$AU$646,$M780,0)","v":0},{"$f":"IF($U780=$AV$646,$M780,0)","v":0},{"$f":"IF($U780=$AW$646,$M780,0)+IF($U780=$AX$646,$M780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U780=$AX$646,$M780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U780=$AZ$646,$N780,0)","v":0},{"$f":"IF($U780=$BA$646,$N780,0)","v":0},{"$f":"IF($U780=$BB$646,$N780,0)+IF($U780=$BC$646,$N780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U780=$BC$646,$N780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U780=$BE$646,$O780,0)","v":0},{"$f":"IF($U780=$BF$646,$O780,0)","v":0},{"$f":"IF($U780=$BG$646,$O780,0)+IF($U780=$BH$646,$O780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U780=$BH$646,$O780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U780=$BJ$646,$P780,0)","v":0},{"$f":"IF($U780=$BK$646,$P780,0)","v":0},{"$f":"IF($U780=$BL$646,$P780,0)+IF($U780=$BM$646,$P780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U780=$BM$646,$P780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U780=$BO$646,$Q780,0)","v":0},{"$f":"IF($U780=$BP$646,$Q780,0)","v":0},{"$f":"IF($U780=$BQ$646,$Q780,0)+IF($U780=$BR$646,$Q780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U780=$BR$646,$Q780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U780=$BT$646,$R780,0)","v":0},{"$f":"IF($U780=$BU$646,$R780,0)","v":0},{"$f":"IF($U780=$BV$646,$R780,0)+IF($U780=$BW$646,$R780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U780=$BW$646,$R780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[772,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W779","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G781","v":0},{"$f":"SUM(H781:R781)","v":0},null,"Customer",{"$f":"IF($U781=$V$646,$H781,0)","v":0},{"$f":"IF($U781=$W$646,$H781,0)","v":0},{"$f":"IF($U781=$X$646,$H781,0)+IF($U781=$Y$646,$H781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U781=$Y$646,$H781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U781=$AA$646,$I781,0)","v":0},{"$f":"IF($U781=$AB$646,$I781,0)","v":0},{"$f":"IF($U781=$AC$646,$I781,0)+IF($U781=$AD$646,$I781,0)*$X$643","v":0},{"$f":"IF($U781=$AD$646,$I781,0)*$Y$643","v":0},0,{"$f":"IF($U781=$AF$646,$J781,0)","v":0},{"$f":"IF($U781=$AG$646,$J781,0)","v":0},{"$f":"IF($U781=$AH$646,$J781,0)+IF($U781=$AI$646,$J781,0)*$X$643","v":0},{"$f":"IF($U781=$AI$646,$J781,0)*$Y$643","v":0},0,{"$f":"IF($U781=$AK$646,$K781,0)","v":0},{"$f":"IF($U781=$AL$646,$K781,0)","v":0},{"$f":"IF($U781=$AM$646,$K781,0)+IF($U781=$AN$646,$K781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U781=$AN$646,$K781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U781=$AP$646,$L781,0)","v":0},{"$f":"IF($U781=$AQ$646,$L781,0)","v":0},{"$f":"IF($U781=$AR$646,$L781,0)+IF($U781=$AS$646,$L781,0)*$X$643","v":0},{"$f":"IF($U781=$AS$646,$L781,0)*$Y$643","v":0},0,{"$f":"IF($U781=$AU$646,$M781,0)","v":0},{"$f":"IF($U781=$AV$646,$M781,0)","v":0},{"$f":"IF($U781=$AW$646,$M781,0)+IF($U781=$AX$646,$M781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U781=$AX$646,$M781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U781=$AZ$646,$N781,0)","v":0},{"$f":"IF($U781=$BA$646,$N781,0)","v":0},{"$f":"IF($U781=$BB$646,$N781,0)+IF($U781=$BC$646,$N781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U781=$BC$646,$N781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U781=$BE$646,$O781,0)","v":0},{"$f":"IF($U781=$BF$646,$O781,0)","v":0},{"$f":"IF($U781=$BG$646,$O781,0)+IF($U781=$BH$646,$O781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U781=$BH$646,$O781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U781=$BJ$646,$P781,0)","v":0},{"$f":"IF($U781=$BK$646,$P781,0)","v":0},{"$f":"IF($U781=$BL$646,$P781,0)+IF($U781=$BM$646,$P781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U781=$BM$646,$P781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U781=$BO$646,$Q781,0)","v":0},{"$f":"IF($U781=$BP$646,$Q781,0)","v":0},{"$f":"IF($U781=$BQ$646,$Q781,0)+IF($U781=$BR$646,$Q781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U781=$BR$646,$Q781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U781=$BT$646,$R781,0)","v":0},{"$f":"IF($U781=$BU$646,$R781,0)","v":0},{"$f":"IF($U781=$BV$646,$R781,0)+IF($U781=$BW$646,$R781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U781=$BW$646,$R781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[773,null,null,"Total",null,null,{"$f":"SUM(G780:G781)","v":0},{"$f":"SUM(H780:H781)","v":0},{"$f":"SUM(I780:I781)","v":0},0,0,0,0,{"$f":"SUM(N780:N781)","v":0},{"$f":"SUM(O780:O781)","v":0},0,0,0,{"$f":"SUM(S780:S781)","v":0},null,null,{"$f":"SUM(V780:V781)","v":0},{"$f":"SUM(W780:W781)","v":0},0,0,0,{"$f":"SUM(AA780:AA781)","v":0},{"$f":"SUM(AB780:AB781)","v":0},0,0,0,{"$f":"SUM(AF780:AF781)","v":0},{"$f":"SUM(AG780:AG781)","v":0},0,0,0,{"$f":"SUM(AK780:AK781)","v":0},{"$f":"SUM(AL780:AL781)","v":0},{"$f":"SUM(AM780:AM781)","v":0},{"$f":"SUM(AN780:AN781)","v":0},0,{"$f":"SUM(AP780:AP781)","v":0},{"$f":"SUM(AQ780:AQ781)","v":0},{"$f":"SUM(AR780:AR781)","v":0},{"$f":"SUM(AS780:AS781)","v":0},0,{"$f":"SUM(AU780:AU781)","v":0},{"$f":"SUM(AV780:AV781)","v":0},{"$f":"SUM(AW780:AW781)","v":0},{"$f":"SUM(AX780:AX781)","v":0},0,{"$f":"SUM(AZ780:AZ781)","v":0},{"$f":"SUM(BA780:BA781)","v":0},0,0,0,{"$f":"SUM(BE780:BE781)","v":0},{"$f":"SUM(BF780:BF781)","v":0},0,0,0,{"$f":"SUM(BJ780:BJ781)","v":0},{"$f":"SUM(BK780:BK781)","v":0},0,0,0,{"$f":"SUM(BO780:BO781)","v":0},{"$f":"SUM(BP780:BP781)","v":0},{"$f":"SUM(BQ780:BQ781)","v":0},{"$f":"SUM(BR780:BR781)","v":0},0,{"$f":"SUM(BT780:BT781)","v":0},{"$f":"SUM(BU780:BU781)","v":0},{"$f":"SUM(BV780:BV781)","v":0},{"$f":"SUM(BW780:BW781)","v":0},0,0]
[774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[775,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[776,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W783","v":908323.22101601353},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G785","v":802186.84403481835},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G785","v":6011.5711718272341},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G785","v":566.43646938563734},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G785","v":30469.203107788497},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G785","v":29769.192816376275},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G785","v":23747.477037755532},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G785","v":9974.636403783592},{"$f":"VLOOKUP($F785,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G785","v":5597.8599742785091},{"$f":"SUM(H785:R785)","v":908323.22101601353},null,"Customer",{"$f":"IF($U785=$V$646,$H785,0)","v":802186.84403481835},{"$f":"IF($U785=$W$646,$H785,0)","v":0},{"$f":"IF($U785=$X$646,$H785,0)+IF($U785=$Y$646,$H785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U785=$Y$646,$H785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U785=$AA$646,$I785,0)","v":0},{"$f":"IF($U785=$AB$646,$I785,0)","v":0},{"$f":"IF($U785=$AC$646,$I785,0)+IF($U785=$AD$646,$I785,0)*$X$643","v":0},{"$f":"IF($U785=$AD$646,$I785,0)*$Y$643","v":0},{"$f":"SUM(AA785:AD785)-I785","v":0},{"$f":"IF($U785=$AF$646,$J785,0)","v":0},{"$f":"IF($U785=$AG$646,$J785,0)","v":0},{"$f":"IF($U785=$AH$646,$J785,0)+IF($U785=$AI$646,$J785,0)*$X$643","v":0},{"$f":"IF($U785=$AI$646,$J785,0)*$Y$643","v":0},{"$f":"SUM(AF785:AI785)-J785","v":0},{"$f":"IF($U785=$AK$646,$K785,0)","v":6011.5711718272341},{"$f":"IF($U785=$AL$646,$K785,0)","v":0},{"$f":"IF($U785=$AM$646,$K785,0)+IF($U785=$AN$646,$K785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U785=$AN$646,$K785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U785=$AP$646,$L785,0)","v":566.43646938563734},{"$f":"IF($U785=$AQ$646,$L785,0)","v":0},{"$f":"IF($U785=$AR$646,$L785,0)+IF($U785=$AS$646,$L785,0)*$X$643","v":0},{"$f":"IF($U785=$AS$646,$L785,0)*$Y$643","v":0},0,{"$f":"IF($U785=$AU$646,$M785,0)","v":0},{"$f":"IF($U785=$AV$646,$M785,0)","v":0},{"$f":"IF($U785=$AW$646,$M785,0)+IF($U785=$AX$646,$M785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U785=$AX$646,$M785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U785=$AZ$646,$N785,0)","v":30469.203107788497},{"$f":"IF($U785=$BA$646,$N785,0)","v":0},{"$f":"IF($U785=$BB$646,$N785,0)+IF($U785=$BC$646,$N785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U785=$BC$646,$N785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U785=$BE$646,$O785,0)","v":29769.192816376275},{"$f":"IF($U785=$BF$646,$O785,0)","v":0},{"$f":"IF($U785=$BG$646,$O785,0)+IF($U785=$BH$646,$O785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U785=$BH$646,$O785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U785=$BJ$646,$P785,0)","v":23747.477037755532},{"$f":"IF($U785=$BK$646,$P785,0)","v":0},{"$f":"IF($U785=$BL$646,$P785,0)+IF($U785=$BM$646,$P785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U785=$BM$646,$P785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U785=$BO$646,$Q785,0)","v":9974.636403783592},{"$f":"IF($U785=$BP$646,$Q785,0)","v":0},{"$f":"IF($U785=$BQ$646,$Q785,0)+IF($U785=$BR$646,$Q785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U785=$BR$646,$Q785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U785=$BT$646,$R785,0)","v":5597.8599742785091},{"$f":"IF($U785=$BU$646,$R785,0)","v":0},{"$f":"IF($U785=$BV$646,$R785,0)+IF($U785=$BW$646,$R785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U785=$BW$646,$R785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[777,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W784","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G786","v":0},{"$f":"SUM(H786:R786)","v":0},null,"Customer",{"$f":"IF($U786=$V$646,$H786,0)","v":0},{"$f":"IF($U786=$W$646,$H786,0)","v":0},{"$f":"IF($U786=$X$646,$H786,0)+IF($U786=$Y$646,$H786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U786=$Y$646,$H786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U786=$AA$646,$I786,0)","v":0},{"$f":"IF($U786=$AB$646,$I786,0)","v":0},{"$f":"IF($U786=$AC$646,$I786,0)+IF($U786=$AD$646,$I786,0)*$X$643","v":0},{"$f":"IF($U786=$AD$646,$I786,0)*$Y$643","v":0},{"$f":"SUM(AA786:AD786)-I786","v":0},{"$f":"IF($U786=$AF$646,$J786,0)","v":0},{"$f":"IF($U786=$AG$646,$J786,0)","v":0},{"$f":"IF($U786=$AH$646,$J786,0)+IF($U786=$AI$646,$J786,0)*$X$643","v":0},{"$f":"IF($U786=$AI$646,$J786,0)*$Y$643","v":0},{"$f":"SUM(AF786:AI786)-J786","v":0},{"$f":"IF($U786=$AK$646,$K786,0)","v":0},{"$f":"IF($U786=$AL$646,$K786,0)","v":0},{"$f":"IF($U786=$AM$646,$K786,0)+IF($U786=$AN$646,$K786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U786=$AN$646,$K786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U786=$AP$646,$L786,0)","v":0},{"$f":"IF($U786=$AQ$646,$L786,0)","v":0},{"$f":"IF($U786=$AR$646,$L786,0)+IF($U786=$AS$646,$L786,0)*$X$643","v":0},{"$f":"IF($U786=$AS$646,$L786,0)*$Y$643","v":0},0,{"$f":"IF($U786=$AU$646,$M786,0)","v":0},{"$f":"IF($U786=$AV$646,$M786,0)","v":0},{"$f":"IF($U786=$AW$646,$M786,0)+IF($U786=$AX$646,$M786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U786=$AX$646,$M786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U786=$AZ$646,$N786,0)","v":0},{"$f":"IF($U786=$BA$646,$N786,0)","v":0},{"$f":"IF($U786=$BB$646,$N786,0)+IF($U786=$BC$646,$N786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U786=$BC$646,$N786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U786=$BE$646,$O786,0)","v":0},{"$f":"IF($U786=$BF$646,$O786,0)","v":0},{"$f":"IF($U786=$BG$646,$O786,0)+IF($U786=$BH$646,$O786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U786=$BH$646,$O786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U786=$BJ$646,$P786,0)","v":0},{"$f":"IF($U786=$BK$646,$P786,0)","v":0},{"$f":"IF($U786=$BL$646,$P786,0)+IF($U786=$BM$646,$P786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U786=$BM$646,$P786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U786=$BO$646,$Q786,0)","v":0},{"$f":"IF($U786=$BP$646,$Q786,0)","v":0},{"$f":"IF($U786=$BQ$646,$Q786,0)+IF($U786=$BR$646,$Q786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U786=$BR$646,$Q786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U786=$BT$646,$R786,0)","v":0},{"$f":"IF($U786=$BU$646,$R786,0)","v":0},{"$f":"IF($U786=$BV$646,$R786,0)+IF($U786=$BW$646,$R786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U786=$BW$646,$R786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[778,null,null,"Total",null,null,{"$f":"SUM(G785:G786)","v":908323.22101601353},{"$f":"SUM(H785:H786)","v":802186.84403481835},{"$f":"SUM(I785:I786)","v":0},0,6011.5711718272341,566.43646938563734,0,30469.203107788497,{"$f":"SUM(O785:O786)","v":29769.192816376275},23747.477037755532,9974.636403783592,5597.8599742785091,{"$f":"SUM(S785:S786)","v":908323.22101601353},null,null,{"$f":"SUM(V785:V786)","v":802186.84403481835},{"$f":"SUM(W785:W786)","v":0},0,{"$f":"SUM(Y785:Y786)","v":0},0,{"$f":"SUM(AA785:AA786)","v":0},{"$f":"SUM(AB785:AB786)","v":0},0,{"$f":"SUM(AD785:AD786)","v":0},{"$f":"SUM(AA787:AD787)-I787","v":0},{"$f":"SUM(AF785:AF786)","v":0},{"$f":"SUM(AG785:AG786)","v":0},0,{"$f":"SUM(AI785:AI786)","v":0},{"$f":"SUM(AF787:AI787)-J787","v":0},{"$f":"SUM(AK785:AK786)","v":6011.5711718272341},{"$f":"SUM(AL785:AL786)","v":0},0,{"$f":"SUM(AN785:AN786)","v":0},0,{"$f":"SUM(AP785:AP786)","v":566.43646938563734},{"$f":"SUM(AQ785:AQ786)","v":0},0,{"$f":"SUM(AS785:AS786)","v":0},0,{"$f":"SUM(AU785:AU786)","v":0},{"$f":"SUM(AV785:AV786)","v":0},0,{"$f":"SUM(AX785:AX786)","v":0},0,{"$f":"SUM(AZ785:AZ786)","v":30469.203107788497},{"$f":"SUM(BA785:BA786)","v":0},0,{"$f":"SUM(BC785:BC786)","v":0},0,{"$f":"SUM(BE785:BE786)","v":29769.192816376275},{"$f":"SUM(BF785:BF786)","v":0},0,{"$f":"SUM(BH785:BH786)","v":0},0,{"$f":"SUM(BJ785:BJ786)","v":23747.477037755532},{"$f":"SUM(BK785:BK786)","v":0},0,{"$f":"SUM(BM785:BM786)","v":0},0,{"$f":"SUM(BO785:BO786)","v":9974.636403783592},{"$f":"SUM(BP785:BP786)","v":0},0,{"$f":"SUM(BR785:BR786)","v":0},0,{"$f":"SUM(BT785:BT786)","v":5597.8599742785091},{"$f":"SUM(BU785:BU786)","v":0},0,{"$f":"SUM(BW785:BW786)","v":0},0,0]
[779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[780,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V789:Y789)-H789","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK789:AN789)-K789","v":0},null,null,null,null,{"$f":"SUM(AP789:AS789)-L789","v":0},null,null,null,null,{"$f":"SUM(AU789:AX789)-M789","v":0},null,null,null,null,{"$f":"SUM(AZ789:BC789)-N789","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO789:BR789)-Q789","v":0},null,null,null,null,{"$f":"SUM(BT789:BW789)-R789","v":0},{"$f":"SUM(V789:BW789)-S789","v":0}]
[781,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W788","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G790","v":0},{"$f":"SUM(H790:R790)","v":0},null,"Customer",{"$f":"IF($U790=$V$646,$H790,0)","v":0},{"$f":"IF($U790=$W$646,$H790,0)","v":0},{"$f":"IF($U790=$X$646,$H790,0)+IF($U790=$Y$646,$H790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U790=$Y$646,$H790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V790:Y790)-H790","v":0},{"$f":"IF($U790=$AA$646,$I790,0)","v":0},{"$f":"IF($U790=$AB$646,$I790,0)","v":0},{"$f":"IF($U790=$AC$646,$I790,0)+IF($U790=$AD$646,$I790,0)*$X$643","v":0},{"$f":"IF($U790=$AD$646,$I790,0)*$Y$643","v":0},{"$f":"SUM(AA790:AD790)-I790","v":0},{"$f":"IF($U790=$AF$646,$J790,0)","v":0},{"$f":"IF($U790=$AG$646,$J790,0)","v":0},{"$f":"IF($U790=$AH$646,$J790,0)+IF($U790=$AI$646,$J790,0)*$X$643","v":0},{"$f":"IF($U790=$AI$646,$J790,0)*$Y$643","v":0},{"$f":"SUM(AF790:AI790)-J790","v":0},{"$f":"IF($U790=$AK$646,$K790,0)","v":0},{"$f":"IF($U790=$AL$646,$K790,0)","v":0},{"$f":"IF($U790=$AM$646,$K790,0)+IF($U790=$AN$646,$K790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U790=$AN$646,$K790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK790:AN790)-K790","v":0},{"$f":"IF($U790=$AP$646,$L790,0)","v":0},{"$f":"IF($U790=$AQ$646,$L790,0)","v":0},{"$f":"IF($U790=$AR$646,$L790,0)+IF($U790=$AS$646,$L790,0)*$X$643","v":0},{"$f":"IF($U790=$AS$646,$L790,0)*$Y$643","v":0},{"$f":"SUM(AP790:AS790)-L790","v":0},{"$f":"IF($U790=$AU$646,$M790,0)","v":0},{"$f":"IF($U790=$AV$646,$M790,0)","v":0},{"$f":"IF($U790=$AW$646,$M790,0)+IF($U790=$AX$646,$M790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U790=$AX$646,$M790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU790:AX790)-M790","v":0},{"$f":"IF($U790=$AZ$646,$N790,0)","v":0},{"$f":"IF($U790=$BA$646,$N790,0)","v":0},{"$f":"IF($U790=$BB$646,$N790,0)+IF($U790=$BC$646,$N790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U790=$BC$646,$N790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ790:BC790)-N790","v":0},{"$f":"IF($U790=$BE$646,$O790,0)","v":0},{"$f":"IF($U790=$BF$646,$O790,0)","v":0},{"$f":"IF($U790=$BG$646,$O790,0)+IF($U790=$BH$646,$O790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U790=$BH$646,$O790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U790=$BJ$646,$P790,0)","v":0},{"$f":"IF($U790=$BK$646,$P790,0)","v":0},{"$f":"IF($U790=$BL$646,$P790,0)+IF($U790=$BM$646,$P790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U790=$BM$646,$P790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U790=$BO$646,$Q790,0)","v":0},{"$f":"IF($U790=$BP$646,$Q790,0)","v":0},{"$f":"IF($U790=$BQ$646,$Q790,0)+IF($U790=$BR$646,$Q790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U790=$BR$646,$Q790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO790:BR790)-Q790","v":0},{"$f":"IF($U790=$BT$646,$R790,0)","v":0},{"$f":"IF($U790=$BU$646,$R790,0)","v":0},{"$f":"IF($U790=$BV$646,$R790,0)+IF($U790=$BW$646,$R790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U790=$BW$646,$R790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT790:BW790)-R790","v":0},{"$f":"SUM(V790:BW790)-S790","v":0}]
[782,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W789","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G791","v":0},{"$f":"SUM(H791:R791)","v":0},null,"Customer",{"$f":"IF($U791=$V$646,$H791,0)","v":0},{"$f":"IF($U791=$W$646,$H791,0)","v":0},{"$f":"IF($U791=$X$646,$H791,0)+IF($U791=$Y$646,$H791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U791=$Y$646,$H791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V791:Y791)-H791","v":0},{"$f":"IF($U791=$AA$646,$I791,0)","v":0},{"$f":"IF($U791=$AB$646,$I791,0)","v":0},{"$f":"IF($U791=$AC$646,$I791,0)+IF($U791=$AD$646,$I791,0)*$X$643","v":0},{"$f":"IF($U791=$AD$646,$I791,0)*$Y$643","v":0},{"$f":"SUM(AA791:AD791)-I791","v":0},{"$f":"IF($U791=$AF$646,$J791,0)","v":0},{"$f":"IF($U791=$AG$646,$J791,0)","v":0},{"$f":"IF($U791=$AH$646,$J791,0)+IF($U791=$AI$646,$J791,0)*$X$643","v":0},{"$f":"IF($U791=$AI$646,$J791,0)*$Y$643","v":0},{"$f":"SUM(AF791:AI791)-J791","v":0},{"$f":"IF($U791=$AK$646,$K791,0)","v":0},{"$f":"IF($U791=$AL$646,$K791,0)","v":0},{"$f":"IF($U791=$AM$646,$K791,0)+IF($U791=$AN$646,$K791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U791=$AN$646,$K791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK791:AN791)-K791","v":0},{"$f":"IF($U791=$AP$646,$L791,0)","v":0},{"$f":"IF($U791=$AQ$646,$L791,0)","v":0},{"$f":"IF($U791=$AR$646,$L791,0)+IF($U791=$AS$646,$L791,0)*$X$643","v":0},{"$f":"IF($U791=$AS$646,$L791,0)*$Y$643","v":0},{"$f":"SUM(AP791:AS791)-L791","v":0},{"$f":"IF($U791=$AU$646,$M791,0)","v":0},{"$f":"IF($U791=$AV$646,$M791,0)","v":0},{"$f":"IF($U791=$AW$646,$M791,0)+IF($U791=$AX$646,$M791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U791=$AX$646,$M791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU791:AX791)-M791","v":0},{"$f":"IF($U791=$AZ$646,$N791,0)","v":0},{"$f":"IF($U791=$BA$646,$N791,0)","v":0},{"$f":"IF($U791=$BB$646,$N791,0)+IF($U791=$BC$646,$N791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U791=$BC$646,$N791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ791:BC791)-N791","v":0},{"$f":"IF($U791=$BE$646,$O791,0)","v":0},{"$f":"IF($U791=$BF$646,$O791,0)","v":0},{"$f":"IF($U791=$BG$646,$O791,0)+IF($U791=$BH$646,$O791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U791=$BH$646,$O791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U791=$BJ$646,$P791,0)","v":0},{"$f":"IF($U791=$BK$646,$P791,0)","v":0},{"$f":"IF($U791=$BL$646,$P791,0)+IF($U791=$BM$646,$P791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U791=$BM$646,$P791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U791=$BO$646,$Q791,0)","v":0},{"$f":"IF($U791=$BP$646,$Q791,0)","v":0},{"$f":"IF($U791=$BQ$646,$Q791,0)+IF($U791=$BR$646,$Q791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U791=$BR$646,$Q791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO791:BR791)-Q791","v":0},{"$f":"IF($U791=$BT$646,$R791,0)","v":0},{"$f":"IF($U791=$BU$646,$R791,0)","v":0},{"$f":"IF($U791=$BV$646,$R791,0)+IF($U791=$BW$646,$R791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U791=$BW$646,$R791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT791:BW791)-R791","v":0},{"$f":"SUM(V791:BW791)-S791","v":0}]
[783,null,null,"Total",null,null,{"$f":"SUM(G790:G791)","v":0},{"$f":"SUM(H790:H791)","v":0},{"$f":"SUM(I790:I791)","v":0},0,0,0,0,0,{"$f":"SUM(O790:O791)","v":0},0,0,0,{"$f":"SUM(S790:S791)","v":0},null,null,{"$f":"SUM(V790:V791)","v":0},{"$f":"SUM(W790:W791)","v":0},0,{"$f":"SUM(Y790:Y791)","v":0},{"$f":"SUM(V792:Y792)-H792","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"SUM(AB790:AB791)","v":0},0,{"$f":"SUM(AD790:AD791)","v":0},{"$f":"SUM(AA792:AD792)-I792","v":0},{"$f":"SUM(AF790:AF791)","v":0},{"$f":"SUM(AG790:AG791)","v":0},0,{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AF792:AI792)-J792","v":0},{"$f":"SUM(AK790:AK791)","v":0},{"$f":"SUM(AL790:AL791)","v":0},0,{"$f":"SUM(AN790:AN791)","v":0},{"$f":"SUM(AK792:AN792)-K792","v":0},{"$f":"SUM(AP790:AP791)","v":0},{"$f":"SUM(AQ790:AQ791)","v":0},0,{"$f":"SUM(AS790:AS791)","v":0},{"$f":"SUM(AP792:AS792)-L792","v":0},{"$f":"SUM(AU790:AU791)","v":0},{"$f":"SUM(AV790:AV791)","v":0},0,{"$f":"SUM(AX790:AX791)","v":0},{"$f":"SUM(AU792:AX792)-M792","v":0},{"$f":"SUM(AZ790:AZ791)","v":0},{"$f":"SUM(BA790:BA791)","v":0},0,{"$f":"SUM(BC790:BC791)","v":0},{"$f":"SUM(AZ792:BC792)-N792","v":0},{"$f":"SUM(BE790:BE791)","v":0},{"$f":"SUM(BF790:BF791)","v":0},0,{"$f":"SUM(BH790:BH791)","v":0},0,{"$f":"SUM(BJ790:BJ791)","v":0},{"$f":"SUM(BK790:BK791)","v":0},0,{"$f":"SUM(BM790:BM791)","v":0},0,{"$f":"SUM(BO790:BO791)","v":0},{"$f":"SUM(BP790:BP791)","v":0},0,{"$f":"SUM(BR790:BR791)","v":0},{"$f":"SUM(BO792:BR792)-Q792","v":0},{"$f":"SUM(BT790:BT791)","v":0},{"$f":"SUM(BU790:BU791)","v":0},0,{"$f":"SUM(BW790:BW791)","v":0},{"$f":"SUM(BT792:BW792)-R792","v":0},{"$f":"SUM(V792:BW792)-S792","v":0}]
[784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[785,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V794:Y794)-H794","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK794:AN794)-K794","v":0},null,null,null,null,{"$f":"SUM(AP794:AS794)-L794","v":0},null,null,null,null,{"$f":"SUM(AU794:AX794)-M794","v":0},null,null,null,null,{"$f":"SUM(AZ794:BC794)-N794","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO794:BR794)-Q794","v":0},null,null,null,null,{"$f":"SUM(BT794:BW794)-R794","v":0},{"$f":"SUM(V794:BW794)-S794","v":0}]
[786,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W793","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G795","v":0},{"$f":"SUM(H795:R795)","v":0},null,"Customer",{"$f":"IF($U795=$V$646,$H795,0)","v":0},{"$f":"IF($U795=$W$646,$H795,0)","v":0},{"$f":"IF($U795=$X$646,$H795,0)+IF($U795=$Y$646,$H795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U795=$Y$646,$H795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U795=$AA$646,$I795,0)","v":0},{"$f":"IF($U795=$AB$646,$I795,0)","v":0},{"$f":"IF($U795=$AC$646,$I795,0)+IF($U795=$AD$646,$I795,0)*$X$643","v":0},{"$f":"IF($U795=$AD$646,$I795,0)*$Y$643","v":0},{"$f":"SUM(AA795:AD795)-I795","v":0},{"$f":"IF($U795=$AF$646,$J795,0)","v":0},{"$f":"IF($U795=$AG$646,$J795,0)","v":0},{"$f":"IF($U795=$AH$646,$J795,0)+IF($U795=$AI$646,$J795,0)*$X$643","v":0},{"$f":"IF($U795=$AI$646,$J795,0)*$Y$643","v":0},{"$f":"SUM(AF795:AI795)-J795","v":0},{"$f":"IF($U795=$AK$646,$K795,0)","v":0},{"$f":"IF($U795=$AL$646,$K795,0)","v":0},{"$f":"IF($U795=$AM$646,$K795,0)+IF($U795=$AN$646,$K795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U795=$AN$646,$K795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U795=$AP$646,$L795,0)","v":0},{"$f":"IF($U795=$AQ$646,$L795,0)","v":0},{"$f":"IF($U795=$AR$646,$L795,0)+IF($U795=$AS$646,$L795,0)*$X$643","v":0},{"$f":"IF($U795=$AS$646,$L795,0)*$Y$643","v":0},0,{"$f":"IF($U795=$AU$646,$M795,0)","v":0},{"$f":"IF($U795=$AV$646,$M795,0)","v":0},{"$f":"IF($U795=$AW$646,$M795,0)+IF($U795=$AX$646,$M795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U795=$AX$646,$M795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U795=$AZ$646,$N795,0)","v":0},{"$f":"IF($U795=$BA$646,$N795,0)","v":0},{"$f":"IF($U795=$BB$646,$N795,0)+IF($U795=$BC$646,$N795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U795=$BC$646,$N795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U795=$BE$646,$O795,0)","v":0},{"$f":"IF($U795=$BF$646,$O795,0)","v":0},{"$f":"IF($U795=$BG$646,$O795,0)+IF($U795=$BH$646,$O795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U795=$BH$646,$O795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U795=$BJ$646,$P795,0)","v":0},{"$f":"IF($U795=$BK$646,$P795,0)","v":0},{"$f":"IF($U795=$BL$646,$P795,0)+IF($U795=$BM$646,$P795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U795=$BM$646,$P795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U795=$BO$646,$Q795,0)","v":0},{"$f":"IF($U795=$BP$646,$Q795,0)","v":0},{"$f":"IF($U795=$BQ$646,$Q795,0)+IF($U795=$BR$646,$Q795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U795=$BR$646,$Q795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U795=$BT$646,$R795,0)","v":0},{"$f":"IF($U795=$BU$646,$R795,0)","v":0},{"$f":"IF($U795=$BV$646,$R795,0)+IF($U795=$BW$646,$R795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U795=$BW$646,$R795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[787,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W794","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G796","v":0},{"$f":"SUM(H796:R796)","v":0},null,"Customer",{"$f":"IF($U796=$V$646,$H796,0)","v":0},{"$f":"IF($U796=$W$646,$H796,0)","v":0},{"$f":"IF($U796=$X$646,$H796,0)+IF($U796=$Y$646,$H796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U796=$Y$646,$H796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U796=$AA$646,$I796,0)","v":0},{"$f":"IF($U796=$AB$646,$I796,0)","v":0},{"$f":"IF($U796=$AC$646,$I796,0)+IF($U796=$AD$646,$I796,0)*$X$643","v":0},{"$f":"IF($U796=$AD$646,$I796,0)*$Y$643","v":0},0,{"$f":"IF($U796=$AF$646,$J796,0)","v":0},{"$f":"IF($U796=$AG$646,$J796,0)","v":0},{"$f":"IF($U796=$AH$646,$J796,0)+IF($U796=$AI$646,$J796,0)*$X$643","v":0},{"$f":"IF($U796=$AI$646,$J796,0)*$Y$643","v":0},0,{"$f":"IF($U796=$AK$646,$K796,0)","v":0},{"$f":"IF($U796=$AL$646,$K796,0)","v":0},{"$f":"IF($U796=$AM$646,$K796,0)+IF($U796=$AN$646,$K796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U796=$AN$646,$K796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U796=$AP$646,$L796,0)","v":0},{"$f":"IF($U796=$AQ$646,$L796,0)","v":0},{"$f":"IF($U796=$AR$646,$L796,0)+IF($U796=$AS$646,$L796,0)*$X$643","v":0},{"$f":"IF($U796=$AS$646,$L796,0)*$Y$643","v":0},0,{"$f":"IF($U796=$AU$646,$M796,0)","v":0},{"$f":"IF($U796=$AV$646,$M796,0)","v":0},{"$f":"IF($U796=$AW$646,$M796,0)+IF($U796=$AX$646,$M796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U796=$AX$646,$M796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U796=$AZ$646,$N796,0)","v":0},{"$f":"IF($U796=$BA$646,$N796,0)","v":0},{"$f":"IF($U796=$BB$646,$N796,0)+IF($U796=$BC$646,$N796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U796=$BC$646,$N796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U796=$BE$646,$O796,0)","v":0},{"$f":"IF($U796=$BF$646,$O796,0)","v":0},{"$f":"IF($U796=$BG$646,$O796,0)+IF($U796=$BH$646,$O796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U796=$BH$646,$O796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U796=$BJ$646,$P796,0)","v":0},{"$f":"IF($U796=$BK$646,$P796,0)","v":0},{"$f":"IF($U796=$BL$646,$P796,0)+IF($U796=$BM$646,$P796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U796=$BM$646,$P796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U796=$BO$646,$Q796,0)","v":0},{"$f":"IF($U796=$BP$646,$Q796,0)","v":0},{"$f":"IF($U796=$BQ$646,$Q796,0)+IF($U796=$BR$646,$Q796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U796=$BR$646,$Q796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U796=$BT$646,$R796,0)","v":0},{"$f":"IF($U796=$BU$646,$R796,0)","v":0},{"$f":"IF($U796=$BV$646,$R796,0)+IF($U796=$BW$646,$R796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U796=$BW$646,$R796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[788,null,null,"Total",null,null,{"$f":"SUM(G795:G796)","v":0},{"$f":"SUM(H795:H796)","v":0},{"$f":"SUM(I795:I796)","v":0},0,0,0,0,{"$f":"SUM(N795:N796)","v":0},{"$f":"SUM(O795:O796)","v":0},0,0,0,{"$f":"SUM(S795:S796)","v":0},null,null,{"$f":"SUM(V795:V796)","v":0},{"$f":"SUM(W795:W796)","v":0},0,{"$f":"SUM(Y795:Y796)","v":0},0,{"$f":"SUM(AA795:AA796)","v":0},{"$f":"SUM(AB795:AB796)","v":0},0,{"$f":"SUM(AD795:AD796)","v":0},0,{"$f":"SUM(AF795:AF796)","v":0},{"$f":"SUM(AG795:AG796)","v":0},0,{"$f":"SUM(AI795:AI796)","v":0},0,{"$f":"SUM(AK795:AK796)","v":0},{"$f":"SUM(AL795:AL796)","v":0},{"$f":"SUM(AM795:AM796)","v":0},{"$f":"SUM(AN795:AN796)","v":0},0,{"$f":"SUM(AP795:AP796)","v":0},{"$f":"SUM(AQ795:AQ796)","v":0},{"$f":"SUM(AR795:AR796)","v":0},{"$f":"SUM(AS795:AS796)","v":0},0,{"$f":"SUM(AU795:AU796)","v":0},{"$f":"SUM(AV795:AV796)","v":0},{"$f":"SUM(AW795:AW796)","v":0},{"$f":"SUM(AX795:AX796)","v":0},0,{"$f":"SUM(AZ795:AZ796)","v":0},{"$f":"SUM(BA795:BA796)","v":0},0,{"$f":"SUM(BC795:BC796)","v":0},0,{"$f":"SUM(BE795:BE796)","v":0},{"$f":"SUM(BF795:BF796)","v":0},0,{"$f":"SUM(BH795:BH796)","v":0},0,{"$f":"SUM(BJ795:BJ796)","v":0},{"$f":"SUM(BK795:BK796)","v":0},0,{"$f":"SUM(BM795:BM796)","v":0},0,{"$f":"SUM(BO795:BO796)","v":0},{"$f":"SUM(BP795:BP796)","v":0},{"$f":"SUM(BQ795:BQ796)","v":0},{"$f":"SUM(BR795:BR796)","v":0},0,{"$f":"SUM(BT795:BT796)","v":0},{"$f":"SUM(BU795:BU796)","v":0},{"$f":"SUM(BV795:BV796)","v":0},{"$f":"SUM(BW795:BW796)","v":0},0,0]
[789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[790,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[791,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W798","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G800","v":0},{"$f":"SUM(H800:R800)","v":0},null,"Customer",{"$f":"IF($U800=$V$646,$H800,0)","v":0},{"$f":"IF($U800=$W$646,$H800,0)","v":0},{"$f":"IF($U800=$X$646,$H800,0)+IF($U800=$Y$646,$H800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U800=$Y$646,$H800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U800=$AA$646,$I800,0)","v":0},{"$f":"IF($U800=$AB$646,$I800,0)","v":0},{"$f":"IF($U800=$AC$646,$I800,0)+IF($U800=$AD$646,$I800,0)*$X$643","v":0},{"$f":"IF($U800=$AD$646,$I800,0)*$Y$643","v":0},0,{"$f":"IF($U800=$AF$646,$J800,0)","v":0},{"$f":"IF($U800=$AG$646,$J800,0)","v":0},{"$f":"IF($U800=$AH$646,$J800,0)+IF($U800=$AI$646,$J800,0)*$X$643","v":0},{"$f":"IF($U800=$AI$646,$J800,0)*$Y$643","v":0},0,{"$f":"IF($U800=$AK$646,$K800,0)","v":0},{"$f":"IF($U800=$AL$646,$K800,0)","v":0},{"$f":"IF($U800=$AM$646,$K800,0)+IF($U800=$AN$646,$K800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U800=$AN$646,$K800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U800=$AP$646,$L800,0)","v":0},{"$f":"IF($U800=$AQ$646,$L800,0)","v":0},{"$f":"IF($U800=$AR$646,$L800,0)+IF($U800=$AS$646,$L800,0)*$X$643","v":0},{"$f":"IF($U800=$AS$646,$L800,0)*$Y$643","v":0},0,{"$f":"IF($U800=$AU$646,$M800,0)","v":0},{"$f":"IF($U800=$AV$646,$M800,0)","v":0},{"$f":"IF($U800=$AW$646,$M800,0)+IF($U800=$AX$646,$M800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U800=$AX$646,$M800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U800=$AZ$646,$N800,0)","v":0},{"$f":"IF($U800=$BA$646,$N800,0)","v":0},{"$f":"IF($U800=$BB$646,$N800,0)+IF($U800=$BC$646,$N800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U800=$BC$646,$N800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U800=$BE$646,$O800,0)","v":0},{"$f":"IF($U800=$BF$646,$O800,0)","v":0},{"$f":"IF($U800=$BG$646,$O800,0)+IF($U800=$BH$646,$O800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U800=$BH$646,$O800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U800=$BJ$646,$P800,0)","v":0},{"$f":"IF($U800=$BK$646,$P800,0)","v":0},{"$f":"IF($U800=$BL$646,$P800,0)+IF($U800=$BM$646,$P800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U800=$BM$646,$P800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U800=$BO$646,$Q800,0)","v":0},{"$f":"IF($U800=$BP$646,$Q800,0)","v":0},{"$f":"IF($U800=$BQ$646,$Q800,0)+IF($U800=$BR$646,$Q800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U800=$BR$646,$Q800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U800=$BT$646,$R800,0)","v":0},{"$f":"IF($U800=$BU$646,$R800,0)","v":0},{"$f":"IF($U800=$BV$646,$R800,0)+IF($U800=$BW$646,$R800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U800=$BW$646,$R800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[792,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W799","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G801","v":0},{"$f":"SUM(H801:R801)","v":0},null,"Customer",{"$f":"IF($U801=$V$646,$H801,0)","v":0},{"$f":"IF($U801=$W$646,$H801,0)","v":0},{"$f":"IF($U801=$X$646,$H801,0)+IF($U801=$Y$646,$H801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U801=$Y$646,$H801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U801=$AA$646,$I801,0)","v":0},{"$f":"IF($U801=$AB$646,$I801,0)","v":0},{"$f":"IF($U801=$AC$646,$I801,0)+IF($U801=$AD$646,$I801,0)*$X$643","v":0},{"$f":"IF($U801=$AD$646,$I801,0)*$Y$643","v":0},0,{"$f":"IF($U801=$AF$646,$J801,0)","v":0},{"$f":"IF($U801=$AG$646,$J801,0)","v":0},{"$f":"IF($U801=$AH$646,$J801,0)+IF($U801=$AI$646,$J801,0)*$X$643","v":0},{"$f":"IF($U801=$AI$646,$J801,0)*$Y$643","v":0},0,{"$f":"IF($U801=$AK$646,$K801,0)","v":0},{"$f":"IF($U801=$AL$646,$K801,0)","v":0},{"$f":"IF($U801=$AM$646,$K801,0)+IF($U801=$AN$646,$K801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U801=$AN$646,$K801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U801=$AP$646,$L801,0)","v":0},{"$f":"IF($U801=$AQ$646,$L801,0)","v":0},{"$f":"IF($U801=$AR$646,$L801,0)+IF($U801=$AS$646,$L801,0)*$X$643","v":0},{"$f":"IF($U801=$AS$646,$L801,0)*$Y$643","v":0},0,{"$f":"IF($U801=$AU$646,$M801,0)","v":0},{"$f":"IF($U801=$AV$646,$M801,0)","v":0},{"$f":"IF($U801=$AW$646,$M801,0)+IF($U801=$AX$646,$M801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U801=$AX$646,$M801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U801=$AZ$646,$N801,0)","v":0},{"$f":"IF($U801=$BA$646,$N801,0)","v":0},{"$f":"IF($U801=$BB$646,$N801,0)+IF($U801=$BC$646,$N801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U801=$BC$646,$N801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U801=$BE$646,$O801,0)","v":0},{"$f":"IF($U801=$BF$646,$O801,0)","v":0},{"$f":"IF($U801=$BG$646,$O801,0)+IF($U801=$BH$646,$O801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U801=$BH$646,$O801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U801=$BJ$646,$P801,0)","v":0},{"$f":"IF($U801=$BK$646,$P801,0)","v":0},{"$f":"IF($U801=$BL$646,$P801,0)+IF($U801=$BM$646,$P801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U801=$BM$646,$P801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U801=$BO$646,$Q801,0)","v":0},{"$f":"IF($U801=$BP$646,$Q801,0)","v":0},{"$f":"IF($U801=$BQ$646,$Q801,0)+IF($U801=$BR$646,$Q801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U801=$BR$646,$Q801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U801=$BT$646,$R801,0)","v":0},{"$f":"IF($U801=$BU$646,$R801,0)","v":0},{"$f":"IF($U801=$BV$646,$R801,0)+IF($U801=$BW$646,$R801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U801=$BW$646,$R801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[793,null,null,"Total",null,null,{"$f":"SUM(G800:G801)","v":0},{"$f":"SUM(H800:H801)","v":0},{"$f":"SUM(I800:I801)","v":0},0,0,0,0,{"$f":"SUM(N800:N801)","v":0},{"$f":"SUM(O800:O801)","v":0},0,0,0,{"$f":"SUM(S800:S801)","v":0},null,null,{"$f":"SUM(V800:V801)","v":0},{"$f":"SUM(W800:W801)","v":0},0,0,0,{"$f":"SUM(AA800:AA801)","v":0},{"$f":"SUM(AB800:AB801)","v":0},0,0,0,{"$f":"SUM(AF800:AF801)","v":0},{"$f":"SUM(AG800:AG801)","v":0},0,0,0,{"$f":"SUM(AK800:AK801)","v":0},{"$f":"SUM(AL800:AL801)","v":0},{"$f":"SUM(AM800:AM801)","v":0},{"$f":"SUM(AN800:AN801)","v":0},0,{"$f":"SUM(AP800:AP801)","v":0},{"$f":"SUM(AQ800:AQ801)","v":0},{"$f":"SUM(AR800:AR801)","v":0},{"$f":"SUM(AS800:AS801)","v":0},0,{"$f":"SUM(AU800:AU801)","v":0},{"$f":"SUM(AV800:AV801)","v":0},{"$f":"SUM(AW800:AW801)","v":0},{"$f":"SUM(AX800:AX801)","v":0},0,{"$f":"SUM(AZ800:AZ801)","v":0},{"$f":"SUM(BA800:BA801)","v":0},0,0,0,{"$f":"SUM(BE800:BE801)","v":0},{"$f":"SUM(BF800:BF801)","v":0},0,0,0,{"$f":"SUM(BJ800:BJ801)","v":0},{"$f":"SUM(BK800:BK801)","v":0},0,0,0,{"$f":"SUM(BO800:BO801)","v":0},{"$f":"SUM(BP800:BP801)","v":0},{"$f":"SUM(BQ800:BQ801)","v":0},{"$f":"SUM(BR800:BR801)","v":0},0,{"$f":"SUM(BT800:BT801)","v":0},{"$f":"SUM(BU800:BU801)","v":0},{"$f":"SUM(BV800:BV801)","v":0},{"$f":"SUM(BW800:BW801)","v":0},0,0]
[794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[795,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[796,null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"G760+G765+G770+G775+G780+G795+G800+G785+G790","v":13516609.111586524},{"$f":"H760+H765+H770+H775+H780+H795+H800+H785+H790","v":12968507.044477997},0,0,33848.752187086582,2995.7092327467121,0,160584.03551968597,{"$f":"O760+O765+O770+O775+O780+O795+O800+O785+O790","v":151883.76732526047},120000.86374674042,50388.262456405413,28400.676640601276,13516609.111586524,null,null,{"$f":"V760+V765+V770+V775+V780+V795+V800+V785+V790","v":12968507.044477997},{"$f":"W760+W765+W770+W775+W780+W795+W800+W785+W790","v":0},0,0,0,{"$f":"AA760+AA765+AA770+AA775+AA780+AA795+AA800+AA785+AA790","v":0},0,0,0,0,{"$f":"AF760+AF765+AF770+AF775+AF780+AF795+AF800+AF785+AF790","v":0},0,0,0,0,{"$f":"AK760+AK765+AK770+AK775+AK780+AK795+AK800+AK785+AK790","v":33848.752187086582},0,0,0,0,{"$f":"AP760+AP765+AP770+AP775+AP780+AP795+AP800+AP785+AP790","v":2995.7092327467121},0,0,0,0,{"$f":"AU760+AU765+AU770+AU775+AU780+AU795+AU800+AU785+AU790","v":0},0,0,0,0,{"$f":"AZ760+AZ765+AZ770+AZ775+AZ780+AZ795+AZ800+AZ785+AZ790","v":160584.03551968597},0,0,0,0,{"$f":"BE760+BE765+BE770+BE775+BE780+BE795+BE800+BE785+BE790","v":151883.76732526047},0,0,0,0,{"$f":"BJ760+BJ765+BJ770+BJ775+BJ780+BJ795+BJ800+BJ785+BJ790","v":120000.86374674042},0,0,0,0,{"$f":"BO760+BO765+BO770+BO775+BO780+BO795+BO800+BO785+BO790","v":50388.262456405413},0,0,0,0,{"$f":"BT760+BT765+BT770+BT775+BT780+BT795+BT800+BT785+BT790","v":28400.676640601276},0,0,0,0,0]
[797,null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"G761+G766+G771+G776+G781+G796+G801+G786+G791","v":0},{"$f":"H761+H766+H771+H776+H781+H796+H801+H786+H791","v":0},0,0,0,0,0,0,{"$f":"O761+O766+O771+O776+O781+O796+O801+O786+O791","v":0},0,0,0,{"$f":"S761+S766+S771+S776+S781+S796+S801+S786+S791","v":0},null,null,{"$f":"V761+V766+V771+V776+V781+V796+V801+V786+V791","v":0},{"$f":"W761+W766+W771+W776+W781+W796+W801+W786+W791","v":0},0,0,0,{"$f":"AA761+AA766+AA771+AA776+AA781+AA796+AA801+AA786+AA791","v":0},0,0,0,0,{"$f":"AF761+AF766+AF771+AF776+AF781+AF796+AF801+AF786+AF791","v":0},0,0,0,0,{"$f":"AK761+AK766+AK771+AK776+AK781+AK796+AK801+AK786+AK791","v":0},0,0,0,0,{"$f":"AP761+AP766+AP771+AP776+AP781+AP796+AP801+AP786+AP791","v":0},0,0,0,0,{"$f":"AU761+AU766+AU771+AU776+AU781+AU796+AU801+AU786+AU791","v":0},0,0,0,0,{"$f":"AZ761+AZ766+AZ771+AZ776+AZ781+AZ796+AZ801+AZ786+AZ791","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BJ761+BJ766+BJ771+BJ776+BJ781+BJ796+BJ801+BJ786+BJ791","v":0},0,0,0,0,{"$f":"BO761+BO766+BO771+BO776+BO781+BO796+BO801+BO786+BO791","v":0},0,0,0,0,{"$f":"BT761+BT766+BT771+BT776+BT781+BT796+BT801+BT786+BT791","v":0},0,0,0,0,0]
[798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[799,null,"System Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G805:G807)","v":13516609.111586524},{"$f":"SUM(H805:H807)","v":12968507.044477997},{"$f":"SUM(I805:I807)","v":0},0,33848.752187086582,2995.7092327467121,0,{"$f":"SUM(N805:N807)","v":160584.03551968597},{"$f":"SUM(O805:O807)","v":151883.76732526047},120000.86374674042,50388.262456405413,28400.676640601276,{"$f":"SUM(S805:S807)","v":13516609.111586524},null,null,{"$f":"SUM(V805:V807)","v":12968507.044477997},0,0,0,0,{"$f":"SUM(AA805:AA807)","v":0},0,0,0,0,{"$f":"SUM(AF805:AF807)","v":0},0,0,0,0,{"$f":"SUM(AK805:AK807)","v":33848.752187086582},{"$f":"SUM(AL805:AL807)","v":0},{"$f":"SUM(AM805:AM807)","v":0},{"$f":"SUM(AN805:AN807)","v":0},0,{"$f":"SUM(AP805:AP807)","v":2995.7092327467121},{"$f":"SUM(AQ805:AQ807)","v":0},{"$f":"SUM(AR805:AR807)","v":0},{"$f":"SUM(AS805:AS807)","v":0},0,{"$f":"SUM(AU805:AU807)","v":0},{"$f":"SUM(AV805:AV807)","v":0},{"$f":"SUM(AW805:AW807)","v":0},{"$f":"SUM(AX805:AX807)","v":0},0,{"$f":"SUM(AZ805:AZ807)","v":160584.03551968597},0,0,0,0,{"$f":"SUM(BE805:BE807)","v":151883.76732526047},0,0,0,0,{"$f":"SUM(BJ805:BJ807)","v":120000.86374674042},0,0,0,0,{"$f":"SUM(BO805:BO807)","v":50388.262456405413},{"$f":"SUM(BP805:BP807)","v":0},{"$f":"SUM(BQ805:BQ807)","v":0},{"$f":"SUM(BR805:BR807)","v":0},0,{"$f":"SUM(BT805:BT807)","v":28400.676640601276},{"$f":"SUM(BU805:BU807)","v":0},{"$f":"SUM(BV805:BV807)","v":0},{"$f":"SUM(BW805:BW807)","v":0},0,0]
[800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[801,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[803,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[804,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W811","v":643379.47110545298},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G813","v":642454.7075673698},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G813","v":254.28215216847647},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G813","v":10.015489582128176},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G813","v":498.54881475482478},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G813","v":126.30645195239423},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G813","v":17.248898724776303},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G813","v":6.1205769668561079},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G813","v":12.241153933712216},{"$f":"SUM(H813:R813)","v":643379.47110545298},null,"Customer",{"$f":"IF($U813=$V$646,$H813,0)","v":642454.7075673698},{"$f":"IF($U813=$W$646,$H813,0)","v":0},{"$f":"IF($U813=$X$646,$H813,0)+IF($U813=$Y$646,$H813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U813=$Y$646,$H813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U813=$AA$646,$I813,0)","v":0},{"$f":"IF($U813=$AB$646,$I813,0)","v":0},{"$f":"IF($U813=$AC$646,$I813,0)+IF($U813=$AD$646,$I813,0)*$X$643","v":0},{"$f":"IF($U813=$AD$646,$I813,0)*$Y$643","v":0},0,{"$f":"IF($U813=$AF$646,$J813,0)","v":0},{"$f":"IF($U813=$AG$646,$J813,0)","v":0},{"$f":"IF($U813=$AH$646,$J813,0)+IF($U813=$AI$646,$J813,0)*$X$643","v":0},{"$f":"IF($U813=$AI$646,$J813,0)*$Y$643","v":0},0,{"$f":"IF($U813=$AK$646,$K813,0)","v":254.28215216847647},{"$f":"IF($U813=$AL$646,$K813,0)","v":0},{"$f":"IF($U813=$AM$646,$K813,0)+IF($U813=$AN$646,$K813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U813=$AN$646,$K813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U813=$AP$646,$L813,0)","v":10.015489582128176},{"$f":"IF($U813=$AQ$646,$L813,0)","v":0},{"$f":"IF($U813=$AR$646,$L813,0)+IF($U813=$AS$646,$L813,0)*$X$643","v":0},{"$f":"IF($U813=$AS$646,$L813,0)*$Y$643","v":0},0,{"$f":"IF($U813=$AU$646,$M813,0)","v":0},{"$f":"IF($U813=$AV$646,$M813,0)","v":0},{"$f":"IF($U813=$AW$646,$M813,0)+IF($U813=$AX$646,$M813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U813=$AX$646,$M813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U813=$AZ$646,$N813,0)","v":498.54881475482478},{"$f":"IF($U813=$BA$646,$N813,0)","v":0},{"$f":"IF($U813=$BB$646,$N813,0)+IF($U813=$BC$646,$N813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U813=$BC$646,$N813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U813=$BE$646,$O813,0)","v":126.30645195239423},{"$f":"IF($U813=$BF$646,$O813,0)","v":0},{"$f":"IF($U813=$BG$646,$O813,0)+IF($U813=$BH$646,$O813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U813=$BH$646,$O813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U813=$BJ$646,$P813,0)","v":17.248898724776303},{"$f":"IF($U813=$BK$646,$P813,0)","v":0},{"$f":"IF($U813=$BL$646,$P813,0)+IF($U813=$BM$646,$P813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U813=$BM$646,$P813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U813=$BO$646,$Q813,0)","v":6.1205769668561079},{"$f":"IF($U813=$BP$646,$Q813,0)","v":0},{"$f":"IF($U813=$BQ$646,$Q813,0)+IF($U813=$BR$646,$Q813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U813=$BR$646,$Q813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U813=$BT$646,$R813,0)","v":12.241153933712216},{"$f":"IF($U813=$BU$646,$R813,0)","v":0},{"$f":"IF($U813=$BV$646,$R813,0)+IF($U813=$BW$646,$R813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U813=$BW$646,$R813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[805,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G814","v":0},{"$f":"SUM(H814:R814)","v":0},null,"Customer",{"$f":"IF($U814=$V$646,$H814,0)","v":0},{"$f":"IF($U814=$W$646,$H814,0)","v":0},{"$f":"IF($U814=$X$646,$H814,0)+IF($U814=$Y$646,$H814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U814=$Y$646,$H814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U814=$AA$646,$I814,0)","v":0},{"$f":"IF($U814=$AB$646,$I814,0)","v":0},{"$f":"IF($U814=$AC$646,$I814,0)+IF($U814=$AD$646,$I814,0)*$X$643","v":0},{"$f":"IF($U814=$AD$646,$I814,0)*$Y$643","v":0},0,{"$f":"IF($U814=$AF$646,$J814,0)","v":0},{"$f":"IF($U814=$AG$646,$J814,0)","v":0},{"$f":"IF($U814=$AH$646,$J814,0)+IF($U814=$AI$646,$J814,0)*$X$643","v":0},{"$f":"IF($U814=$AI$646,$J814,0)*$Y$643","v":0},0,{"$f":"IF($U814=$AK$646,$K814,0)","v":0},{"$f":"IF($U814=$AL$646,$K814,0)","v":0},{"$f":"IF($U814=$AM$646,$K814,0)+IF($U814=$AN$646,$K814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U814=$AN$646,$K814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U814=$AP$646,$L814,0)","v":0},{"$f":"IF($U814=$AQ$646,$L814,0)","v":0},{"$f":"IF($U814=$AR$646,$L814,0)+IF($U814=$AS$646,$L814,0)*$X$643","v":0},{"$f":"IF($U814=$AS$646,$L814,0)*$Y$643","v":0},0,{"$f":"IF($U814=$AU$646,$M814,0)","v":0},{"$f":"IF($U814=$AV$646,$M814,0)","v":0},{"$f":"IF($U814=$AW$646,$M814,0)+IF($U814=$AX$646,$M814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U814=$AX$646,$M814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U814=$AZ$646,$N814,0)","v":0},{"$f":"IF($U814=$BA$646,$N814,0)","v":0},{"$f":"IF($U814=$BB$646,$N814,0)+IF($U814=$BC$646,$N814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U814=$BC$646,$N814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U814=$BE$646,$O814,0)","v":0},{"$f":"IF($U814=$BF$646,$O814,0)","v":0},{"$f":"IF($U814=$BG$646,$O814,0)+IF($U814=$BH$646,$O814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U814=$BH$646,$O814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U814=$BJ$646,$P814,0)","v":0},{"$f":"IF($U814=$BK$646,$P814,0)","v":0},{"$f":"IF($U814=$BL$646,$P814,0)+IF($U814=$BM$646,$P814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U814=$BM$646,$P814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U814=$BO$646,$Q814,0)","v":0},{"$f":"IF($U814=$BP$646,$Q814,0)","v":0},{"$f":"IF($U814=$BQ$646,$Q814,0)+IF($U814=$BR$646,$Q814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U814=$BR$646,$Q814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U814=$BT$646,$R814,0)","v":0},{"$f":"IF($U814=$BU$646,$R814,0)","v":0},{"$f":"IF($U814=$BV$646,$R814,0)+IF($U814=$BW$646,$R814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U814=$BW$646,$R814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[806,null,null,"Total",null,null,{"$f":"SUM(G813:G814)","v":643379.47110545298},{"$f":"SUM(H813:H814)","v":642454.7075673698},{"$f":"SUM(I813:I814)","v":0},0,254.28215216847647,10.015489582128176,0,{"$f":"SUM(N813:N814)","v":498.54881475482478},{"$f":"SUM(O813:O814)","v":126.30645195239423},17.248898724776303,6.1205769668561079,12.241153933712216,{"$f":"SUM(S813:S814)","v":643379.47110545298},null,null,{"$f":"SUM(V813:V814)","v":642454.7075673698},{"$f":"SUM(W813:W814)","v":0},0,0,0,{"$f":"SUM(AA813:AA814)","v":0},{"$f":"SUM(AB813:AB814)","v":0},0,0,0,{"$f":"SUM(AF813:AF814)","v":0},{"$f":"SUM(AG813:AG814)","v":0},0,0,0,{"$f":"SUM(AK813:AK814)","v":254.28215216847647},{"$f":"SUM(AL813:AL814)","v":0},{"$f":"SUM(AM813:AM814)","v":0},{"$f":"SUM(AN813:AN814)","v":0},0,{"$f":"SUM(AP813:AP814)","v":10.015489582128176},{"$f":"SUM(AQ813:AQ814)","v":0},{"$f":"SUM(AR813:AR814)","v":0},{"$f":"SUM(AS813:AS814)","v":0},0,{"$f":"SUM(AU813:AU814)","v":0},{"$f":"SUM(AV813:AV814)","v":0},{"$f":"SUM(AW813:AW814)","v":0},{"$f":"SUM(AX813:AX814)","v":0},0,{"$f":"SUM(AZ813:AZ814)","v":498.54881475482478},{"$f":"SUM(BA813:BA814)","v":0},0,0,0,{"$f":"SUM(BE813:BE814)","v":126.30645195239423},{"$f":"SUM(BF813:BF814)","v":0},0,0,0,{"$f":"SUM(BJ813:BJ814)","v":17.248898724776303},{"$f":"SUM(BK813:BK814)","v":0},0,0,0,{"$f":"SUM(BO813:BO814)","v":6.1205769668561079},{"$f":"SUM(BP813:BP814)","v":0},{"$f":"SUM(BQ813:BQ814)","v":0},{"$f":"SUM(BR813:BR814)","v":0},0,{"$f":"SUM(BT813:BT814)","v":12.241153933712216},{"$f":"SUM(BU813:BU814)","v":0},{"$f":"SUM(BV813:BV814)","v":0},{"$f":"SUM(BW813:BW814)","v":0},0,0]
[807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[808,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[809,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W816","v":1700720.7727039196},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G818","v":803967.09568462183},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G818","v":43807.714048248083},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G818","v":24969.26259746671},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G818","v":559772.88001473271},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G818","v":141817.45955730393},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G818","v":19367.142054081149},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G818","v":14150.730663457896},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G818","v":92868.488084007287},{"$f":"SUM(H818:R818)","v":1700720.7727039198},null,"Customer",{"$f":"IF($U818=$V$646,$H818,0)","v":803967.09568462183},{"$f":"IF($U818=$W$646,$H818,0)","v":0},{"$f":"IF($U818=$X$646,$H818,0)+IF($U818=$Y$646,$H818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U818=$Y$646,$H818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U818=$AA$646,$I818,0)","v":0},{"$f":"IF($U818=$AB$646,$I818,0)","v":0},{"$f":"IF($U818=$AC$646,$I818,0)+IF($U818=$AD$646,$I818,0)*$X$643","v":0},{"$f":"IF($U818=$AD$646,$I818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AF$646,$J818,0)","v":0},{"$f":"IF($U818=$AG$646,$J818,0)","v":0},{"$f":"IF($U818=$AH$646,$J818,0)+IF($U818=$AI$646,$J818,0)*$X$643","v":0},{"$f":"IF($U818=$AI$646,$J818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AK$646,$K818,0)","v":43807.714048248083},{"$f":"IF($U818=$AL$646,$K818,0)","v":0},{"$f":"IF($U818=$AM$646,$K818,0)+IF($U818=$AN$646,$K818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U818=$AN$646,$K818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U818=$AP$646,$L818,0)","v":24969.26259746671},{"$f":"IF($U818=$AQ$646,$L818,0)","v":0},{"$f":"IF($U818=$AR$646,$L818,0)+IF($U818=$AS$646,$L818,0)*$X$643","v":0},{"$f":"IF($U818=$AS$646,$L818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AU$646,$M818,0)","v":0},{"$f":"IF($U818=$AV$646,$M818,0)","v":0},{"$f":"IF($U818=$AW$646,$M818,0)+IF($U818=$AX$646,$M818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U818=$AX$646,$M818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U818=$AZ$646,$N818,0)","v":559772.88001473271},{"$f":"IF($U818=$BA$646,$N818,0)","v":0},{"$f":"IF($U818=$BB$646,$N818,0)+IF($U818=$BC$646,$N818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U818=$BC$646,$N818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U818=$BE$646,$O818,0)","v":141817.45955730393},{"$f":"IF($U818=$BF$646,$O818,0)","v":0},{"$f":"IF($U818=$BG$646,$O818,0)+IF($U818=$BH$646,$O818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U818=$BH$646,$O818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U818=$BJ$646,$P818,0)","v":19367.142054081149},{"$f":"IF($U818=$BK$646,$P818,0)","v":0},{"$f":"IF($U818=$BL$646,$P818,0)+IF($U818=$BM$646,$P818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U818=$BM$646,$P818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U818=$BO$646,$Q818,0)","v":14150.730663457896},{"$f":"IF($U818=$BP$646,$Q818,0)","v":0},{"$f":"IF($U818=$BQ$646,$Q818,0)+IF($U818=$BR$646,$Q818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U818=$BR$646,$Q818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U818=$BT$646,$R818,0)","v":92868.488084007287},{"$f":"IF($U818=$BU$646,$R818,0)","v":0},{"$f":"IF($U818=$BV$646,$R818,0)+IF($U818=$BW$646,$R818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U818=$BW$646,$R818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[810,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G819","v":0},{"$f":"SUM(H819:R819)","v":0},null,"Customer",{"$f":"IF($U819=$V$646,$H819,0)","v":0},{"$f":"IF($U819=$W$646,$H819,0)","v":0},{"$f":"IF($U819=$X$646,$H819,0)+IF($U819=$Y$646,$H819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U819=$Y$646,$H819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U819=$AA$646,$I819,0)","v":0},{"$f":"IF($U819=$AB$646,$I819,0)","v":0},{"$f":"IF($U819=$AC$646,$I819,0)+IF($U819=$AD$646,$I819,0)*$X$643","v":0},{"$f":"IF($U819=$AD$646,$I819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AF$646,$J819,0)","v":0},{"$f":"IF($U819=$AG$646,$J819,0)","v":0},{"$f":"IF($U819=$AH$646,$J819,0)+IF($U819=$AI$646,$J819,0)*$X$643","v":0},{"$f":"IF($U819=$AI$646,$J819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AK$646,$K819,0)","v":0},{"$f":"IF($U819=$AL$646,$K819,0)","v":0},{"$f":"IF($U819=$AM$646,$K819,0)+IF($U819=$AN$646,$K819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U819=$AN$646,$K819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U819=$AP$646,$L819,0)","v":0},{"$f":"IF($U819=$AQ$646,$L819,0)","v":0},{"$f":"IF($U819=$AR$646,$L819,0)+IF($U819=$AS$646,$L819,0)*$X$643","v":0},{"$f":"IF($U819=$AS$646,$L819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AU$646,$M819,0)","v":0},{"$f":"IF($U819=$AV$646,$M819,0)","v":0},{"$f":"IF($U819=$AW$646,$M819,0)+IF($U819=$AX$646,$M819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U819=$AX$646,$M819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U819=$AZ$646,$N819,0)","v":0},{"$f":"IF($U819=$BA$646,$N819,0)","v":0},{"$f":"IF($U819=$BB$646,$N819,0)+IF($U819=$BC$646,$N819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U819=$BC$646,$N819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U819=$BE$646,$O819,0)","v":0},{"$f":"IF($U819=$BF$646,$O819,0)","v":0},{"$f":"IF($U819=$BG$646,$O819,0)+IF($U819=$BH$646,$O819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U819=$BH$646,$O819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U819=$BJ$646,$P819,0)","v":0},{"$f":"IF($U819=$BK$646,$P819,0)","v":0},{"$f":"IF($U819=$BL$646,$P819,0)+IF($U819=$BM$646,$P819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U819=$BM$646,$P819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U819=$BO$646,$Q819,0)","v":0},{"$f":"IF($U819=$BP$646,$Q819,0)","v":0},{"$f":"IF($U819=$BQ$646,$Q819,0)+IF($U819=$BR$646,$Q819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U819=$BR$646,$Q819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U819=$BT$646,$R819,0)","v":0},{"$f":"IF($U819=$BU$646,$R819,0)","v":0},{"$f":"IF($U819=$BV$646,$R819,0)+IF($U819=$BW$646,$R819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U819=$BW$646,$R819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[811,null,null,"Total",null,null,{"$f":"SUM(G818:G819)","v":1700720.7727039196},{"$f":"SUM(H818:H819)","v":803967.09568462183},{"$f":"SUM(I818:I819)","v":0},0,43807.714048248083,24969.26259746671,0,{"$f":"SUM(N818:N819)","v":559772.88001473271},{"$f":"SUM(O818:O819)","v":141817.45955730393},19367.142054081149,14150.730663457896,92868.488084007287,{"$f":"SUM(S818:S819)","v":1700720.7727039198},null,null,{"$f":"SUM(V818:V819)","v":803967.09568462183},{"$f":"SUM(W818:W819)","v":0},0,0,0,{"$f":"SUM(AA818:AA819)","v":0},{"$f":"SUM(AB818:AB819)","v":0},0,0,0,{"$f":"SUM(AF818:AF819)","v":0},{"$f":"SUM(AG818:AG819)","v":0},0,0,0,{"$f":"SUM(AK818:AK819)","v":43807.714048248083},{"$f":"SUM(AL818:AL819)","v":0},{"$f":"SUM(AM818:AM819)","v":0},{"$f":"SUM(AN818:AN819)","v":0},0,{"$f":"SUM(AP818:AP819)","v":24969.26259746671},{"$f":"SUM(AQ818:AQ819)","v":0},{"$f":"SUM(AR818:AR819)","v":0},{"$f":"SUM(AS818:AS819)","v":0},0,{"$f":"SUM(AU818:AU819)","v":0},{"$f":"SUM(AV818:AV819)","v":0},{"$f":"SUM(AW818:AW819)","v":0},{"$f":"SUM(AX818:AX819)","v":0},0,{"$f":"SUM(AZ818:AZ819)","v":559772.88001473271},{"$f":"SUM(BA818:BA819)","v":0},0,0,0,{"$f":"SUM(BE818:BE819)","v":141817.45955730393},{"$f":"SUM(BF818:BF819)","v":0},0,0,0,{"$f":"SUM(BJ818:BJ819)","v":19367.142054081149},{"$f":"SUM(BK818:BK819)","v":0},0,0,0,{"$f":"SUM(BO818:BO819)","v":14150.730663457896},{"$f":"SUM(BP818:BP819)","v":0},{"$f":"SUM(BQ818:BQ819)","v":0},{"$f":"SUM(BR818:BR819)","v":0},0,{"$f":"SUM(BT818:BT819)","v":92868.488084007287},{"$f":"SUM(BU818:BU819)","v":0},{"$f":"SUM(BV818:BV819)","v":0},{"$f":"SUM(BW818:BW819)","v":0},0,0]
[812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[813,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[814,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W821","v":602448.83219455986},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G823","v":601582.90044106916},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G823","v":238.10518131485284},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G823","v":9.3783222399723218},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G823","v":466.83204038973344},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G823","v":118.27106380409541},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G823","v":16.151554968841221},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G823","v":5.7311969244275307},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G823","v":11.462393848855061},{"$f":"SUM(H823:R823)","v":602448.83219455986},null,"Customer",{"$f":"IF($U823=$V$646,$H823,0)","v":601582.90044106916},{"$f":"IF($U823=$W$646,$H823,0)","v":0},{"$f":"IF($U823=$X$646,$H823,0)+IF($U823=$Y$646,$H823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U823=$Y$646,$H823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U823=$AA$646,$I823,0)","v":0},{"$f":"IF($U823=$AB$646,$I823,0)","v":0},{"$f":"IF($U823=$AC$646,$I823,0)+IF($U823=$AD$646,$I823,0)*$X$643","v":0},{"$f":"IF($U823=$AD$646,$I823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AF$646,$J823,0)","v":0},{"$f":"IF($U823=$AG$646,$J823,0)","v":0},{"$f":"IF($U823=$AH$646,$J823,0)+IF($U823=$AI$646,$J823,0)*$X$643","v":0},{"$f":"IF($U823=$AI$646,$J823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AK$646,$K823,0)","v":238.10518131485284},{"$f":"IF($U823=$AL$646,$K823,0)","v":0},{"$f":"IF($U823=$AM$646,$K823,0)+IF($U823=$AN$646,$K823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U823=$AN$646,$K823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U823=$AP$646,$L823,0)","v":9.3783222399723218},{"$f":"IF($U823=$AQ$646,$L823,0)","v":0},{"$f":"IF($U823=$AR$646,$L823,0)+IF($U823=$AS$646,$L823,0)*$X$643","v":0},{"$f":"IF($U823=$AS$646,$L823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AU$646,$M823,0)","v":0},{"$f":"IF($U823=$AV$646,$M823,0)","v":0},{"$f":"IF($U823=$AW$646,$M823,0)+IF($U823=$AX$646,$M823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U823=$AX$646,$M823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U823=$AZ$646,$N823,0)","v":466.83204038973344},{"$f":"IF($U823=$BA$646,$N823,0)","v":0},{"$f":"IF($U823=$BB$646,$N823,0)+IF($U823=$BC$646,$N823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U823=$BC$646,$N823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U823=$BE$646,$O823,0)","v":118.27106380409541},{"$f":"IF($U823=$BF$646,$O823,0)","v":0},{"$f":"IF($U823=$BG$646,$O823,0)+IF($U823=$BH$646,$O823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U823=$BH$646,$O823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U823=$BJ$646,$P823,0)","v":16.151554968841221},{"$f":"IF($U823=$BK$646,$P823,0)","v":0},{"$f":"IF($U823=$BL$646,$P823,0)+IF($U823=$BM$646,$P823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U823=$BM$646,$P823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U823=$BO$646,$Q823,0)","v":5.7311969244275307},{"$f":"IF($U823=$BP$646,$Q823,0)","v":0},{"$f":"IF($U823=$BQ$646,$Q823,0)+IF($U823=$BR$646,$Q823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U823=$BR$646,$Q823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U823=$BT$646,$R823,0)","v":11.462393848855061},{"$f":"IF($U823=$BU$646,$R823,0)","v":0},{"$f":"IF($U823=$BV$646,$R823,0)+IF($U823=$BW$646,$R823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U823=$BW$646,$R823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[815,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W822","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G824","v":0},{"$f":"SUM(H824:R824)","v":0},null,"Customer",{"$f":"IF($U824=$V$646,$H824,0)","v":0},{"$f":"IF($U824=$W$646,$H824,0)","v":0},{"$f":"IF($U824=$X$646,$H824,0)+IF($U824=$Y$646,$H824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U824=$Y$646,$H824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U824=$AA$646,$I824,0)","v":0},{"$f":"IF($U824=$AB$646,$I824,0)","v":0},{"$f":"IF($U824=$AC$646,$I824,0)+IF($U824=$AD$646,$I824,0)*$X$643","v":0},{"$f":"IF($U824=$AD$646,$I824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AF$646,$J824,0)","v":0},{"$f":"IF($U824=$AG$646,$J824,0)","v":0},{"$f":"IF($U824=$AH$646,$J824,0)+IF($U824=$AI$646,$J824,0)*$X$643","v":0},{"$f":"IF($U824=$AI$646,$J824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AK$646,$K824,0)","v":0},{"$f":"IF($U824=$AL$646,$K824,0)","v":0},{"$f":"IF($U824=$AM$646,$K824,0)+IF($U824=$AN$646,$K824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U824=$AN$646,$K824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U824=$AP$646,$L824,0)","v":0},{"$f":"IF($U824=$AQ$646,$L824,0)","v":0},{"$f":"IF($U824=$AR$646,$L824,0)+IF($U824=$AS$646,$L824,0)*$X$643","v":0},{"$f":"IF($U824=$AS$646,$L824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AU$646,$M824,0)","v":0},{"$f":"IF($U824=$AV$646,$M824,0)","v":0},{"$f":"IF($U824=$AW$646,$M824,0)+IF($U824=$AX$646,$M824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U824=$AX$646,$M824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U824=$AZ$646,$N824,0)","v":0},{"$f":"IF($U824=$BA$646,$N824,0)","v":0},{"$f":"IF($U824=$BB$646,$N824,0)+IF($U824=$BC$646,$N824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U824=$BC$646,$N824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U824=$BE$646,$O824,0)","v":0},{"$f":"IF($U824=$BF$646,$O824,0)","v":0},{"$f":"IF($U824=$BG$646,$O824,0)+IF($U824=$BH$646,$O824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U824=$BH$646,$O824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U824=$BJ$646,$P824,0)","v":0},{"$f":"IF($U824=$BK$646,$P824,0)","v":0},{"$f":"IF($U824=$BL$646,$P824,0)+IF($U824=$BM$646,$P824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U824=$BM$646,$P824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U824=$BO$646,$Q824,0)","v":0},{"$f":"IF($U824=$BP$646,$Q824,0)","v":0},{"$f":"IF($U824=$BQ$646,$Q824,0)+IF($U824=$BR$646,$Q824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U824=$BR$646,$Q824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U824=$BT$646,$R824,0)","v":0},{"$f":"IF($U824=$BU$646,$R824,0)","v":0},{"$f":"IF($U824=$BV$646,$R824,0)+IF($U824=$BW$646,$R824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U824=$BW$646,$R824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[816,null,null,"Total",null,null,{"$f":"SUM(G823:G824)","v":602448.83219455986},{"$f":"SUM(H823:H824)","v":601582.90044106916},{"$f":"SUM(I823:I824)","v":0},0,238.10518131485284,9.3783222399723218,0,{"$f":"SUM(N823:N824)","v":466.83204038973344},{"$f":"SUM(O823:O824)","v":118.27106380409541},16.151554968841221,5.7311969244275307,11.462393848855061,{"$f":"SUM(S823:S824)","v":602448.83219455986},null,null,{"$f":"SUM(V823:V824)","v":601582.90044106916},{"$f":"SUM(W823:W824)","v":0},0,0,0,{"$f":"SUM(AA823:AA824)","v":0},{"$f":"SUM(AB823:AB824)","v":0},0,0,0,{"$f":"SUM(AF823:AF824)","v":0},{"$f":"SUM(AG823:AG824)","v":0},0,0,0,{"$f":"SUM(AK823:AK824)","v":238.10518131485284},{"$f":"SUM(AL823:AL824)","v":0},{"$f":"SUM(AM823:AM824)","v":0},{"$f":"SUM(AN823:AN824)","v":0},0,{"$f":"SUM(AP823:AP824)","v":9.3783222399723218},{"$f":"SUM(AQ823:AQ824)","v":0},{"$f":"SUM(AR823:AR824)","v":0},{"$f":"SUM(AS823:AS824)","v":0},0,{"$f":"SUM(AU823:AU824)","v":0},{"$f":"SUM(AV823:AV824)","v":0},{"$f":"SUM(AW823:AW824)","v":0},{"$f":"SUM(AX823:AX824)","v":0},0,{"$f":"SUM(AZ823:AZ824)","v":466.83204038973344},{"$f":"SUM(BA823:BA824)","v":0},0,0,0,{"$f":"SUM(BE823:BE824)","v":118.27106380409541},{"$f":"SUM(BF823:BF824)","v":0},0,0,0,{"$f":"SUM(BJ823:BJ824)","v":16.151554968841221},{"$f":"SUM(BK823:BK824)","v":0},0,0,0,{"$f":"SUM(BO823:BO824)","v":5.7311969244275307},{"$f":"SUM(BP823:BP824)","v":0},{"$f":"SUM(BQ823:BQ824)","v":0},{"$f":"SUM(BR823:BR824)","v":0},0,{"$f":"SUM(BT823:BT824)","v":11.462393848855061},{"$f":"SUM(BU823:BU824)","v":0},{"$f":"SUM(BV823:BV824)","v":0},{"$f":"SUM(BW823:BW824)","v":0},0,0]
[817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V826:Y826)-H826","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK826:AN826)-K826","v":0},null,null,null,null,{"$f":"SUM(AP826:AS826)-L826","v":0},null,null,null,null,{"$f":"SUM(AU826:AX826)-M826","v":0},null,null,null,null,{"$f":"SUM(AZ826:BC826)-N826","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO826:BR826)-Q826","v":0},null,null,null,null,{"$f":"SUM(BT826:BW826)-R826","v":0},{"$f":"SUM(V826:BW826)-S826","v":0}]
[818,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA827:AD827)-I827","v":0},null,null,null,null,{"$f":"SUM(AF827:AI827)-J827","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[819,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W826","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G828","v":0},{"$f":"SUM(H828:R828)","v":0},null,"Customer",{"$f":"IF($U828=$V$646,$H828,0)","v":0},{"$f":"IF($U828=$W$646,$H828,0)","v":0},{"$f":"IF($U828=$X$646,$H828,0)+IF($U828=$Y$646,$H828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U828=$Y$646,$H828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U828=$AA$646,$I828,0)","v":0},{"$f":"IF($U828=$AB$646,$I828,0)","v":0},{"$f":"IF($U828=$AC$646,$I828,0)+IF($U828=$AD$646,$I828,0)*$X$643","v":0},{"$f":"IF($U828=$AD$646,$I828,0)*$Y$643","v":0},0,{"$f":"IF($U828=$AF$646,$J828,0)","v":0},{"$f":"IF($U828=$AG$646,$J828,0)","v":0},{"$f":"IF($U828=$AH$646,$J828,0)+IF($U828=$AI$646,$J828,0)*$X$643","v":0},{"$f":"IF($U828=$AI$646,$J828,0)*$Y$643","v":0},0,{"$f":"IF($U828=$AK$646,$K828,0)","v":0},{"$f":"IF($U828=$AL$646,$K828,0)","v":0},{"$f":"IF($U828=$AM$646,$K828,0)+IF($U828=$AN$646,$K828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U828=$AN$646,$K828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U828=$AP$646,$L828,0)","v":0},{"$f":"IF($U828=$AQ$646,$L828,0)","v":0},{"$f":"IF($U828=$AR$646,$L828,0)+IF($U828=$AS$646,$L828,0)*$X$643","v":0},{"$f":"IF($U828=$AS$646,$L828,0)*$Y$643","v":0},0,{"$f":"IF($U828=$AU$646,$M828,0)","v":0},{"$f":"IF($U828=$AV$646,$M828,0)","v":0},{"$f":"IF($U828=$AW$646,$M828,0)+IF($U828=$AX$646,$M828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U828=$AX$646,$M828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U828=$AZ$646,$N828,0)","v":0},{"$f":"IF($U828=$BA$646,$N828,0)","v":0},{"$f":"IF($U828=$BB$646,$N828,0)+IF($U828=$BC$646,$N828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U828=$BC$646,$N828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U828=$BE$646,$O828,0)","v":0},{"$f":"IF($U828=$BF$646,$O828,0)","v":0},{"$f":"IF($U828=$BG$646,$O828,0)+IF($U828=$BH$646,$O828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U828=$BH$646,$O828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U828=$BJ$646,$P828,0)","v":0},{"$f":"IF($U828=$BK$646,$P828,0)","v":0},{"$f":"IF($U828=$BL$646,$P828,0)+IF($U828=$BM$646,$P828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U828=$BM$646,$P828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U828=$BO$646,$Q828,0)","v":0},{"$f":"IF($U828=$BP$646,$Q828,0)","v":0},{"$f":"IF($U828=$BQ$646,$Q828,0)+IF($U828=$BR$646,$Q828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U828=$BR$646,$Q828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U828=$BT$646,$R828,0)","v":0},{"$f":"IF($U828=$BU$646,$R828,0)","v":0},{"$f":"IF($U828=$BV$646,$R828,0)+IF($U828=$BW$646,$R828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U828=$BW$646,$R828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[820,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W827","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G829","v":0},{"$f":"SUM(H829:R829)","v":0},null,"Customer",{"$f":"IF($U829=$V$646,$H829,0)","v":0},{"$f":"IF($U829=$W$646,$H829,0)","v":0},{"$f":"IF($U829=$X$646,$H829,0)+IF($U829=$Y$646,$H829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U829=$Y$646,$H829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U829=$AA$646,$I829,0)","v":0},{"$f":"IF($U829=$AB$646,$I829,0)","v":0},{"$f":"IF($U829=$AC$646,$I829,0)+IF($U829=$AD$646,$I829,0)*$X$643","v":0},{"$f":"IF($U829=$AD$646,$I829,0)*$Y$643","v":0},0,{"$f":"IF($U829=$AF$646,$J829,0)","v":0},{"$f":"IF($U829=$AG$646,$J829,0)","v":0},{"$f":"IF($U829=$AH$646,$J829,0)+IF($U829=$AI$646,$J829,0)*$X$643","v":0},{"$f":"IF($U829=$AI$646,$J829,0)*$Y$643","v":0},0,{"$f":"IF($U829=$AK$646,$K829,0)","v":0},{"$f":"IF($U829=$AL$646,$K829,0)","v":0},{"$f":"IF($U829=$AM$646,$K829,0)+IF($U829=$AN$646,$K829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U829=$AN$646,$K829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U829=$AP$646,$L829,0)","v":0},{"$f":"IF($U829=$AQ$646,$L829,0)","v":0},{"$f":"IF($U829=$AR$646,$L829,0)+IF($U829=$AS$646,$L829,0)*$X$643","v":0},{"$f":"IF($U829=$AS$646,$L829,0)*$Y$643","v":0},0,{"$f":"IF($U829=$AU$646,$M829,0)","v":0},{"$f":"IF($U829=$AV$646,$M829,0)","v":0},{"$f":"IF($U829=$AW$646,$M829,0)+IF($U829=$AX$646,$M829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U829=$AX$646,$M829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U829=$AZ$646,$N829,0)","v":0},{"$f":"IF($U829=$BA$646,$N829,0)","v":0},{"$f":"IF($U829=$BB$646,$N829,0)+IF($U829=$BC$646,$N829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U829=$BC$646,$N829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U829=$BE$646,$O829,0)","v":0},{"$f":"IF($U829=$BF$646,$O829,0)","v":0},{"$f":"IF($U829=$BG$646,$O829,0)+IF($U829=$BH$646,$O829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U829=$BH$646,$O829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U829=$BJ$646,$P829,0)","v":0},{"$f":"IF($U829=$BK$646,$P829,0)","v":0},{"$f":"IF($U829=$BL$646,$P829,0)+IF($U829=$BM$646,$P829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U829=$BM$646,$P829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U829=$BO$646,$Q829,0)","v":0},{"$f":"IF($U829=$BP$646,$Q829,0)","v":0},{"$f":"IF($U829=$BQ$646,$Q829,0)+IF($U829=$BR$646,$Q829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U829=$BR$646,$Q829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U829=$BT$646,$R829,0)","v":0},{"$f":"IF($U829=$BU$646,$R829,0)","v":0},{"$f":"IF($U829=$BV$646,$R829,0)+IF($U829=$BW$646,$R829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U829=$BW$646,$R829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[821,null,null,"Total",null,null,{"$f":"SUM(G828:G829)","v":0},{"$f":"SUM(H828:H829)","v":0},{"$f":"SUM(I828:I829)","v":0},0,0,0,0,{"$f":"SUM(N828:N829)","v":0},{"$f":"SUM(O828:O829)","v":0},0,0,0,{"$f":"SUM(S828:S829)","v":0},null,null,{"$f":"SUM(V828:V829)","v":0},{"$f":"SUM(W828:W829)","v":0},0,0,0,{"$f":"SUM(AA828:AA829)","v":0},{"$f":"SUM(AB828:AB829)","v":0},0,0,0,{"$f":"SUM(AF828:AF829)","v":0},{"$f":"SUM(AG828:AG829)","v":0},0,0,0,{"$f":"SUM(AK828:AK829)","v":0},{"$f":"SUM(AL828:AL829)","v":0},{"$f":"SUM(AM828:AM829)","v":0},{"$f":"SUM(AN828:AN829)","v":0},0,{"$f":"SUM(AP828:AP829)","v":0},{"$f":"SUM(AQ828:AQ829)","v":0},{"$f":"SUM(AR828:AR829)","v":0},{"$f":"SUM(AS828:AS829)","v":0},0,{"$f":"SUM(AU828:AU829)","v":0},{"$f":"SUM(AV828:AV829)","v":0},{"$f":"SUM(AW828:AW829)","v":0},{"$f":"SUM(AX828:AX829)","v":0},0,{"$f":"SUM(AZ828:AZ829)","v":0},{"$f":"SUM(BA828:BA829)","v":0},0,0,0,{"$f":"SUM(BE828:BE829)","v":0},{"$f":"SUM(BF828:BF829)","v":0},0,0,0,{"$f":"SUM(BJ828:BJ829)","v":0},{"$f":"SUM(BK828:BK829)","v":0},0,0,0,{"$f":"SUM(BO828:BO829)","v":0},{"$f":"SUM(BP828:BP829)","v":0},{"$f":"SUM(BQ828:BQ829)","v":0},{"$f":"SUM(BR828:BR829)","v":0},0,{"$f":"SUM(BT828:BT829)","v":0},{"$f":"SUM(BU828:BU829)","v":0},{"$f":"SUM(BV828:BV829)","v":0},{"$f":"SUM(BW828:BW829)","v":0},0,0]
[822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[823,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[824,null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"G813+G818+G823+G828","v":2946549.0760039324},{"$f":"H813+H818+H823+H828","v":2048004.7036930607},{"$f":"I813+I818+I823+I828","v":0},0,44300.101381731409,24988.656409288811,0,{"$f":"N813+N818+N823+N828","v":560738.2608698773},{"$f":"O813+O818+O823+O828","v":142062.03707306043},19400.542507774768,14162.58243734918,92892.191631789858,{"$f":"S813+S818+S823+S828","v":2946549.0760039324},null,null,{"$f":"V813+V818+V823+V828","v":2048004.7036930607},0,0,0,0,{"$f":"AA813+AA818+AA823+AA828","v":0},0,0,0,0,{"$f":"AF813+AF818+AF823+AF828","v":0},0,0,0,0,{"$f":"AK813+AK818+AK823+AK828","v":44300.101381731409},0,0,0,0,{"$f":"AP813+AP818+AP823+AP828","v":24988.656409288811},0,0,0,0,{"$f":"AU813+AU818+AU823+AU828","v":0},0,0,0,0,{"$f":"AZ813+AZ818+AZ823+AZ828","v":560738.2608698773},0,0,0,0,{"$f":"BE813+BE818+BE823+BE828","v":142062.03707306043},0,0,0,0,{"$f":"BJ813+BJ818+BJ823+BJ828","v":19400.542507774768},0,0,0,0,{"$f":"BO813+BO818+BO823+BO828","v":14162.58243734918},0,0,0,0,{"$f":"BT813+BT818+BT823+BT828","v":92892.191631789858},0,0,0,0,0]
[825,null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"G814+G819+G824+G829","v":0},{"$f":"H814+H819+H824+H829","v":0},{"$f":"I814+I819+I824+I829","v":0},0,0,0,0,{"$f":"N814+N819+N824+N829","v":0},{"$f":"O814+O819+O824+O829","v":0},0,0,0,{"$f":"S814+S819+S824+S829","v":0},null,null,{"$f":"V814+V819+V824+V829","v":0},0,0,0,0,{"$f":"AA814+AA819+AA824+AA829","v":0},0,0,0,0,{"$f":"AF814+AF819+AF824+AF829","v":0},0,0,0,0,{"$f":"AK814+AK819+AK824+AK829","v":0},0,0,0,0,{"$f":"AP814+AP819+AP824+AP829","v":0},0,0,0,0,{"$f":"AU814+AU819+AU824+AU829","v":0},0,0,0,0,{"$f":"AZ814+AZ819+AZ824+AZ829","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BJ814+BJ819+BJ824+BJ829","v":0},0,0,0,0,{"$f":"BO814+BO819+BO824+BO829","v":0},0,0,0,0,{"$f":"BT814+BT819+BT824+BT829","v":0},0,0,0,0,0]
[826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[827,null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G833:G835)","v":2946549.0760039324},{"$f":"SUM(H833:H835)","v":2048004.7036930607},{"$f":"SUM(I833:I835)","v":0},0,44300.101381731409,24988.656409288811,0,{"$f":"SUM(N833:N835)","v":560738.2608698773},{"$f":"SUM(O833:O835)","v":142062.03707306043},19400.542507774768,14162.58243734918,92892.191631789858,{"$f":"SUM(S833:S835)","v":2946549.0760039324},null,null,{"$f":"SUM(V833:V835)","v":2048004.7036930607},0,0,0,0,{"$f":"SUM(AA833:AA835)","v":0},0,0,0,0,{"$f":"SUM(AF833:AF835)","v":0},0,0,0,0,{"$f":"SUM(AK833:AK835)","v":44300.101381731409},0,0,0,0,{"$f":"SUM(AP833:AP835)","v":24988.656409288811},0,0,0,0,{"$f":"SUM(AU833:AU835)","v":0},0,0,0,0,{"$f":"SUM(AZ833:AZ835)","v":560738.2608698773},0,0,0,0,{"$f":"SUM(BE833:BE835)","v":142062.03707306043},0,0,0,0,{"$f":"SUM(BJ833:BJ835)","v":19400.542507774768},0,0,0,0,{"$f":"SUM(BO833:BO835)","v":14162.58243734918},0,0,0,0,{"$f":"SUM(BT833:BT835)","v":92892.191631789858},0,0,0,0,0]
[828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[829,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE839:BH839)-O839","v":0},null,null,null,null,{"$f":"SUM(BJ839:BM839)-P839","v":0},null,null,null,null,0,null,null,null,null,0,0]
[831,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[832,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W839","v":4079421.2041460997},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G841","v":3574031.6232759911},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G841","v":33082.615932167573},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G841","v":1801.6263475005526},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G841","v":97012.492330284585},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G841","v":135405.41356715717},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G841","v":147258.32249500454},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G841","v":88437.348945118239},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G841","v":2391.7612528755872},{"$f":"SUM(H841:R841)","v":4079421.2041460988},null,"Customer",{"$f":"IF($U841=$V$646,$H841,0)","v":3574031.6232759911},{"$f":"IF($U841=$W$646,$H841,0)","v":0},{"$f":"IF($U841=$X$646,$H841,0)+IF($U841=$Y$646,$H841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U841=$Y$646,$H841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U841=$AA$646,$I841,0)","v":0},{"$f":"IF($U841=$AB$646,$I841,0)","v":0},{"$f":"IF($U841=$AC$646,$I841,0)+IF($U841=$AD$646,$I841,0)*$X$643","v":0},{"$f":"IF($U841=$AD$646,$I841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AF$646,$J841,0)","v":0},{"$f":"IF($U841=$AG$646,$J841,0)","v":0},{"$f":"IF($U841=$AH$646,$J841,0)+IF($U841=$AI$646,$J841,0)*$X$643","v":0},{"$f":"IF($U841=$AI$646,$J841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AK$646,$K841,0)","v":33082.615932167573},{"$f":"IF($U841=$AL$646,$K841,0)","v":0},{"$f":"IF($U841=$AM$646,$K841,0)+IF($U841=$AN$646,$K841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U841=$AN$646,$K841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U841=$AP$646,$L841,0)","v":1801.6263475005526},{"$f":"IF($U841=$AQ$646,$L841,0)","v":0},{"$f":"IF($U841=$AR$646,$L841,0)+IF($U841=$AS$646,$L841,0)*$X$643","v":0},{"$f":"IF($U841=$AS$646,$L841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AU$646,$M841,0)","v":0},{"$f":"IF($U841=$AV$646,$M841,0)","v":0},{"$f":"IF($U841=$AW$646,$M841,0)+IF($U841=$AX$646,$M841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U841=$AX$646,$M841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U841=$AZ$646,$N841,0)","v":97012.492330284585},{"$f":"IF($U841=$BA$646,$N841,0)","v":0},{"$f":"IF($U841=$BB$646,$N841,0)+IF($U841=$BC$646,$N841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U841=$BC$646,$N841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U841=$BE$646,$O841,0)","v":135405.41356715717},{"$f":"IF($U841=$BF$646,$O841,0)","v":0},{"$f":"IF($U841=$BG$646,$O841,0)+IF($U841=$BH$646,$O841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U841=$BH$646,$O841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U841=$BJ$646,$P841,0)","v":147258.32249500454},{"$f":"IF($U841=$BK$646,$P841,0)","v":0},{"$f":"IF($U841=$BL$646,$P841,0)+IF($U841=$BM$646,$P841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U841=$BM$646,$P841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U841=$BO$646,$Q841,0)","v":88437.348945118239},{"$f":"IF($U841=$BP$646,$Q841,0)","v":0},{"$f":"IF($U841=$BQ$646,$Q841,0)+IF($U841=$BR$646,$Q841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U841=$BR$646,$Q841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U841=$BT$646,$R841,0)","v":2391.7612528755872},{"$f":"IF($U841=$BU$646,$R841,0)","v":0},{"$f":"IF($U841=$BV$646,$R841,0)+IF($U841=$BW$646,$R841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U841=$BW$646,$R841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[833,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G842","v":0},{"$f":"SUM(H842:R842)","v":0},null,"Customer",{"$f":"IF($U842=$V$646,$H842,0)","v":0},{"$f":"IF($U842=$W$646,$H842,0)","v":0},{"$f":"IF($U842=$X$646,$H842,0)+IF($U842=$Y$646,$H842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U842=$Y$646,$H842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U842=$AA$646,$I842,0)","v":0},{"$f":"IF($U842=$AB$646,$I842,0)","v":0},{"$f":"IF($U842=$AC$646,$I842,0)+IF($U842=$AD$646,$I842,0)*$X$643","v":0},{"$f":"IF($U842=$AD$646,$I842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AF$646,$J842,0)","v":0},{"$f":"IF($U842=$AG$646,$J842,0)","v":0},{"$f":"IF($U842=$AH$646,$J842,0)+IF($U842=$AI$646,$J842,0)*$X$643","v":0},{"$f":"IF($U842=$AI$646,$J842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AK$646,$K842,0)","v":0},{"$f":"IF($U842=$AL$646,$K842,0)","v":0},{"$f":"IF($U842=$AM$646,$K842,0)+IF($U842=$AN$646,$K842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U842=$AN$646,$K842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U842=$AP$646,$L842,0)","v":0},{"$f":"IF($U842=$AQ$646,$L842,0)","v":0},{"$f":"IF($U842=$AR$646,$L842,0)+IF($U842=$AS$646,$L842,0)*$X$643","v":0},{"$f":"IF($U842=$AS$646,$L842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AU$646,$M842,0)","v":0},{"$f":"IF($U842=$AV$646,$M842,0)","v":0},{"$f":"IF($U842=$AW$646,$M842,0)+IF($U842=$AX$646,$M842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U842=$AX$646,$M842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U842=$AZ$646,$N842,0)","v":0},{"$f":"IF($U842=$BA$646,$N842,0)","v":0},{"$f":"IF($U842=$BB$646,$N842,0)+IF($U842=$BC$646,$N842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U842=$BC$646,$N842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U842=$BE$646,$O842,0)","v":0},{"$f":"IF($U842=$BF$646,$O842,0)","v":0},{"$f":"IF($U842=$BG$646,$O842,0)+IF($U842=$BH$646,$O842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U842=$BH$646,$O842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U842=$BJ$646,$P842,0)","v":0},{"$f":"IF($U842=$BK$646,$P842,0)","v":0},{"$f":"IF($U842=$BL$646,$P842,0)+IF($U842=$BM$646,$P842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U842=$BM$646,$P842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U842=$BO$646,$Q842,0)","v":0},{"$f":"IF($U842=$BP$646,$Q842,0)","v":0},{"$f":"IF($U842=$BQ$646,$Q842,0)+IF($U842=$BR$646,$Q842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U842=$BR$646,$Q842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U842=$BT$646,$R842,0)","v":0},{"$f":"IF($U842=$BU$646,$R842,0)","v":0},{"$f":"IF($U842=$BV$646,$R842,0)+IF($U842=$BW$646,$R842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U842=$BW$646,$R842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[834,null,null,"Total",null,null,{"$f":"SUM(G841:G842)","v":4079421.2041460997},{"$f":"SUM(H841:H842)","v":3574031.6232759911},{"$f":"SUM(I841:I842)","v":0},0,33082.615932167573,1801.6263475005526,0,{"$f":"SUM(N841:N842)","v":97012.492330284585},{"$f":"SUM(O841:O842)","v":135405.41356715717},147258.32249500454,88437.348945118239,2391.7612528755872,{"$f":"SUM(S841:S842)","v":4079421.2041460988},null,null,{"$f":"SUM(V841:V842)","v":3574031.6232759911},{"$f":"SUM(W841:W842)","v":0},0,0,0,{"$f":"SUM(AA841:AA842)","v":0},{"$f":"SUM(AB841:AB842)","v":0},0,0,0,{"$f":"SUM(AF841:AF842)","v":0},{"$f":"SUM(AG841:AG842)","v":0},0,0,0,{"$f":"SUM(AK841:AK842)","v":33082.615932167573},{"$f":"SUM(AL841:AL842)","v":0},{"$f":"SUM(AM841:AM842)","v":0},{"$f":"SUM(AN841:AN842)","v":0},0,{"$f":"SUM(AP841:AP842)","v":1801.6263475005526},{"$f":"SUM(AQ841:AQ842)","v":0},{"$f":"SUM(AR841:AR842)","v":0},{"$f":"SUM(AS841:AS842)","v":0},0,{"$f":"SUM(AU841:AU842)","v":0},{"$f":"SUM(AV841:AV842)","v":0},{"$f":"SUM(AW841:AW842)","v":0},{"$f":"SUM(AX841:AX842)","v":0},0,{"$f":"SUM(AZ841:AZ842)","v":97012.492330284585},{"$f":"SUM(BA841:BA842)","v":0},0,0,0,{"$f":"SUM(BE841:BE842)","v":135405.41356715717},{"$f":"SUM(BF841:BF842)","v":0},0,0,0,{"$f":"SUM(BJ841:BJ842)","v":147258.32249500454},{"$f":"SUM(BK841:BK842)","v":0},0,0,0,{"$f":"SUM(BO841:BO842)","v":88437.348945118239},{"$f":"SUM(BP841:BP842)","v":0},{"$f":"SUM(BQ841:BQ842)","v":0},{"$f":"SUM(BR841:BR842)","v":0},0,{"$f":"SUM(BT841:BT842)","v":2391.7612528755872},{"$f":"SUM(BU841:BU842)","v":0},{"$f":"SUM(BV841:BV842)","v":0},{"$f":"SUM(BW841:BW842)","v":0},0,0]
[835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[836,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[837,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W844","v":2753342.9638658972},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G846","v":2412237.9941006782},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G846","v":22328.605761654322},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G846","v":1215.9801548230635},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G846","v":65477.098293554191},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G846","v":91389.813421465966},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G846","v":99389.753061104871},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G846","v":59689.436387082576},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G846","v":1614.2826855336989},{"$f":"SUM(H846:R846)","v":2753342.9638658967},null,"Customer",{"$f":"IF($U846=$V$646,$H846,0)","v":2412237.9941006782},{"$f":"IF($U846=$W$646,$H846,0)","v":0},{"$f":"IF($U846=$X$646,$H846,0)+IF($U846=$Y$646,$H846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U846=$Y$646,$H846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U846=$AA$646,$I846,0)","v":0},{"$f":"IF($U846=$AB$646,$I846,0)","v":0},{"$f":"IF($U846=$AC$646,$I846,0)+IF($U846=$AD$646,$I846,0)*$X$643","v":0},{"$f":"IF($U846=$AD$646,$I846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AF$646,$J846,0)","v":0},{"$f":"IF($U846=$AG$646,$J846,0)","v":0},{"$f":"IF($U846=$AH$646,$J846,0)+IF($U846=$AI$646,$J846,0)*$X$643","v":0},{"$f":"IF($U846=$AI$646,$J846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AK$646,$K846,0)","v":22328.605761654322},{"$f":"IF($U846=$AL$646,$K846,0)","v":0},{"$f":"IF($U846=$AM$646,$K846,0)+IF($U846=$AN$646,$K846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U846=$AN$646,$K846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U846=$AP$646,$L846,0)","v":1215.9801548230635},{"$f":"IF($U846=$AQ$646,$L846,0)","v":0},{"$f":"IF($U846=$AR$646,$L846,0)+IF($U846=$AS$646,$L846,0)*$X$643","v":0},{"$f":"IF($U846=$AS$646,$L846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AU$646,$M846,0)","v":0},{"$f":"IF($U846=$AV$646,$M846,0)","v":0},{"$f":"IF($U846=$AW$646,$M846,0)+IF($U846=$AX$646,$M846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U846=$AX$646,$M846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U846=$AZ$646,$N846,0)","v":65477.098293554191},{"$f":"IF($U846=$BA$646,$N846,0)","v":0},{"$f":"IF($U846=$BB$646,$N846,0)+IF($U846=$BC$646,$N846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U846=$BC$646,$N846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U846=$BE$646,$O846,0)","v":91389.813421465966},{"$f":"IF($U846=$BF$646,$O846,0)","v":0},{"$f":"IF($U846=$BG$646,$O846,0)+IF($U846=$BH$646,$O846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U846=$BH$646,$O846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U846=$BJ$646,$P846,0)","v":99389.753061104871},{"$f":"IF($U846=$BK$646,$P846,0)","v":0},{"$f":"IF($U846=$BL$646,$P846,0)+IF($U846=$BM$646,$P846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U846=$BM$646,$P846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U846=$BO$646,$Q846,0)","v":59689.436387082576},{"$f":"IF($U846=$BP$646,$Q846,0)","v":0},{"$f":"IF($U846=$BQ$646,$Q846,0)+IF($U846=$BR$646,$Q846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U846=$BR$646,$Q846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U846=$BT$646,$R846,0)","v":1614.2826855336989},{"$f":"IF($U846=$BU$646,$R846,0)","v":0},{"$f":"IF($U846=$BV$646,$R846,0)+IF($U846=$BW$646,$R846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U846=$BW$646,$R846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[838,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G847","v":0},{"$f":"SUM(H847:R847)","v":0},null,"Customer",{"$f":"IF($U847=$V$646,$H847,0)","v":0},{"$f":"IF($U847=$W$646,$H847,0)","v":0},{"$f":"IF($U847=$X$646,$H847,0)+IF($U847=$Y$646,$H847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U847=$Y$646,$H847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U847=$AA$646,$I847,0)","v":0},{"$f":"IF($U847=$AB$646,$I847,0)","v":0},{"$f":"IF($U847=$AC$646,$I847,0)+IF($U847=$AD$646,$I847,0)*$X$643","v":0},{"$f":"IF($U847=$AD$646,$I847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AF$646,$J847,0)","v":0},{"$f":"IF($U847=$AG$646,$J847,0)","v":0},{"$f":"IF($U847=$AH$646,$J847,0)+IF($U847=$AI$646,$J847,0)*$X$643","v":0},{"$f":"IF($U847=$AI$646,$J847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AK$646,$K847,0)","v":0},{"$f":"IF($U847=$AL$646,$K847,0)","v":0},{"$f":"IF($U847=$AM$646,$K847,0)+IF($U847=$AN$646,$K847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U847=$AN$646,$K847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U847=$AP$646,$L847,0)","v":0},{"$f":"IF($U847=$AQ$646,$L847,0)","v":0},{"$f":"IF($U847=$AR$646,$L847,0)+IF($U847=$AS$646,$L847,0)*$X$643","v":0},{"$f":"IF($U847=$AS$646,$L847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AU$646,$M847,0)","v":0},{"$f":"IF($U847=$AV$646,$M847,0)","v":0},{"$f":"IF($U847=$AW$646,$M847,0)+IF($U847=$AX$646,$M847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U847=$AX$646,$M847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U847=$AZ$646,$N847,0)","v":0},{"$f":"IF($U847=$BA$646,$N847,0)","v":0},{"$f":"IF($U847=$BB$646,$N847,0)+IF($U847=$BC$646,$N847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U847=$BC$646,$N847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U847=$BE$646,$O847,0)","v":0},{"$f":"IF($U847=$BF$646,$O847,0)","v":0},{"$f":"IF($U847=$BG$646,$O847,0)+IF($U847=$BH$646,$O847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U847=$BH$646,$O847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U847=$BJ$646,$P847,0)","v":0},{"$f":"IF($U847=$BK$646,$P847,0)","v":0},{"$f":"IF($U847=$BL$646,$P847,0)+IF($U847=$BM$646,$P847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U847=$BM$646,$P847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U847=$BO$646,$Q847,0)","v":0},{"$f":"IF($U847=$BP$646,$Q847,0)","v":0},{"$f":"IF($U847=$BQ$646,$Q847,0)+IF($U847=$BR$646,$Q847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U847=$BR$646,$Q847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U847=$BT$646,$R847,0)","v":0},{"$f":"IF($U847=$BU$646,$R847,0)","v":0},{"$f":"IF($U847=$BV$646,$R847,0)+IF($U847=$BW$646,$R847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U847=$BW$646,$R847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[839,null,null,"Total",null,null,{"$f":"SUM(G846:G847)","v":2753342.9638658972},{"$f":"SUM(H846:H847)","v":2412237.9941006782},{"$f":"SUM(I846:I847)","v":0},0,22328.605761654322,1215.9801548230635,0,{"$f":"SUM(N846:N847)","v":65477.098293554191},{"$f":"SUM(O846:O847)","v":91389.813421465966},99389.753061104871,59689.436387082576,1614.2826855336989,{"$f":"SUM(S846:S847)","v":2753342.9638658967},null,null,{"$f":"SUM(V846:V847)","v":2412237.9941006782},{"$f":"SUM(W846:W847)","v":0},0,0,0,{"$f":"SUM(AA846:AA847)","v":0},{"$f":"SUM(AB846:AB847)","v":0},0,0,0,{"$f":"SUM(AF846:AF847)","v":0},{"$f":"SUM(AG846:AG847)","v":0},0,0,0,{"$f":"SUM(AK846:AK847)","v":22328.605761654322},{"$f":"SUM(AL846:AL847)","v":0},{"$f":"SUM(AM846:AM847)","v":0},{"$f":"SUM(AN846:AN847)","v":0},0,{"$f":"SUM(AP846:AP847)","v":1215.9801548230635},{"$f":"SUM(AQ846:AQ847)","v":0},{"$f":"SUM(AR846:AR847)","v":0},{"$f":"SUM(AS846:AS847)","v":0},0,{"$f":"SUM(AU846:AU847)","v":0},{"$f":"SUM(AV846:AV847)","v":0},{"$f":"SUM(AW846:AW847)","v":0},{"$f":"SUM(AX846:AX847)","v":0},0,{"$f":"SUM(AZ846:AZ847)","v":65477.098293554191},{"$f":"SUM(BA846:BA847)","v":0},0,0,0,{"$f":"SUM(BE846:BE847)","v":91389.813421465966},{"$f":"SUM(BF846:BF847)","v":0},0,0,0,{"$f":"SUM(BJ846:BJ847)","v":99389.753061104871},{"$f":"SUM(BK846:BK847)","v":0},0,0,0,{"$f":"SUM(BO846:BO847)","v":59689.436387082576},{"$f":"SUM(BP846:BP847)","v":0},{"$f":"SUM(BQ846:BQ847)","v":0},{"$f":"SUM(BR846:BR847)","v":0},0,{"$f":"SUM(BT846:BT847)","v":1614.2826855336989},{"$f":"SUM(BU846:BU847)","v":0},{"$f":"SUM(BV846:BV847)","v":0},{"$f":"SUM(BW846:BW847)","v":0},0,0]
[840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[841,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[842,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W849","v":-16480887.91},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G851","v":-14439110.751824539},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G851","v":-133653.9812053463},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G851","v":-7278.582034794933},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G851","v":-391931.09315119742},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G851","v":-547038.74195178307},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G851","v":-594924.57027682872},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G851","v":-357287.45870632358},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G851","v":-9662.7308491854365},{"$f":"SUM(H851:R851)","v":-16480887.909999996},null,"Customer",{"$f":"IF($U851=$V$646,$H851,0)","v":-14439110.751824539},{"$f":"IF($U851=$W$646,$H851,0)","v":0},{"$f":"IF($U851=$X$646,$H851,0)+IF($U851=$Y$646,$H851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U851=$Y$646,$H851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U851=$AA$646,$I851,0)","v":0},{"$f":"IF($U851=$AB$646,$I851,0)","v":0},{"$f":"IF($U851=$AC$646,$I851,0)+IF($U851=$AD$646,$I851,0)*$X$643","v":0},{"$f":"IF($U851=$AD$646,$I851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AF$646,$J851,0)","v":0},{"$f":"IF($U851=$AG$646,$J851,0)","v":0},{"$f":"IF($U851=$AH$646,$J851,0)+IF($U851=$AI$646,$J851,0)*$X$643","v":0},{"$f":"IF($U851=$AI$646,$J851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AK$646,$K851,0)","v":-133653.9812053463},{"$f":"IF($U851=$AL$646,$K851,0)","v":0},{"$f":"IF($U851=$AM$646,$K851,0)+IF($U851=$AN$646,$K851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U851=$AN$646,$K851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U851=$AP$646,$L851,0)","v":-7278.582034794933},{"$f":"IF($U851=$AQ$646,$L851,0)","v":0},{"$f":"IF($U851=$AR$646,$L851,0)+IF($U851=$AS$646,$L851,0)*$X$643","v":0},{"$f":"IF($U851=$AS$646,$L851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AU$646,$M851,0)","v":0},{"$f":"IF($U851=$AV$646,$M851,0)","v":0},{"$f":"IF($U851=$AW$646,$M851,0)+IF($U851=$AX$646,$M851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U851=$AX$646,$M851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U851=$AZ$646,$N851,0)","v":-391931.09315119742},{"$f":"IF($U851=$BA$646,$N851,0)","v":0},{"$f":"IF($U851=$BB$646,$N851,0)+IF($U851=$BC$646,$N851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U851=$BC$646,$N851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U851=$BE$646,$O851,0)","v":-547038.74195178307},{"$f":"IF($U851=$BF$646,$O851,0)","v":0},{"$f":"IF($U851=$BG$646,$O851,0)+IF($U851=$BH$646,$O851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U851=$BH$646,$O851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U851=$BJ$646,$P851,0)","v":-594924.57027682872},{"$f":"IF($U851=$BK$646,$P851,0)","v":0},{"$f":"IF($U851=$BL$646,$P851,0)+IF($U851=$BM$646,$P851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U851=$BM$646,$P851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U851=$BO$646,$Q851,0)","v":-357287.45870632358},{"$f":"IF($U851=$BP$646,$Q851,0)","v":0},{"$f":"IF($U851=$BQ$646,$Q851,0)+IF($U851=$BR$646,$Q851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U851=$BR$646,$Q851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U851=$BT$646,$R851,0)","v":-9662.7308491854365},{"$f":"IF($U851=$BU$646,$R851,0)","v":0},{"$f":"IF($U851=$BV$646,$R851,0)+IF($U851=$BW$646,$R851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U851=$BW$646,$R851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[843,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W850","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G852","v":0},{"$f":"SUM(H852:R852)","v":0},null,"Customer",{"$f":"IF($U852=$V$646,$H852,0)","v":0},{"$f":"IF($U852=$W$646,$H852,0)","v":0},{"$f":"IF($U852=$X$646,$H852,0)+IF($U852=$Y$646,$H852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U852=$Y$646,$H852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U852=$AA$646,$I852,0)","v":0},{"$f":"IF($U852=$AB$646,$I852,0)","v":0},{"$f":"IF($U852=$AC$646,$I852,0)+IF($U852=$AD$646,$I852,0)*$X$643","v":0},{"$f":"IF($U852=$AD$646,$I852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AF$646,$J852,0)","v":0},{"$f":"IF($U852=$AG$646,$J852,0)","v":0},{"$f":"IF($U852=$AH$646,$J852,0)+IF($U852=$AI$646,$J852,0)*$X$643","v":0},{"$f":"IF($U852=$AI$646,$J852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AK$646,$K852,0)","v":0},{"$f":"IF($U852=$AL$646,$K852,0)","v":0},{"$f":"IF($U852=$AM$646,$K852,0)+IF($U852=$AN$646,$K852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U852=$AN$646,$K852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U852=$AP$646,$L852,0)","v":0},{"$f":"IF($U852=$AQ$646,$L852,0)","v":0},{"$f":"IF($U852=$AR$646,$L852,0)+IF($U852=$AS$646,$L852,0)*$X$643","v":0},{"$f":"IF($U852=$AS$646,$L852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AU$646,$M852,0)","v":0},{"$f":"IF($U852=$AV$646,$M852,0)","v":0},{"$f":"IF($U852=$AW$646,$M852,0)+IF($U852=$AX$646,$M852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U852=$AX$646,$M852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U852=$AZ$646,$N852,0)","v":0},{"$f":"IF($U852=$BA$646,$N852,0)","v":0},{"$f":"IF($U852=$BB$646,$N852,0)+IF($U852=$BC$646,$N852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U852=$BC$646,$N852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U852=$BE$646,$O852,0)","v":0},{"$f":"IF($U852=$BF$646,$O852,0)","v":0},{"$f":"IF($U852=$BG$646,$O852,0)+IF($U852=$BH$646,$O852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U852=$BH$646,$O852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U852=$BJ$646,$P852,0)","v":0},{"$f":"IF($U852=$BK$646,$P852,0)","v":0},{"$f":"IF($U852=$BL$646,$P852,0)+IF($U852=$BM$646,$P852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U852=$BM$646,$P852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U852=$BO$646,$Q852,0)","v":0},{"$f":"IF($U852=$BP$646,$Q852,0)","v":0},{"$f":"IF($U852=$BQ$646,$Q852,0)+IF($U852=$BR$646,$Q852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U852=$BR$646,$Q852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U852=$BT$646,$R852,0)","v":0},{"$f":"IF($U852=$BU$646,$R852,0)","v":0},{"$f":"IF($U852=$BV$646,$R852,0)+IF($U852=$BW$646,$R852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U852=$BW$646,$R852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[844,null,null,"Total",null,null,{"$f":"SUM(G851:G852)","v":-16480887.91},{"$f":"SUM(H851:H852)","v":-14439110.751824539},{"$f":"SUM(I851:I852)","v":0},0,-133653.9812053463,-7278.582034794933,0,{"$f":"SUM(N851:N852)","v":-391931.09315119742},{"$f":"SUM(O851:O852)","v":-547038.74195178307},-594924.57027682872,-357287.45870632358,-9662.7308491854365,{"$f":"SUM(S851:S852)","v":-16480887.909999996},null,null,{"$f":"SUM(V851:V852)","v":-14439110.751824539},{"$f":"SUM(W851:W852)","v":0},0,0,0,{"$f":"SUM(AA851:AA852)","v":0},{"$f":"SUM(AB851:AB852)","v":0},0,0,0,{"$f":"SUM(AF851:AF852)","v":0},{"$f":"SUM(AG851:AG852)","v":0},0,0,0,{"$f":"SUM(AK851:AK852)","v":-133653.9812053463},{"$f":"SUM(AL851:AL852)","v":0},{"$f":"SUM(AM851:AM852)","v":0},{"$f":"SUM(AN851:AN852)","v":0},0,{"$f":"SUM(AP851:AP852)","v":-7278.582034794933},{"$f":"SUM(AQ851:AQ852)","v":0},{"$f":"SUM(AR851:AR852)","v":0},{"$f":"SUM(AS851:AS852)","v":0},0,{"$f":"SUM(AU851:AU852)","v":0},{"$f":"SUM(AV851:AV852)","v":0},{"$f":"SUM(AW851:AW852)","v":0},{"$f":"SUM(AX851:AX852)","v":0},0,{"$f":"SUM(AZ851:AZ852)","v":-391931.09315119742},{"$f":"SUM(BA851:BA852)","v":0},0,0,0,{"$f":"SUM(BE851:BE852)","v":-547038.74195178307},{"$f":"SUM(BF851:BF852)","v":0},0,0,0,{"$f":"SUM(BJ851:BJ852)","v":-594924.57027682872},{"$f":"SUM(BK851:BK852)","v":0},0,0,0,{"$f":"SUM(BO851:BO852)","v":-357287.45870632358},{"$f":"SUM(BP851:BP852)","v":0},{"$f":"SUM(BQ851:BQ852)","v":0},{"$f":"SUM(BR851:BR852)","v":0},0,{"$f":"SUM(BT851:BT852)","v":-9662.7308491854365},{"$f":"SUM(BU851:BU852)","v":0},{"$f":"SUM(BV851:BV852)","v":0},{"$f":"SUM(BW851:BW852)","v":0},0,0]
[845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[846,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[847,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W854","v":38717778.04267972},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G856","v":33921126.596801952},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G856","v":313987.03802173265},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G856","v":17099.231863450394},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G856","v":920745.36005098582},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G856","v":1285132.4945171527},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G856","v":1397628.4281466766},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G856","v":839358.69227233471},{"$f":"VLOOKUP($F856,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G856","v":22700.201005427254},{"$f":"SUM(H856:R856)","v":38717778.04267972},null,"Customer",{"$f":"IF($U856=$V$646,$H856,0)","v":33921126.596801952},{"$f":"IF($U856=$W$646,$H856,0)","v":0},{"$f":"IF($U856=$X$646,$H856,0)+IF($U856=$Y$646,$H856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U856=$Y$646,$H856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U856=$AA$646,$I856,0)","v":0},{"$f":"IF($U856=$AB$646,$I856,0)","v":0},{"$f":"IF($U856=$AC$646,$I856,0)+IF($U856=$AD$646,$I856,0)*$X$643","v":0},{"$f":"IF($U856=$AD$646,$I856,0)*$Y$643","v":0},0,{"$f":"IF($U856=$AF$646,$J856,0)","v":0},{"$f":"IF($U856=$AG$646,$J856,0)","v":0},{"$f":"IF($U856=$AH$646,$J856,0)+IF($U856=$AI$646,$J856,0)*$X$643","v":0},{"$f":"IF($U856=$AI$646,$J856,0)*$Y$643","v":0},0,{"$f":"IF($U856=$AK$646,$K856,0)","v":313987.03802173265},{"$f":"IF($U856=$AL$646,$K856,0)","v":0},{"$f":"IF($U856=$AM$646,$K856,0)+IF($U856=$AN$646,$K856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U856=$AN$646,$K856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U856=$AP$646,$L856,0)","v":17099.231863450394},{"$f":"IF($U856=$AQ$646,$L856,0)","v":0},{"$f":"IF($U856=$AR$646,$L856,0)+IF($U856=$AS$646,$L856,0)*$X$643","v":0},{"$f":"IF($U856=$AS$646,$L856,0)*$Y$643","v":0},0,{"$f":"IF($U856=$AU$646,$M856,0)","v":0},{"$f":"IF($U856=$AV$646,$M856,0)","v":0},{"$f":"IF($U856=$AW$646,$M856,0)+IF($U856=$AX$646,$M856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U856=$AX$646,$M856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U856=$AZ$646,$N856,0)","v":920745.36005098582},{"$f":"IF($U856=$BA$646,$N856,0)","v":0},{"$f":"IF($U856=$BB$646,$N856,0)+IF($U856=$BC$646,$N856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U856=$BC$646,$N856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U856=$BE$646,$O856,0)","v":1285132.4945171527},{"$f":"IF($U856=$BF$646,$O856,0)","v":0},{"$f":"IF($U856=$BG$646,$O856,0)+IF($U856=$BH$646,$O856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U856=$BH$646,$O856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U856=$BJ$646,$P856,0)","v":1397628.4281466766},{"$f":"IF($U856=$BK$646,$P856,0)","v":0},{"$f":"IF($U856=$BL$646,$P856,0)+IF($U856=$BM$646,$P856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U856=$BM$646,$P856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U856=$BO$646,$Q856,0)","v":839358.69227233471},{"$f":"IF($U856=$BP$646,$Q856,0)","v":0},{"$f":"IF($U856=$BQ$646,$Q856,0)+IF($U856=$BR$646,$Q856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U856=$BR$646,$Q856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U856=$BT$646,$R856,0)","v":22700.201005427254},{"$f":"IF($U856=$BU$646,$R856,0)","v":0},{"$f":"IF($U856=$BV$646,$R856,0)+IF($U856=$BW$646,$R856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U856=$BW$646,$R856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[848,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W855","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G857","v":0},{"$f":"SUM(H857:R857)","v":0},null,"Customer",{"$f":"IF($U857=$V$646,$H857,0)","v":0},{"$f":"IF($U857=$W$646,$H857,0)","v":0},{"$f":"IF($U857=$X$646,$H857,0)+IF($U857=$Y$646,$H857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U857=$Y$646,$H857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U857=$AA$646,$I857,0)","v":0},{"$f":"IF($U857=$AB$646,$I857,0)","v":0},{"$f":"IF($U857=$AC$646,$I857,0)+IF($U857=$AD$646,$I857,0)*$X$643","v":0},{"$f":"IF($U857=$AD$646,$I857,0)*$Y$643","v":0},0,{"$f":"IF($U857=$AF$646,$J857,0)","v":0},{"$f":"IF($U857=$AG$646,$J857,0)","v":0},{"$f":"IF($U857=$AH$646,$J857,0)+IF($U857=$AI$646,$J857,0)*$X$643","v":0},{"$f":"IF($U857=$AI$646,$J857,0)*$Y$643","v":0},0,{"$f":"IF($U857=$AK$646,$K857,0)","v":0},{"$f":"IF($U857=$AL$646,$K857,0)","v":0},{"$f":"IF($U857=$AM$646,$K857,0)+IF($U857=$AN$646,$K857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U857=$AN$646,$K857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U857=$AP$646,$L857,0)","v":0},{"$f":"IF($U857=$AQ$646,$L857,0)","v":0},{"$f":"IF($U857=$AR$646,$L857,0)+IF($U857=$AS$646,$L857,0)*$X$643","v":0},{"$f":"IF($U857=$AS$646,$L857,0)*$Y$643","v":0},0,{"$f":"IF($U857=$AU$646,$M857,0)","v":0},{"$f":"IF($U857=$AV$646,$M857,0)","v":0},{"$f":"IF($U857=$AW$646,$M857,0)+IF($U857=$AX$646,$M857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U857=$AX$646,$M857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U857=$AZ$646,$N857,0)","v":0},{"$f":"IF($U857=$BA$646,$N857,0)","v":0},{"$f":"IF($U857=$BB$646,$N857,0)+IF($U857=$BC$646,$N857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U857=$BC$646,$N857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U857=$BE$646,$O857,0)","v":0},{"$f":"IF($U857=$BF$646,$O857,0)","v":0},{"$f":"IF($U857=$BG$646,$O857,0)+IF($U857=$BH$646,$O857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U857=$BH$646,$O857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U857=$BJ$646,$P857,0)","v":0},{"$f":"IF($U857=$BK$646,$P857,0)","v":0},{"$f":"IF($U857=$BL$646,$P857,0)+IF($U857=$BM$646,$P857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U857=$BM$646,$P857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U857=$BO$646,$Q857,0)","v":0},{"$f":"IF($U857=$BP$646,$Q857,0)","v":0},{"$f":"IF($U857=$BQ$646,$Q857,0)+IF($U857=$BR$646,$Q857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U857=$BR$646,$Q857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U857=$BT$646,$R857,0)","v":0},{"$f":"IF($U857=$BU$646,$R857,0)","v":0},{"$f":"IF($U857=$BV$646,$R857,0)+IF($U857=$BW$646,$R857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U857=$BW$646,$R857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[849,null,null,"Total",null,null,{"$f":"SUM(G856:G857)","v":38717778.04267972},{"$f":"SUM(H856:H857)","v":33921126.596801952},{"$f":"SUM(I856:I857)","v":0},0,313987.03802173265,17099.231863450394,0,{"$f":"SUM(N856:N857)","v":920745.36005098582},{"$f":"SUM(O856:O857)","v":1285132.4945171527},1397628.4281466766,839358.69227233471,22700.201005427254,{"$f":"SUM(S856:S857)","v":38717778.04267972},null,null,{"$f":"SUM(V856:V857)","v":33921126.596801952},{"$f":"SUM(W856:W857)","v":0},0,0,{"$f":"SUM(V858:Y858)-H858","v":0},{"$f":"SUM(AA856:AA857)","v":0},{"$f":"SUM(AB856:AB857)","v":0},0,0,0,{"$f":"SUM(AF856:AF857)","v":0},{"$f":"SUM(AG856:AG857)","v":0},0,0,0,{"$f":"SUM(AK856:AK857)","v":313987.03802173265},{"$f":"SUM(AL856:AL857)","v":0},{"$f":"SUM(AM856:AM857)","v":0},{"$f":"SUM(AN856:AN857)","v":0},{"$f":"SUM(AK858:AN858)-K858","v":0},{"$f":"SUM(AP856:AP857)","v":17099.231863450394},{"$f":"SUM(AQ856:AQ857)","v":0},{"$f":"SUM(AR856:AR857)","v":0},{"$f":"SUM(AS856:AS857)","v":0},{"$f":"SUM(AP858:AS858)-L858","v":0},{"$f":"SUM(AU856:AU857)","v":0},{"$f":"SUM(AV856:AV857)","v":0},{"$f":"SUM(AW856:AW857)","v":0},{"$f":"SUM(AX856:AX857)","v":0},{"$f":"SUM(AU858:AX858)-M858","v":0},{"$f":"SUM(AZ856:AZ857)","v":920745.36005098582},{"$f":"SUM(BA856:BA857)","v":0},0,0,{"$f":"SUM(AZ858:BC858)-N858","v":0},{"$f":"SUM(BE856:BE857)","v":1285132.4945171527},{"$f":"SUM(BF856:BF857)","v":0},0,0,0,{"$f":"SUM(BJ856:BJ857)","v":1397628.4281466766},{"$f":"SUM(BK856:BK857)","v":0},0,0,0,{"$f":"SUM(BO856:BO857)","v":839358.69227233471},{"$f":"SUM(BP856:BP857)","v":0},{"$f":"SUM(BQ856:BQ857)","v":0},{"$f":"SUM(BR856:BR857)","v":0},{"$f":"SUM(BO858:BR858)-Q858","v":0},{"$f":"SUM(BT856:BT857)","v":22700.201005427254},{"$f":"SUM(BU856:BU857)","v":0},{"$f":"SUM(BV856:BV857)","v":0},{"$f":"SUM(BW856:BW857)","v":0},{"$f":"SUM(BT858:BW858)-R858","v":0},{"$f":"SUM(V858:BW858)-S858","v":0}]
[850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA859:AD859)-I859","v":0},null,null,null,null,{"$f":"SUM(AF859:AI859)-J859","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[851,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[852,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W859","v":392635.52511224989},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G861","v":343992.8639255311},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G861","v":3184.1306961418386},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G861","v":173.40266464468036},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G861","v":9337.2439280935869},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G861","v":13032.480099124885},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G861","v":14173.297114112966},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G861","v":8511.904803384994},{"$f":"VLOOKUP($F861,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G861","v":230.20188121577124},{"$f":"SUM(H861:R861)","v":392635.52511224983},null,"Customer",{"$f":"IF($U861=$V$646,$H861,0)","v":343992.8639255311},{"$f":"IF($U861=$W$646,$H861,0)","v":0},{"$f":"IF($U861=$X$646,$H861,0)+IF($U861=$Y$646,$H861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U861=$Y$646,$H861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U861=$AA$646,$I861,0)","v":0},{"$f":"IF($U861=$AB$646,$I861,0)","v":0},{"$f":"IF($U861=$AC$646,$I861,0)+IF($U861=$AD$646,$I861,0)*$X$643","v":0},{"$f":"IF($U861=$AD$646,$I861,0)*$Y$643","v":0},0,{"$f":"IF($U861=$AF$646,$J861,0)","v":0},{"$f":"IF($U861=$AG$646,$J861,0)","v":0},{"$f":"IF($U861=$AH$646,$J861,0)+IF($U861=$AI$646,$J861,0)*$X$643","v":0},{"$f":"IF($U861=$AI$646,$J861,0)*$Y$643","v":0},0,{"$f":"IF($U861=$AK$646,$K861,0)","v":3184.1306961418386},{"$f":"IF($U861=$AL$646,$K861,0)","v":0},{"$f":"IF($U861=$AM$646,$K861,0)+IF($U861=$AN$646,$K861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U861=$AN$646,$K861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U861=$AP$646,$L861,0)","v":173.40266464468036},{"$f":"IF($U861=$AQ$646,$L861,0)","v":0},{"$f":"IF($U861=$AR$646,$L861,0)+IF($U861=$AS$646,$L861,0)*$X$643","v":0},{"$f":"IF($U861=$AS$646,$L861,0)*$Y$643","v":0},0,{"$f":"IF($U861=$AU$646,$M861,0)","v":0},{"$f":"IF($U861=$AV$646,$M861,0)","v":0},{"$f":"IF($U861=$AW$646,$M861,0)+IF($U861=$AX$646,$M861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U861=$AX$646,$M861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U861=$AZ$646,$N861,0)","v":9337.2439280935869},{"$f":"IF($U861=$BA$646,$N861,0)","v":0},{"$f":"IF($U861=$BB$646,$N861,0)+IF($U861=$BC$646,$N861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U861=$BC$646,$N861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U861=$BE$646,$O861,0)","v":13032.480099124885},{"$f":"IF($U861=$BF$646,$O861,0)","v":0},{"$f":"IF($U861=$BG$646,$O861,0)+IF($U861=$BH$646,$O861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U861=$BH$646,$O861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U861=$BJ$646,$P861,0)","v":14173.297114112966},{"$f":"IF($U861=$BK$646,$P861,0)","v":0},{"$f":"IF($U861=$BL$646,$P861,0)+IF($U861=$BM$646,$P861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U861=$BM$646,$P861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U861=$BO$646,$Q861,0)","v":8511.904803384994},{"$f":"IF($U861=$BP$646,$Q861,0)","v":0},{"$f":"IF($U861=$BQ$646,$Q861,0)+IF($U861=$BR$646,$Q861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U861=$BR$646,$Q861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U861=$BT$646,$R861,0)","v":230.20188121577124},{"$f":"IF($U861=$BU$646,$R861,0)","v":0},{"$f":"IF($U861=$BV$646,$R861,0)+IF($U861=$BW$646,$R861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U861=$BW$646,$R861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[853,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W860","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G862","v":0},{"$f":"SUM(H862:R862)","v":0},null,"Customer",{"$f":"IF($U862=$V$646,$H862,0)","v":0},{"$f":"IF($U862=$W$646,$H862,0)","v":0},{"$f":"IF($U862=$X$646,$H862,0)+IF($U862=$Y$646,$H862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U862=$Y$646,$H862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U862=$AA$646,$I862,0)","v":0},{"$f":"IF($U862=$AB$646,$I862,0)","v":0},{"$f":"IF($U862=$AC$646,$I862,0)+IF($U862=$AD$646,$I862,0)*$X$643","v":0},{"$f":"IF($U862=$AD$646,$I862,0)*$Y$643","v":0},0,{"$f":"IF($U862=$AF$646,$J862,0)","v":0},{"$f":"IF($U862=$AG$646,$J862,0)","v":0},{"$f":"IF($U862=$AH$646,$J862,0)+IF($U862=$AI$646,$J862,0)*$X$643","v":0},{"$f":"IF($U862=$AI$646,$J862,0)*$Y$643","v":0},0,{"$f":"IF($U862=$AK$646,$K862,0)","v":0},{"$f":"IF($U862=$AL$646,$K862,0)","v":0},{"$f":"IF($U862=$AM$646,$K862,0)+IF($U862=$AN$646,$K862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U862=$AN$646,$K862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U862=$AP$646,$L862,0)","v":0},{"$f":"IF($U862=$AQ$646,$L862,0)","v":0},{"$f":"IF($U862=$AR$646,$L862,0)+IF($U862=$AS$646,$L862,0)*$X$643","v":0},{"$f":"IF($U862=$AS$646,$L862,0)*$Y$643","v":0},0,{"$f":"IF($U862=$AU$646,$M862,0)","v":0},{"$f":"IF($U862=$AV$646,$M862,0)","v":0},{"$f":"IF($U862=$AW$646,$M862,0)+IF($U862=$AX$646,$M862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U862=$AX$646,$M862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U862=$AZ$646,$N862,0)","v":0},{"$f":"IF($U862=$BA$646,$N862,0)","v":0},{"$f":"IF($U862=$BB$646,$N862,0)+IF($U862=$BC$646,$N862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U862=$BC$646,$N862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U862=$BE$646,$O862,0)","v":0},{"$f":"IF($U862=$BF$646,$O862,0)","v":0},{"$f":"IF($U862=$BG$646,$O862,0)+IF($U862=$BH$646,$O862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U862=$BH$646,$O862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U862=$BJ$646,$P862,0)","v":0},{"$f":"IF($U862=$BK$646,$P862,0)","v":0},{"$f":"IF($U862=$BL$646,$P862,0)+IF($U862=$BM$646,$P862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U862=$BM$646,$P862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U862=$BO$646,$Q862,0)","v":0},{"$f":"IF($U862=$BP$646,$Q862,0)","v":0},{"$f":"IF($U862=$BQ$646,$Q862,0)+IF($U862=$BR$646,$Q862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U862=$BR$646,$Q862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U862=$BT$646,$R862,0)","v":0},{"$f":"IF($U862=$BU$646,$R862,0)","v":0},{"$f":"IF($U862=$BV$646,$R862,0)+IF($U862=$BW$646,$R862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U862=$BW$646,$R862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[854,null,null,"Total",null,null,{"$f":"SUM(G861:G862)","v":392635.52511224989},{"$f":"SUM(H861:H862)","v":343992.8639255311},{"$f":"SUM(I861:I862)","v":0},0,3184.1306961418386,173.40266464468036,0,{"$f":"SUM(N861:N862)","v":9337.2439280935869},{"$f":"SUM(O861:O862)","v":13032.480099124885},14173.297114112966,8511.904803384994,230.20188121577124,{"$f":"SUM(S861:S862)","v":392635.52511224983},null,null,{"$f":"SUM(V861:V862)","v":343992.8639255311},{"$f":"SUM(W861:W862)","v":0},0,0,0,{"$f":"SUM(AA861:AA862)","v":0},{"$f":"SUM(AB861:AB862)","v":0},0,0,0,{"$f":"SUM(AF861:AF862)","v":0},{"$f":"SUM(AG861:AG862)","v":0},0,0,0,{"$f":"SUM(AK861:AK862)","v":3184.1306961418386},{"$f":"SUM(AL861:AL862)","v":0},{"$f":"SUM(AM861:AM862)","v":0},{"$f":"SUM(AN861:AN862)","v":0},0,{"$f":"SUM(AP861:AP862)","v":173.40266464468036},{"$f":"SUM(AQ861:AQ862)","v":0},{"$f":"SUM(AR861:AR862)","v":0},{"$f":"SUM(AS861:AS862)","v":0},0,{"$f":"SUM(AU861:AU862)","v":0},{"$f":"SUM(AV861:AV862)","v":0},{"$f":"SUM(AW861:AW862)","v":0},{"$f":"SUM(AX861:AX862)","v":0},0,{"$f":"SUM(AZ861:AZ862)","v":9337.2439280935869},{"$f":"SUM(BA861:BA862)","v":0},0,0,0,{"$f":"SUM(BE861:BE862)","v":13032.480099124885},{"$f":"SUM(BF861:BF862)","v":0},0,0,0,{"$f":"SUM(BJ861:BJ862)","v":14173.297114112966},{"$f":"SUM(BK861:BK862)","v":0},0,0,0,{"$f":"SUM(BO861:BO862)","v":8511.904803384994},{"$f":"SUM(BP861:BP862)","v":0},{"$f":"SUM(BQ861:BQ862)","v":0},{"$f":"SUM(BR861:BR862)","v":0},0,{"$f":"SUM(BT861:BT862)","v":230.20188121577124},{"$f":"SUM(BU861:BU862)","v":0},{"$f":"SUM(BV861:BV862)","v":0},{"$f":"SUM(BW861:BW862)","v":0},0,0]
[855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[856,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[857,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W864","v":524891.11164927995},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G866","v":459863.62719897006},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G866","v":4256.6751957981232},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G866","v":231.81172254413994},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G866","v":12482.406791276422},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G866","v":17422.348537670201},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G866","v":18947.43904244385},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G866","v":11379.059939174624},{"$f":"VLOOKUP($F866,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G866","v":307.74322140248904},{"$f":"SUM(H866:R866)","v":524891.11164927995},null,"Customer",{"$f":"IF($U866=$V$646,$H866,0)","v":459863.62719897006},{"$f":"IF($U866=$W$646,$H866,0)","v":0},{"$f":"IF($U866=$X$646,$H866,0)+IF($U866=$Y$646,$H866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U866=$Y$646,$H866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U866=$AA$646,$I866,0)","v":0},{"$f":"IF($U866=$AB$646,$I866,0)","v":0},{"$f":"IF($U866=$AC$646,$I866,0)+IF($U866=$AD$646,$I866,0)*$X$643","v":0},{"$f":"IF($U866=$AD$646,$I866,0)*$Y$643","v":0},0,{"$f":"IF($U866=$AF$646,$J866,0)","v":0},{"$f":"IF($U866=$AG$646,$J866,0)","v":0},{"$f":"IF($U866=$AH$646,$J866,0)+IF($U866=$AI$646,$J866,0)*$X$643","v":0},{"$f":"IF($U866=$AI$646,$J866,0)*$Y$643","v":0},0,{"$f":"IF($U866=$AK$646,$K866,0)","v":4256.6751957981232},{"$f":"IF($U866=$AL$646,$K866,0)","v":0},{"$f":"IF($U866=$AM$646,$K866,0)+IF($U866=$AN$646,$K866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U866=$AN$646,$K866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U866=$AP$646,$L866,0)","v":231.81172254413994},{"$f":"IF($U866=$AQ$646,$L866,0)","v":0},{"$f":"IF($U866=$AR$646,$L866,0)+IF($U866=$AS$646,$L866,0)*$X$643","v":0},{"$f":"IF($U866=$AS$646,$L866,0)*$Y$643","v":0},0,{"$f":"IF($U866=$AU$646,$M866,0)","v":0},{"$f":"IF($U866=$AV$646,$M866,0)","v":0},{"$f":"IF($U866=$AW$646,$M866,0)+IF($U866=$AX$646,$M866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U866=$AX$646,$M866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U866=$AZ$646,$N866,0)","v":12482.406791276422},{"$f":"IF($U866=$BA$646,$N866,0)","v":0},{"$f":"IF($U866=$BB$646,$N866,0)+IF($U866=$BC$646,$N866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U866=$BC$646,$N866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U866=$BE$646,$O866,0)","v":17422.348537670201},{"$f":"IF($U866=$BF$646,$O866,0)","v":0},{"$f":"IF($U866=$BG$646,$O866,0)+IF($U866=$BH$646,$O866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U866=$BH$646,$O866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U866=$BJ$646,$P866,0)","v":18947.43904244385},{"$f":"IF($U866=$BK$646,$P866,0)","v":0},{"$f":"IF($U866=$BL$646,$P866,0)+IF($U866=$BM$646,$P866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U866=$BM$646,$P866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U866=$BO$646,$Q866,0)","v":11379.059939174624},{"$f":"IF($U866=$BP$646,$Q866,0)","v":0},{"$f":"IF($U866=$BQ$646,$Q866,0)+IF($U866=$BR$646,$Q866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U866=$BR$646,$Q866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U866=$BT$646,$R866,0)","v":307.74322140248904},{"$f":"IF($U866=$BU$646,$R866,0)","v":0},{"$f":"IF($U866=$BV$646,$R866,0)+IF($U866=$BW$646,$R866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U866=$BW$646,$R866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[858,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W865","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G867","v":0},{"$f":"SUM(H867:R867)","v":0},null,"Customer",{"$f":"IF($U867=$V$646,$H867,0)","v":0},{"$f":"IF($U867=$W$646,$H867,0)","v":0},{"$f":"IF($U867=$X$646,$H867,0)+IF($U867=$Y$646,$H867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U867=$Y$646,$H867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U867=$AA$646,$I867,0)","v":0},{"$f":"IF($U867=$AB$646,$I867,0)","v":0},{"$f":"IF($U867=$AC$646,$I867,0)+IF($U867=$AD$646,$I867,0)*$X$643","v":0},{"$f":"IF($U867=$AD$646,$I867,0)*$Y$643","v":0},0,{"$f":"IF($U867=$AF$646,$J867,0)","v":0},{"$f":"IF($U867=$AG$646,$J867,0)","v":0},{"$f":"IF($U867=$AH$646,$J867,0)+IF($U867=$AI$646,$J867,0)*$X$643","v":0},{"$f":"IF($U867=$AI$646,$J867,0)*$Y$643","v":0},0,{"$f":"IF($U867=$AK$646,$K867,0)","v":0},{"$f":"IF($U867=$AL$646,$K867,0)","v":0},{"$f":"IF($U867=$AM$646,$K867,0)+IF($U867=$AN$646,$K867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U867=$AN$646,$K867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U867=$AP$646,$L867,0)","v":0},{"$f":"IF($U867=$AQ$646,$L867,0)","v":0},{"$f":"IF($U867=$AR$646,$L867,0)+IF($U867=$AS$646,$L867,0)*$X$643","v":0},{"$f":"IF($U867=$AS$646,$L867,0)*$Y$643","v":0},0,{"$f":"IF($U867=$AU$646,$M867,0)","v":0},{"$f":"IF($U867=$AV$646,$M867,0)","v":0},{"$f":"IF($U867=$AW$646,$M867,0)+IF($U867=$AX$646,$M867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U867=$AX$646,$M867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U867=$AZ$646,$N867,0)","v":0},{"$f":"IF($U867=$BA$646,$N867,0)","v":0},{"$f":"IF($U867=$BB$646,$N867,0)+IF($U867=$BC$646,$N867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U867=$BC$646,$N867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U867=$BE$646,$O867,0)","v":0},{"$f":"IF($U867=$BF$646,$O867,0)","v":0},{"$f":"IF($U867=$BG$646,$O867,0)+IF($U867=$BH$646,$O867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U867=$BH$646,$O867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U867=$BJ$646,$P867,0)","v":0},{"$f":"IF($U867=$BK$646,$P867,0)","v":0},{"$f":"IF($U867=$BL$646,$P867,0)+IF($U867=$BM$646,$P867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U867=$BM$646,$P867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U867=$BO$646,$Q867,0)","v":0},{"$f":"IF($U867=$BP$646,$Q867,0)","v":0},{"$f":"IF($U867=$BQ$646,$Q867,0)+IF($U867=$BR$646,$Q867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U867=$BR$646,$Q867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U867=$BT$646,$R867,0)","v":0},{"$f":"IF($U867=$BU$646,$R867,0)","v":0},{"$f":"IF($U867=$BV$646,$R867,0)+IF($U867=$BW$646,$R867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U867=$BW$646,$R867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[859,null,null,"Total",null,null,{"$f":"SUM(G866:G867)","v":524891.11164927995},{"$f":"SUM(H866:H867)","v":459863.62719897006},{"$f":"SUM(I866:I867)","v":0},0,4256.6751957981232,231.81172254413994,0,{"$f":"SUM(N866:N867)","v":12482.406791276422},{"$f":"SUM(O866:O867)","v":17422.348537670201},18947.43904244385,11379.059939174624,307.74322140248904,{"$f":"SUM(S866:S867)","v":524891.11164927995},null,null,{"$f":"SUM(V866:V867)","v":459863.62719897006},{"$f":"SUM(W866:W867)","v":0},0,0,0,{"$f":"SUM(AA866:AA867)","v":0},{"$f":"SUM(AB866:AB867)","v":0},0,0,0,{"$f":"SUM(AF866:AF867)","v":0},{"$f":"SUM(AG866:AG867)","v":0},0,0,0,{"$f":"SUM(AK866:AK867)","v":4256.6751957981232},{"$f":"SUM(AL866:AL867)","v":0},{"$f":"SUM(AM866:AM867)","v":0},{"$f":"SUM(AN866:AN867)","v":0},0,{"$f":"SUM(AP866:AP867)","v":231.81172254413994},{"$f":"SUM(AQ866:AQ867)","v":0},{"$f":"SUM(AR866:AR867)","v":0},{"$f":"SUM(AS866:AS867)","v":0},0,{"$f":"SUM(AU866:AU867)","v":0},{"$f":"SUM(AV866:AV867)","v":0},{"$f":"SUM(AW866:AW867)","v":0},{"$f":"SUM(AX866:AX867)","v":0},0,{"$f":"SUM(AZ866:AZ867)","v":12482.406791276422},{"$f":"SUM(BA866:BA867)","v":0},0,0,0,{"$f":"SUM(BE866:BE867)","v":17422.348537670201},{"$f":"SUM(BF866:BF867)","v":0},0,0,0,{"$f":"SUM(BJ866:BJ867)","v":18947.43904244385},{"$f":"SUM(BK866:BK867)","v":0},0,0,0,{"$f":"SUM(BO866:BO867)","v":11379.059939174624},{"$f":"SUM(BP866:BP867)","v":0},{"$f":"SUM(BQ866:BQ867)","v":0},{"$f":"SUM(BR866:BR867)","v":0},0,{"$f":"SUM(BT866:BT867)","v":307.74322140248904},{"$f":"SUM(BU866:BU867)","v":0},{"$f":"SUM(BV866:BV867)","v":0},{"$f":"SUM(BW866:BW867)","v":0},0,0]
[860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[861,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[862,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W869","v":11452561.495060967},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G871","v":10033731.478686243},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G871","v":92876.090607059479},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G871","v":5057.8833376905695},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G871","v":272352.73795030359},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G871","v":380136.97238861833},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G871","v":413412.81266065605},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G871","v":248278.89216851222},{"$f":"VLOOKUP($F871,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G871","v":6714.6272618826943},{"$f":"SUM(H871:R871)","v":11452561.495060969},null,"Customer",{"$f":"IF($U871=$V$646,$H871,0)","v":10033731.478686243},{"$f":"IF($U871=$W$646,$H871,0)","v":0},{"$f":"IF($U871=$X$646,$H871,0)+IF($U871=$Y$646,$H871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U871=$Y$646,$H871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U871=$AA$646,$I871,0)","v":0},{"$f":"IF($U871=$AB$646,$I871,0)","v":0},{"$f":"IF($U871=$AC$646,$I871,0)+IF($U871=$AD$646,$I871,0)*$X$643","v":0},{"$f":"IF($U871=$AD$646,$I871,0)*$Y$643","v":0},0,{"$f":"IF($U871=$AF$646,$J871,0)","v":0},{"$f":"IF($U871=$AG$646,$J871,0)","v":0},{"$f":"IF($U871=$AH$646,$J871,0)+IF($U871=$AI$646,$J871,0)*$X$643","v":0},{"$f":"IF($U871=$AI$646,$J871,0)*$Y$643","v":0},0,{"$f":"IF($U871=$AK$646,$K871,0)","v":92876.090607059479},{"$f":"IF($U871=$AL$646,$K871,0)","v":0},{"$f":"IF($U871=$AM$646,$K871,0)+IF($U871=$AN$646,$K871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U871=$AN$646,$K871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U871=$AP$646,$L871,0)","v":5057.8833376905695},{"$f":"IF($U871=$AQ$646,$L871,0)","v":0},{"$f":"IF($U871=$AR$646,$L871,0)+IF($U871=$AS$646,$L871,0)*$X$643","v":0},{"$f":"IF($U871=$AS$646,$L871,0)*$Y$643","v":0},0,{"$f":"IF($U871=$AU$646,$M871,0)","v":0},{"$f":"IF($U871=$AV$646,$M871,0)","v":0},{"$f":"IF($U871=$AW$646,$M871,0)+IF($U871=$AX$646,$M871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U871=$AX$646,$M871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U871=$AZ$646,$N871,0)","v":272352.73795030359},{"$f":"IF($U871=$BA$646,$N871,0)","v":0},{"$f":"IF($U871=$BB$646,$N871,0)+IF($U871=$BC$646,$N871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U871=$BC$646,$N871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U871=$BE$646,$O871,0)","v":380136.97238861833},{"$f":"IF($U871=$BF$646,$O871,0)","v":0},{"$f":"IF($U871=$BG$646,$O871,0)+IF($U871=$BH$646,$O871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U871=$BH$646,$O871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U871=$BJ$646,$P871,0)","v":413412.81266065605},{"$f":"IF($U871=$BK$646,$P871,0)","v":0},{"$f":"IF($U871=$BL$646,$P871,0)+IF($U871=$BM$646,$P871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U871=$BM$646,$P871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U871=$BO$646,$Q871,0)","v":248278.89216851222},{"$f":"IF($U871=$BP$646,$Q871,0)","v":0},{"$f":"IF($U871=$BQ$646,$Q871,0)+IF($U871=$BR$646,$Q871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U871=$BR$646,$Q871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U871=$BT$646,$R871,0)","v":6714.6272618826943},{"$f":"IF($U871=$BU$646,$R871,0)","v":0},{"$f":"IF($U871=$BV$646,$R871,0)+IF($U871=$BW$646,$R871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U871=$BW$646,$R871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[863,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W870","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G872","v":0},{"$f":"SUM(H872:R872)","v":0},null,"Customer",{"$f":"IF($U872=$V$646,$H872,0)","v":0},{"$f":"IF($U872=$W$646,$H872,0)","v":0},{"$f":"IF($U872=$X$646,$H872,0)+IF($U872=$Y$646,$H872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U872=$Y$646,$H872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U872=$AA$646,$I872,0)","v":0},{"$f":"IF($U872=$AB$646,$I872,0)","v":0},{"$f":"IF($U872=$AC$646,$I872,0)+IF($U872=$AD$646,$I872,0)*$X$643","v":0},{"$f":"IF($U872=$AD$646,$I872,0)*$Y$643","v":0},0,{"$f":"IF($U872=$AF$646,$J872,0)","v":0},{"$f":"IF($U872=$AG$646,$J872,0)","v":0},{"$f":"IF($U872=$AH$646,$J872,0)+IF($U872=$AI$646,$J872,0)*$X$643","v":0},{"$f":"IF($U872=$AI$646,$J872,0)*$Y$643","v":0},0,{"$f":"IF($U872=$AK$646,$K872,0)","v":0},{"$f":"IF($U872=$AL$646,$K872,0)","v":0},{"$f":"IF($U872=$AM$646,$K872,0)+IF($U872=$AN$646,$K872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U872=$AN$646,$K872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U872=$AP$646,$L872,0)","v":0},{"$f":"IF($U872=$AQ$646,$L872,0)","v":0},{"$f":"IF($U872=$AR$646,$L872,0)+IF($U872=$AS$646,$L872,0)*$X$643","v":0},{"$f":"IF($U872=$AS$646,$L872,0)*$Y$643","v":0},0,{"$f":"IF($U872=$AU$646,$M872,0)","v":0},{"$f":"IF($U872=$AV$646,$M872,0)","v":0},{"$f":"IF($U872=$AW$646,$M872,0)+IF($U872=$AX$646,$M872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U872=$AX$646,$M872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U872=$AZ$646,$N872,0)","v":0},{"$f":"IF($U872=$BA$646,$N872,0)","v":0},{"$f":"IF($U872=$BB$646,$N872,0)+IF($U872=$BC$646,$N872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U872=$BC$646,$N872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U872=$BE$646,$O872,0)","v":0},{"$f":"IF($U872=$BF$646,$O872,0)","v":0},{"$f":"IF($U872=$BG$646,$O872,0)+IF($U872=$BH$646,$O872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U872=$BH$646,$O872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U872=$BJ$646,$P872,0)","v":0},{"$f":"IF($U872=$BK$646,$P872,0)","v":0},{"$f":"IF($U872=$BL$646,$P872,0)+IF($U872=$BM$646,$P872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U872=$BM$646,$P872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U872=$BO$646,$Q872,0)","v":0},{"$f":"IF($U872=$BP$646,$Q872,0)","v":0},{"$f":"IF($U872=$BQ$646,$Q872,0)+IF($U872=$BR$646,$Q872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U872=$BR$646,$Q872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U872=$BT$646,$R872,0)","v":0},{"$f":"IF($U872=$BU$646,$R872,0)","v":0},{"$f":"IF($U872=$BV$646,$R872,0)+IF($U872=$BW$646,$R872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U872=$BW$646,$R872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[864,null,null,"Total",null,null,{"$f":"SUM(G871:G872)","v":11452561.495060967},{"$f":"SUM(H871:H872)","v":10033731.478686243},{"$f":"SUM(I871:I872)","v":0},0,92876.090607059479,5057.8833376905695,0,{"$f":"SUM(N871:N872)","v":272352.73795030359},{"$f":"SUM(O871:O872)","v":380136.97238861833},413412.81266065605,248278.89216851222,6714.6272618826943,{"$f":"SUM(S871:S872)","v":11452561.495060969},null,null,{"$f":"SUM(V871:V872)","v":10033731.478686243},{"$f":"SUM(W871:W872)","v":0},0,0,0,{"$f":"SUM(AA871:AA872)","v":0},{"$f":"SUM(AB871:AB872)","v":0},0,0,0,{"$f":"SUM(AF871:AF872)","v":0},{"$f":"SUM(AG871:AG872)","v":0},0,0,0,{"$f":"SUM(AK871:AK872)","v":92876.090607059479},{"$f":"SUM(AL871:AL872)","v":0},{"$f":"SUM(AM871:AM872)","v":0},{"$f":"SUM(AN871:AN872)","v":0},0,{"$f":"SUM(AP871:AP872)","v":5057.8833376905695},{"$f":"SUM(AQ871:AQ872)","v":0},{"$f":"SUM(AR871:AR872)","v":0},{"$f":"SUM(AS871:AS872)","v":0},0,{"$f":"SUM(AU871:AU872)","v":0},{"$f":"SUM(AV871:AV872)","v":0},{"$f":"SUM(AW871:AW872)","v":0},{"$f":"SUM(AX871:AX872)","v":0},0,{"$f":"SUM(AZ871:AZ872)","v":272352.73795030359},{"$f":"SUM(BA871:BA872)","v":0},0,0,0,{"$f":"SUM(BE871:BE872)","v":380136.97238861833},{"$f":"SUM(BF871:BF872)","v":0},0,0,0,{"$f":"SUM(BJ871:BJ872)","v":413412.81266065605},{"$f":"SUM(BK871:BK872)","v":0},0,0,0,{"$f":"SUM(BO871:BO872)","v":248278.89216851222},{"$f":"SUM(BP871:BP872)","v":0},{"$f":"SUM(BQ871:BQ872)","v":0},{"$f":"SUM(BR871:BR872)","v":0},0,{"$f":"SUM(BT871:BT872)","v":6714.6272618826943},{"$f":"SUM(BU871:BU872)","v":0},{"$f":"SUM(BV871:BV872)","v":0},{"$f":"SUM(BW871:BW872)","v":0},0,0]
[865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[866,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[867,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W874","v":8093.9759999999997},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G876","v":7091.2329799717545},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G876","v":65.639188985936372},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G876","v":3.5746052412573781},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G876","v":192.48240015604571},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G876","v":268.65776119630954},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G876","v":292.17510730773273},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G876","v":175.4684657563437},{"$f":"VLOOKUP($F876,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G876","v":4.7454913846183997},{"$f":"SUM(H876:R876)","v":8093.9759999999987},null,"Customer",{"$f":"IF($U876=$V$646,$H876,0)","v":7091.2329799717545},{"$f":"IF($U876=$W$646,$H876,0)","v":0},{"$f":"IF($U876=$X$646,$H876,0)+IF($U876=$Y$646,$H876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U876=$Y$646,$H876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U876=$AA$646,$I876,0)","v":0},{"$f":"IF($U876=$AB$646,$I876,0)","v":0},{"$f":"IF($U876=$AC$646,$I876,0)+IF($U876=$AD$646,$I876,0)*$X$643","v":0},{"$f":"IF($U876=$AD$646,$I876,0)*$Y$643","v":0},0,{"$f":"IF($U876=$AF$646,$J876,0)","v":0},{"$f":"IF($U876=$AG$646,$J876,0)","v":0},{"$f":"IF($U876=$AH$646,$J876,0)+IF($U876=$AI$646,$J876,0)*$X$643","v":0},{"$f":"IF($U876=$AI$646,$J876,0)*$Y$643","v":0},0,{"$f":"IF($U876=$AK$646,$K876,0)","v":65.639188985936372},{"$f":"IF($U876=$AL$646,$K876,0)","v":0},{"$f":"IF($U876=$AM$646,$K876,0)+IF($U876=$AN$646,$K876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U876=$AN$646,$K876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U876=$AP$646,$L876,0)","v":3.5746052412573781},{"$f":"IF($U876=$AQ$646,$L876,0)","v":0},{"$f":"IF($U876=$AR$646,$L876,0)+IF($U876=$AS$646,$L876,0)*$X$643","v":0},{"$f":"IF($U876=$AS$646,$L876,0)*$Y$643","v":0},0,{"$f":"IF($U876=$AU$646,$M876,0)","v":0},{"$f":"IF($U876=$AV$646,$M876,0)","v":0},{"$f":"IF($U876=$AW$646,$M876,0)+IF($U876=$AX$646,$M876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U876=$AX$646,$M876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U876=$AZ$646,$N876,0)","v":192.48240015604571},{"$f":"IF($U876=$BA$646,$N876,0)","v":0},{"$f":"IF($U876=$BB$646,$N876,0)+IF($U876=$BC$646,$N876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U876=$BC$646,$N876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U876=$BE$646,$O876,0)","v":268.65776119630954},{"$f":"IF($U876=$BF$646,$O876,0)","v":0},{"$f":"IF($U876=$BG$646,$O876,0)+IF($U876=$BH$646,$O876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U876=$BH$646,$O876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U876=$BJ$646,$P876,0)","v":292.17510730773273},{"$f":"IF($U876=$BK$646,$P876,0)","v":0},{"$f":"IF($U876=$BL$646,$P876,0)+IF($U876=$BM$646,$P876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U876=$BM$646,$P876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U876=$BO$646,$Q876,0)","v":175.4684657563437},{"$f":"IF($U876=$BP$646,$Q876,0)","v":0},{"$f":"IF($U876=$BQ$646,$Q876,0)+IF($U876=$BR$646,$Q876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U876=$BR$646,$Q876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U876=$BT$646,$R876,0)","v":4.7454913846183997},{"$f":"IF($U876=$BU$646,$R876,0)","v":0},{"$f":"IF($U876=$BV$646,$R876,0)+IF($U876=$BW$646,$R876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U876=$BW$646,$R876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[868,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W875","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G877","v":0},{"$f":"SUM(H877:R877)","v":0},null,"Customer",{"$f":"IF($U877=$V$646,$H877,0)","v":0},{"$f":"IF($U877=$W$646,$H877,0)","v":0},{"$f":"IF($U877=$X$646,$H877,0)+IF($U877=$Y$646,$H877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U877=$Y$646,$H877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U877=$AA$646,$I877,0)","v":0},{"$f":"IF($U877=$AB$646,$I877,0)","v":0},{"$f":"IF($U877=$AC$646,$I877,0)+IF($U877=$AD$646,$I877,0)*$X$643","v":0},{"$f":"IF($U877=$AD$646,$I877,0)*$Y$643","v":0},0,{"$f":"IF($U877=$AF$646,$J877,0)","v":0},{"$f":"IF($U877=$AG$646,$J877,0)","v":0},{"$f":"IF($U877=$AH$646,$J877,0)+IF($U877=$AI$646,$J877,0)*$X$643","v":0},{"$f":"IF($U877=$AI$646,$J877,0)*$Y$643","v":0},0,{"$f":"IF($U877=$AK$646,$K877,0)","v":0},{"$f":"IF($U877=$AL$646,$K877,0)","v":0},{"$f":"IF($U877=$AM$646,$K877,0)+IF($U877=$AN$646,$K877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U877=$AN$646,$K877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U877=$AP$646,$L877,0)","v":0},{"$f":"IF($U877=$AQ$646,$L877,0)","v":0},{"$f":"IF($U877=$AR$646,$L877,0)+IF($U877=$AS$646,$L877,0)*$X$643","v":0},{"$f":"IF($U877=$AS$646,$L877,0)*$Y$643","v":0},0,{"$f":"IF($U877=$AU$646,$M877,0)","v":0},{"$f":"IF($U877=$AV$646,$M877,0)","v":0},{"$f":"IF($U877=$AW$646,$M877,0)+IF($U877=$AX$646,$M877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U877=$AX$646,$M877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U877=$AZ$646,$N877,0)","v":0},{"$f":"IF($U877=$BA$646,$N877,0)","v":0},{"$f":"IF($U877=$BB$646,$N877,0)+IF($U877=$BC$646,$N877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U877=$BC$646,$N877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U877=$BE$646,$O877,0)","v":0},{"$f":"IF($U877=$BF$646,$O877,0)","v":0},{"$f":"IF($U877=$BG$646,$O877,0)+IF($U877=$BH$646,$O877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U877=$BH$646,$O877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U877=$BJ$646,$P877,0)","v":0},{"$f":"IF($U877=$BK$646,$P877,0)","v":0},{"$f":"IF($U877=$BL$646,$P877,0)+IF($U877=$BM$646,$P877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U877=$BM$646,$P877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U877=$BO$646,$Q877,0)","v":0},{"$f":"IF($U877=$BP$646,$Q877,0)","v":0},{"$f":"IF($U877=$BQ$646,$Q877,0)+IF($U877=$BR$646,$Q877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U877=$BR$646,$Q877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U877=$BT$646,$R877,0)","v":0},{"$f":"IF($U877=$BU$646,$R877,0)","v":0},{"$f":"IF($U877=$BV$646,$R877,0)+IF($U877=$BW$646,$R877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U877=$BW$646,$R877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[869,null,null,"Total",null,null,{"$f":"SUM(G876:G877)","v":8093.9759999999997},{"$f":"SUM(H876:H877)","v":7091.2329799717545},{"$f":"SUM(I876:I877)","v":0},0,65.639188985936372,3.5746052412573781,0,{"$f":"SUM(N876:N877)","v":192.48240015604571},{"$f":"SUM(O876:O877)","v":268.65776119630954},292.17510730773273,175.4684657563437,4.7454913846183997,{"$f":"SUM(S876:S877)","v":8093.9759999999987},null,null,{"$f":"SUM(V876:V877)","v":7091.2329799717545},null,null,null,0,{"$f":"SUM(AA876:AA877)","v":0},null,null,null,0,{"$f":"SUM(AF876:AF877)","v":0},null,null,null,0,{"$f":"SUM(AK876:AK877)","v":65.639188985936372},null,null,null,0,{"$f":"SUM(AP876:AP877)","v":3.5746052412573781},null,null,null,0,{"$f":"SUM(AU876:AU877)","v":0},null,null,null,0,{"$f":"SUM(AZ876:AZ877)","v":192.48240015604571},null,null,null,0,{"$f":"SUM(BE876:BE877)","v":268.65776119630954},null,null,null,0,{"$f":"SUM(BJ876:BJ877)","v":292.17510730773273},null,null,null,0,{"$f":"SUM(BO876:BO877)","v":175.4684657563437},null,null,null,0,{"$f":"SUM(BT876:BT877)","v":4.7454913846183997},null,null,null,0,0]
[870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[871,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[872,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W879","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G881","v":0},{"$f":"SUM(H881:R881)","v":0},null,"Customer",{"$f":"IF($U881=$V$646,$H881,0)","v":0},{"$f":"IF($U881=$W$646,$H881,0)","v":0},{"$f":"IF($U881=$X$646,$H881,0)+IF($U881=$Y$646,$H881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U881=$Y$646,$H881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U881=$AA$646,$I881,0)","v":0},{"$f":"IF($U881=$AB$646,$I881,0)","v":0},{"$f":"IF($U881=$AC$646,$I881,0)+IF($U881=$AD$646,$I881,0)*$X$643","v":0},{"$f":"IF($U881=$AD$646,$I881,0)*$Y$643","v":0},0,{"$f":"IF($U881=$AF$646,$J881,0)","v":0},{"$f":"IF($U881=$AG$646,$J881,0)","v":0},{"$f":"IF($U881=$AH$646,$J881,0)+IF($U881=$AI$646,$J881,0)*$X$643","v":0},{"$f":"IF($U881=$AI$646,$J881,0)*$Y$643","v":0},0,{"$f":"IF($U881=$AK$646,$K881,0)","v":0},{"$f":"IF($U881=$AL$646,$K881,0)","v":0},{"$f":"IF($U881=$AM$646,$K881,0)+IF($U881=$AN$646,$K881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U881=$AN$646,$K881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U881=$AP$646,$L881,0)","v":0},{"$f":"IF($U881=$AQ$646,$L881,0)","v":0},{"$f":"IF($U881=$AR$646,$L881,0)+IF($U881=$AS$646,$L881,0)*$X$643","v":0},{"$f":"IF($U881=$AS$646,$L881,0)*$Y$643","v":0},0,{"$f":"IF($U881=$AU$646,$M881,0)","v":0},{"$f":"IF($U881=$AV$646,$M881,0)","v":0},{"$f":"IF($U881=$AW$646,$M881,0)+IF($U881=$AX$646,$M881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U881=$AX$646,$M881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U881=$AZ$646,$N881,0)","v":0},{"$f":"IF($U881=$BA$646,$N881,0)","v":0},{"$f":"IF($U881=$BB$646,$N881,0)+IF($U881=$BC$646,$N881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U881=$BC$646,$N881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U881=$BE$646,$O881,0)","v":0},{"$f":"IF($U881=$BF$646,$O881,0)","v":0},{"$f":"IF($U881=$BG$646,$O881,0)+IF($U881=$BH$646,$O881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U881=$BH$646,$O881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U881=$BJ$646,$P881,0)","v":0},{"$f":"IF($U881=$BK$646,$P881,0)","v":0},{"$f":"IF($U881=$BL$646,$P881,0)+IF($U881=$BM$646,$P881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U881=$BM$646,$P881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U881=$BO$646,$Q881,0)","v":0},{"$f":"IF($U881=$BP$646,$Q881,0)","v":0},{"$f":"IF($U881=$BQ$646,$Q881,0)+IF($U881=$BR$646,$Q881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U881=$BR$646,$Q881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U881=$BT$646,$R881,0)","v":0},{"$f":"IF($U881=$BU$646,$R881,0)","v":0},{"$f":"IF($U881=$BV$646,$R881,0)+IF($U881=$BW$646,$R881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U881=$BW$646,$R881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[873,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W880","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G882","v":0},{"$f":"SUM(H882:R882)","v":0},null,"Customer",{"$f":"IF($U882=$V$646,$H882,0)","v":0},{"$f":"IF($U882=$W$646,$H882,0)","v":0},{"$f":"IF($U882=$X$646,$H882,0)+IF($U882=$Y$646,$H882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U882=$Y$646,$H882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U882=$AA$646,$I882,0)","v":0},{"$f":"IF($U882=$AB$646,$I882,0)","v":0},{"$f":"IF($U882=$AC$646,$I882,0)+IF($U882=$AD$646,$I882,0)*$X$643","v":0},{"$f":"IF($U882=$AD$646,$I882,0)*$Y$643","v":0},0,{"$f":"IF($U882=$AF$646,$J882,0)","v":0},{"$f":"IF($U882=$AG$646,$J882,0)","v":0},{"$f":"IF($U882=$AH$646,$J882,0)+IF($U882=$AI$646,$J882,0)*$X$643","v":0},{"$f":"IF($U882=$AI$646,$J882,0)*$Y$643","v":0},0,{"$f":"IF($U882=$AK$646,$K882,0)","v":0},{"$f":"IF($U882=$AL$646,$K882,0)","v":0},{"$f":"IF($U882=$AM$646,$K882,0)+IF($U882=$AN$646,$K882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U882=$AN$646,$K882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U882=$AP$646,$L882,0)","v":0},{"$f":"IF($U882=$AQ$646,$L882,0)","v":0},{"$f":"IF($U882=$AR$646,$L882,0)+IF($U882=$AS$646,$L882,0)*$X$643","v":0},{"$f":"IF($U882=$AS$646,$L882,0)*$Y$643","v":0},0,{"$f":"IF($U882=$AU$646,$M882,0)","v":0},{"$f":"IF($U882=$AV$646,$M882,0)","v":0},{"$f":"IF($U882=$AW$646,$M882,0)+IF($U882=$AX$646,$M882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U882=$AX$646,$M882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U882=$AZ$646,$N882,0)","v":0},{"$f":"IF($U882=$BA$646,$N882,0)","v":0},{"$f":"IF($U882=$BB$646,$N882,0)+IF($U882=$BC$646,$N882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U882=$BC$646,$N882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U882=$BE$646,$O882,0)","v":0},{"$f":"IF($U882=$BF$646,$O882,0)","v":0},{"$f":"IF($U882=$BG$646,$O882,0)+IF($U882=$BH$646,$O882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U882=$BH$646,$O882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U882=$BJ$646,$P882,0)","v":0},{"$f":"IF($U882=$BK$646,$P882,0)","v":0},{"$f":"IF($U882=$BL$646,$P882,0)+IF($U882=$BM$646,$P882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U882=$BM$646,$P882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U882=$BO$646,$Q882,0)","v":0},{"$f":"IF($U882=$BP$646,$Q882,0)","v":0},{"$f":"IF($U882=$BQ$646,$Q882,0)+IF($U882=$BR$646,$Q882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U882=$BR$646,$Q882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U882=$BT$646,$R882,0)","v":0},{"$f":"IF($U882=$BU$646,$R882,0)","v":0},{"$f":"IF($U882=$BV$646,$R882,0)+IF($U882=$BW$646,$R882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U882=$BW$646,$R882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[874,null,null,"Total",null,null,{"$f":"SUM(G881:G882)","v":0},{"$f":"SUM(H881:H882)","v":0},{"$f":"SUM(I881:I882)","v":0},0,0,0,0,{"$f":"SUM(N881:N882)","v":0},{"$f":"SUM(O881:O882)","v":0},0,0,0,{"$f":"SUM(S881:S882)","v":0},null,null,{"$f":"SUM(V881:V882)","v":0},null,null,null,0,{"$f":"SUM(AA881:AA882)","v":0},null,null,null,0,{"$f":"SUM(AF881:AF882)","v":0},null,null,null,0,{"$f":"SUM(AK881:AK882)","v":0},null,null,null,0,{"$f":"SUM(AP881:AP882)","v":0},null,null,null,0,{"$f":"SUM(AU881:AU882)","v":0},null,null,null,0,{"$f":"SUM(AZ881:AZ882)","v":0},null,null,null,0,{"$f":"SUM(BE881:BE882)","v":0},null,null,null,0,{"$f":"SUM(BJ881:BJ882)","v":0},null,null,null,0,{"$f":"SUM(BO881:BO882)","v":0},null,null,null,0,{"$f":"SUM(BT881:BT882)","v":0},null,null,null,0,0]
[875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[876,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[877,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W884","v":2669521.4088800885},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G886","v":2338800.8878938048},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G886","v":21648.843567053231},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G886","v":1178.9613929954257},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G886","v":63483.742483198388},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G886","v":88607.582376738283},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G886","v":96363.975393530898},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G886","v":57872.277595078391},{"$f":"VLOOKUP($F886,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G886","v":1565.1381776885466},{"$f":"SUM(H886:R886)","v":2669521.408880088},null,"Customer",{"$f":"IF($U886=$V$646,$H886,0)","v":2338800.8878938048},{"$f":"IF($U886=$W$646,$H886,0)","v":0},{"$f":"IF($U886=$X$646,$H886,0)+IF($U886=$Y$646,$H886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U886=$Y$646,$H886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U886=$AA$646,$I886,0)","v":0},{"$f":"IF($U886=$AB$646,$I886,0)","v":0},{"$f":"IF($U886=$AC$646,$I886,0)+IF($U886=$AD$646,$I886,0)*$X$643","v":0},{"$f":"IF($U886=$AD$646,$I886,0)*$Y$643","v":0},0,{"$f":"IF($U886=$AF$646,$J886,0)","v":0},{"$f":"IF($U886=$AG$646,$J886,0)","v":0},{"$f":"IF($U886=$AH$646,$J886,0)+IF($U886=$AI$646,$J886,0)*$X$643","v":0},{"$f":"IF($U886=$AI$646,$J886,0)*$Y$643","v":0},0,{"$f":"IF($U886=$AK$646,$K886,0)","v":21648.843567053231},{"$f":"IF($U886=$AL$646,$K886,0)","v":0},{"$f":"IF($U886=$AM$646,$K886,0)+IF($U886=$AN$646,$K886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U886=$AN$646,$K886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U886=$AP$646,$L886,0)","v":1178.9613929954257},{"$f":"IF($U886=$AQ$646,$L886,0)","v":0},{"$f":"IF($U886=$AR$646,$L886,0)+IF($U886=$AS$646,$L886,0)*$X$643","v":0},{"$f":"IF($U886=$AS$646,$L886,0)*$Y$643","v":0},0,{"$f":"IF($U886=$AU$646,$M886,0)","v":0},{"$f":"IF($U886=$AV$646,$M886,0)","v":0},{"$f":"IF($U886=$AW$646,$M886,0)+IF($U886=$AX$646,$M886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U886=$AX$646,$M886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U886=$AZ$646,$N886,0)","v":63483.742483198388},{"$f":"IF($U886=$BA$646,$N886,0)","v":0},{"$f":"IF($U886=$BB$646,$N886,0)+IF($U886=$BC$646,$N886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U886=$BC$646,$N886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U886=$BE$646,$O886,0)","v":88607.582376738283},{"$f":"IF($U886=$BF$646,$O886,0)","v":0},{"$f":"IF($U886=$BG$646,$O886,0)+IF($U886=$BH$646,$O886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U886=$BH$646,$O886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U886=$BJ$646,$P886,0)","v":96363.975393530898},{"$f":"IF($U886=$BK$646,$P886,0)","v":0},{"$f":"IF($U886=$BL$646,$P886,0)+IF($U886=$BM$646,$P886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U886=$BM$646,$P886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U886=$BO$646,$Q886,0)","v":57872.277595078391},{"$f":"IF($U886=$BP$646,$Q886,0)","v":0},{"$f":"IF($U886=$BQ$646,$Q886,0)+IF($U886=$BR$646,$Q886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U886=$BR$646,$Q886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U886=$BT$646,$R886,0)","v":1565.1381776885466},{"$f":"IF($U886=$BU$646,$R886,0)","v":0},{"$f":"IF($U886=$BV$646,$R886,0)+IF($U886=$BW$646,$R886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U886=$BW$646,$R886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[878,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W885","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G887","v":0},{"$f":"SUM(H887:R887)","v":0},null,"Customer",{"$f":"IF($U887=$V$646,$H887,0)","v":0},{"$f":"IF($U887=$W$646,$H887,0)","v":0},{"$f":"IF($U887=$X$646,$H887,0)+IF($U887=$Y$646,$H887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U887=$Y$646,$H887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U887=$AA$646,$I887,0)","v":0},{"$f":"IF($U887=$AB$646,$I887,0)","v":0},{"$f":"IF($U887=$AC$646,$I887,0)+IF($U887=$AD$646,$I887,0)*$X$643","v":0},{"$f":"IF($U887=$AD$646,$I887,0)*$Y$643","v":0},0,{"$f":"IF($U887=$AF$646,$J887,0)","v":0},{"$f":"IF($U887=$AG$646,$J887,0)","v":0},{"$f":"IF($U887=$AH$646,$J887,0)+IF($U887=$AI$646,$J887,0)*$X$643","v":0},{"$f":"IF($U887=$AI$646,$J887,0)*$Y$643","v":0},0,{"$f":"IF($U887=$AK$646,$K887,0)","v":0},{"$f":"IF($U887=$AL$646,$K887,0)","v":0},{"$f":"IF($U887=$AM$646,$K887,0)+IF($U887=$AN$646,$K887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U887=$AN$646,$K887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U887=$AP$646,$L887,0)","v":0},{"$f":"IF($U887=$AQ$646,$L887,0)","v":0},{"$f":"IF($U887=$AR$646,$L887,0)+IF($U887=$AS$646,$L887,0)*$X$643","v":0},{"$f":"IF($U887=$AS$646,$L887,0)*$Y$643","v":0},0,{"$f":"IF($U887=$AU$646,$M887,0)","v":0},{"$f":"IF($U887=$AV$646,$M887,0)","v":0},{"$f":"IF($U887=$AW$646,$M887,0)+IF($U887=$AX$646,$M887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U887=$AX$646,$M887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U887=$AZ$646,$N887,0)","v":0},{"$f":"IF($U887=$BA$646,$N887,0)","v":0},{"$f":"IF($U887=$BB$646,$N887,0)+IF($U887=$BC$646,$N887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U887=$BC$646,$N887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U887=$BE$646,$O887,0)","v":0},{"$f":"IF($U887=$BF$646,$O887,0)","v":0},{"$f":"IF($U887=$BG$646,$O887,0)+IF($U887=$BH$646,$O887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U887=$BH$646,$O887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U887=$BJ$646,$P887,0)","v":0},{"$f":"IF($U887=$BK$646,$P887,0)","v":0},{"$f":"IF($U887=$BL$646,$P887,0)+IF($U887=$BM$646,$P887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U887=$BM$646,$P887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U887=$BO$646,$Q887,0)","v":0},{"$f":"IF($U887=$BP$646,$Q887,0)","v":0},{"$f":"IF($U887=$BQ$646,$Q887,0)+IF($U887=$BR$646,$Q887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U887=$BR$646,$Q887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U887=$BT$646,$R887,0)","v":0},{"$f":"IF($U887=$BU$646,$R887,0)","v":0},{"$f":"IF($U887=$BV$646,$R887,0)+IF($U887=$BW$646,$R887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U887=$BW$646,$R887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[879,null,null,"Total",null,null,{"$f":"SUM(G886:G887)","v":2669521.4088800885},{"$f":"SUM(H886:H887)","v":2338800.8878938048},{"$f":"SUM(I886:I887)","v":0},0,21648.843567053231,1178.9613929954257,0,{"$f":"SUM(N886:N887)","v":63483.742483198388},{"$f":"SUM(O886:O887)","v":88607.582376738283},96363.975393530898,57872.277595078391,1565.1381776885466,{"$f":"SUM(S886:S887)","v":2669521.408880088},null,null,{"$f":"SUM(V886:V887)","v":2338800.8878938048},null,null,null,0,{"$f":"SUM(AA886:AA887)","v":0},null,null,null,0,{"$f":"SUM(AF886:AF887)","v":0},null,null,null,0,{"$f":"SUM(AK886:AK887)","v":21648.843567053231},null,null,null,0,{"$f":"SUM(AP886:AP887)","v":1178.9613929954257},null,null,null,0,{"$f":"SUM(AU886:AU887)","v":0},null,null,null,0,{"$f":"SUM(AZ886:AZ887)","v":63483.742483198388},null,null,null,0,{"$f":"SUM(BE886:BE887)","v":88607.582376738283},null,null,null,0,{"$f":"SUM(BJ886:BJ887)","v":96363.975393530898},null,null,null,0,{"$f":"SUM(BO886:BO887)","v":57872.277595078391},null,null,null,0,{"$f":"SUM(BT886:BT887)","v":1565.1381776885466},null,null,null,0,0]
[880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[881,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V890:Y890)-H890","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK890:AN890)-K890","v":0},null,null,null,null,{"$f":"SUM(AP890:AS890)-L890","v":0},null,null,null,null,{"$f":"SUM(AU890:AX890)-M890","v":0},null,null,null,null,{"$f":"SUM(AZ890:BC890)-N890","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO890:BR890)-Q890","v":0},null,null,null,null,{"$f":"SUM(BT890:BW890)-R890","v":0},{"$f":"SUM(V890:BW890)-S890","v":0}]
[882,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W889","v":99205.31375999999},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G891","v":86915.008485737751},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G891","v":804.51885924813132},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G891","v":43.812810234065267},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G891","v":2359.1961355900225},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G891","v":3292.8535362026082},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G891","v":3581.0982381619729},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G891","v":2150.6617020292488},{"$f":"VLOOKUP($F891,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G891","v":58.163992796178931},{"$f":"SUM(H891:R891)","v":99205.313759999975},null,"Customer",{"$f":"IF($U891=$V$646,$H891,0)","v":86915.008485737751},{"$f":"IF($U891=$W$646,$H891,0)","v":0},{"$f":"IF($U891=$X$646,$H891,0)+IF($U891=$Y$646,$H891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U891=$Y$646,$H891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U891=$AA$646,$I891,0)","v":0},{"$f":"IF($U891=$AB$646,$I891,0)","v":0},{"$f":"IF($U891=$AC$646,$I891,0)+IF($U891=$AD$646,$I891,0)*$X$643","v":0},{"$f":"IF($U891=$AD$646,$I891,0)*$Y$643","v":0},{"$f":"SUM(AA891:AD891)-I891","v":0},{"$f":"IF($U891=$AF$646,$J891,0)","v":0},{"$f":"IF($U891=$AG$646,$J891,0)","v":0},{"$f":"IF($U891=$AH$646,$J891,0)+IF($U891=$AI$646,$J891,0)*$X$643","v":0},{"$f":"IF($U891=$AI$646,$J891,0)*$Y$643","v":0},{"$f":"SUM(AF891:AI891)-J891","v":0},{"$f":"IF($U891=$AK$646,$K891,0)","v":804.51885924813132},{"$f":"IF($U891=$AL$646,$K891,0)","v":0},{"$f":"IF($U891=$AM$646,$K891,0)+IF($U891=$AN$646,$K891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U891=$AN$646,$K891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U891=$AP$646,$L891,0)","v":43.812810234065267},{"$f":"IF($U891=$AQ$646,$L891,0)","v":0},{"$f":"IF($U891=$AR$646,$L891,0)+IF($U891=$AS$646,$L891,0)*$X$643","v":0},{"$f":"IF($U891=$AS$646,$L891,0)*$Y$643","v":0},0,{"$f":"IF($U891=$AU$646,$M891,0)","v":0},{"$f":"IF($U891=$AV$646,$M891,0)","v":0},{"$f":"IF($U891=$AW$646,$M891,0)+IF($U891=$AX$646,$M891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U891=$AX$646,$M891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U891=$AZ$646,$N891,0)","v":2359.1961355900225},{"$f":"IF($U891=$BA$646,$N891,0)","v":0},{"$f":"IF($U891=$BB$646,$N891,0)+IF($U891=$BC$646,$N891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U891=$BC$646,$N891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U891=$BE$646,$O891,0)","v":3292.8535362026082},{"$f":"IF($U891=$BF$646,$O891,0)","v":0},{"$f":"IF($U891=$BG$646,$O891,0)+IF($U891=$BH$646,$O891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U891=$BH$646,$O891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U891=$BJ$646,$P891,0)","v":3581.0982381619729},{"$f":"IF($U891=$BK$646,$P891,0)","v":0},{"$f":"IF($U891=$BL$646,$P891,0)+IF($U891=$BM$646,$P891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U891=$BM$646,$P891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U891=$BO$646,$Q891,0)","v":2150.6617020292488},{"$f":"IF($U891=$BP$646,$Q891,0)","v":0},{"$f":"IF($U891=$BQ$646,$Q891,0)+IF($U891=$BR$646,$Q891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U891=$BR$646,$Q891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U891=$BT$646,$R891,0)","v":58.163992796178931},{"$f":"IF($U891=$BU$646,$R891,0)","v":0},{"$f":"IF($U891=$BV$646,$R891,0)+IF($U891=$BW$646,$R891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U891=$BW$646,$R891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[883,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W890","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G892","v":0},{"$f":"SUM(H892:R892)","v":0},null,"Customer",{"$f":"IF($U892=$V$646,$H892,0)","v":0},{"$f":"IF($U892=$W$646,$H892,0)","v":0},{"$f":"IF($U892=$X$646,$H892,0)+IF($U892=$Y$646,$H892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U892=$Y$646,$H892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U892=$AA$646,$I892,0)","v":0},{"$f":"IF($U892=$AB$646,$I892,0)","v":0},{"$f":"IF($U892=$AC$646,$I892,0)+IF($U892=$AD$646,$I892,0)*$X$643","v":0},{"$f":"IF($U892=$AD$646,$I892,0)*$Y$643","v":0},0,{"$f":"IF($U892=$AF$646,$J892,0)","v":0},{"$f":"IF($U892=$AG$646,$J892,0)","v":0},{"$f":"IF($U892=$AH$646,$J892,0)+IF($U892=$AI$646,$J892,0)*$X$643","v":0},{"$f":"IF($U892=$AI$646,$J892,0)*$Y$643","v":0},0,{"$f":"IF($U892=$AK$646,$K892,0)","v":0},{"$f":"IF($U892=$AL$646,$K892,0)","v":0},{"$f":"IF($U892=$AM$646,$K892,0)+IF($U892=$AN$646,$K892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U892=$AN$646,$K892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U892=$AP$646,$L892,0)","v":0},{"$f":"IF($U892=$AQ$646,$L892,0)","v":0},{"$f":"IF($U892=$AR$646,$L892,0)+IF($U892=$AS$646,$L892,0)*$X$643","v":0},{"$f":"IF($U892=$AS$646,$L892,0)*$Y$643","v":0},0,{"$f":"IF($U892=$AU$646,$M892,0)","v":0},{"$f":"IF($U892=$AV$646,$M892,0)","v":0},{"$f":"IF($U892=$AW$646,$M892,0)+IF($U892=$AX$646,$M892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U892=$AX$646,$M892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U892=$AZ$646,$N892,0)","v":0},{"$f":"IF($U892=$BA$646,$N892,0)","v":0},{"$f":"IF($U892=$BB$646,$N892,0)+IF($U892=$BC$646,$N892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U892=$BC$646,$N892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U892=$BE$646,$O892,0)","v":0},{"$f":"IF($U892=$BF$646,$O892,0)","v":0},{"$f":"IF($U892=$BG$646,$O892,0)+IF($U892=$BH$646,$O892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U892=$BH$646,$O892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U892=$BJ$646,$P892,0)","v":0},{"$f":"IF($U892=$BK$646,$P892,0)","v":0},{"$f":"IF($U892=$BL$646,$P892,0)+IF($U892=$BM$646,$P892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U892=$BM$646,$P892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U892=$BO$646,$Q892,0)","v":0},{"$f":"IF($U892=$BP$646,$Q892,0)","v":0},{"$f":"IF($U892=$BQ$646,$Q892,0)+IF($U892=$BR$646,$Q892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U892=$BR$646,$Q892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U892=$BT$646,$R892,0)","v":0},{"$f":"IF($U892=$BU$646,$R892,0)","v":0},{"$f":"IF($U892=$BV$646,$R892,0)+IF($U892=$BW$646,$R892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U892=$BW$646,$R892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[884,null,null,"Total",null,null,{"$f":"SUM(G891:G892)","v":99205.31375999999},{"$f":"SUM(H891:H892)","v":86915.008485737751},{"$f":"SUM(I891:I892)","v":0},0,804.51885924813132,43.812810234065267,0,{"$f":"SUM(N891:N892)","v":2359.1961355900225},{"$f":"SUM(O891:O892)","v":3292.8535362026082},3581.0982381619729,2150.6617020292488,58.163992796178931,{"$f":"SUM(S891:S892)","v":99205.313759999975},null,null,{"$f":"SUM(V891:V892)","v":86915.008485737751},null,null,null,0,{"$f":"SUM(AA891:AA892)","v":0},null,null,null,0,{"$f":"SUM(AF891:AF892)","v":0},null,null,null,0,{"$f":"SUM(AK891:AK892)","v":804.51885924813132},null,null,null,0,{"$f":"SUM(AP891:AP892)","v":43.812810234065267},null,null,null,0,{"$f":"SUM(AU891:AU892)","v":0},null,null,null,0,{"$f":"SUM(AZ891:AZ892)","v":2359.1961355900225},null,null,null,0,{"$f":"SUM(BE891:BE892)","v":3292.8535362026082},null,null,null,0,{"$f":"SUM(BJ891:BJ892)","v":3581.0982381619729},null,null,null,0,{"$f":"SUM(BO891:BO892)","v":2150.6617020292488},null,null,null,0,{"$f":"SUM(BT891:BT892)","v":58.163992796178931},null,null,null,0,0]
[885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[886,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[887,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W894","v":850794.01200911647},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G896","v":745391.20910681377},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G896","v":6899.6286796957902},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G896","v":375.74274183147816},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G896","v":20232.68582337115},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G896","v":28239.818663360918},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G896","v":30711.83207802198},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G896","v":18444.275095691406},{"$f":"VLOOKUP($F896,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G896","v":498.81982032985837},{"$f":"SUM(H896:R896)","v":850794.01200911636},null,"Customer",{"$f":"IF($U896=$V$646,$H896,0)","v":745391.20910681377},{"$f":"IF($U896=$W$646,$H896,0)","v":0},{"$f":"IF($U896=$X$646,$H896,0)+IF($U896=$Y$646,$H896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U896=$Y$646,$H896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U896=$AK$646,$I896,0)","v":0},{"$f":"IF($U896=$AL$646,$I896,0)","v":0},{"$f":"IF($U896=$AM$646,$I896,0)+IF($U896=$AN$646,$K896,0)*$X$643","v":0},{"$f":"IF($U896=$AN$646,$I896,0)*$Y$643","v":0},0,{"$f":"IF($U896=$AP$646,$J896,0)","v":0},{"$f":"IF($U896=$AQ$646,$J896,0)","v":0},{"$f":"IF($U896=$AR$646,$J896,0)+IF($U896=$AS$646,$J896,0)*$X$643","v":0},{"$f":"IF($U896=$AS$646,$J896,0)*$Y$643","v":0},0,{"$f":"IF($U896=$AK$646,$K896,0)","v":6899.6286796957902},{"$f":"IF($U896=$AL$646,$K896,0)","v":0},{"$f":"IF($U896=$AM$646,$K896,0)+IF($U896=$AN$646,$K896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U896=$AN$646,$K896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U896=$AP$646,$L896,0)","v":375.74274183147816},{"$f":"IF($U896=$AQ$646,$L896,0)","v":0},{"$f":"IF($U896=$AR$646,$L896,0)+IF($U896=$AS$646,$L896,0)*$X$643","v":0},{"$f":"IF($U896=$AS$646,$L896,0)*$Y$643","v":0},0,{"$f":"IF($U896=$AU$646,$M896,0)","v":0},{"$f":"IF($U896=$AV$646,$M896,0)","v":0},{"$f":"IF($U896=$AW$646,$M896,0)+IF($U896=$AX$646,$M896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U896=$AX$646,$M896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U896=$AZ$646,$N896,0)","v":20232.68582337115},{"$f":"IF($U896=$BA$646,$N896,0)","v":0},{"$f":"IF($U896=$BB$646,$N896,0)+IF($U896=$BC$646,$N896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U896=$BC$646,$N896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U896=$BE$646,$O896,0)","v":28239.818663360918},{"$f":"IF($U896=$BF$646,$O896,0)","v":0},{"$f":"IF($U896=$BG$646,$O896,0)+IF($U896=$BH$646,$O896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U896=$BH$646,$O896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U896=$BJ$646,$P896,0)","v":30711.83207802198},{"$f":"IF($U896=$BK$646,$P896,0)","v":0},{"$f":"IF($U896=$BL$646,$P896,0)+IF($U896=$BM$646,$P896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U896=$BM$646,$P896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U896=$BO$646,$Q896,0)","v":18444.275095691406},{"$f":"IF($U896=$BP$646,$Q896,0)","v":0},{"$f":"IF($U896=$BQ$646,$Q896,0)+IF($U896=$BR$646,$Q896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U896=$BR$646,$Q896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U896=$BT$646,$R896,0)","v":498.81982032985837},{"$f":"IF($U896=$BU$646,$R896,0)","v":0},{"$f":"IF($U896=$BV$646,$R896,0)+IF($U896=$BW$646,$R896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U896=$BW$646,$R896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[888,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W895","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G897","v":0},{"$f":"SUM(H897:R897)","v":0},null,"Customer",{"$f":"IF($U897=$V$646,$H897,0)","v":0},{"$f":"IF($U897=$W$646,$H897,0)","v":0},{"$f":"IF($U897=$X$646,$H897,0)+IF($U897=$Y$646,$H897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U897=$Y$646,$H897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U897=$AK$646,$I897,0)","v":0},{"$f":"IF($U897=$AL$646,$I897,0)","v":0},{"$f":"IF($U897=$AM$646,$I897,0)+IF($U897=$AN$646,$I897,0)*$X$643","v":0},{"$f":"IF($U897=$AN$646,$I897,0)*$Y$643","v":0},0,{"$f":"IF($U897=$AP$646,$J897,0)","v":0},{"$f":"IF($U897=$AQ$646,$J897,0)","v":0},{"$f":"IF($U897=$AR$646,$J897,0)+IF($U897=$AS$646,$J897,0)*$X$643","v":0},{"$f":"IF($U897=$AS$646,$J897,0)*$Y$643","v":0},0,{"$f":"IF($U897=$AK$646,$K897,0)","v":0},{"$f":"IF($U897=$AL$646,$K897,0)","v":0},{"$f":"IF($U897=$AM$646,$K897,0)+IF($U897=$AN$646,$K897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U897=$AN$646,$K897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U897=$AP$646,$L897,0)","v":0},{"$f":"IF($U897=$AQ$646,$L897,0)","v":0},{"$f":"IF($U897=$AR$646,$L897,0)+IF($U897=$AS$646,$L897,0)*$X$643","v":0},{"$f":"IF($U897=$AS$646,$L897,0)*$Y$643","v":0},0,{"$f":"IF($U897=$AU$646,$M897,0)","v":0},{"$f":"IF($U897=$AV$646,$M897,0)","v":0},{"$f":"IF($U897=$AW$646,$M897,0)+IF($U897=$AX$646,$M897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U897=$AX$646,$M897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U897=$AZ$646,$N897,0)","v":0},{"$f":"IF($U897=$BA$646,$N897,0)","v":0},{"$f":"IF($U897=$BB$646,$N897,0)+IF($U897=$BC$646,$N897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U897=$BC$646,$N897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U897=$BE$646,$O897,0)","v":0},{"$f":"IF($U897=$BF$646,$O897,0)","v":0},{"$f":"IF($U897=$BG$646,$O897,0)+IF($U897=$BH$646,$O897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U897=$BH$646,$O897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U897=$BJ$646,$P897,0)","v":0},{"$f":"IF($U897=$BK$646,$P897,0)","v":0},{"$f":"IF($U897=$BL$646,$P897,0)+IF($U897=$BM$646,$P897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U897=$BM$646,$P897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U897=$BO$646,$Q897,0)","v":0},{"$f":"IF($U897=$BP$646,$Q897,0)","v":0},{"$f":"IF($U897=$BQ$646,$Q897,0)+IF($U897=$BR$646,$Q897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U897=$BR$646,$Q897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U897=$BT$646,$R897,0)","v":0},{"$f":"IF($U897=$BU$646,$R897,0)","v":0},{"$f":"IF($U897=$BV$646,$R897,0)+IF($U897=$BW$646,$R897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U897=$BW$646,$R897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[889,null,null,"Total",null,null,{"$f":"SUM(G896:G897)","v":850794.01200911647},{"$f":"SUM(H896:H897)","v":745391.20910681377},{"$f":"SUM(I896:I897)","v":0},0,6899.6286796957902,375.74274183147816,0,{"$f":"SUM(N896:N897)","v":20232.68582337115},{"$f":"SUM(O896:O897)","v":28239.818663360918},30711.83207802198,18444.275095691406,498.81982032985837,{"$f":"SUM(S896:S897)","v":850794.01200911636},null,null,{"$f":"SUM(V896:V897)","v":745391.20910681377},null,null,null,0,{"$f":"SUM(AA896:AA897)","v":0},null,null,null,0,{"$f":"SUM(AF896:AF897)","v":0},null,null,null,0,{"$f":"SUM(AK896:AK897)","v":6899.6286796957902},null,null,null,0,{"$f":"SUM(AP896:AP897)","v":375.74274183147816},null,null,null,0,{"$f":"SUM(AU896:AU897)","v":0},null,null,null,0,{"$f":"SUM(AZ896:AZ897)","v":20232.68582337115},null,null,null,0,{"$f":"SUM(BE896:BE897)","v":28239.818663360918},null,null,null,0,{"$f":"SUM(BJ896:BJ897)","v":30711.83207802198},null,null,null,0,{"$f":"SUM(BO896:BO897)","v":18444.275095691406},null,null,null,0,{"$f":"SUM(BT896:BT897)","v":498.81982032985837},null,null,null,0,0]
[890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[891,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[892,null,"Utah Administrative & General Expense",null,null,null,{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":45067357.14316342},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":39484071.770631149},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":0},0,365479.80530419078,19903.445606160691,0,{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":1071744.3530356165},{"$f":"O896+O891+O886+O881+O876+O871+O866+O861+O856+O851+O846+O841","v":1495889.6929169043},1626834.5630601929,977010.55866783927,26422.953941351261,{"$f":"S896+S891+S886+S881+S876+S871+S866+S861+S856+S851+S846+S841","v":45067357.143163428},null,null,{"$f":"V896+V891+V886+V881+V876+V871+V866+V861+V856+V851+V846+V841","v":39484071.770631149},{"$f":"W896+W891+W886+W881+W876+W871+W866+W861+W856+W851+W846+W841","v":0},0,0,0,{"$f":"AA896+AA891+AA886+AA881+AA876+AA871+AA866+AA861+AA856+AA851+AA846+AA841","v":0},{"$f":"AB896+AB891+AB886+AB881+AB876+AB871+AB866+AB861+AB856+AB851+AB846+AB841","v":0},0,0,0,{"$f":"AF896+AF891+AF886+AF881+AF876+AF871+AF866+AF861+AF856+AF851+AF846+AF841","v":0},{"$f":"AG896+AG891+AG886+AG881+AG876+AG871+AG866+AG861+AG856+AG851+AG846+AG841","v":0},0,0,0,{"$f":"AK896+AK891+AK886+AK881+AK876+AK871+AK866+AK861+AK856+AK851+AK846+AK841","v":365479.80530419078},{"$f":"AL896+AL891+AL886+AL881+AL876+AL871+AL866+AL861+AL856+AL851+AL846+AL841","v":0},0,0,0,{"$f":"AP896+AP891+AP886+AP881+AP876+AP871+AP866+AP861+AP856+AP851+AP846+AP841","v":19903.445606160691},{"$f":"AQ896+AQ891+AQ886+AQ881+AQ876+AQ871+AQ866+AQ861+AQ856+AQ851+AQ846+AQ841","v":0},0,0,0,{"$f":"AU896+AU891+AU886+AU881+AU876+AU871+AU866+AU861+AU856+AU851+AU846+AU841","v":0},{"$f":"AV896+AV891+AV886+AV881+AV876+AV871+AV866+AV861+AV856+AV851+AV846+AV841","v":0},0,0,0,{"$f":"AZ896+AZ891+AZ886+AZ881+AZ876+AZ871+AZ866+AZ861+AZ856+AZ851+AZ846+AZ841","v":1071744.3530356165},{"$f":"BA896+BA891+BA886+BA881+BA876+BA871+BA866+BA861+BA856+BA851+BA846+BA841","v":0},0,0,0,{"$f":"BE896+BE891+BE886+BE881+BE876+BE871+BE866+BE861+BE856+BE851+BE846+BE841","v":1495889.6929169043},{"$f":"BF896+BF891+BF886+BF881+BF876+BF871+BF866+BF861+BF856+BF851+BF846+BF841","v":0},0,0,0,{"$f":"BJ896+BJ891+BJ886+BJ881+BJ876+BJ871+BJ866+BJ861+BJ856+BJ851+BJ846+BJ841","v":1626834.5630601929},{"$f":"BK896+BK891+BK886+BK881+BK876+BK871+BK866+BK861+BK856+BK851+BK846+BK841","v":0},0,0,0,{"$f":"BO896+BO891+BO886+BO881+BO876+BO871+BO866+BO861+BO856+BO851+BO846+BO841","v":977010.55866783927},{"$f":"BP896+BP891+BP886+BP881+BP876+BP871+BP866+BP861+BP856+BP851+BP846+BP841","v":0},0,0,0,{"$f":"BT896+BT891+BT886+BT881+BT876+BT871+BT866+BT861+BT856+BT851+BT846+BT841","v":26422.953941351261},{"$f":"BU896+BU891+BU886+BU881+BU876+BU871+BU866+BU861+BU856+BU851+BU846+BU841","v":0},0,0,0,0]
[893,null,"WyomingAdministrative & General Expense",null,null,null,{"$f":"G897+G892+G887+G882+G877+G872+G867+G862+G857+G852+G847+G842","v":0},{"$f":"H897+H892+H887+H882+H877+H872+H867+H862+H857+H852+H847+H842","v":0},{"$f":"I897+I892+I887+I882+I877+I872+I867+I862+I857+I852+I847+I842","v":0},0,0,0,0,{"$f":"N897+N892+N887+N882+N877+N872+N867+N862+N857+N852+N847+N842","v":0},{"$f":"O897+O892+O887+O882+O877+O872+O867+O862+O857+O852+O847+O842","v":0},0,0,0,{"$f":"S897+S892+S887+S882+S877+S872+S867+S862+S857+S852+S847+S842","v":0},null,null,{"$f":"V897+V892+V887+V882+V877+V872+V867+V862+V857+V852+V847+V842","v":0},{"$f":"W897+W892+W887+W882+W877+W872+W867+W862+W857+W852+W847+W842","v":0},0,0,0,{"$f":"AA897+AA892+AA887+AA882+AA877+AA872+AA867+AA862+AA857+AA852+AA847+AA842","v":0},{"$f":"AB897+AB892+AB887+AB882+AB877+AB872+AB867+AB862+AB857+AB852+AB847+AB842","v":0},0,0,0,{"$f":"AF897+AF892+AF887+AF882+AF877+AF872+AF867+AF862+AF857+AF852+AF847+AF842","v":0},{"$f":"AG897+AG892+AG887+AG882+AG877+AG872+AG867+AG862+AG857+AG852+AG847+AG842","v":0},0,0,0,{"$f":"AK897+AK892+AK887+AK882+AK877+AK872+AK867+AK862+AK857+AK852+AK847+AK842","v":0},{"$f":"AL897+AL892+AL887+AL882+AL877+AL872+AL867+AL862+AL857+AL852+AL847+AL842","v":0},0,0,0,{"$f":"AP897+AP892+AP887+AP882+AP877+AP872+AP867+AP862+AP857+AP852+AP847+AP842","v":0},{"$f":"AQ897+AQ892+AQ887+AQ882+AQ877+AQ872+AQ867+AQ862+AQ857+AQ852+AQ847+AQ842","v":0},0,0,0,{"$f":"AU897+AU892+AU887+AU882+AU877+AU872+AU867+AU862+AU857+AU852+AU847+AU842","v":0},{"$f":"AV897+AV892+AV887+AV882+AV877+AV872+AV867+AV862+AV857+AV852+AV847+AV842","v":0},0,0,0,{"$f":"AZ897+AZ892+AZ887+AZ882+AZ877+AZ872+AZ867+AZ862+AZ857+AZ852+AZ847+AZ842","v":0},{"$f":"BA897+BA892+BA887+BA882+BA877+BA872+BA867+BA862+BA857+BA852+BA847+BA842","v":0},0,0,0,{"$f":"BE897+BE892+BE887+BE882+BE877+BE872+BE867+BE862+BE857+BE852+BE847+BE842","v":0},0,0,0,0,{"$f":"BJ897+BJ892+BJ887+BJ882+BJ877+BJ872+BJ867+BJ862+BJ857+BJ852+BJ847+BJ842","v":0},{"$f":"BK897+BK892+BK887+BK882+BK877+BK872+BK867+BK862+BK857+BK852+BK847+BK842","v":0},0,0,0,{"$f":"BO897+BO892+BO887+BO882+BO877+BO872+BO867+BO862+BO857+BO852+BO847+BO842","v":0},{"$f":"BP897+BP892+BP887+BP882+BP877+BP872+BP867+BP862+BP857+BP852+BP847+BP842","v":0},0,0,0,{"$f":"BT897+BT892+BT887+BT882+BT877+BT872+BT867+BT862+BT857+BT852+BT847+BT842","v":0},{"$f":"BU897+BU892+BU887+BU882+BU877+BU872+BU867+BU862+BU857+BU852+BU847+BU842","v":0},0,0,0,0]
[894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE903:BH903)-O903","v":0},null,null,null,null,{"$f":"SUM(BJ903:BM903)-P903","v":0},null,null,null,null,0,null,null,null,null,0,0]
[895,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G901:G903)","v":45067357.14316342},{"$f":"SUM(H901:H903)","v":39484071.770631149},{"$f":"SUM(I901:I903)","v":0},0,365479.80530419078,19903.445606160691,0,{"$f":"SUM(N901:N903)","v":1071744.3530356165},{"$f":"SUM(O901:O903)","v":1495889.6929169043},1626834.5630601929,977010.55866783927,26422.953941351261,{"$f":"SUM(S901:S903)","v":45067357.143163428},null,null,{"$f":"SUM(V901:V903)","v":39484071.770631149},{"$f":"SUM(W901:W903)","v":0},0,0,0,{"$f":"SUM(AA901:AA903)","v":0},{"$f":"SUM(AB901:AB903)","v":0},0,0,0,{"$f":"SUM(AF901:AF903)","v":0},{"$f":"SUM(AG901:AG903)","v":0},0,0,0,{"$f":"SUM(AK901:AK903)","v":365479.80530419078},{"$f":"SUM(AL901:AL903)","v":0},{"$f":"SUM(AM901:AM903)","v":0},{"$f":"SUM(AN901:AN903)","v":0},0,{"$f":"SUM(AP901:AP903)","v":19903.445606160691},{"$f":"SUM(AQ901:AQ903)","v":0},{"$f":"SUM(AR901:AR903)","v":0},{"$f":"SUM(AS901:AS903)","v":0},0,{"$f":"SUM(AU901:AU903)","v":0},{"$f":"SUM(AV901:AV903)","v":0},{"$f":"SUM(AW901:AW903)","v":0},{"$f":"SUM(AX901:AX903)","v":0},0,{"$f":"SUM(AZ901:AZ903)","v":1071744.3530356165},{"$f":"SUM(BA901:BA903)","v":0},0,0,0,{"$f":"SUM(BE901:BE903)","v":1495889.6929169043},{"$f":"SUM(BF901:BF903)","v":0},0,0,0,{"$f":"SUM(BJ901:BJ903)","v":1626834.5630601929},{"$f":"SUM(BK901:BK903)","v":0},0,0,0,{"$f":"SUM(BO901:BO903)","v":977010.55866783927},{"$f":"SUM(BP901:BP903)","v":0},{"$f":"SUM(BQ901:BQ903)","v":0},{"$f":"SUM(BR901:BR903)","v":0},0,{"$f":"SUM(BT901:BT903)","v":26422.953941351261},{"$f":"SUM(BU901:BU903)","v":0},{"$f":"SUM(BV901:BV903)","v":0},{"$f":"SUM(BW901:BW903)","v":0},0,0]
[896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[898,null,"Total Utility O&M Expenses",null,null,null,{"$f":"G650+G755+G808+G836+G904","v":137349508.99611485},{"$f":"H650+H755+H808+H836+H904","v":119232665.95322661},{"$f":"I650+I755+I808+I836+I904","v":0},0,1073023.1340061468,81596.577424083749,0,3596896.8653218681,{"$f":"O650+O755+O808+O836+O904","v":4359298.3383965772},4729343.3999435874,2765206.0655651316,1511478.6622307987,{"$f":"S650+S755+S808+S836+S904","v":137349508.99611485},null,null,{"$f":"V650+V755+V808+V836+V904","v":56352598.843101487},{"$f":"W650+W755+W808+W836+W904","v":53384269.80416479},{"$f":"X650+X755+X808+X836+X904","v":3670696.4018385061},5825100.9041218366,0,{"$f":"AA650+AA755+AA808+AA836+AA904","v":0},0,0,0,0,{"$f":"AF650+AF755+AF808+AF836+AF904","v":0},{"$f":"AG650+AG755+AG808+AG836+AG904","v":0},{"$f":"AH650+AH755+AH808+AH836+AH904","v":0},0,0,{"$f":"AK650+AK755+AK808+AK836+AK904","v":444361.68244177522},451481.63765828084,97568.335110461936,79611.478795628616,0,{"$f":"AP650+AP755+AP808+AP836+AP904","v":47916.68307366185},{"$f":"AQ650+AQ755+AQ808+AQ836+AQ904","v":27994.275587357733},{"$f":"AR650+AR755+AR808+AR836+AR904","v":3454.1601145641539},2231.4586485000182,0,{"$f":"AU650+AU755+AU808+AU836+AU904","v":0},{"$f":"AV650+AV755+AV808+AV836+AV904","v":0},{"$f":"AW650+AW755+AW808+AW836+AW904","v":0},0,0,{"$f":"AZ650+AZ755+AZ808+AZ836+AZ904","v":1794503.8247372471},{"$f":"BA650+BA755+BA808+BA836+BA904","v":1523644.3903322506},{"$f":"BB650+BB755+BB808+BB836+BB904","v":149882.86690636893},128865.78334600173,0,{"$f":"BE650+BE755+BE808+BE836+BE904","v":1790199.603114153},{"$f":"BF650+BF755+BF808+BF836+BF904","v":2129872.4713526536},{"$f":"BG650+BG755+BG808+BG836+BG904","v":302327.44463654945},136898.8192932214,0,{"$f":"BJ650+BJ755+BJ808+BJ836+BJ904","v":1766285.6930141211},{"$f":"BK650+BK755+BK808+BK836+BK904","v":2354671.6851798813},{"$f":"BL650+BL755+BL808+BL836+BL904","v":486650.34679214197},121735.67495744296,0,{"$f":"BO650+BO755+BO808+BO836+BO904","v":1041579.047454934},{"$f":"BP650+BP755+BP808+BP836+BP904","v":1408769.1217885672},{"$f":"BQ650+BQ755+BQ808+BQ836+BQ904","v":186956.34172460894},127901.55459702089,0,{"$f":"BT650+BT755+BT808+BT836+BT904","v":147751.11000042263},{"$f":"BU650+BU755+BU808+BU836+BU904","v":35699.95554811757},{"$f":"BV650+BV755+BV808+BV836+BV904","v":828888.08399823506},499139.51268402371,0,0]
[899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[901,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[903,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[905,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[906,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W913","v":805280.43265192863},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G915","v":785106.19467948051},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G915","v":18143.670974822493},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G915","v":2030.5669976256158},{"$f":"SUM(H915:R915)","v":805280.43265192863},null,"Throughput",{"$f":"IF($U915=$V$646,$H915,0)","v":0},{"$f":"IF($U915=$W$646,$H915,0)","v":0},{"$f":"IF($U915=$X$646,$H915,0)+IF($U915=$Y$646,$H915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":785106.19467948051},{"$f":"IF($U915=$Y$646,$H915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U915=$AA$646,$I915,0)","v":0},{"$f":"IF($U915=$AB$646,$I915,0)","v":0},{"$f":"IF($U915=$AC$646,$I915,0)+IF($U915=$AD$646,$I915,0)*$X$643","v":0},{"$f":"IF($U915=$AD$646,$I915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AF$646,$J915,0)","v":0},{"$f":"IF($U915=$AG$646,$J915,0)","v":0},{"$f":"IF($U915=$AH$646,$J915,0)+IF($U915=$AI$646,$J915,0)*$X$643","v":0},{"$f":"IF($U915=$AI$646,$J915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AK$646,$K915,0)","v":0},{"$f":"IF($U915=$AL$646,$K915,0)","v":0},{"$f":"IF($U915=$AM$646,$K915,0)+IF($U915=$AN$646,$K915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":18143.670974822493},{"$f":"IF($U915=$AN$646,$K915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U915=$AP$646,$L915,0)","v":0},{"$f":"IF($U915=$AQ$646,$L915,0)","v":0},{"$f":"IF($U915=$AR$646,$L915,0)+IF($U915=$AS$646,$L915,0)*$X$643","v":0},{"$f":"IF($U915=$AS$646,$L915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AU$646,$M915,0)","v":0},{"$f":"IF($U915=$AV$646,$M915,0)","v":0},{"$f":"IF($U915=$AW$646,$M915,0)+IF($U915=$AX$646,$M915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U915=$AX$646,$M915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U915=$AZ$646,$N915,0)","v":0},{"$f":"IF($U915=$BA$646,$N915,0)","v":0},{"$f":"IF($U915=$BB$646,$N915,0)+IF($U915=$BC$646,$N915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U915=$BC$646,$N915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U915=$BE$646,$O915,0)","v":0},{"$f":"IF($U915=$BF$646,$O915,0)","v":0},{"$f":"IF($U915=$BG$646,$O915,0)+IF($U915=$BH$646,$O915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U915=$BH$646,$O915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U915=$BJ$646,$P915,0)","v":0},{"$f":"IF($U915=$BK$646,$P915,0)","v":0},{"$f":"IF($U915=$BL$646,$P915,0)+IF($U915=$BM$646,$P915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U915=$BM$646,$P915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U915=$BO$646,$Q915,0)","v":0},{"$f":"IF($U915=$BP$646,$Q915,0)","v":0},{"$f":"IF($U915=$BQ$646,$Q915,0)+IF($U915=$BR$646,$Q915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U915=$BR$646,$Q915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U915=$BT$646,$R915,0)","v":0},{"$f":"IF($U915=$BU$646,$R915,0)","v":0},{"$f":"IF($U915=$BV$646,$R915,0)+IF($U915=$BW$646,$R915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":2030.5669976256158},{"$f":"IF($U915=$BW$646,$R915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[907,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W914","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G916","v":0},{"$f":"SUM(H916:R916)","v":0},null,"Distribution Plant",{"$f":"IF($U916=$V$646,$H916,0)","v":0},{"$f":"IF($U916=$W$646,$H916,0)","v":0},{"$f":"IF($U916=$X$646,$H916,0)+IF($U916=$Y$646,$H916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U916=$Y$646,$H916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U916=$AA$646,$I916,0)","v":0},{"$f":"IF($U916=$AB$646,$I916,0)","v":0},{"$f":"IF($U916=$AC$646,$I916,0)+IF($U916=$AD$646,$I916,0)*$X$643","v":0},{"$f":"IF($U916=$AD$646,$I916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AF$646,$J916,0)","v":0},{"$f":"IF($U916=$AG$646,$J916,0)","v":0},{"$f":"IF($U916=$AH$646,$J916,0)+IF($U916=$AI$646,$J916,0)*$X$643","v":0},{"$f":"IF($U916=$AI$646,$J916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AK$646,$K916,0)","v":0},{"$f":"IF($U916=$AL$646,$K916,0)","v":0},{"$f":"IF($U916=$AM$646,$K916,0)+IF($U916=$AN$646,$K916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U916=$AN$646,$K916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U916=$AP$646,$L916,0)","v":0},{"$f":"IF($U916=$AQ$646,$L916,0)","v":0},{"$f":"IF($U916=$AR$646,$L916,0)+IF($U916=$AS$646,$L916,0)*$X$643","v":0},{"$f":"IF($U916=$AS$646,$L916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AU$646,$M916,0)","v":0},{"$f":"IF($U916=$AV$646,$M916,0)","v":0},{"$f":"IF($U916=$AW$646,$M916,0)+IF($U916=$AX$646,$M916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U916=$AX$646,$M916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U916=$AZ$646,$N916,0)","v":0},{"$f":"IF($U916=$BA$646,$N916,0)","v":0},{"$f":"IF($U916=$BB$646,$N916,0)+IF($U916=$BC$646,$N916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U916=$BC$646,$N916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U916=$BE$646,$O916,0)","v":0},{"$f":"IF($U916=$BF$646,$O916,0)","v":0},{"$f":"IF($U916=$BG$646,$O916,0)+IF($U916=$BH$646,$O916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U916=$BH$646,$O916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U916=$BJ$646,$P916,0)","v":0},{"$f":"IF($U916=$BK$646,$P916,0)","v":0},{"$f":"IF($U916=$BL$646,$P916,0)+IF($U916=$BM$646,$P916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U916=$BM$646,$P916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U916=$BO$646,$Q916,0)","v":0},{"$f":"IF($U916=$BP$646,$Q916,0)","v":0},{"$f":"IF($U916=$BQ$646,$Q916,0)+IF($U916=$BR$646,$Q916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U916=$BR$646,$Q916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U916=$BT$646,$R916,0)","v":0},{"$f":"IF($U916=$BU$646,$R916,0)","v":0},{"$f":"IF($U916=$BV$646,$R916,0)+IF($U916=$BW$646,$R916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U916=$BW$646,$R916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[908,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W915","v":90010019.791251764},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G917","v":78689276.956840023},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G917","v":705197.88928855909},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G917","v":40509.788527627039},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G917","v":2181337.7420295873},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G917","v":3044607.2664907761},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G917","v":3311121.3717992706},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G917","v":1988524.5953917762},{"$f":"VLOOKUP($F917,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G917","v":49444.18088414245},{"$f":"SUM(H917:R917)","v":90010019.791251764},null,"Distribution Plant",{"$f":"IF($U917=$V$646,$H917,0)","v":0},{"$f":"IF($U917=$W$646,$H917,0)","v":78689276.956840023},{"$f":"IF($U917=$X$646,$H917,0)+IF($U917=$Y$646,$H917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U917=$Y$646,$H917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U917=$AA$646,$I917,0)","v":0},{"$f":"IF($U917=$AB$646,$I917,0)","v":0},{"$f":"IF($U917=$AC$646,$I917,0)+IF($U917=$AD$646,$I917,0)*$X$643","v":0},{"$f":"IF($U917=$AD$646,$I917,0)*$Y$643","v":0},0,{"$f":"IF($U917=$AF$646,$J917,0)","v":0},{"$f":"IF($U917=$AG$646,$J917,0)","v":0},{"$f":"IF($U917=$AH$646,$J917,0)+IF($U917=$AI$646,$J917,0)*$X$643","v":0},{"$f":"IF($U917=$AI$646,$J917,0)*$Y$643","v":0},0,{"$f":"IF($U917=$AK$646,$K917,0)","v":0},{"$f":"IF($U917=$AL$646,$K917,0)","v":705197.88928855909},{"$f":"IF($U917=$AM$646,$K917,0)+IF($U917=$AN$646,$K917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U917=$AN$646,$K917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U917=$AP$646,$L917,0)","v":0},{"$f":"IF($U917=$AQ$646,$L917,0)","v":40509.788527627039},{"$f":"IF($U917=$AR$646,$L917,0)+IF($U917=$AS$646,$L917,0)*$X$643","v":0},{"$f":"IF($U917=$AS$646,$L917,0)*$Y$643","v":0},0,{"$f":"IF($U917=$AU$646,$M917,0)","v":0},{"$f":"IF($U917=$AV$646,$M917,0)","v":0},{"$f":"IF($U917=$AW$646,$M917,0)+IF($U917=$AX$646,$M917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U917=$AX$646,$M917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U917=$AZ$646,$N917,0)","v":0},{"$f":"IF($U917=$BA$646,$N917,0)","v":2181337.7420295873},{"$f":"IF($U917=$BB$646,$N917,0)+IF($U917=$BC$646,$N917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U917=$BC$646,$N917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U917=$BE$646,$O917,0)","v":0},{"$f":"IF($U917=$BF$646,$O917,0)","v":3044607.2664907761},{"$f":"IF($U917=$BG$646,$O917,0)+IF($U917=$BH$646,$O917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U917=$BH$646,$O917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U917=$BJ$646,$P917,0)","v":0},{"$f":"IF($U917=$BK$646,$P917,0)","v":3311121.3717992706},{"$f":"IF($U917=$BL$646,$P917,0)+IF($U917=$BM$646,$P917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U917=$BM$646,$P917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U917=$BO$646,$Q917,0)","v":0},{"$f":"IF($U917=$BP$646,$Q917,0)","v":1988524.5953917762},{"$f":"IF($U917=$BQ$646,$Q917,0)+IF($U917=$BR$646,$Q917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U917=$BR$646,$Q917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U917=$BT$646,$R917,0)","v":0},{"$f":"IF($U917=$BU$646,$R917,0)","v":49444.18088414245},{"$f":"IF($U917=$BV$646,$R917,0)+IF($U917=$BW$646,$R917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U917=$BW$646,$R917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[909,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W916","v":16852799.582712676},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G918","v":14764947.191069799},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G918","v":136670.04902804099},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G918","v":7442.8322641708955},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G918","v":400775.50427989184},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G918","v":559383.34951594716},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G918","v":608349.78093767387},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G918","v":365350.09326414397},{"$f":"VLOOKUP($F918,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G918","v":9880.782353007171},{"$f":"SUM(H918:R918)","v":16852799.582712673},null,"Customer",{"$f":"IF($U918=$V$646,$H918,0)","v":14764947.191069799},{"$f":"IF($U918=$W$646,$H918,0)","v":0},{"$f":"IF($U918=$X$646,$H918,0)+IF($U918=$Y$646,$H918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U918=$Y$646,$H918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U918=$AA$646,$I918,0)","v":0},{"$f":"IF($U918=$AB$646,$I918,0)","v":0},{"$f":"IF($U918=$AC$646,$I918,0)+IF($U918=$AD$646,$I918,0)*$X$643","v":0},{"$f":"IF($U918=$AD$646,$I918,0)*$Y$643","v":0},0,{"$f":"IF($U918=$AF$646,$J918,0)","v":0},{"$f":"IF($U918=$AG$646,$J918,0)","v":0},{"$f":"IF($U918=$AH$646,$J918,0)+IF($U918=$AI$646,$J918,0)*$X$643","v":0},{"$f":"IF($U918=$AI$646,$J918,0)*$Y$643","v":0},0,{"$f":"IF($U918=$AK$646,$K918,0)","v":136670.04902804099},{"$f":"IF($U918=$AL$646,$K918,0)","v":0},{"$f":"IF($U918=$AM$646,$K918,0)+IF($U918=$AN$646,$K918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U918=$AN$646,$K918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U918=$AP$646,$L918,0)","v":7442.8322641708955},{"$f":"IF($U918=$AQ$646,$L918,0)","v":0},{"$f":"IF($U918=$AR$646,$L918,0)+IF($U918=$AS$646,$L918,0)*$X$643","v":0},{"$f":"IF($U918=$AS$646,$L918,0)*$Y$643","v":0},0,{"$f":"IF($U918=$AU$646,$M918,0)","v":0},{"$f":"IF($U918=$AV$646,$M918,0)","v":0},{"$f":"IF($U918=$AW$646,$M918,0)+IF($U918=$AX$646,$M918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U918=$AX$646,$M918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U918=$AZ$646,$N918,0)","v":400775.50427989184},{"$f":"IF($U918=$BA$646,$N918,0)","v":0},{"$f":"IF($U918=$BB$646,$N918,0)+IF($U918=$BC$646,$N918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U918=$BC$646,$N918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U918=$BE$646,$O918,0)","v":559383.34951594716},{"$f":"IF($U918=$BF$646,$O918,0)","v":0},{"$f":"IF($U918=$BG$646,$O918,0)+IF($U918=$BH$646,$O918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U918=$BH$646,$O918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U918=$BJ$646,$P918,0)","v":608349.78093767387},{"$f":"IF($U918=$BK$646,$P918,0)","v":0},{"$f":"IF($U918=$BL$646,$P918,0)+IF($U918=$BM$646,$P918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U918=$BM$646,$P918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U918=$BO$646,$Q918,0)","v":365350.09326414397},{"$f":"IF($U918=$BP$646,$Q918,0)","v":0},{"$f":"IF($U918=$BQ$646,$Q918,0)+IF($U918=$BR$646,$Q918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U918=$BR$646,$Q918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U918=$BT$646,$R918,0)","v":9880.782353007171},{"$f":"IF($U918=$BU$646,$R918,0)","v":0},{"$f":"IF($U918=$BV$646,$R918,0)+IF($U918=$BW$646,$R918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U918=$BW$646,$R918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[910,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(G915:G918)","v":107668099.80661637},{"$f":"SUM(H915:H918)","v":94239330.342589304},{"$f":"SUM(I915:I918)","v":0},0,860011.60929142253,47952.620791797934,0,{"$f":"SUM(N915:N918)","v":2582113.2463094792},{"$f":"SUM(O915:O918)","v":3603990.6160067231},3919471.1527369446,2353874.6886559203,61355.530234775237,{"$f":"SUM(S915:S918)","v":107668099.80661637},null,null,{"$f":"SUM(V915:V918)","v":14764947.191069799},{"$f":"SUM(W915:W918)","v":78689276.956840023},785106.19467948051,0,0,{"$f":"SUM(AA915:AA918)","v":0},{"$f":"SUM(AB915:AB918)","v":0},0,0,0,{"$f":"SUM(AF915:AF918)","v":0},{"$f":"SUM(AG915:AG918)","v":0},0,0,0,{"$f":"SUM(AK915:AK918)","v":136670.04902804099},{"$f":"SUM(AL915:AL918)","v":705197.88928855909},{"$f":"SUM(AM915:AM918)","v":18143.670974822493},{"$f":"SUM(AN915:AN918)","v":0},0,{"$f":"SUM(AP915:AP918)","v":7442.8322641708955},{"$f":"SUM(AQ915:AQ918)","v":40509.788527627039},{"$f":"SUM(AR915:AR918)","v":0},{"$f":"SUM(AS915:AS918)","v":0},0,{"$f":"SUM(AU915:AU918)","v":0},{"$f":"SUM(AV915:AV918)","v":0},{"$f":"SUM(AW915:AW918)","v":0},{"$f":"SUM(AX915:AX918)","v":0},0,{"$f":"SUM(AZ915:AZ918)","v":400775.50427989184},{"$f":"SUM(BA915:BA918)","v":2181337.7420295873},0,0,0,{"$f":"SUM(BE915:BE918)","v":559383.34951594716},{"$f":"SUM(BF915:BF918)","v":3044607.2664907761},0,0,0,{"$f":"SUM(BJ915:BJ918)","v":608349.78093767387},{"$f":"SUM(BK915:BK918)","v":3311121.3717992706},0,0,0,{"$f":"SUM(BO915:BO918)","v":365350.09326414397},{"$f":"SUM(BP915:BP918)","v":1988524.5953917762},{"$f":"SUM(BQ915:BQ918)","v":0},{"$f":"SUM(BR915:BR918)","v":0},0,{"$f":"SUM(BT915:BT918)","v":9880.782353007171},{"$f":"SUM(BU915:BU918)","v":49444.18088414245},{"$f":"SUM(BV915:BV918)","v":2030.5669976256158},{"$f":"SUM(BW915:BW918)","v":0},0,0]
[911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[912,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[913,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W920","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G922","v":0},{"$f":"SUM(H922:R922)","v":0},null,"Throughput",{"$f":"IF($U922=$V$646,$H922,0)","v":0},{"$f":"IF($U922=$W$646,$H922,0)","v":0},{"$f":"IF($U922=$X$646,$H922,0)+IF($U922=$Y$646,$H922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U922=$Y$646,$H922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V922:Y922)-H922","v":0},{"$f":"IF($U922=$AA$646,$I922,0)","v":0},{"$f":"IF($U922=$AB$646,$I922,0)","v":0},{"$f":"IF($U922=$AC$646,$I922,0)+IF($U922=$AD$646,$I922,0)*$X$643","v":0},{"$f":"IF($U922=$AD$646,$I922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AF$646,$J922,0)","v":0},{"$f":"IF($U922=$AG$646,$J922,0)","v":0},{"$f":"IF($U922=$AH$646,$J922,0)+IF($U922=$AI$646,$J922,0)*$X$643","v":0},{"$f":"IF($U922=$AI$646,$J922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AK$646,$K922,0)","v":0},{"$f":"IF($U922=$AL$646,$K922,0)","v":0},{"$f":"IF($U922=$AM$646,$K922,0)+IF($U922=$AN$646,$K922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U922=$AN$646,$K922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK922:AN922)-K922","v":0},{"$f":"IF($U922=$AP$646,$L922,0)","v":0},{"$f":"IF($U922=$AQ$646,$L922,0)","v":0},{"$f":"IF($U922=$AR$646,$L922,0)+IF($U922=$AS$646,$L922,0)*$X$643","v":0},{"$f":"IF($U922=$AS$646,$L922,0)*$Y$643","v":0},{"$f":"SUM(AP922:AS922)-L922","v":0},{"$f":"IF($U922=$AU$646,$M922,0)","v":0},{"$f":"IF($U922=$AV$646,$M922,0)","v":0},{"$f":"IF($U922=$AW$646,$M922,0)+IF($U922=$AX$646,$M922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U922=$AX$646,$M922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU922:AX922)-M922","v":0},{"$f":"IF($U922=$AZ$646,$N922,0)","v":0},{"$f":"IF($U922=$BA$646,$N922,0)","v":0},{"$f":"IF($U922=$BB$646,$N922,0)+IF($U922=$BC$646,$N922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U922=$BC$646,$N922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ922:BC922)-N922","v":0},{"$f":"IF($U922=$BE$646,$O922,0)","v":0},{"$f":"IF($U922=$BF$646,$O922,0)","v":0},{"$f":"IF($U922=$BG$646,$O922,0)+IF($U922=$BH$646,$O922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U922=$BH$646,$O922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U922=$BJ$646,$P922,0)","v":0},{"$f":"IF($U922=$BK$646,$P922,0)","v":0},{"$f":"IF($U922=$BL$646,$P922,0)+IF($U922=$BM$646,$P922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U922=$BM$646,$P922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U922=$BO$646,$Q922,0)","v":0},{"$f":"IF($U922=$BP$646,$Q922,0)","v":0},{"$f":"IF($U922=$BQ$646,$Q922,0)+IF($U922=$BR$646,$Q922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U922=$BR$646,$Q922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO922:BR922)-Q922","v":0},{"$f":"IF($U922=$BT$646,$R922,0)","v":0},{"$f":"IF($U922=$BU$646,$R922,0)","v":0},{"$f":"IF($U922=$BV$646,$R922,0)+IF($U922=$BV$646,$R922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U922=$BW$646,$R922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT922:BW922)-R922","v":0},{"$f":"SUM(V922:BW922)-S922","v":0}]
[914,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W921","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G923","v":0},{"$f":"SUM(H923:R923)","v":0},null,"Distribution Plant",{"$f":"IF($U923=$V$646,$H923,0)","v":0},{"$f":"IF($U923=$W$646,$H923,0)","v":0},{"$f":"IF($U923=$X$646,$H923,0)+IF($U923=$Y$646,$H923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U923=$Y$646,$H923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U923=$AA$646,$I923,0)","v":0},{"$f":"IF($U923=$AB$646,$I923,0)","v":0},{"$f":"IF($U923=$AC$646,$I923,0)+IF($U923=$AD$646,$I923,0)*$X$643","v":0},{"$f":"IF($U923=$AD$646,$I923,0)*$Y$643","v":0},{"$f":"SUM(AA923:AD923)-I923","v":0},{"$f":"IF($U923=$AF$646,$J923,0)","v":0},{"$f":"IF($U923=$AG$646,$J923,0)","v":0},{"$f":"IF($U923=$AH$646,$J923,0)+IF($U923=$AI$646,$J923,0)*$X$643","v":0},{"$f":"IF($U923=$AI$646,$J923,0)*$Y$643","v":0},{"$f":"SUM(AF923:AI923)-J923","v":0},{"$f":"IF($U923=$AK$646,$K923,0)","v":0},{"$f":"IF($U923=$AL$646,$K923,0)","v":0},{"$f":"IF($U923=$AM$646,$K923,0)+IF($U923=$AN$646,$K923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U923=$AN$646,$K923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U923=$AP$646,$L923,0)","v":0},{"$f":"IF($U923=$AQ$646,$L923,0)","v":0},{"$f":"IF($U923=$AR$646,$L923,0)+IF($U923=$AS$646,$L923,0)*$X$643","v":0},{"$f":"IF($U923=$AS$646,$L923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AU$646,$M923,0)","v":0},{"$f":"IF($U923=$AV$646,$M923,0)","v":0},{"$f":"IF($U923=$AW$646,$M923,0)+IF($U923=$AX$646,$M923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U923=$AX$646,$M923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U923=$AZ$646,$N923,0)","v":0},{"$f":"IF($U923=$BA$646,$N923,0)","v":0},{"$f":"IF($U923=$BB$646,$N923,0)+IF($U923=$BC$646,$N923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U923=$BC$646,$N923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U923=$BE$646,$O923,0)","v":0},{"$f":"IF($U923=$BF$646,$O923,0)","v":0},{"$f":"IF($U923=$BG$646,$O923,0)+IF($U923=$BH$646,$O923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U923=$BH$646,$O923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U923=$BJ$646,$P923,0)","v":0},{"$f":"IF($U923=$BK$646,$P923,0)","v":0},{"$f":"IF($U923=$BL$646,$P923,0)+IF($U923=$BM$646,$P923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U923=$BM$646,$P923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U923=$BO$646,$Q923,0)","v":0},{"$f":"IF($U923=$BP$646,$Q923,0)","v":0},{"$f":"IF($U923=$BQ$646,$Q923,0)+IF($U923=$BR$646,$Q923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U923=$BR$646,$Q923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U923=$BT$646,$R923,0)","v":0},{"$f":"IF($U923=$BU$646,$R923,0)","v":0},{"$f":"IF($U923=$BV$646,$R923,0)+IF($U923=$BV$646,$R923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U923=$BW$646,$R923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[915,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W922","v":116065.7825},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G924","v":101467.95351824288},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G924","v":909.33592757169981},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G924","v":52.236410071598847},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G924","v":2812.7832047211045},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G924","v":3925.9487511498478},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G924","v":4269.6123593976517},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G924","v":2564.1552320497794},{"$f":"VLOOKUP($F924,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G924","v":63.757096795431409},{"$f":"SUM(H924:R924)","v":116065.78249999999},null,"Distribution Plant",{"$f":"IF($U924=$V$646,$H924,0)","v":0},{"$f":"IF($U924=$W$646,$H924,0)","v":101467.95351824288},{"$f":"IF($U924=$X$646,$H924,0)+IF($U924=$Y$646,$H924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U924=$Y$646,$H924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U924=$AA$646,$I924,0)","v":0},{"$f":"IF($U924=$AB$646,$I924,0)","v":0},{"$f":"IF($U924=$AC$646,$I924,0)+IF($U924=$AD$646,$I924,0)*$X$643","v":0},{"$f":"IF($U924=$AD$646,$I924,0)*$Y$643","v":0},0,{"$f":"IF($U924=$AF$646,$J924,0)","v":0},{"$f":"IF($U924=$AG$646,$J924,0)","v":0},{"$f":"IF($U924=$AH$646,$J924,0)+IF($U924=$AI$646,$J924,0)*$X$643","v":0},{"$f":"IF($U924=$AI$646,$J924,0)*$Y$643","v":0},0,{"$f":"IF($U924=$AK$646,$K924,0)","v":0},{"$f":"IF($U924=$AL$646,$K924,0)","v":909.33592757169981},{"$f":"IF($U924=$AM$646,$K924,0)+IF($U924=$AN$646,$K924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U924=$AN$646,$K924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U924=$AP$646,$L924,0)","v":0},{"$f":"IF($U924=$AQ$646,$L924,0)","v":52.236410071598847},{"$f":"IF($U924=$AR$646,$L924,0)+IF($U924=$AS$646,$L924,0)*$X$643","v":0},{"$f":"IF($U924=$AS$646,$L924,0)*$Y$643","v":0},0,{"$f":"IF($U924=$AU$646,$M924,0)","v":0},{"$f":"IF($U924=$AV$646,$M924,0)","v":0},{"$f":"IF($U924=$AW$646,$M924,0)+IF($U924=$AX$646,$M924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U924=$AX$646,$M924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U924=$AZ$646,$N924,0)","v":0},{"$f":"IF($U924=$BA$646,$N924,0)","v":2812.7832047211045},{"$f":"IF($U924=$BB$646,$N924,0)+IF($U924=$BC$646,$N924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U924=$BC$646,$N924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U924=$BE$646,$O924,0)","v":0},{"$f":"IF($U924=$BF$646,$O924,0)","v":3925.9487511498478},{"$f":"IF($U924=$BG$646,$O924,0)+IF($U924=$BH$646,$O924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U924=$BH$646,$O924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U924=$BJ$646,$P924,0)","v":0},{"$f":"IF($U924=$BK$646,$P924,0)","v":4269.6123593976517},{"$f":"IF($U924=$BL$646,$P924,0)+IF($U924=$BM$646,$P924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U924=$BM$646,$P924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U924=$BO$646,$Q924,0)","v":0},{"$f":"IF($U924=$BP$646,$Q924,0)","v":2564.1552320497794},{"$f":"IF($U924=$BQ$646,$Q924,0)+IF($U924=$BR$646,$Q924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U924=$BR$646,$Q924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U924=$BT$646,$R924,0)","v":0},{"$f":"IF($U924=$BU$646,$R924,0)","v":63.757096795431409},{"$f":"IF($U924=$BV$646,$R924,0)+IF($U924=$BV$646,$R924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U924=$BW$646,$R924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[916,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W923","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G925","v":0},{"$f":"SUM(H925:R925)","v":0},null,"Customer",{"$f":"IF($U925=$V$646,$H925,0)","v":0},{"$f":"IF($U925=$W$646,$H925,0)","v":0},{"$f":"IF($U925=$X$646,$H925,0)+IF($U925=$Y$646,$H925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U925=$Y$646,$H925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U925=$AA$646,$I925,0)","v":0},{"$f":"IF($U925=$AB$646,$I925,0)","v":0},{"$f":"IF($U925=$AC$646,$I925,0)+IF($U925=$AD$646,$I925,0)*$X$643","v":0},{"$f":"IF($U925=$AD$646,$I925,0)*$Y$643","v":0},0,{"$f":"IF($U925=$AF$646,$J925,0)","v":0},{"$f":"IF($U925=$AG$646,$J925,0)","v":0},{"$f":"IF($U925=$AH$646,$J925,0)+IF($U925=$AI$646,$J925,0)*$X$643","v":0},{"$f":"IF($U925=$AI$646,$J925,0)*$Y$643","v":0},0,{"$f":"IF($U925=$AK$646,$K925,0)","v":0},{"$f":"IF($U925=$AL$646,$K925,0)","v":0},{"$f":"IF($U925=$AM$646,$K925,0)+IF($U925=$AN$646,$K925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U925=$AN$646,$K925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U925=$AP$646,$L925,0)","v":0},{"$f":"IF($U925=$AQ$646,$L925,0)","v":0},{"$f":"IF($U925=$AR$646,$L925,0)+IF($U925=$AS$646,$L925,0)*$X$643","v":0},{"$f":"IF($U925=$AS$646,$L925,0)*$Y$643","v":0},0,{"$f":"IF($U925=$AU$646,$M925,0)","v":0},{"$f":"IF($U925=$AV$646,$M925,0)","v":0},{"$f":"IF($U925=$AW$646,$M925,0)+IF($U925=$AX$646,$M925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U925=$AX$646,$M925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U925=$AZ$646,$N925,0)","v":0},{"$f":"IF($U925=$BA$646,$N925,0)","v":0},{"$f":"IF($U925=$BB$646,$N925,0)+IF($U925=$BC$646,$N925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U925=$BC$646,$N925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U925=$BE$646,$O925,0)","v":0},{"$f":"IF($U925=$BF$646,$O925,0)","v":0},{"$f":"IF($U925=$BG$646,$O925,0)+IF($U925=$BH$646,$O925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U925=$BH$646,$O925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U925=$BJ$646,$P925,0)","v":0},{"$f":"IF($U925=$BK$646,$P925,0)","v":0},{"$f":"IF($U925=$BL$646,$P925,0)+IF($U925=$BM$646,$P925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U925=$BM$646,$P925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U925=$BO$646,$Q925,0)","v":0},{"$f":"IF($U925=$BP$646,$Q925,0)","v":0},{"$f":"IF($U925=$BQ$646,$Q925,0)+IF($U925=$BR$646,$Q925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U925=$BR$646,$Q925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U925=$BT$646,$R925,0)","v":0},{"$f":"IF($U925=$BU$646,$R925,0)","v":0},{"$f":"IF($U925=$BV$646,$R925,0)+IF($U925=$BV$646,$R925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U925=$BW$646,$R925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[917,null,null,"Total Amortization Expense",null,null,{"$f":"SUM(G922:G925)","v":116065.7825},{"$f":"SUM(H922:H925)","v":101467.95351824288},{"$f":"SUM(I922:I925)","v":0},0,909.33592757169981,52.236410071598847,0,{"$f":"SUM(N922:N925)","v":2812.7832047211045},{"$f":"SUM(O922:O925)","v":3925.9487511498478},4269.6123593976517,2564.1552320497794,63.757096795431409,{"$f":"SUM(S922:S925)","v":116065.78249999999},null,null,{"$f":"SUM(V922:V925)","v":0},101467.95351824288,0,0,0,{"$f":"SUM(AA922:AA925)","v":0},0,0,0,0,{"$f":"SUM(AF922:AF925)","v":0},0,0,0,0,{"$f":"SUM(AK922:AK925)","v":0},909.33592757169981,0,0,0,{"$f":"SUM(AP922:AP925)","v":0},52.236410071598847,0,0,0,{"$f":"SUM(AU922:AU925)","v":0},0,0,0,0,{"$f":"SUM(AZ922:AZ925)","v":0},2812.7832047211045,0,0,0,{"$f":"SUM(BE922:BE925)","v":0},3925.9487511498478,0,0,0,{"$f":"SUM(BJ922:BJ925)","v":0},4269.6123593976517,0,0,0,{"$f":"SUM(BO922:BO925)","v":0},2564.1552320497794,0,0,0,{"$f":"SUM(BT922:BT925)","v":0},63.757096795431409,0,0,0,0]
[918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[919,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"G919+G926","v":107784165.58911636},{"$f":"H919+H926","v":94340798.296107545},{"$f":"I919+I926","v":0},{"$f":"J919+J926","v":0},860920.94521899428,48004.857201869534,0,{"$f":"N919+N926","v":2584926.0295142005},{"$f":"O919+O926","v":3607916.5647578728},3923740.7650963422,2356438.8438879703,61419.287331570667,{"$f":"S919+S926","v":107784165.58911636},null,null,{"$f":"V919+V926","v":14764947.191069799},78790744.910358265,785106.19467948051,0,0,{"$f":"AA919+AA926","v":0},0,0,0,0,{"$f":"AF919+AF926","v":0},0,0,0,0,{"$f":"AK919+AK926","v":136670.04902804099},706107.22521613084,18143.670974822493,0,0,{"$f":"AP919+AP926","v":7442.8322641708955},40562.024937698639,0,0,0,{"$f":"AU919+AU926","v":0},0,0,0,0,{"$f":"AZ919+AZ926","v":400775.50427989184},2184150.5252343086,0,0,0,{"$f":"BE919+BE926","v":559383.34951594716},3048533.2152419258,0,0,0,{"$f":"BJ919+BJ926","v":608349.78093767387},3315390.9841586682,0,0,0,{"$f":"BO919+BO926","v":365350.09326414397},1991088.7506238259,0,0,0,{"$f":"BT919+BT926","v":9880.782353007171},49507.937980937881,2030.5669976256158,0,0,0]
[920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[921,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[922,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[923,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W930","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G932","v":0},{"$f":"SUM(H932:R932)","v":0},null,"Throughput",{"$f":"IF($U932=$V$646,$H932,0)","v":0},{"$f":"IF($U932=$W$646,$H932,0)","v":0},{"$f":"IF($U932=$X$646,$H932,0)+IF($U932=$Y$646,$H932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U932=$Y$646,$H932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U932=$AA$646,$I932,0)","v":0},{"$f":"IF($U932=$AB$646,$I932,0)","v":0},{"$f":"IF($U932=$AC$646,$I932,0)+IF($U932=$AD$646,$I932,0)*$X$643","v":0},{"$f":"IF($U932=$AD$646,$I932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AF$646,$J932,0)","v":0},{"$f":"IF($U932=$AG$646,$J932,0)","v":0},{"$f":"IF($U932=$AH$646,$J932,0)+IF($U932=$AI$646,$J932,0)*$X$643","v":0},{"$f":"IF($U932=$AI$646,$J932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AK$646,$K932,0)","v":0},{"$f":"IF($U932=$AL$646,$K932,0)","v":0},{"$f":"IF($U932=$AM$646,$K932,0)+IF($U932=$AN$646,$K932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U932=$AN$646,$K932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U932=$AP$646,$L932,0)","v":0},{"$f":"IF($U932=$AQ$646,$L932,0)","v":0},{"$f":"IF($U932=$AR$646,$L932,0)+IF($U932=$AS$646,$L932,0)*$X$643","v":0},{"$f":"IF($U932=$AS$646,$L932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AU$646,$M932,0)","v":0},{"$f":"IF($U932=$AV$646,$M932,0)","v":0},{"$f":"IF($U932=$AW$646,$M932,0)+IF($U932=$AX$646,$M932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U932=$AX$646,$M932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U932=$AZ$646,$N932,0)","v":0},{"$f":"IF($U932=$BA$646,$N932,0)","v":0},{"$f":"IF($U932=$BB$646,$N932,0)+IF($U932=$BC$646,$N932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U932=$BC$646,$N932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U932=$BE$646,$O932,0)","v":0},{"$f":"IF($U932=$BF$646,$O932,0)","v":0},{"$f":"IF($U932=$BG$646,$O932,0)+IF($U932=$BH$646,$O932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U932=$BH$646,$O932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U932=$BJ$646,$P932,0)","v":0},{"$f":"IF($U932=$BK$646,$P932,0)","v":0},{"$f":"IF($U932=$BL$646,$P932,0)+IF($U932=$BM$646,$P932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U932=$BM$646,$P932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U932=$BO$646,$Q932,0)","v":0},{"$f":"IF($U932=$BP$646,$Q932,0)","v":0},{"$f":"IF($U932=$BQ$646,$Q932,0)+IF($U932=$BR$646,$Q932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U932=$BR$646,$Q932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U932=$BT$646,$R932,0)","v":0},{"$f":"IF($U932=$BU$646,$R932,0)","v":0},{"$f":"IF($U932=$BV$646,$R932,0)+IF($U932=$BW$646,$R932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U932=$BW$646,$R932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[924,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W931","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G933","v":0},{"$f":"SUM(H933:R933)","v":0},null,"Distribution Plant",{"$f":"IF($U933=$V$646,$H933,0)","v":0},{"$f":"IF($U933=$W$646,$H933,0)","v":0},{"$f":"IF($U933=$X$646,$H933,0)+IF($U933=$Y$646,$H933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U933=$Y$646,$H933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U933=$AA$646,$I933,0)","v":0},{"$f":"IF($U933=$AB$646,$I933,0)","v":0},{"$f":"IF($U933=$AC$646,$I933,0)+IF($U933=$AD$646,$I933,0)*$X$643","v":0},{"$f":"IF($U933=$AD$646,$I933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AF$646,$J933,0)","v":0},{"$f":"IF($U933=$AG$646,$J933,0)","v":0},{"$f":"IF($U933=$AH$646,$J933,0)+IF($U933=$AI$646,$J933,0)*$X$643","v":0},{"$f":"IF($U933=$AI$646,$J933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AK$646,$K933,0)","v":0},{"$f":"IF($U933=$AL$646,$K933,0)","v":0},{"$f":"IF($U933=$AM$646,$K933,0)+IF($U933=$AN$646,$K933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U933=$AN$646,$K933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U933=$AP$646,$L933,0)","v":0},{"$f":"IF($U933=$AQ$646,$L933,0)","v":0},{"$f":"IF($U933=$AR$646,$L933,0)+IF($U933=$AS$646,$L933,0)*$X$643","v":0},{"$f":"IF($U933=$AS$646,$L933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AU$646,$M933,0)","v":0},{"$f":"IF($U933=$AV$646,$M933,0)","v":0},{"$f":"IF($U933=$AW$646,$M933,0)+IF($U933=$AX$646,$M933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U933=$AX$646,$M933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U933=$AZ$646,$N933,0)","v":0},{"$f":"IF($U933=$BA$646,$N933,0)","v":0},{"$f":"IF($U933=$BB$646,$N933,0)+IF($U933=$BC$646,$N933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U933=$BC$646,$N933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U933=$BE$646,$O933,0)","v":0},{"$f":"IF($U933=$BF$646,$O933,0)","v":0},{"$f":"IF($U933=$BG$646,$O933,0)+IF($U933=$BH$646,$O933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U933=$BH$646,$O933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U933=$BJ$646,$P933,0)","v":0},{"$f":"IF($U933=$BK$646,$P933,0)","v":0},{"$f":"IF($U933=$BL$646,$P933,0)+IF($U933=$BM$646,$P933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U933=$BM$646,$P933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U933=$BO$646,$Q933,0)","v":0},{"$f":"IF($U933=$BP$646,$Q933,0)","v":0},{"$f":"IF($U933=$BQ$646,$Q933,0)+IF($U933=$BR$646,$Q933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U933=$BR$646,$Q933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U933=$BT$646,$R933,0)","v":0},{"$f":"IF($U933=$BU$646,$R933,0)","v":0},{"$f":"IF($U933=$BV$646,$R933,0)+IF($U933=$BW$646,$R933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U933=$BW$646,$R933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[925,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":32652663.299568061},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G934","v":28545871.578709316},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G934","v":255822.51055946763},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G934","v":14695.613757190522},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G934","v":791317.31109845615},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G934","v":1104482.9918124725},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G934","v":1201165.5096633316},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G934","v":721371.06765249488},{"$f":"VLOOKUP($F934,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G934","v":17936.716315329126},{"$f":"SUM(H934:R934)","v":32652663.299568057},null,"Distribution Plant",{"$f":"IF($U934=$V$646,$H934,0)","v":0},{"$f":"IF($U934=$W$646,$H934,0)","v":28545871.578709316},{"$f":"IF($U934=$X$646,$H934,0)+IF($U934=$Y$646,$H934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U934=$Y$646,$H934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U934=$AA$646,$I934,0)","v":0},{"$f":"IF($U934=$AB$646,$I934,0)","v":0},{"$f":"IF($U934=$AC$646,$I934,0)+IF($U934=$AD$646,$I934,0)*$X$643","v":0},{"$f":"IF($U934=$AD$646,$I934,0)*$Y$643","v":0},0,{"$f":"IF($U934=$AF$646,$J934,0)","v":0},{"$f":"IF($U934=$AG$646,$J934,0)","v":0},{"$f":"IF($U934=$AH$646,$J934,0)+IF($U934=$AI$646,$J934,0)*$X$643","v":0},{"$f":"IF($U934=$AI$646,$J934,0)*$Y$643","v":0},0,{"$f":"IF($U934=$AK$646,$K934,0)","v":0},{"$f":"IF($U934=$AL$646,$K934,0)","v":255822.51055946763},{"$f":"IF($U934=$AM$646,$K934,0)+IF($U934=$AN$646,$K934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U934=$AN$646,$K934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U934=$AP$646,$L934,0)","v":0},{"$f":"IF($U934=$AQ$646,$L934,0)","v":14695.613757190522},{"$f":"IF($U934=$AR$646,$L934,0)+IF($U934=$AS$646,$L934,0)*$X$643","v":0},{"$f":"IF($U934=$AS$646,$L934,0)*$Y$643","v":0},0,{"$f":"IF($U934=$AU$646,$M934,0)","v":0},{"$f":"IF($U934=$AV$646,$M934,0)","v":0},{"$f":"IF($U934=$AW$646,$M934,0)+IF($U934=$AX$646,$M934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U934=$AX$646,$M934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U934=$AZ$646,$N934,0)","v":0},{"$f":"IF($U934=$BA$646,$N934,0)","v":791317.31109845615},{"$f":"IF($U934=$BB$646,$N934,0)+IF($U934=$BC$646,$N934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U934=$BC$646,$N934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U934=$BE$646,$O934,0)","v":0},{"$f":"IF($U934=$BF$646,$O934,0)","v":1104482.9918124725},{"$f":"IF($U934=$BG$646,$O934,0)+IF($U934=$BH$646,$O934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U934=$BH$646,$O934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U934=$BJ$646,$P934,0)","v":0},{"$f":"IF($U934=$BK$646,$P934,0)","v":1201165.5096633316},{"$f":"IF($U934=$BL$646,$P934,0)+IF($U934=$BM$646,$P934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U934=$BM$646,$P934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U934=$BO$646,$Q934,0)","v":0},{"$f":"IF($U934=$BP$646,$Q934,0)","v":721371.06765249488},{"$f":"IF($U934=$BQ$646,$Q934,0)+IF($U934=$BR$646,$Q934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U934=$BR$646,$Q934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U934=$BT$646,$R934,0)","v":0},{"$f":"IF($U934=$BU$646,$R934,0)","v":17936.716315329126},{"$f":"IF($U934=$BV$646,$R934,0)+IF($U934=$BW$646,$R934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U934=$BW$646,$R934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[926,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W933","v":1664829.4069835218},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G935","v":1458577.7369278546},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G935","v":13501.158401548973},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G935","v":735.25149123282665},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G935","v":39591.216987368694},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G935","v":55259.533911883686},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G935","v":60096.757222220513},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G935","v":36091.663947291432},{"$f":"VLOOKUP($F935,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G935","v":976.08809412082053},{"$f":"SUM(H935:R935)","v":1664829.4069835213},null,"Customer",{"$f":"IF($U935=$V$646,$H935,0)","v":1458577.7369278546},{"$f":"IF($U935=$W$646,$H935,0)","v":0},{"$f":"IF($U935=$X$646,$H935,0)+IF($U935=$Y$646,$H935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U935=$Y$646,$H935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U935=$AA$646,$I935,0)","v":0},{"$f":"IF($U935=$AB$646,$I935,0)","v":0},{"$f":"IF($U935=$AC$646,$I935,0)+IF($U935=$AD$646,$I935,0)*$X$643","v":0},{"$f":"IF($U935=$AD$646,$I935,0)*$Y$643","v":0},0,{"$f":"IF($U935=$AF$646,$J935,0)","v":0},{"$f":"IF($U935=$AG$646,$J935,0)","v":0},{"$f":"IF($U935=$AH$646,$J935,0)+IF($U935=$AI$646,$J935,0)*$X$643","v":0},{"$f":"IF($U935=$AI$646,$J935,0)*$Y$643","v":0},0,{"$f":"IF($U935=$AK$646,$K935,0)","v":13501.158401548973},{"$f":"IF($U935=$AL$646,$K935,0)","v":0},{"$f":"IF($U935=$AM$646,$K935,0)+IF($U935=$AN$646,$K935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U935=$AN$646,$K935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U935=$AP$646,$L935,0)","v":735.25149123282665},{"$f":"IF($U935=$AQ$646,$L935,0)","v":0},{"$f":"IF($U935=$AR$646,$L935,0)+IF($U935=$AS$646,$L935,0)*$X$643","v":0},{"$f":"IF($U935=$AS$646,$L935,0)*$Y$643","v":0},0,{"$f":"IF($U935=$AU$646,$M935,0)","v":0},{"$f":"IF($U935=$AV$646,$M935,0)","v":0},{"$f":"IF($U935=$AW$646,$M935,0)+IF($U935=$AX$646,$M935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U935=$AX$646,$M935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U935=$AZ$646,$N935,0)","v":39591.216987368694},{"$f":"IF($U935=$BA$646,$N935,0)","v":0},{"$f":"IF($U935=$BB$646,$N935,0)+IF($U935=$BC$646,$N935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U935=$BC$646,$N935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U935=$BE$646,$O935,0)","v":55259.533911883686},{"$f":"IF($U935=$BF$646,$O935,0)","v":0},{"$f":"IF($U935=$BG$646,$O935,0)+IF($U935=$BH$646,$O935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U935=$BH$646,$O935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U935=$BJ$646,$P935,0)","v":60096.757222220513},{"$f":"IF($U935=$BK$646,$P935,0)","v":0},{"$f":"IF($U935=$BL$646,$P935,0)+IF($U935=$BM$646,$P935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U935=$BM$646,$P935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U935=$BO$646,$Q935,0)","v":36091.663947291432},{"$f":"IF($U935=$BP$646,$Q935,0)","v":0},{"$f":"IF($U935=$BQ$646,$Q935,0)+IF($U935=$BR$646,$Q935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U935=$BR$646,$Q935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U935=$BT$646,$R935,0)","v":976.08809412082053},{"$f":"IF($U935=$BU$646,$R935,0)","v":0},{"$f":"IF($U935=$BV$646,$R935,0)+IF($U935=$BW$646,$R935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U935=$BW$646,$R935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[927,null,null,"Total Other Taxes",null,null,{"$f":"SUM(G932:G935)","v":34317492.706551582},{"$f":"SUM(H932:H935)","v":30004449.315637171},{"$f":"SUM(I932:I935)","v":0},0,269323.66896101658,15430.865248423348,0,{"$f":"SUM(N932:N935)","v":830908.5280858248},{"$f":"SUM(O932:O935)","v":1159742.5257243561},1261262.2668855521,757462.73159978632,18912.804409449946,{"$f":"SUM(S932:S935)","v":34317492.706551582},null,null,{"$f":"SUM(V932:V935)","v":1458577.7369278546},{"$f":"SUM(W932:W935)","v":28545871.578709316},0,0,0,{"$f":"SUM(AA932:AA935)","v":0},{"$f":"SUM(AB932:AB935)","v":0},0,0,0,{"$f":"SUM(AF932:AF935)","v":0},{"$f":"SUM(AG932:AG935)","v":0},0,0,0,{"$f":"SUM(AK932:AK935)","v":13501.158401548973},{"$f":"SUM(AL932:AL935)","v":255822.51055946763},{"$f":"SUM(AM932:AM935)","v":0},{"$f":"SUM(AN932:AN935)","v":0},0,{"$f":"SUM(AP932:AP935)","v":735.25149123282665},{"$f":"SUM(AQ932:AQ935)","v":14695.613757190522},{"$f":"SUM(AR932:AR935)","v":0},{"$f":"SUM(AS932:AS935)","v":0},0,{"$f":"SUM(AU932:AU935)","v":0},{"$f":"SUM(AV932:AV935)","v":0},{"$f":"SUM(AW932:AW935)","v":0},{"$f":"SUM(AX932:AX935)","v":0},0,{"$f":"SUM(AZ932:AZ935)","v":39591.216987368694},{"$f":"SUM(BA932:BA935)","v":791317.31109845615},0,0,0,{"$f":"SUM(BE932:BE935)","v":55259.533911883686},{"$f":"SUM(BF932:BF935)","v":1104482.9918124725},0,0,0,{"$f":"SUM(BJ932:BJ935)","v":60096.757222220513},{"$f":"SUM(BK932:BK935)","v":1201165.5096633316},0,0,0,{"$f":"SUM(BO932:BO935)","v":36091.663947291432},{"$f":"SUM(BP932:BP935)","v":721371.06765249488},{"$f":"SUM(BQ932:BQ935)","v":0},{"$f":"SUM(BR932:BR935)","v":0},0,{"$f":"SUM(BT932:BT935)","v":976.08809412082053},{"$f":"SUM(BU932:BU935)","v":17936.716315329126},{"$f":"SUM(BV932:BV935)","v":0},{"$f":"SUM(BW932:BW935)","v":0},0,0]
[928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[929,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W936","v":28378906.579115354},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G938","v":26281743.973305061},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G938","v":75051.612407261186},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G938","v":24901.082071715675},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G938","v":1542417.2575358355},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G938","v":848605.53740122786},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G938","v":-58673.121610448405},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G938","v":-508406.03570773156},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G938","v":173266.27371243574},{"$f":"SUM(H938:R938)","v":28378906.579115354},null,"Calculate Taxes",{"$f":"'Taxes by Class'!S15","v":-191123.48953131607},{"$f":"'Taxes by Class'!T15","v":16631913.358035572},{"$f":"'Taxes by Class'!U15","v":3718717.8320351513},{"$f":"'Taxes by Class'!V15","v":6122236.2727656299},0,{"$f":"'Taxes by Class'!S31","v":0},{"$f":"'Taxes by Class'!T31","v":0},{"$f":"'Taxes by Class'!U31","v":0},{"$f":"'Taxes by Class'!V31","v":0},0,{"$f":"'Taxes by Class'!S45","v":0},{"$f":"'Taxes by Class'!T45","v":0},{"$f":"'Taxes by Class'!U45","v":0},{"$f":"'Taxes by Class'!V45","v":0},0,{"$f":"'Taxes by Class'!S59","v":-434.24096614924002},{"$f":"'Taxes by Class'!T59","v":23165.159396429703},{"$f":"'Taxes by Class'!U59","v":27481.602942496636},{"$f":"'Taxes by Class'!V59","v":24839.091034484081},0,{"$f":"'Taxes by Class'!S73","v":-132.11893207861198},{"$f":"'Taxes by Class'!T73","v":7306.7947541262993},{"$f":"'Taxes by Class'!U73","v":4343.210080920705},{"$f":"'Taxes by Class'!V73","v":13383.196168747259},0,{"$f":"'Taxes by Class'!S87*$M$8","v":0},{"$f":"'Taxes by Class'!T87*$M$8","v":0},{"$f":"'Taxes by Class'!U87*$M$8","v":0},{"$f":"'Taxes by Class'!V87*$M$8","v":0},0,{"$f":"'Taxes by Class'!S101","v":-8177.2388279922106},{"$f":"'Taxes by Class'!T101","v":308060.93825271243},{"$f":"'Taxes by Class'!U101","v":582521.84787115362},{"$f":"'Taxes by Class'!V101","v":660011.71023995965},-2.0954757928848267E-9,{"$f":"'Taxes by Class'!S115","v":-4463.4588772113548},{"$f":"'Taxes by Class'!T115","v":146826.62298799105},{"$f":"'Taxes by Class'!U115","v":427278.58668056288},{"$f":"'Taxes by Class'!V115","v":278963.78660988336},-1.9790604710578918E-9,{"$f":"'Taxes by Class'!S129","v":308.13059661040467},{"$f":"'Taxes by Class'!T129","v":-3598.3332176999015},{"$f":"'Taxes by Class'!U129","v":-38880.669836564208},{"$f":"'Taxes by Class'!V129","v":-16502.249152794619},8.0035533756017685E-11,{"$f":"'Taxes by Class'!S143","v":2669.7274483130018},{"$f":"'Taxes by Class'!T143","v":-41144.9671266203},{"$f":"'Taxes by Class'!U143","v":-220565.34236731409},{"$f":"'Taxes by Class'!V143","v":-249365.45366210956},6.4028427004814148E-10,{"$f":"'Taxes by Class'!S157","v":113.87339695653024},{"$f":"'Taxes by Class'!T157","v":160710.34485163828},{"$f":"'Taxes by Class'!U157","v":8183.0451263557652},{"$f":"'Taxes by Class'!V157","v":4259.0103374850169},0,-2.9802322387695313E-8]
[930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[931,4091,"Income Taxes - State",null,null,"Rate Base",{"$f":"'ROR-Model'!W938","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G940","v":0},{"$f":"SUM(H940:R940)","v":0},null,null,{"$f":"IF($U940=$V$646,$H940,0)","v":0},{"$f":"IF($U940=$W$646,$H940,0)","v":0},{"$f":"IF($U940=$X$646,$H940,0)+IF($U940=$Y$646,$H940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U940=$Y$646,$H940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U940=$AA$646,$I940,0)","v":0},{"$f":"IF($U940=$AB$646,$I940,0)","v":0},{"$f":"IF($U940=$AC$646,$I940,0)+IF($U940=$AD$646,$I940,0)*$X$643","v":0},{"$f":"IF($U940=$AD$646,$I940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AF$646,$J940,0)","v":0},{"$f":"IF($U940=$AG$646,$J940,0)","v":0},{"$f":"IF($U940=$AH$646,$J940,0)+IF($U940=$AI$646,$J940,0)*$X$643","v":0},{"$f":"IF($U940=$AI$646,$J940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AK$646,$K940,0)","v":0},{"$f":"IF($U940=$AL$646,$K940,0)","v":0},{"$f":"IF($U940=$AM$646,$K940,0)+IF($U940=$AN$646,$K940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U940=$AN$646,$K940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U940=$AP$646,$L940,0)","v":0},{"$f":"IF($U940=$AQ$646,$L940,0)","v":0},{"$f":"IF($U940=$AR$646,$L940,0)+IF($U940=$AS$646,$L940,0)*$X$643","v":0},{"$f":"IF($U940=$AS$646,$L940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AU$646,$M940,0)","v":0},{"$f":"IF($U940=$AV$646,$M940,0)","v":0},{"$f":"IF($U940=$AW$646,$M940,0)+IF($U940=$AX$646,$M940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U940=$AX$646,$M940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U940=$AZ$646,$N940,0)","v":0},{"$f":"IF($U940=$BA$646,$N940,0)","v":0},{"$f":"IF($U940=$BB$646,$N940,0)+IF($U940=$BC$646,$N940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U940=$BC$646,$N940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U940=$BE$646,$O940,0)","v":0},{"$f":"IF($U940=$BF$646,$O940,0)","v":0},{"$f":"IF($U940=$BG$646,$O940,0)+IF($U940=$BH$646,$O940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U940=$BH$646,$O940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U940=$BJ$646,$P940,0)","v":0},{"$f":"IF($U940=$BK$646,$P940,0)","v":0},{"$f":"IF($U940=$BL$646,$P940,0)+IF($U940=$BM$646,$P940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U940=$BM$646,$P940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U940=$BO$646,$Q940,0)","v":0},{"$f":"IF($U940=$BP$646,$Q940,0)","v":0},{"$f":"IF($U940=$BQ$646,$Q940,0)+IF($U940=$BR$646,$Q940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U940=$BR$646,$Q940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U940=$BT$646,$R940,0)","v":0},{"$f":"IF($U940=$BU$646,$R940,0)","v":0},{"$f":"IF($U940=$BV$646,$R940,0)+IF($U940=$BW$646,$R940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U940=$BW$646,$R940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[933,4101,"Deferred Income Taxes",null,null,"Rate Base",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G942","v":0},{"$f":"SUM(H942:R942)","v":0},null,null,{"$f":"IF($U942=$V$646,$H942,0)","v":0},{"$f":"IF($U942=$W$646,$H942,0)","v":0},{"$f":"IF($U942=$X$646,$H942,0)+IF($U942=$Y$646,$H942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U942=$Y$646,$H942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U942=$AA$646,$I942,0)","v":0},{"$f":"IF($U942=$AB$646,$I942,0)","v":0},{"$f":"IF($U942=$AC$646,$I942,0)+IF($U942=$AD$646,$I942,0)*$X$643","v":0},{"$f":"IF($U942=$AD$646,$I942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AF$646,$J942,0)","v":0},{"$f":"IF($U942=$AG$646,$J942,0)","v":0},{"$f":"IF($U942=$AH$646,$J942,0)+IF($U942=$AI$646,$J942,0)*$X$643","v":0},{"$f":"IF($U942=$AI$646,$J942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AK$646,$K942,0)","v":0},{"$f":"IF($U942=$AL$646,$K942,0)","v":0},{"$f":"IF($U942=$AM$646,$K942,0)+IF($U942=$AN$646,$K942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U942=$AN$646,$K942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U942=$AP$646,$L942,0)","v":0},{"$f":"IF($U942=$AQ$646,$L942,0)","v":0},{"$f":"IF($U942=$AR$646,$L942,0)+IF($U942=$AS$646,$L942,0)*$X$643","v":0},{"$f":"IF($U942=$AS$646,$L942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AU$646,$M942,0)","v":0},{"$f":"IF($U942=$AV$646,$M942,0)","v":0},{"$f":"IF($U942=$AW$646,$M942,0)+IF($U942=$AX$646,$M942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U942=$AX$646,$M942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U942=$AZ$646,$N942,0)","v":0},{"$f":"IF($U942=$BA$646,$N942,0)","v":0},{"$f":"IF($U942=$BB$646,$N942,0)+IF($U942=$BC$646,$N942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U942=$BC$646,$N942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U942=$BE$646,$O942,0)","v":0},{"$f":"IF($U942=$BF$646,$O942,0)","v":0},{"$f":"IF($U942=$BG$646,$O942,0)+IF($U942=$BH$646,$O942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U942=$BH$646,$O942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U942=$BJ$646,$P942,0)","v":0},{"$f":"IF($U942=$BK$646,$P942,0)","v":0},{"$f":"IF($U942=$BL$646,$P942,0)+IF($U942=$BM$646,$P942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U942=$BM$646,$P942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U942=$BO$646,$Q942,0)","v":0},{"$f":"IF($U942=$BP$646,$Q942,0)","v":0},{"$f":"IF($U942=$BQ$646,$Q942,0)+IF($U942=$BR$646,$Q942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U942=$BR$646,$Q942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U942=$BT$646,$R942,0)","v":0},{"$f":"IF($U942=$BU$646,$R942,0)","v":0},{"$f":"IF($U942=$BV$646,$R942,0)+IF($U942=$BW$646,$R942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U942=$BW$646,$R942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[935,4111,"Deferred Income Tax Credit",null,null,"Rate Base",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G944","v":0},{"$f":"SUM(H944:R944)","v":0},null,null,{"$f":"IF($U944=$V$646,$H944,0)","v":0},{"$f":"IF($U944=$W$646,$H944,0)","v":0},{"$f":"IF($U944=$X$646,$H944,0)+IF($U944=$Y$646,$H944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U944=$Y$646,$H944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U944=$AA$646,$I944,0)","v":0},{"$f":"IF($U944=$AB$646,$I944,0)","v":0},{"$f":"IF($U944=$AC$646,$I944,0)+IF($U944=$AD$646,$I944,0)*$X$643","v":0},{"$f":"IF($U944=$AD$646,$I944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AF$646,$J944,0)","v":0},{"$f":"IF($U944=$AG$646,$J944,0)","v":0},{"$f":"IF($U944=$AH$646,$J944,0)+IF($U944=$AI$646,$J944,0)*$X$643","v":0},{"$f":"IF($U944=$AI$646,$J944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AK$646,$K944,0)","v":0},{"$f":"IF($U944=$AL$646,$K944,0)","v":0},{"$f":"IF($U944=$AM$646,$K944,0)+IF($U944=$AN$646,$K944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U944=$AN$646,$K944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U944=$AP$646,$L944,0)","v":0},{"$f":"IF($U944=$AQ$646,$L944,0)","v":0},{"$f":"IF($U944=$AR$646,$L944,0)+IF($U944=$AS$646,$L944,0)*$X$643","v":0},{"$f":"IF($U944=$AS$646,$L944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AU$646,$M944,0)","v":0},{"$f":"IF($U944=$AV$646,$M944,0)","v":0},{"$f":"IF($U944=$AW$646,$M944,0)+IF($U944=$AX$646,$M944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U944=$AX$646,$M944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U944=$AZ$646,$N944,0)","v":0},{"$f":"IF($U944=$BA$646,$N944,0)","v":0},{"$f":"IF($U944=$BB$646,$N944,0)+IF($U944=$BC$646,$N944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U944=$BC$646,$N944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U944=$BE$646,$O944,0)","v":0},{"$f":"IF($U944=$BF$646,$O944,0)","v":0},{"$f":"IF($U944=$BG$646,$O944,0)+IF($U944=$BH$646,$O944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U944=$BH$646,$O944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U944=$BJ$646,$P944,0)","v":0},{"$f":"IF($U944=$BK$646,$P944,0)","v":0},{"$f":"IF($U944=$BL$646,$P944,0)+IF($U944=$BM$646,$P944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U944=$BM$646,$P944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U944=$BO$646,$Q944,0)","v":0},{"$f":"IF($U944=$BP$646,$Q944,0)","v":0},{"$f":"IF($U944=$BQ$646,$Q944,0)+IF($U944=$BR$646,$Q944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U944=$BR$646,$Q944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U944=$BT$646,$R944,0)","v":0},{"$f":"IF($U944=$BU$646,$R944,0)","v":0},{"$f":"IF($U944=$BV$646,$R944,0)+IF($U944=$BW$646,$R944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U944=$BW$646,$R944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[937,4114,"Investment Tax Credit Adjustment",null,null,"Rate Base",{"$f":"'ROR-Model'!W944","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G946","v":0},{"$f":"SUM(H946:R946)","v":0},null,null,{"$f":"IF($U946=$V$646,$H946,0)","v":0},{"$f":"IF($U946=$W$646,$H946,0)","v":0},{"$f":"IF($U946=$X$646,$H946,0)+IF($U946=$Y$646,$H946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U946=$Y$646,$H946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U946=$AA$646,$I946,0)","v":0},{"$f":"IF($U946=$AB$646,$I946,0)","v":0},{"$f":"IF($U946=$AC$646,$I946,0)+IF($U946=$AD$646,$I946,0)*$X$643","v":0},{"$f":"IF($U946=$AD$646,$I946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AF$646,$J946,0)","v":0},{"$f":"IF($U946=$AG$646,$J946,0)","v":0},{"$f":"IF($U946=$AH$646,$J946,0)+IF($U946=$AI$646,$J946,0)*$X$643","v":0},{"$f":"IF($U946=$AI$646,$J946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AK$646,$K946,0)","v":0},{"$f":"IF($U946=$AL$646,$K946,0)","v":0},{"$f":"IF($U946=$AM$646,$K946,0)+IF($U946=$AN$646,$K946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U946=$AN$646,$K946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U946=$AP$646,$L946,0)","v":0},{"$f":"IF($U946=$AQ$646,$L946,0)","v":0},{"$f":"IF($U946=$AR$646,$L946,0)+IF($U946=$AS$646,$L946,0)*$X$643","v":0},{"$f":"IF($U946=$AS$646,$L946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AU$646,$M946,0)","v":0},{"$f":"IF($U946=$AV$646,$M946,0)","v":0},{"$f":"IF($U946=$AW$646,$M946,0)+IF($U946=$AX$646,$M946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U946=$AX$646,$M946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U946=$AZ$646,$N946,0)","v":0},{"$f":"IF($U946=$BA$646,$N946,0)","v":0},{"$f":"IF($U946=$BB$646,$N946,0)+IF($U946=$BC$646,$N946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U946=$BC$646,$N946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U946=$BE$646,$O946,0)","v":0},{"$f":"IF($U946=$BF$646,$O946,0)","v":0},{"$f":"IF($U946=$BG$646,$O946,0)+IF($U946=$BH$646,$O946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U946=$BH$646,$O946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U946=$BJ$646,$P946,0)","v":0},{"$f":"IF($U946=$BK$646,$P946,0)","v":0},{"$f":"IF($U946=$BL$646,$P946,0)+IF($U946=$BM$646,$P946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U946=$BM$646,$P946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U946=$BO$646,$Q946,0)","v":0},{"$f":"IF($U946=$BP$646,$Q946,0)","v":0},{"$f":"IF($U946=$BQ$646,$Q946,0)+IF($U946=$BR$646,$Q946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U946=$BR$646,$Q946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U946=$BT$646,$R946,0)","v":0},{"$f":"IF($U946=$BU$646,$R946,0)","v":0},{"$f":"IF($U946=$BV$646,$R946,0)+IF($U946=$BW$646,$R946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U946=$BW$646,$R946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[939,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W946","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G948","v":0},{"$f":"SUM(H948:R948)","v":0},null,null,{"$f":"IF($U948=$V$646,$H948,0)","v":0},{"$f":"IF($U948=$W$646,$H948,0)","v":0},{"$f":"IF($U948=$X$646,$H948,0)+IF($U948=$Y$646,$H948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U948=$Y$646,$H948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U948=$AA$646,$I948,0)","v":0},{"$f":"IF($U948=$AB$646,$I948,0)","v":0},{"$f":"IF($U948=$AC$646,$I948,0)+IF($U948=$AD$646,$I948,0)*$X$643","v":0},{"$f":"IF($U948=$AD$646,$I948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AF$646,$J948,0)","v":0},{"$f":"IF($U948=$AG$646,$J948,0)","v":0},{"$f":"IF($U948=$AH$646,$J948,0)+IF($U948=$AI$646,$J948,0)*$X$643","v":0},{"$f":"IF($U948=$AI$646,$J948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AK$646,$K948,0)","v":0},{"$f":"IF($U948=$AL$646,$K948,0)","v":0},{"$f":"IF($U948=$AM$646,$K948,0)+IF($U948=$AN$646,$K948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U948=$AN$646,$K948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U948=$AP$646,$L948,0)","v":0},{"$f":"IF($U948=$AQ$646,$L948,0)","v":0},{"$f":"IF($U948=$AR$646,$L948,0)+IF($U948=$AS$646,$L948,0)*$X$643","v":0},{"$f":"IF($U948=$AS$646,$L948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AU$646,$M948,0)","v":0},{"$f":"IF($U948=$AV$646,$M948,0)","v":0},{"$f":"IF($U948=$AW$646,$M948,0)+IF($U948=$AX$646,$M948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U948=$AX$646,$M948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U948=$AZ$646,$N948,0)","v":0},{"$f":"IF($U948=$BA$646,$N948,0)","v":0},{"$f":"IF($U948=$BB$646,$N948,0)+IF($U948=$BC$646,$N948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U948=$BC$646,$N948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U948=$BE$646,$O948,0)","v":0},{"$f":"IF($U948=$BF$646,$O948,0)","v":0},{"$f":"IF($U948=$BG$646,$O948,0)+IF($U948=$BH$646,$O948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U948=$BH$646,$O948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U948=$BJ$646,$P948,0)","v":0},{"$f":"IF($U948=$BK$646,$P948,0)","v":0},{"$f":"IF($U948=$BL$646,$P948,0)+IF($U948=$BM$646,$P948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U948=$BM$646,$P948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U948=$BO$646,$Q948,0)","v":0},{"$f":"IF($U948=$BP$646,$Q948,0)","v":0},{"$f":"IF($U948=$BQ$646,$Q948,0)+IF($U948=$BR$646,$Q948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U948=$BR$646,$Q948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U948=$BT$646,$R948,0)","v":0},{"$f":"IF($U948=$BU$646,$R948,0)","v":0},{"$f":"IF($U948=$BV$646,$R948,0)+IF($U948=$BW$646,$R948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U948=$BW$646,$R948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[941,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W948","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G950","v":0},{"$f":"SUM(H950:R950)","v":0},null,null,{"$f":"IF($U950=$V$646,$H950,0)","v":0},{"$f":"IF($U950=$W$646,$H950,0)","v":0},{"$f":"IF($U950=$X$646,$H950,0)+IF($U950=$Y$646,$H950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U950=$Y$646,$H950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U950=$AA$646,$I950,0)","v":0},{"$f":"IF($U950=$AB$646,$I950,0)","v":0},{"$f":"IF($U950=$AC$646,$I950,0)+IF($U950=$AD$646,$I950,0)*$X$643","v":0},{"$f":"IF($U950=$AD$646,$I950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AF$646,$J950,0)","v":0},{"$f":"IF($U950=$AG$646,$J950,0)","v":0},{"$f":"IF($U950=$AH$646,$J950,0)+IF($U950=$AI$646,$J950,0)*$X$643","v":0},{"$f":"IF($U950=$AI$646,$J950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AK$646,$K950,0)","v":0},{"$f":"IF($U950=$AL$646,$K950,0)","v":0},{"$f":"IF($U950=$AM$646,$K950,0)+IF($U950=$AN$646,$K950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U950=$AN$646,$K950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U950=$AP$646,$L950,0)","v":0},{"$f":"IF($U950=$AQ$646,$L950,0)","v":0},{"$f":"IF($U950=$AR$646,$L950,0)+IF($U950=$AS$646,$L950,0)*$X$643","v":0},{"$f":"IF($U950=$AS$646,$L950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AU$646,$M950,0)","v":0},{"$f":"IF($U950=$AV$646,$M950,0)","v":0},{"$f":"IF($U950=$AW$646,$M950,0)+IF($U950=$AX$646,$M950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U950=$AX$646,$M950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U950=$AZ$646,$N950,0)","v":0},{"$f":"IF($U950=$BA$646,$N950,0)","v":0},{"$f":"IF($U950=$BB$646,$N950,0)+IF($U950=$BC$646,$N950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U950=$BC$646,$N950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U950=$BE$646,$O950,0)","v":0},{"$f":"IF($U950=$BF$646,$O950,0)","v":0},{"$f":"IF($U950=$BG$646,$O950,0)+IF($U950=$BH$646,$O950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U950=$BH$646,$O950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U950=$BJ$646,$P950,0)","v":0},{"$f":"IF($U950=$BK$646,$P950,0)","v":0},{"$f":"IF($U950=$BL$646,$P950,0)+IF($U950=$BM$646,$P950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U950=$BM$646,$P950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U950=$BO$646,$Q950,0)","v":0},{"$f":"IF($U950=$BP$646,$Q950,0)","v":0},{"$f":"IF($U950=$BQ$646,$Q950,0)+IF($U950=$BR$646,$Q950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U950=$BR$646,$Q950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U950=$BT$646,$R950,0)","v":0},{"$f":"IF($U950=$BU$646,$R950,0)","v":0},{"$f":"IF($U950=$BV$646,$R950,0)+IF($U950=$BW$646,$R950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U950=$BW$646,$R950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[943,null,"Total Tax Expenses",null,null,null,{"$f":"G936+G938+G940+G942+G944+G946+G948+G950","v":62696399.285666935},{"$f":"H936+H938+H940+H942+H944+H946+H948+H950","v":56286193.288942233},{"$f":"I936+I938+I940+I942+I944+I946+I948+I950","v":0},0,344375.28136827773,40331.947320139021,0,{"$f":"N936+N938+N940+N942+N944+N946+N948+N950","v":2373325.7856216603},{"$f":"O936+O938+O940+O942+O944+O946+O948+O950","v":2008348.0631255838},1202589.1452751036,249056.69589205476,192179.07812188569,{"$f":"S936+S938+S940+S942+S944+S946+S948+S950","v":62696399.285666935},null,null,{"$f":"V936+V938+V940+V942+V944+V946+V948+V950","v":1267454.2473965385},{"$f":"W936+W938+W940+W942+W944+W946+W948+W950","v":45177784.936744884},3718717.8320351513,6122236.2727656299,0,{"$f":"AA936+AA938+AA940+AA942+AA944+AA946+AA948+AA950","v":0},{"$f":"AB936+AB938+AB940+AB942+AB944+AB946+AB948+AB950","v":0},0,0,0,{"$f":"AF936+AF938+AF940+AF942+AF944+AF946+AF948+AF950","v":0},{"$f":"AG936+AG938+AG940+AG942+AG944+AG946+AG948+AG950","v":0},0,0,0,{"$f":"AK936+AK938+AK940+AK942+AK944+AK946+AK948+AK950","v":13066.917435399733},{"$f":"AL936+AL938+AL940+AL942+AL944+AL946+AL948+AL950","v":278987.66995589732},27481.602942496636,24839.091034484081,0,{"$f":"AP936+AP938+AP940+AP942+AP944+AP946+AP948+AP950","v":603.13255915421473},{"$f":"AQ936+AQ938+AQ940+AQ942+AQ944+AQ946+AQ948+AQ950","v":22002.408511316822},4343.210080920705,13383.196168747259,0,{"$f":"AU936+AU938+AU940+AU942+AU944+AU946+AU948+AU950","v":0},{"$f":"AV936+AV938+AV940+AV942+AV944+AV946+AV948+AV950","v":0},0,0,0,{"$f":"AZ936+AZ938+AZ940+AZ942+AZ944+AZ946+AZ948+AZ950","v":31413.978159376486},{"$f":"BA936+BA938+BA940+BA942+BA944+BA946+BA948+BA950","v":1099378.2493511685},582521.84787115362,660011.71023995965,0,{"$f":"BE936+BE938+BE940+BE942+BE944+BE946+BE948+BE950","v":50796.075034672329},{"$f":"BF936+BF938+BF940+BF942+BF944+BF946+BF948+BF950","v":1251309.6148004634},427278.58668056288,278963.78660988336,0,{"$f":"BJ936+BJ938+BJ940+BJ942+BJ944+BJ946+BJ948+BJ950","v":60404.887818830917},{"$f":"BK936+BK938+BK940+BK942+BK944+BK946+BK948+BK950","v":1197567.1764456315},-38880.669836564208,-16502.249152794619,0,{"$f":"BO936+BO938+BO940+BO942+BO944+BO946+BO948+BO950","v":38761.391395604434},{"$f":"BP936+BP938+BP940+BP942+BP944+BP946+BP948+BP950","v":680226.10052587453},-220565.34236731409,-249365.45366210956,5.8207660913467407E-10,{"$f":"BT936+BT938+BT940+BT942+BT944+BT946+BT948+BT950","v":1089.9614910773507},{"$f":"BU936+BU938+BU940+BU942+BU944+BU946+BU948+BU950","v":178647.06116696741},8183.0451263557652,4259.0103374850169,0,0]
[944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V954:Y954)-H954","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK954:AN954)-K954","v":0},null,null,null,null,{"$f":"SUM(AP954:AS954)-L954","v":0},null,null,null,null,{"$f":"SUM(AU954:AX954)-M954","v":0},null,null,null,null,{"$f":"SUM(AZ954:BC954)-N954","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO954:BR954)-Q954","v":0},null,null,null,null,{"$f":"SUM(BT954:BW954)-R954","v":0},0]
[946,null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"G928+G952","v":170480564.87478331},{"$f":"H928+H952","v":150626991.58504978},{"$f":"I928+I952","v":0},0,1205296.226587272,88336.804522008548,0,{"$f":"N928+N952","v":4958251.8151358608},{"$f":"O928+O952","v":5616264.6278834566},5126329.9103714461,2605495.5397800249,253598.36545345635,{"$f":"S928+S952","v":170480564.87478331},null,null,{"$f":"V928+V952","v":16032401.438466337},{"$f":"W928+W952","v":123968529.84710315},4503824.0267146323,6122236.2727656299,0,{"$f":"AA928+AA952","v":0},{"$f":"AB928+AB952","v":0},0,0,{"$f":"SUM(AA955:AD955)-I955","v":0},{"$f":"AF928+AF952","v":0},{"$f":"AG928+AG952","v":0},0,0,{"$f":"SUM(AF955:AI955)-J955","v":0},{"$f":"AK928+AK952","v":149736.96646344071},{"$f":"AL928+AL952","v":985094.8951720281},45625.273917319129,24839.091034484081,0,{"$f":"AP928+AP952","v":8045.96482332511},{"$f":"AQ928+AQ952","v":62564.433449015458},4343.210080920705,13383.196168747259,0,{"$f":"AU928+AU952","v":0},{"$f":"AV928+AV952","v":0},0,0,0,{"$f":"AZ928+AZ952","v":432189.48243926832},{"$f":"BA928+BA952","v":3283528.7745854771},582521.84787115362,660011.71023995965,0,{"$f":"BE928+BE952","v":610179.42455061944},{"$f":"BF928+BF952","v":4299842.8300423892},427278.58668056288,278963.78660988336,0,{"$f":"BJ928+BJ952","v":668754.66875650478},{"$f":"BK928+BK952","v":4512958.1606043},-38880.669836564208,-16502.249152794619,0,{"$f":"BO928+BO952","v":404111.48465974838},{"$f":"BP928+BP952","v":2671314.8511497006},-220565.34236731409,-249365.45366210956,0,{"$f":"BT928+BT952","v":10970.743844084522},{"$f":"BU928+BU952","v":228154.9991479053},10213.61212398138,4259.0103374850169,0,0]
[947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[949,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G640+G907+G955","v":307830073.87089813},{"$f":"H640+H907+H955","v":269859657.53827637},{"$f":"I640+I907+I955","v":0},0,2278319.3605934186,169933.3819460923,0,8555148.6804577298,{"$f":"O640+O907+O955","v":9975562.9662800338},9855673.3103150334,5370701.605345156,1765077.027684255,{"$f":"S640+S907+S955","v":307830073.87089813},null,"Expenses",{"$f":"V640+V907+V955","v":72385000.281567827},{"$f":"W640+W907+W955","v":177352799.65126795},8174520.4285531379,11947337.176887468,0,{"$f":"AA640+AA907+AA955","v":0},{"$f":"AB640+AB907+AB955","v":0},0,0,0,{"$f":"AF640+AF907+AF955","v":0},{"$f":"AG640+AG907+AG955","v":0},0,0,0,{"$f":"AK640+AK907+AK955","v":594098.6489052159},{"$f":"AL640+AL907+AL955","v":1436576.5328303089},143193.60902778106,104450.5698301127,0,{"$f":"AP640+AP907+AP955","v":55962.647896986964},{"$f":"AQ640+AQ907+AQ955","v":90558.709036373184},7797.3701954848584,15614.654817247278,0,{"$f":"AU640+AU907+AU955","v":0},{"$f":"AV640+AV907+AV955","v":0},0,0,0,{"$f":"AZ640+AZ907+AZ955","v":2226693.3071765155},{"$f":"BA640+BA907+BA955","v":4807173.1649177279},732404.71477752249,788877.49358596141,0,{"$f":"BE640+BE907+BE955","v":2400379.0276647722},{"$f":"BF640+BF907+BF955","v":6429715.3013950428},729606.03131711227,415862.60590310476,0,{"$f":"BJ640+BJ907+BJ955","v":2435040.3617706262},{"$f":"BK640+BK907+BK955","v":6867629.8457841817},447769.67695557774,105233.42580464834,0,{"$f":"BO640+BO907+BO955","v":1445690.5321146823},{"$f":"BP640+BP907+BP955","v":4080083.9729382675},-33609.000642705156,-121463.89906508867,0,{"$f":"BT640+BT907+BT955","v":158721.85384450716},{"$f":"BU640+BU907+BU955","v":263854.95469602285},839101.69612221641,503398.52302150871,0,0]
[950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[952,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[954,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[956,"101  Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[957,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[958,null,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V967:Y967)-H967","v":0},null,null,null,null,{"$f":"SUM(AA967:AD967)-B967","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP967:AS967)-L967","v":0},null,null,null,null,{"$f":"SUM(AU967:AX967)-M967","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE967:BH967)-O967","v":0},null,null,null,null,{"$f":"SUM(BJ967:BM967)-P967","v":0},null,null,null,null,{"$f":"SUM(BO967:BR967)-Q967","v":0},null,null,null,null,{"$f":"SUM(BT967:BW967)-R967","v":0},{"$f":"SUM(V967:BW967)-S967","v":0}]
[959,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W966","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G968","v":0},{"$f":"SUM(H968:R968)","v":0},null,"Distribution Plant",{"$f":"IF($U968=$V$646,$H968,0)","v":0},{"$f":"IF($U968=$W$646,$H968,0)","v":0},{"$f":"IF($U968=$X$646,$H968,0)+IF($U968=$Y$646,$H968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U968=$Y$646,$H968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U968=$AA$646,$I968,0)","v":0},{"$f":"IF($U968=$AB$646,$I968,0)","v":0},{"$f":"IF($U968=$AC$646,$I968,0)+IF($U968=$AD$646,$I968,0)*$X$643","v":0},{"$f":"IF($U968=$AD$646,$I968,0)*$Y$643","v":0},{"$f":"SUM(AA968:AD968)-I968","v":0},{"$f":"IF($U968=$AF$646,$J968,0)","v":0},{"$f":"IF($U968=$AG$646,$J968,0)","v":0},{"$f":"IF($U968=$AH$646,$J968,0)+IF($U968=$AI$646,$J968,0)*$X$643","v":0},{"$f":"IF($U968=$AI$646,$J968,0)*$Y$643","v":0},{"$f":"SUM(AF968:AI968)-J968","v":0},{"$f":"IF($U968=$AK$646,$K968,0)","v":0},{"$f":"IF($U968=$AL$646,$K968,0)","v":0},{"$f":"IF($U968=$AM$646,$K968,0)+IF($U968=$AN$646,$K968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U968=$AN$646,$K968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK968:AN968)-K968","v":0},{"$f":"IF($U968=$AP$646,$L968,0)","v":0},{"$f":"IF($U968=$AQ$646,$L968,0)","v":0},{"$f":"IF($U968=$AR$646,$L968,0)+IF($U968=$AS$646,$L968,0)*$X$643","v":0},{"$f":"IF($U968=$AS$646,$L968,0)*$Y$643","v":0},0,{"$f":"IF($U968=$AU$646,$M968,0)","v":0},{"$f":"IF($U968=$AV$646,$M968,0)","v":0},{"$f":"IF($U968=$AW$646,$M968,0)+IF($U968=$AX$646,$M968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U968=$AX$646,$M968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U968=$AZ$646,$N968,0)","v":0},{"$f":"IF($U968=$BA$646,$N968,0)","v":0},{"$f":"IF($U968=$BB$646,$N968,0)+IF($U968=$BC$646,$N968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U968=$BC$646,$N968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ968:BC968)-N968","v":0},{"$f":"IF($U968=$BE$646,$O968,0)","v":0},{"$f":"IF($U968=$BF$646,$O968,0)","v":0},{"$f":"IF($U968=$BG$646,$O968,0)+IF($U968=$BH$646,$O968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U968=$BH$646,$O968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U968=$BJ$646,$P968,0)","v":0},{"$f":"IF($U968=$BK$646,$P968,0)","v":0},{"$f":"IF($U968=$BL$646,$P968,0)+IF($U968=$BM$646,$P968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U968=$BM$646,$P968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U968=$BO$646,$Q968,0)","v":0},{"$f":"IF($U968=$BP$646,$Q968,0)","v":0},{"$f":"IF($U968=$BQ$646,$Q968,0)+IF($U968=$BR$646,$Q968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U968=$BR$646,$Q968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U968=$BT$646,$R968,0)","v":0},{"$f":"IF($U968=$BU$646,$R968,0)","v":0},{"$f":"IF($U968=$BV$646,$R968,0)+IF($U968=$BW$646,$R968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U968=$BW$646,$R968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[960,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W967","v":2110492.0699999998},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G969","v":1832661.7604747936},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G969","v":14763.558355457408},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G969","v":1003.8842578149669},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G969","v":54056.333044240215},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G969","v":75449.253554476309},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G969","v":82053.813206086765},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G969","v":49278.177204758074},{"$f":"VLOOKUP($F969,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G969","v":1225.2899023724892},{"$f":"SUM(H969:R969)","v":2110492.0699999998},null,"Distribution Plant",{"$f":"IF($U969=$V$646,$H969,0)","v":0},{"$f":"IF($U969=$W$646,$H969,0)","v":1832661.7604747936},{"$f":"IF($U969=$X$646,$H969,0)+IF($U969=$Y$646,$H969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U969=$Y$646,$H969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U969=$AA$646,$I969,0)","v":0},{"$f":"IF($U969=$AB$646,$I969,0)","v":0},{"$f":"IF($U969=$AC$646,$I969,0)+IF($U969=$AD$646,$I969,0)*$X$643","v":0},{"$f":"IF($U969=$AD$646,$I969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$AF$646,$J969,0)","v":0},{"$f":"IF($U969=$AG$646,$J969,0)","v":0},{"$f":"IF($U969=$AH$646,$J969,0)+IF($U969=$AI$646,$J969,0)*$X$643","v":0},{"$f":"IF($U969=$AI$646,$J969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$AK$646,$K969,0)","v":0},{"$f":"IF($U969=$AL$646,$K969,0)","v":14763.558355457408},{"$f":"IF($U969=$AM$646,$K969,0)+IF($U969=$AN$646,$K969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U969=$AN$646,$K969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U969=$AP$646,$L969,0)","v":0},{"$f":"IF($U969=$AQ$646,$L969,0)","v":1003.8842578149669},{"$f":"IF($U969=$AR$646,$L969,0)+IF($U969=$AS$646,$L969,0)*$X$643","v":0},{"$f":"IF($U969=$AS$646,$L969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$AU$646,$M969,0)","v":0},{"$f":"IF($U969=$AV$646,$M969,0)","v":0},{"$f":"IF($U969=$AW$646,$M969,0)+IF($U969=$AX$646,$M969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U969=$AX$646,$M969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U969=$AZ$646,$N969,0)","v":0},{"$f":"IF($U969=$BA$646,$N969,0)","v":54056.333044240215},{"$f":"IF($U969=$BB$646,$N969,0)+IF($U969=$BC$646,$N969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U969=$BC$646,$N969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U969=$BE$646,$O969,0)","v":0},{"$f":"IF($U969=$BF$646,$O969,0)","v":75449.253554476309},{"$f":"IF($U969=$BG$646,$O969,0)+IF($U969=$BH$646,$O969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U969=$BH$646,$O969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U969=$BJ$646,$P969,0)","v":0},{"$f":"IF($U969=$BK$646,$P969,0)","v":82053.813206086765},{"$f":"IF($U969=$BL$646,$P969,0)+IF($U969=$BM$646,$P969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U969=$BM$646,$P969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U969=$BO$646,$Q969,0)","v":0},{"$f":"IF($U969=$BP$646,$Q969,0)","v":49278.177204758074},{"$f":"IF($U969=$BQ$646,$Q969,0)+IF($U969=$BR$646,$Q969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U969=$BR$646,$Q969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U969=$BT$646,$R969,0)","v":0},{"$f":"IF($U969=$BU$646,$R969,0)","v":1225.2899023724892},{"$f":"IF($U969=$BV$646,$R969,0)+IF($U969=$BW$646,$R969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U969=$BW$646,$R969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[962,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(G968:G969)","v":2110492.0699999998},{"$f":"SUM(H968:H969)","v":1832661.7604747936},{"$f":"SUM(I968:I969)","v":0},0,14763.558355457408,1003.8842578149669,0,{"$f":"SUM(N968:N969)","v":54056.333044240215},{"$f":"SUM(O968:O969)","v":75449.253554476309},82053.813206086765,49278.177204758074,1225.2899023724892,{"$f":"SUM(H971:R971)","v":2110492.0699999998},null,null,{"$f":"SUM(V968:V970)","v":0},{"$f":"SUM(W968:W970)","v":1832661.7604747936},0,0,0,{"$f":"SUM(AA968:AA970)","v":0},0,0,0,0,{"$f":"SUM(AF968:AF970)","v":0},{"$f":"SUM(AG968:AG970)","v":0},0,0,0,{"$f":"SUM(AK968:AK970)","v":0},{"$f":"SUM(AL968:AL970)","v":14763.558355457408},{"$f":"SUM(AM968:AM970)","v":0},{"$f":"SUM(AN968:AN970)","v":0},0,{"$f":"SUM(AP968:AP970)","v":0},{"$f":"SUM(AQ968:AQ970)","v":1003.8842578149669},{"$f":"SUM(AR968:AR970)","v":0},{"$f":"SUM(AS968:AS970)","v":0},0,{"$f":"SUM(AU968:AU970)","v":0},{"$f":"SUM(AV968:AV970)","v":0},{"$f":"SUM(AW968:AW970)","v":0},{"$f":"SUM(AX968:AX970)","v":0},0,{"$f":"SUM(AZ968:AZ970)","v":0},{"$f":"SUM(BA968:BA970)","v":54056.333044240215},0,0,0,{"$f":"SUM(BE968:BE970)","v":0},{"$f":"SUM(BF968:BF970)","v":75449.253554476309},0,0,0,{"$f":"SUM(BJ968:BJ970)","v":0},{"$f":"SUM(BK968:BK970)","v":82053.813206086765},0,0,0,{"$f":"SUM(BO968:BO970)","v":0},{"$f":"SUM(BP968:BP970)","v":49278.177204758074},{"$f":"SUM(BQ968:BQ970)","v":0},{"$f":"SUM(BR968:BR970)","v":0},0,{"$f":"SUM(BT968:BT970)","v":0},{"$f":"SUM(BU968:BU970)","v":1225.2899023724892},{"$f":"SUM(BV968:BV970)","v":0},{"$f":"SUM(BW968:BW970)","v":0},0,0]
[963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[964,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[965,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W972","v":5672318.3873739047},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G974","v":5530212.9836383127},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G974","v":127802.28391496526},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G974","v":14303.119820626402},{"$f":"SUM(H974:R974)","v":5672318.3873739047},null,"Throughput",{"$f":"IF($U974=$V$646,$H974,0)","v":0},{"$f":"IF($U974=$W$646,$H974,0)","v":0},{"$f":"IF($U974=$X$646,$H974,0)+IF($U974=$Y$646,$H974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":5530212.9836383127},{"$f":"IF($U974=$Y$646,$H974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U974=$AA$646,$I974,0)","v":0},{"$f":"IF($U974=$AB$646,$I974,0)","v":0},{"$f":"IF($U974=$AC$646,$I974,0)+IF($U974=$AD$646,$I974,0)*$X$643","v":0},{"$f":"IF($U974=$AD$646,$I974,0)*$Y$643","v":0},0,{"$f":"IF($U974=$AF$646,$J974,0)","v":0},{"$f":"IF($U974=$AG$646,$J974,0)","v":0},{"$f":"IF($U974=$AH$646,$J974,0)+IF($U974=$AI$646,$J974,0)*$X$643","v":0},{"$f":"IF($U974=$AI$646,$J974,0)*$Y$643","v":0},0,{"$f":"IF($U974=$AK$646,$K974,0)","v":0},{"$f":"IF($U974=$AL$646,$K974,0)","v":0},{"$f":"IF($U974=$AM$646,$K974,0)+IF($U974=$AN$646,$K974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":127802.28391496526},{"$f":"IF($U974=$AN$646,$K974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U974=$AP$646,$L974,0)","v":0},{"$f":"IF($U974=$AQ$646,$L974,0)","v":0},{"$f":"IF($U974=$AR$646,$L974,0)+IF($U974=$AS$646,$L974,0)*$X$643","v":0},{"$f":"IF($U974=$AS$646,$L974,0)*$Y$643","v":0},0,{"$f":"IF($U974=$AU$646,$M974,0)","v":0},{"$f":"IF($U974=$AV$646,$M974,0)","v":0},{"$f":"IF($U974=$AW$646,$M974,0)+IF($U974=$AX$646,$M974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U974=$AX$646,$M974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U974=$AZ$646,$N974,0)","v":0},{"$f":"IF($U974=$BA$646,$N974,0)","v":0},{"$f":"IF($U974=$BB$646,$N974,0)+IF($U974=$BC$646,$N974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U974=$BC$646,$N974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U974=$BE$646,$O974,0)","v":0},{"$f":"IF($U974=$BF$646,$O974,0)","v":0},{"$f":"IF($U974=$BG$646,$O974,0)+IF($U974=$BH$646,$O974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U974=$BH$646,$O974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U974=$BJ$646,$P974,0)","v":0},{"$f":"IF($U974=$BK$646,$P974,0)","v":0},{"$f":"IF($U974=$BL$646,$P974,0)+IF($U974=$BM$646,$P974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U974=$BM$646,$P974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U974=$BO$646,$Q974,0)","v":0},{"$f":"IF($U974=$BP$646,$Q974,0)","v":0},{"$f":"IF($U974=$BQ$646,$Q974,0)+IF($U974=$BR$646,$Q974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U974=$BR$646,$Q974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U974=$BT$646,$R974,0)","v":0},{"$f":"IF($U974=$BU$646,$R974,0)","v":0},{"$f":"IF($U974=$BV$646,$R974,0)+IF($U974=$BW$646,$R974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":14303.119820626402},{"$f":"IF($U974=$BW$646,$R974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[966,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W973","v":1301328.1369679309},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G975","v":1268726.6947237963},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G975","v":29320.058690200847},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G975","v":3281.3835539337679},1301328.1369679309,null,"Throughput",0,0,{"$f":"IF($U975=$X$646,$H975,0)+IF($U975=$Y$646,$H975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1268726.6947237963},{"$f":"IF($U975=$Y$646,$H975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U975=$AM$646,$K975,0)+IF($U975=$AN$646,$K975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":29320.058690200847},{"$f":"IF($U975=$AN$646,$K975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U975=$AW$646,$M975,0)+IF($U975=$AX$646,$M975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U975=$AX$646,$M975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U975=$BB$646,$N975,0)+IF($U975=$BC$646,$N975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U975=$BC$646,$N975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U975=$BG$646,$O975,0)+IF($U975=$BH$646,$O975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U975=$BH$646,$O975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U975=$BL$646,$P975,0)+IF($U975=$BM$646,$P975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U975=$BM$646,$P975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U975=$BQ$646,$Q975,0)+IF($U975=$BR$646,$Q975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U975=$BR$646,$Q975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U975=$BV$646,$R975,0)+IF($U975=$BW$646,$R975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":3281.3835539337679},{"$f":"IF($U975=$BW$646,$R975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[967,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W974","v":47226106.23093877},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G976","v":46042977.140768901},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G976","v":1064045.3910625831},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G976","v":119083.69910728397},47226106.230938762,null,"Throughput",0,0,{"$f":"IF($U976=$X$646,$H976,0)+IF($U976=$Y$646,$H976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":46042977.140768901},{"$f":"IF($U976=$Y$646,$H976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U976=$AM$646,$K976,0)+IF($U976=$AN$646,$K976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":1064045.3910625831},{"$f":"IF($U976=$AN$646,$K976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U976=$AW$646,$M976,0)+IF($U976=$AX$646,$M976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U976=$AX$646,$M976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U976=$BB$646,$N976,0)+IF($U976=$BC$646,$N976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U976=$BC$646,$N976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U976=$BG$646,$O976,0)+IF($U976=$BH$646,$O976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U976=$BH$646,$O976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U976=$BL$646,$P976,0)+IF($U976=$BM$646,$P976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U976=$BM$646,$P976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U976=$BQ$646,$Q976,0)+IF($U976=$BR$646,$Q976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U976=$BR$646,$Q976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U976=$BV$646,$R976,0)+IF($U976=$BW$646,$R976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":119083.69910728397},{"$f":"IF($U976=$BW$646,$R976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[968,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W975","v":15583265.571781654},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G977","v":15192866.779900331},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G977","v":351104.57398869254},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G977","v":39294.217892628832},15583265.571781652,null,"Throughput",0,0,{"$f":"IF($U977=$X$646,$H977,0)+IF($U977=$Y$646,$H977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":15192866.779900331},{"$f":"IF($U977=$Y$646,$H977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U977=$AM$646,$K977,0)+IF($U977=$AN$646,$K977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":351104.57398869254},{"$f":"IF($U977=$AN$646,$K977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U977=$AW$646,$M977,0)+IF($U977=$AX$646,$M977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U977=$AX$646,$M977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U977=$BB$646,$N977,0)+IF($U977=$BC$646,$N977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U977=$BC$646,$N977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U977=$BG$646,$O977,0)+IF($U977=$BH$646,$O977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U977=$BH$646,$O977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U977=$BL$646,$P977,0)+IF($U977=$BM$646,$P977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U977=$BM$646,$P977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U977=$BQ$646,$Q977,0)+IF($U977=$BR$646,$Q977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U977=$BR$646,$Q977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U977=$BV$646,$R977,0)+IF($U977=$BW$646,$R977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":39294.217892628832},{"$f":"IF($U977=$BW$646,$R977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[969,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W976","v":2438289.0245526978},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G978","v":2377203.9403604232},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G978","v":54936.779796469928},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G978","v":6148.3043958048238},2438289.0245526978,null,"Throughput",0,0,{"$f":"IF($U978=$X$646,$H978,0)+IF($U978=$Y$646,$H978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":2377203.9403604232},{"$f":"IF($U978=$Y$646,$H978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U978=$AM$646,$K978,0)+IF($U978=$AN$646,$K978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":54936.779796469928},{"$f":"IF($U978=$AN$646,$K978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U978=$AW$646,$M978,0)+IF($U978=$AX$646,$M978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U978=$AX$646,$M978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U978=$BB$646,$N978,0)+IF($U978=$BC$646,$N978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U978=$BC$646,$N978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U978=$BG$646,$O978,0)+IF($U978=$BH$646,$O978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U978=$BH$646,$O978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U978=$BL$646,$P978,0)+IF($U978=$BM$646,$P978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U978=$BM$646,$P978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U978=$BQ$646,$Q978,0)+IF($U978=$BR$646,$Q978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U978=$BR$646,$Q978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U978=$BV$646,$R978,0)+IF($U978=$BW$646,$R978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":6148.3043958048238},{"$f":"IF($U978=$BW$646,$R978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[970,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W977","v":51606.470315076644},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G979","v":50313.602426028549},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G979","v":1162.7388169425578},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G979","v":130.12907210553675},51606.470315076644,null,"Throughput",0,0,{"$f":"IF($U979=$X$646,$H979,0)+IF($U979=$Y$646,$H979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":50313.602426028549},{"$f":"IF($U979=$Y$646,$H979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U979=$AM$646,$K979,0)+IF($U979=$AN$646,$K979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":1162.7388169425578},{"$f":"IF($U979=$AN$646,$K979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U979=$AW$646,$M979,0)+IF($U979=$AX$646,$M979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U979=$AX$646,$M979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U979=$BB$646,$N979,0)+IF($U979=$BC$646,$N979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U979=$BC$646,$N979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U979=$BG$646,$O979,0)+IF($U979=$BH$646,$O979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U979=$BH$646,$O979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U979=$BL$646,$P979,0)+IF($U979=$BM$646,$P979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U979=$BM$646,$P979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U979=$BQ$646,$Q979,0)+IF($U979=$BR$646,$Q979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U979=$BR$646,$Q979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U979=$BV$646,$R979,0)+IF($U979=$BW$646,$R979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":130.12907210553675},{"$f":"IF($U979=$BW$646,$R979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[971,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W978","v":109691.23974635979},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G980","v":106943.20678242903},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G980","v":2471.4393670590539},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G980","v":276.59359687170212},109691.23974635977,null,"Throughput",0,0,{"$f":"IF($U980=$X$646,$H980,0)+IF($U980=$Y$646,$H980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":106943.20678242903},{"$f":"IF($U980=$Y$646,$H980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U980=$AM$646,$K980,0)+IF($U980=$AN$646,$K980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":2471.4393670590539},{"$f":"IF($U980=$AN$646,$K980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U980=$AW$646,$M980,0)+IF($U980=$AX$646,$M980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U980=$AX$646,$M980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U980=$BB$646,$N980,0)+IF($U980=$BC$646,$N980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U980=$BC$646,$N980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U980=$BG$646,$O980,0)+IF($U980=$BH$646,$O980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U980=$BH$646,$O980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U980=$BL$646,$P980,0)+IF($U980=$BM$646,$P980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U980=$BM$646,$P980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U980=$BQ$646,$Q980,0)+IF($U980=$BR$646,$Q980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U980=$BR$646,$Q980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U980=$BV$646,$R980,0)+IF($U980=$BW$646,$R980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":276.59359687170212},{"$f":"IF($U980=$BW$646,$R980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[973,null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(G974:G980)","v":72382605.061676413},{"$f":"SUM(H974:H980)","v":70569244.348600224},{"$f":"SUM(I974:I980)","v":0},0,1630843.2656369135,0,0,{"$f":"SUM(N974:N980)","v":0},{"$f":"SUM(O974:O980)","v":0},0,0,182517.44743925505,{"$f":"SUM(H982:R982)","v":72382605.061676383},null,"Throughput",{"$f":"SUM(V974:V981)","v":0},{"$f":"SUM(W974:W981)","v":0},70569244.348600224,0,0,{"$f":"SUM(AA974:AA981)","v":0},{"$f":"SUM(AB974:AB981)","v":0},0,0,0,{"$f":"SUM(AF974:AF981)","v":0},{"$f":"SUM(AG974:AG981)","v":0},0,0,0,{"$f":"SUM(AK974:AK981)","v":0},{"$f":"SUM(AL974:AL981)","v":0},{"$f":"SUM(AM974:AM981)","v":1630843.2656369135},{"$f":"SUM(AN974:AN981)","v":0},0,{"$f":"SUM(AP974:AP981)","v":0},{"$f":"SUM(AQ974:AQ981)","v":0},{"$f":"SUM(AR974:AR981)","v":0},{"$f":"SUM(AS974:AS981)","v":0},0,{"$f":"SUM(AU974:AU981)","v":0},{"$f":"SUM(AV974:AV981)","v":0},{"$f":"SUM(AW974:AW981)","v":0},{"$f":"SUM(AX974:AX981)","v":0},0,{"$f":"IF($U982=$AZ$646,$N982,0)","v":0},{"$f":"IF($U982=$BA$646,$N982,0)","v":0},{"$f":"IF($U982=$BB$646,$N982,0)+IF($U982=$BC$646,$N982,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U982=$BC$646,$N982,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U982=$BE$646,$O982,0)","v":0},{"$f":"IF($U982=$BF$646,$O982,0)","v":0},{"$f":"IF($U982=$BG$646,$O982,0)+IF($U982=$BH$646,$O982,0)*$BG$643","v":0},{"$f":"IF($U982=$BH$646,$O982,0)*$BH$643","v":0},0,{"$f":"IF($U982=$BJ$646,$P982,0)","v":0},{"$f":"IF($U982=$BK$646,$P982,0)","v":0},{"$f":"IF($U982=$BL$646,$P982,0)+IF($U982=$BM$646,$P982,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U982=$BM$646,$P982,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"SUM(BO974:BO981)","v":0},{"$f":"SUM(BP974:BP981)","v":0},{"$f":"SUM(BQ974:BQ981)","v":0},{"$f":"SUM(BR974:BR981)","v":0},0,{"$f":"SUM(BT974:BT981)","v":0},{"$f":"SUM(BU974:BU981)","v":0},{"$f":"SUM(BV974:BV981)","v":182517.44743925505},{"$f":"SUM(BW974:BW981)","v":0},0,0]
[974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[975,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[977,null,"364","LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[978,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W984","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G987","v":0},{"$f":"SUM(H987:L987)+SUM(N987:R987)","v":0},null,"Distribution Plant",{"$f":"IF($U987=$V$646,$H987,0)","v":0},{"$f":"IF($U987=$W$646,$H987,0)","v":0},{"$f":"IF($U987=$X$646,$H987,0)+IF($U987=$Y$646,$H987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U987=$Y$646,$H987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V987:Y987)-H987","v":0},{"$f":"IF($U987=$AA$646,$I987,0)","v":0},{"$f":"IF($U987=$AB$646,$I987,0)","v":0},{"$f":"IF($U987=$AC$646,$I987,0)+IF($U987=$AD$646,$I987,0)*$X$643","v":0},{"$f":"IF($U987=$AD$646,$I987,0)*$Y$643","v":0},{"$f":"SUM(AA987:AD987)-I987","v":0},{"$f":"IF($U987=$AF$646,$J987,0)","v":0},{"$f":"IF($U987=$AG$646,$J987,0)","v":0},{"$f":"IF($U987=$AH$646,$J987,0)+IF($U987=$AI$646,$J987,0)*$X$643","v":0},{"$f":"IF($U987=$AI$646,$J987,0)*$Y$643","v":0},{"$f":"SUM(AF987:AI987)-J987","v":0},{"$f":"IF($U987=$AK$646,$K987,0)","v":0},{"$f":"IF($U987=$AL$646,$K987,0)","v":0},{"$f":"IF($U987=$AM$646,$K987,0)+IF($U987=$AN$646,$K987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U987=$AN$646,$K987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK987:AN987)-K987","v":0},{"$f":"IF($U987=$AP$646,$L987,0)","v":0},{"$f":"IF($U987=$AQ$646,$L987,0)","v":0},{"$f":"IF($U987=$AR$646,$L987,0)+IF($U987=$AS$646,$L987,0)*$X$643","v":0},{"$f":"IF($U987=$AS$646,$L987,0)*$Y$643","v":0},{"$f":"SUM(AP987:AS987)-L987","v":0},{"$f":"IF($U987=$AU$646,$M987,0)","v":0},{"$f":"IF($U987=$AV$646,$M987,0)","v":0},{"$f":"IF($U987=$AW$646,$M987,0)+IF($U987=$AX$646,$M987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U987=$AX$646,$M987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU987:AX987)-M987","v":0},{"$f":"IF($U987=$AZ$646,$N987,0)","v":0},{"$f":"IF($U987=$BA$646,$N987,0)","v":0},{"$f":"IF($U987=$BB$646,$N987,0)+IF($U987=$BC$646,$N987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U987=$BC$646,$N987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ987:BC987)-N987","v":0},{"$f":"IF($U987=$BE$646,$O987,0)","v":0},{"$f":"IF($U987=$BF$646,$O987,0)","v":0},{"$f":"IF($U987=$BG$646,$O987,0)+IF($U987=$BH$646,$O987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U987=$BH$646,$O987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U987=$BJ$646,$P987,0)","v":0},{"$f":"IF($U987=$BK$646,$P987,0)","v":0},{"$f":"IF($U987=$BL$646,$P987,0)+IF($U987=$BM$646,$P987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U987=$BM$646,$P987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ987:BM987)-P987","v":0},{"$f":"IF($U987=$BO$646,$Q987,0)","v":0},{"$f":"IF($U987=$BP$646,$Q987,0)","v":0},{"$f":"IF($U987=$BQ$646,$Q987,0)+IF($U987=$BR$646,$Q987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U987=$BR$646,$Q987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO987:BR987)-Q987","v":0},{"$f":"IF($U987=$BT$646,$R987,0)","v":0},{"$f":"IF($U987=$BU$646,$R987,0)","v":0},{"$f":"IF($U987=$BV$646,$R987,0)+IF($U987=$BW$646,$R987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U987=$BW$646,$R987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT987:BW987)-R987","v":0},{"$f":"SUM(V987:BW987)-S987","v":0}]
[979,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W985","v":189428181.20000005},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G988","v":185149409.74916109},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G988","v":4278771.4508389542},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G988","v":0},{"$f":"SUM(H988:L988)+SUM(N988:R988)","v":189428181.20000005},null,"Distribution Plant",{"$f":"IF($U988=$V$646,$H988,0)","v":0},{"$f":"IF($U988=$W$646,$H988,0)","v":185149409.74916109},{"$f":"IF($U988=$X$646,$H988,0)+IF($U988=$Y$646,$H988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U988=$Y$646,$H988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V988:Y988)-H988","v":0},{"$f":"IF($U988=$AA$646,$I988,0)","v":0},{"$f":"IF($U988=$AB$646,$I988,0)","v":0},{"$f":"IF($U988=$AC$646,$I988,0)+IF($U988=$AD$646,$I988,0)*$X$643","v":0},{"$f":"IF($U988=$AD$646,$I988,0)*$Y$643","v":0},{"$f":"SUM(AA988:AD988)-I988","v":0},{"$f":"IF($U988=$AF$646,$J988,0)","v":0},{"$f":"IF($U988=$AG$646,$J988,0)","v":0},{"$f":"IF($U988=$AH$646,$J988,0)+IF($U988=$AI$646,$J988,0)*$X$643","v":0},{"$f":"IF($U988=$AI$646,$J988,0)*$Y$643","v":0},{"$f":"SUM(AF988:AI988)-J988","v":0},{"$f":"IF($U988=$AK$646,$K988,0)","v":0},{"$f":"IF($U988=$AL$646,$K988,0)","v":4278771.4508389542},{"$f":"IF($U988=$AM$646,$K988,0)+IF($U988=$AN$646,$K988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U988=$AN$646,$K988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK988:AN988)-K988","v":0},{"$f":"IF($U988=$AP$646,$L988,0)","v":0},{"$f":"IF($U988=$AQ$646,$L988,0)","v":0},{"$f":"IF($U988=$AR$646,$L988,0)+IF($U988=$AS$646,$L988,0)*$X$643","v":0},{"$f":"IF($U988=$AS$646,$L988,0)*$Y$643","v":0},{"$f":"SUM(AP988:AS988)-L988","v":0},{"$f":"IF($U988=$AU$646,$M988,0)","v":0},{"$f":"IF($U988=$AV$646,$M988,0)","v":0},{"$f":"IF($U988=$AW$646,$M988,0)+IF($U988=$AX$646,$M988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U988=$AX$646,$M988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU988:AX988)-M988","v":0},{"$f":"IF($U988=$AZ$646,$N988,0)","v":0},{"$f":"IF($U988=$BA$646,$N988,0)","v":0},{"$f":"IF($U988=$BB$646,$N988,0)+IF($U988=$BC$646,$N988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U988=$BC$646,$N988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ988:BC988)-N988","v":0},{"$f":"IF($U988=$BE$646,$O988,0)","v":0},{"$f":"IF($U988=$BF$646,$O988,0)","v":0},{"$f":"IF($U988=$BG$646,$O988,0)+IF($U988=$BH$646,$O988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U988=$BH$646,$O988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U988=$BJ$646,$P988,0)","v":0},{"$f":"IF($U988=$BK$646,$P988,0)","v":0},{"$f":"IF($U988=$BL$646,$P988,0)+IF($U988=$BM$646,$P988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U988=$BM$646,$P988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ988:BM988)-P988","v":0},{"$f":"IF($U988=$BO$646,$Q988,0)","v":0},{"$f":"IF($U988=$BP$646,$Q988,0)","v":0},{"$f":"IF($U988=$BQ$646,$Q988,0)+IF($U988=$BR$646,$Q988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U988=$BR$646,$Q988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO988:BR988)-Q988","v":0},{"$f":"IF($U988=$BT$646,$R988,0)","v":0},{"$f":"IF($U988=$BU$646,$R988,0)","v":0},{"$f":"IF($U988=$BV$646,$R988,0)+IF($U988=$BW$646,$R988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U988=$BW$646,$R988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT988:BW988)-R988","v":0},{"$f":"SUM(V988:BW988)-S988","v":0}]
[980,null,null,"Total",null,null,{"$f":"SUM(G987:G988)","v":189428181.20000005},{"$f":"SUM(H987:H988)","v":185149409.74916109},0,0,4278771.4508389542,0,0,0,0,0,0,0,189428181.20000005,null,null,{"$f":"SUM(V987:V988)","v":0},{"$f":"SUM(W987:W988)","v":185149409.74916109},0,0,{"$f":"SUM(V989:Y989)-H989","v":0},{"$f":"SUM(AA987:AA988)","v":0},{"$f":"SUM(AB987:AB988)","v":0},0,0,{"$f":"SUM(AA989:AD989)-I989","v":0},{"$f":"SUM(AF987:AF988)","v":0},{"$f":"SUM(AG987:AG988)","v":0},0,0,{"$f":"SUM(AF989:AI989)-J989","v":0},{"$f":"SUM(AK987:AK988)","v":0},{"$f":"SUM(AL987:AL988)","v":4278771.4508389542},0,0,{"$f":"SUM(AK989:AN989)-K989","v":0},{"$f":"SUM(AP987:AP988)","v":0},{"$f":"SUM(AQ987:AQ988)","v":0},0,0,{"$f":"SUM(AP989:AS989)-L989","v":0},{"$f":"SUM(AU987:AU988)","v":0},{"$f":"SUM(AV987:AV988)","v":0},0,0,{"$f":"SUM(AU989:AX989)-M989","v":0},{"$f":"SUM(AZ987:AZ988)","v":0},{"$f":"SUM(BA987:BA988)","v":0},0,0,{"$f":"SUM(AZ989:BC989)-N989","v":0},{"$f":"SUM(BE987:BE988)","v":0},{"$f":"SUM(BF987:BF988)","v":0},0,0,0,{"$f":"SUM(BJ987:BJ988)","v":0},{"$f":"SUM(BK987:BK988)","v":0},0,0,{"$f":"SUM(BJ989:BM989)-P989","v":0},{"$f":"SUM(BO987:BO988)","v":0},{"$f":"SUM(BP987:BP988)","v":0},0,0,{"$f":"SUM(BO989:BR989)-Q989","v":0},{"$f":"SUM(BT987:BT988)","v":0},{"$f":"SUM(BU987:BU988)","v":0},0,0,{"$f":"SUM(BT989:BW989)-R989","v":0},{"$f":"SUM(V989:BW989)-S989","v":0}]
[981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[982,null,"364.1","LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[983,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W989","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G992","v":0},{"$f":"SUM(H992:L992)+SUM(N992:R992)","v":0},null,"Distribution Plant",{"$f":"IF($U992=$V$646,$H992,0)","v":0},{"$f":"IF($U992=$W$646,$H992,0)","v":0},{"$f":"IF($U992=$X$646,$H992,0)+IF($U992=$Y$646,$H992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U992=$Y$646,$H992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V992:Y992)-H992","v":0},{"$f":"IF($U992=$AA$646,$I992,0)","v":0},{"$f":"IF($U992=$AB$646,$I992,0)","v":0},{"$f":"IF($U992=$AC$646,$I992,0)+IF($U992=$AD$646,$I992,0)*$X$643","v":0},{"$f":"IF($U992=$AD$646,$I992,0)*$Y$643","v":0},{"$f":"SUM(AA992:AD992)-I992","v":0},{"$f":"IF($U992=$AF$646,$J992,0)","v":0},{"$f":"IF($U992=$AG$646,$J992,0)","v":0},{"$f":"IF($U992=$AH$646,$J992,0)+IF($U992=$AI$646,$J992,0)*$X$643","v":0},{"$f":"IF($U992=$AI$646,$J992,0)*$Y$643","v":0},{"$f":"SUM(AF992:AI992)-J992","v":0},{"$f":"IF($U992=$AK$646,$K992,0)","v":0},{"$f":"IF($U992=$AL$646,$K992,0)","v":0},{"$f":"IF($U992=$AM$646,$K992,0)+IF($U992=$AN$646,$K992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U992=$AN$646,$K992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK992:AN992)-K992","v":0},{"$f":"IF($U992=$AP$646,$L992,0)","v":0},{"$f":"IF($U992=$AQ$646,$L992,0)","v":0},{"$f":"IF($U992=$AR$646,$L992,0)+IF($U992=$AS$646,$L992,0)*$X$643","v":0},{"$f":"IF($U992=$AS$646,$L992,0)*$Y$643","v":0},{"$f":"SUM(AP992:AS992)-L992","v":0},{"$f":"IF($U992=$AU$646,$M992,0)","v":0},{"$f":"IF($U992=$AV$646,$M992,0)","v":0},{"$f":"IF($U992=$AW$646,$M992,0)+IF($U992=$AX$646,$M992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U992=$AX$646,$M992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU992:AX992)-M992","v":0},{"$f":"IF($U992=$AZ$646,$N992,0)","v":0},{"$f":"IF($U992=$BA$646,$N992,0)","v":0},{"$f":"IF($U992=$BB$646,$N992,0)+IF($U992=$BC$646,$N992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U992=$BC$646,$N992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ992:BC992)-N992","v":0},{"$f":"IF($U992=$BE$646,$O992,0)","v":0},{"$f":"IF($U992=$BF$646,$O992,0)","v":0},{"$f":"IF($U992=$BG$646,$O992,0)+IF($U992=$BH$646,$O992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U992=$BH$646,$O992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U992=$BJ$646,$P992,0)","v":0},{"$f":"IF($U992=$BK$646,$P992,0)","v":0},{"$f":"IF($U992=$BL$646,$P992,0)+IF($U992=$BM$646,$P992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U992=$BM$646,$P992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ992:BM992)-P992","v":0},{"$f":"IF($U992=$BO$646,$Q992,0)","v":0},{"$f":"IF($U992=$BP$646,$Q992,0)","v":0},{"$f":"IF($U992=$BQ$646,$Q992,0)+IF($U992=$BR$646,$Q992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U992=$BR$646,$Q992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO992:BR992)-Q992","v":0},{"$f":"IF($U992=$BT$646,$R992,0)","v":0},{"$f":"IF($U992=$BU$646,$R992,0)","v":0},{"$f":"IF($U992=$BV$646,$R992,0)+IF($U992=$BW$646,$R992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U992=$BW$646,$R992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT992:BW992)-R992","v":0},{"$f":"SUM(V992:BW992)-S992","v":0}]
[984,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W990","v":14458145.210000003},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G993","v":14131567.091766812},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G993","v":326578.1182331912},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G993","v":0},{"$f":"SUM(H993:L993)+SUM(N993:R993)","v":14458145.210000003},null,"Distribution Plant",{"$f":"IF($U993=$V$646,$H993,0)","v":0},{"$f":"IF($U993=$W$646,$H993,0)","v":14131567.091766812},{"$f":"IF($U993=$X$646,$H993,0)+IF($U993=$Y$646,$H993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U993=$Y$646,$H993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V993:Y993)-H993","v":0},{"$f":"IF($U993=$AA$646,$I993,0)","v":0},{"$f":"IF($U993=$AB$646,$I993,0)","v":0},{"$f":"IF($U993=$AC$646,$I993,0)+IF($U993=$AD$646,$I993,0)*$X$643","v":0},{"$f":"IF($U993=$AD$646,$I993,0)*$Y$643","v":0},{"$f":"SUM(AA993:AD993)-I993","v":0},{"$f":"IF($U993=$AF$646,$J993,0)","v":0},{"$f":"IF($U993=$AG$646,$J993,0)","v":0},{"$f":"IF($U993=$AH$646,$J993,0)+IF($U993=$AI$646,$J993,0)*$X$643","v":0},{"$f":"IF($U993=$AI$646,$J993,0)*$Y$643","v":0},{"$f":"SUM(AF993:AI993)-J993","v":0},{"$f":"IF($U993=$AK$646,$K993,0)","v":0},{"$f":"IF($U993=$AL$646,$K993,0)","v":326578.1182331912},{"$f":"IF($U993=$AM$646,$K993,0)+IF($U993=$AN$646,$K993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U993=$AN$646,$K993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK993:AN993)-K993","v":0},{"$f":"IF($U993=$AP$646,$L993,0)","v":0},{"$f":"IF($U993=$AQ$646,$L993,0)","v":0},{"$f":"IF($U993=$AR$646,$L993,0)+IF($U993=$AS$646,$L993,0)*$X$643","v":0},{"$f":"IF($U993=$AS$646,$L993,0)*$Y$643","v":0},{"$f":"SUM(AP993:AS993)-L993","v":0},{"$f":"IF($U993=$AU$646,$M993,0)","v":0},{"$f":"IF($U993=$AV$646,$M993,0)","v":0},{"$f":"IF($U993=$AW$646,$M993,0)+IF($U993=$AX$646,$M993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U993=$AX$646,$M993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU993:AX993)-M993","v":0},{"$f":"IF($U993=$AZ$646,$N993,0)","v":0},{"$f":"IF($U993=$BA$646,$N993,0)","v":0},{"$f":"IF($U993=$BB$646,$N993,0)+IF($U993=$BC$646,$N993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U993=$BC$646,$N993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ993:BC993)-N993","v":0},{"$f":"IF($U993=$BE$646,$O993,0)","v":0},{"$f":"IF($U993=$BF$646,$O993,0)","v":0},{"$f":"IF($U993=$BG$646,$O993,0)+IF($U993=$BH$646,$O993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U993=$BH$646,$O993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U993=$BJ$646,$P993,0)","v":0},{"$f":"IF($U993=$BK$646,$P993,0)","v":0},{"$f":"IF($U993=$BL$646,$P993,0)+IF($U993=$BM$646,$P993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U993=$BM$646,$P993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ993:BM993)-P993","v":0},{"$f":"IF($U993=$BO$646,$Q993,0)","v":0},{"$f":"IF($U993=$BP$646,$Q993,0)","v":0},{"$f":"IF($U993=$BQ$646,$Q993,0)+IF($U993=$BR$646,$Q993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U993=$BR$646,$Q993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO993:BR993)-Q993","v":0},{"$f":"IF($U993=$BT$646,$R993,0)","v":0},{"$f":"IF($U993=$BU$646,$R993,0)","v":0},{"$f":"IF($U993=$BV$646,$R993,0)+IF($U993=$BW$646,$R993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U993=$BW$646,$R993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT993:BW993)-R993","v":0},{"$f":"SUM(V993:BW993)-S993","v":0}]
[985,null,null,"Total",null,null,{"$f":"SUM(G992:G993)","v":14458145.210000003},{"$f":"SUM(H992:H993)","v":14131567.091766812},0,0,326578.1182331912,0,0,0,0,0,0,0,14458145.210000003,null,null,{"$f":"SUM(V992:V993)","v":0},{"$f":"SUM(W992:W993)","v":14131567.091766812},0,0,{"$f":"SUM(V994:Y994)-H994","v":0},{"$f":"SUM(AA992:AA993)","v":0},{"$f":"SUM(AB992:AB993)","v":0},0,0,{"$f":"SUM(AA994:AD994)-I994","v":0},{"$f":"SUM(AF992:AF993)","v":0},{"$f":"SUM(AG992:AG993)","v":0},0,0,{"$f":"SUM(AF994:AI994)-J994","v":0},{"$f":"SUM(AK992:AK993)","v":0},{"$f":"SUM(AL992:AL993)","v":326578.1182331912},0,0,{"$f":"SUM(AK994:AN994)-K994","v":0},{"$f":"SUM(AP992:AP993)","v":0},{"$f":"SUM(AQ992:AQ993)","v":0},0,0,{"$f":"SUM(AP994:AS994)-L994","v":0},{"$f":"SUM(AU992:AU993)","v":0},{"$f":"SUM(AV992:AV993)","v":0},0,0,{"$f":"SUM(AU994:AX994)-M994","v":0},{"$f":"SUM(AZ992:AZ993)","v":0},{"$f":"SUM(BA992:BA993)","v":0},0,0,{"$f":"SUM(AZ994:BC994)-N994","v":0},{"$f":"SUM(BE992:BE993)","v":0},{"$f":"SUM(BF992:BF993)","v":0},0,0,0,{"$f":"SUM(BJ992:BJ993)","v":0},{"$f":"SUM(BK992:BK993)","v":0},0,0,{"$f":"SUM(BJ994:BM994)-P994","v":0},{"$f":"SUM(BO992:BO993)","v":0},{"$f":"SUM(BP992:BP993)","v":0},0,0,{"$f":"SUM(BO994:BR994)-Q994","v":0},{"$f":"SUM(BT992:BT993)","v":0},{"$f":"SUM(BU992:BU993)","v":0},0,0,{"$f":"SUM(BT994:BW994)-R994","v":0},{"$f":"SUM(V994:BW994)-S994","v":0}]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[987,null,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V996:Y996)-H996","v":0},null,null,null,null,{"$f":"SUM(AA996:AD996)-I996","v":0},null,null,null,null,{"$f":"SUM(AF996:AI996)-J996","v":0},null,null,null,null,{"$f":"SUM(AK996:AN996)-K996","v":0},null,null,null,null,{"$f":"SUM(AP996:AS996)-L996","v":0},null,null,null,null,{"$f":"SUM(AU996:AX996)-M996","v":0},null,null,null,null,{"$f":"SUM(AZ996:BC996)-N996","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ996:BM996)-P996","v":0},null,null,null,null,{"$f":"SUM(BO996:BR996)-Q996","v":0},null,null,null,null,{"$f":"SUM(BT996:BW996)-R996","v":0},{"$f":"SUM(V996:BW996)-S996","v":0}]
[988,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W994","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G997","v":0},{"$f":"SUM(H997:R997)","v":0},null,"Distribution Plant",{"$f":"IF($U997=$V$646,$H997,0)","v":0},{"$f":"IF($U997=$W$646,$H997,0)","v":0},{"$f":"IF($U997=$X$646,$H997,0)+IF($U997=$Y$646,$H997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U997=$Y$646,$H997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U997=$AA$646,$I997,0)","v":0},{"$f":"IF($U997=$AB$646,$I997,0)","v":0},{"$f":"IF($U997=$AC$646,$I997,0)+IF($U997=$AD$646,$I997,0)*$X$643","v":0},{"$f":"IF($U997=$AD$646,$I997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AF$646,$J997,0)","v":0},{"$f":"IF($U997=$AG$646,$J997,0)","v":0},{"$f":"IF($U997=$AH$646,$J997,0)+IF($U997=$AI$646,$J997,0)*$X$643","v":0},{"$f":"IF($U997=$AI$646,$J997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AK$646,$K997,0)","v":0},{"$f":"IF($U997=$AL$646,$K997,0)","v":0},{"$f":"IF($U997=$AM$646,$K997,0)+IF($U997=$AN$646,$K997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U997=$AN$646,$K997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U997=$AP$646,$L997,0)","v":0},{"$f":"IF($U997=$AQ$646,$L997,0)","v":0},{"$f":"IF($U997=$AR$646,$L997,0)+IF($U997=$AS$646,$L997,0)*$X$643","v":0},{"$f":"IF($U997=$AS$646,$L997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AU$646,$M997,0)","v":0},{"$f":"IF($U997=$AV$646,$M997,0)","v":0},{"$f":"IF($U997=$AW$646,$M997,0)+IF($U997=$AX$646,$M997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U997=$AX$646,$M997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U997=$AZ$646,$N997,0)","v":0},{"$f":"IF($U997=$BA$646,$N997,0)","v":0},{"$f":"IF($U997=$BB$646,$N997,0)+IF($U997=$BC$646,$N997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U997=$BC$646,$N997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U997=$BE$646,$O997,0)","v":0},{"$f":"IF($U997=$BF$646,$O997,0)","v":0},{"$f":"IF($U997=$BG$646,$O997,0)+IF($U997=$BH$646,$O997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U997=$BH$646,$O997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U997=$BJ$646,$P997,0)","v":0},{"$f":"IF($U997=$BK$646,$P997,0)","v":0},{"$f":"IF($U997=$BL$646,$P997,0)+IF($U997=$BM$646,$P997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U997=$BM$646,$P997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U997=$BO$646,$Q997,0)","v":0},{"$f":"IF($U997=$BP$646,$Q997,0)","v":0},{"$f":"IF($U997=$BQ$646,$Q997,0)+IF($U997=$BR$646,$Q997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U997=$BR$646,$Q997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U997=$BT$646,$R997,0)","v":0},{"$f":"IF($U997=$BU$646,$R997,0)","v":0},{"$f":"IF($U997=$BV$646,$R997,0)+IF($U997=$BW$646,$R997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U997=$BW$646,$R997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[989,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W995","v":25237347.96100007},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G998","v":21915042.089649424},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G998","v":176543.21693765407},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G998","v":12004.487809824666},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G998","v":646407.77661543014},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G998","v":902225.16939001821},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G998","v":981202.75590939063},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G998","v":589270.39939093508},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G998","v":14652.065297394991},{"$f":"SUM(H998:R998)","v":25237347.961000074},null,"Distribution Plant",{"$f":"IF($U998=$V$646,$H998,0)","v":0},{"$f":"IF($U998=$W$646,$H998,0)","v":21915042.089649424},{"$f":"IF($U998=$X$646,$H998,0)+IF($U998=$Y$646,$H998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U998=$Y$646,$H998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U998=$AA$646,$I998,0)","v":0},{"$f":"IF($U998=$AB$646,$I998,0)","v":0},{"$f":"IF($U998=$AC$646,$I998,0)+IF($U998=$AD$646,$I998,0)*$X$643","v":0},{"$f":"IF($U998=$AD$646,$I998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AF$646,$J998,0)","v":0},{"$f":"IF($U998=$AG$646,$J998,0)","v":0},{"$f":"IF($U998=$AH$646,$J998,0)+IF($U998=$AI$646,$J998,0)*$X$643","v":0},{"$f":"IF($U998=$AI$646,$J998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AK$646,$K998,0)","v":0},{"$f":"IF($U998=$AL$646,$K998,0)","v":176543.21693765407},{"$f":"IF($U998=$AM$646,$K998,0)+IF($U998=$AN$646,$K998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U998=$AN$646,$K998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U998=$AP$646,$L998,0)","v":0},{"$f":"IF($U998=$AQ$646,$L998,0)","v":12004.487809824666},{"$f":"IF($U998=$AR$646,$L998,0)+IF($U998=$AS$646,$L998,0)*$X$643","v":0},{"$f":"IF($U998=$AS$646,$L998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AU$646,$M998,0)","v":0},{"$f":"IF($U998=$AV$646,$M998,0)","v":0},{"$f":"IF($U998=$AW$646,$M998,0)+IF($U998=$AX$646,$M998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U998=$AX$646,$M998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U998=$AZ$646,$N998,0)","v":0},{"$f":"IF($U998=$BA$646,$N998,0)","v":646407.77661543014},{"$f":"IF($U998=$BB$646,$N998,0)+IF($U998=$BC$646,$N998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U998=$BC$646,$N998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U998=$BE$646,$O998,0)","v":0},{"$f":"IF($U998=$BF$646,$O998,0)","v":902225.16939001821},{"$f":"IF($U998=$BG$646,$O998,0)+IF($U998=$BH$646,$O998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U998=$BH$646,$O998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U998=$BJ$646,$P998,0)","v":0},{"$f":"IF($U998=$BK$646,$P998,0)","v":981202.75590939063},{"$f":"IF($U998=$BL$646,$P998,0)+IF($U998=$BM$646,$P998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U998=$BM$646,$P998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U998=$BO$646,$Q998,0)","v":0},{"$f":"IF($U998=$BP$646,$Q998,0)","v":589270.39939093508},{"$f":"IF($U998=$BQ$646,$Q998,0)+IF($U998=$BR$646,$Q998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U998=$BR$646,$Q998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U998=$BT$646,$R998,0)","v":0},{"$f":"IF($U998=$BU$646,$R998,0)","v":14652.065297394991},{"$f":"IF($U998=$BV$646,$R998,0)+IF($U998=$BW$646,$R998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U998=$BW$646,$R998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[990,null,null,"Total",null,null,{"$f":"SUM(G997:G998)","v":25237347.96100007},{"$f":"SUM(H997:H998)","v":21915042.089649424},{"$f":"SUM(I997:I998)","v":0},0,176543.21693765407,12004.487809824666,0,{"$f":"SUM(N997:N998)","v":646407.77661543014},{"$f":"SUM(O997:O998)","v":902225.16939001821},981202.75590939063,589270.39939093508,14652.065297394991,{"$f":"SUM(S997:S998)","v":25237347.961000074},null,null,{"$f":"SUM(V997:V998)","v":0},{"$f":"SUM(W997:W998)","v":21915042.089649424},0,0,0,{"$f":"SUM(AA997:AA998)","v":0},{"$f":"SUM(AB997:AB998)","v":0},0,0,0,{"$f":"SUM(AF997:AF998)","v":0},{"$f":"SUM(AG997:AG998)","v":0},0,0,0,{"$f":"SUM(AK997:AK998)","v":0},{"$f":"SUM(AL997:AL998)","v":176543.21693765407},{"$f":"SUM(AM997:AM998)","v":0},{"$f":"SUM(AN997:AN998)","v":0},0,{"$f":"SUM(AP997:AP998)","v":0},{"$f":"SUM(AQ997:AQ998)","v":12004.487809824666},{"$f":"SUM(AR997:AR998)","v":0},{"$f":"SUM(AS997:AS998)","v":0},0,{"$f":"SUM(AU997:AU998)","v":0},{"$f":"SUM(AV997:AV998)","v":0},{"$f":"SUM(AW997:AW998)","v":0},{"$f":"SUM(AX997:AX998)","v":0},0,{"$f":"SUM(AZ997:AZ998)","v":0},{"$f":"SUM(BA997:BA998)","v":646407.77661543014},0,0,0,{"$f":"SUM(BE997:BE998)","v":0},{"$f":"SUM(BF997:BF998)","v":902225.16939001821},0,0,0,{"$f":"SUM(BJ997:BJ998)","v":0},{"$f":"SUM(BK997:BK998)","v":981202.75590939063},0,0,0,{"$f":"SUM(BO997:BO998)","v":0},{"$f":"SUM(BP997:BP998)","v":589270.39939093508},{"$f":"SUM(BQ997:BQ998)","v":0},{"$f":"SUM(BR997:BR998)","v":0},0,{"$f":"SUM(BT997:BT998)","v":0},{"$f":"SUM(BU997:BU998)","v":14652.065297394991},{"$f":"SUM(BV997:BV998)","v":0},{"$f":"SUM(BW997:BW998)","v":0},0,0]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[992,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[993,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W999","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1002","v":0},{"$f":"SUM(H1002:R1002)","v":0},null,"Distribution Plant",{"$f":"IF($U1002=$V$646,$H1002,0)","v":0},{"$f":"IF($U1002=$W$646,$H1002,0)","v":0},{"$f":"IF($U1002=$X$646,$H1002,0)+IF($U1002=$Y$646,$H1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1002=$Y$646,$H1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1002=$AA$646,$I1002,0)","v":0},{"$f":"IF($U1002=$AB$646,$I1002,0)","v":0},{"$f":"IF($U1002=$AC$646,$I1002,0)+IF($U1002=$AD$646,$I1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AD$646,$I1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AF$646,$J1002,0)","v":0},{"$f":"IF($U1002=$AG$646,$J1002,0)","v":0},{"$f":"IF($U1002=$AH$646,$J1002,0)+IF($U1002=$AI$646,$J1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AI$646,$J1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AK$646,$K1002,0)","v":0},{"$f":"IF($U1002=$AL$646,$K1002,0)","v":0},{"$f":"IF($U1002=$AM$646,$K1002,0)+IF($U1002=$AN$646,$K1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1002=$AN$646,$K1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1002=$AP$646,$L1002,0)","v":0},{"$f":"IF($U1002=$AQ$646,$L1002,0)","v":0},{"$f":"IF($U1002=$AR$646,$L1002,0)+IF($U1002=$AS$646,$L1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AS$646,$L1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AU$646,$M1002,0)","v":0},{"$f":"IF($U1002=$AV$646,$M1002,0)","v":0},{"$f":"IF($U1002=$AW$646,$M1002,0)+IF($U1002=$AX$646,$M1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1002=$AX$646,$M1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1002=$AZ$646,$N1002,0)","v":0},{"$f":"IF($U1002=$BA$646,$N1002,0)","v":0},{"$f":"IF($U1002=$BB$646,$N1002,0)+IF($U1002=$BC$646,$N1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1002=$BC$646,$N1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1002=$BE$646,$O1002,0)","v":0},{"$f":"IF($U1002=$BF$646,$O1002,0)","v":0},{"$f":"IF($U1002=$BG$646,$O1002,0)+IF($U1002=$BH$646,$O1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1002=$BH$646,$O1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1002=$BJ$646,$P1002,0)","v":0},{"$f":"IF($U1002=$BK$646,$P1002,0)","v":0},{"$f":"IF($U1002=$BL$646,$P1002,0)+IF($U1002=$BM$646,$P1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1002=$BM$646,$P1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1002=$BO$646,$Q1002,0)","v":0},{"$f":"IF($U1002=$BP$646,$Q1002,0)","v":0},{"$f":"IF($U1002=$BQ$646,$Q1002,0)+IF($U1002=$BR$646,$Q1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1002=$BR$646,$Q1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1002=$BT$646,$R1002,0)","v":0},{"$f":"IF($U1002=$BU$646,$R1002,0)","v":0},{"$f":"IF($U1002=$BV$646,$R1002,0)+IF($U1002=$BW$646,$R1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1002=$BW$646,$R1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[994,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1000","v":18807171.978804354},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1003","v":16331350.114112392},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1003","v":131562.10580322222},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1003","v":8945.8871473231611},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1003","v":481710.76620370836},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1003","v":672348.93105826818},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1003","v":731203.96822128876},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1003","v":439131.31286576291},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1003","v":10918.893392388725},{"$f":"SUM(H1003:R1003)","v":18807171.978804354},null,"Distribution Plant",{"$f":"IF($U1003=$V$646,$H1003,0)","v":0},{"$f":"IF($U1003=$W$646,$H1003,0)","v":16331350.114112392},{"$f":"IF($U1003=$X$646,$H1003,0)+IF($U1003=$Y$646,$H1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1003=$Y$646,$H1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1003=$AA$646,$I1003,0)","v":0},{"$f":"IF($U1003=$AB$646,$I1003,0)","v":0},{"$f":"IF($U1003=$AC$646,$I1003,0)+IF($U1003=$AD$646,$I1003,0)*$X$643","v":0},{"$f":"IF($U1003=$AD$646,$I1003,0)*$Y$643","v":0},0,{"$f":"IF($U1003=$AF$646,$J1003,0)","v":0},{"$f":"IF($U1003=$AG$646,$J1003,0)","v":0},{"$f":"IF($U1003=$AH$646,$J1003,0)+IF($U1003=$AI$646,$J1003,0)*$X$643","v":0},{"$f":"IF($U1003=$AI$646,$J1003,0)*$Y$643","v":0},0,{"$f":"IF($U1003=$AK$646,$K1003,0)","v":0},{"$f":"IF($U1003=$AL$646,$K1003,0)","v":131562.10580322222},{"$f":"IF($U1003=$AM$646,$K1003,0)+IF($U1003=$AN$646,$K1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1003=$AN$646,$K1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1003=$AP$646,$L1003,0)","v":0},{"$f":"IF($U1003=$AQ$646,$L1003,0)","v":8945.8871473231611},{"$f":"IF($U1003=$AR$646,$L1003,0)+IF($U1003=$AS$646,$L1003,0)*$X$643","v":0},{"$f":"IF($U1003=$AS$646,$L1003,0)*$Y$643","v":0},0,{"$f":"IF($U1003=$AU$646,$M1003,0)","v":0},{"$f":"IF($U1003=$AV$646,$M1003,0)","v":0},{"$f":"IF($U1003=$AW$646,$M1003,0)+IF($U1003=$AX$646,$M1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1003=$AX$646,$M1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1003=$AZ$646,$N1003,0)","v":0},{"$f":"IF($U1003=$BA$646,$N1003,0)","v":481710.76620370836},{"$f":"IF($U1003=$BB$646,$N1003,0)+IF($U1003=$BC$646,$N1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1003=$BC$646,$N1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1003=$BE$646,$O1003,0)","v":0},{"$f":"IF($U1003=$BF$646,$O1003,0)","v":672348.93105826818},{"$f":"IF($U1003=$BG$646,$O1003,0)+IF($U1003=$BH$646,$O1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1003=$BH$646,$O1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1003=$BJ$646,$P1003,0)","v":0},{"$f":"IF($U1003=$BK$646,$P1003,0)","v":731203.96822128876},{"$f":"IF($U1003=$BL$646,$P1003,0)+IF($U1003=$BM$646,$P1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1003=$BM$646,$P1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1003=$BO$646,$Q1003,0)","v":0},{"$f":"IF($U1003=$BP$646,$Q1003,0)","v":439131.31286576291},{"$f":"IF($U1003=$BQ$646,$Q1003,0)+IF($U1003=$BR$646,$Q1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1003=$BR$646,$Q1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1003=$BT$646,$R1003,0)","v":0},{"$f":"IF($U1003=$BU$646,$R1003,0)","v":10918.893392388725},{"$f":"IF($U1003=$BV$646,$R1003,0)+IF($U1003=$BW$646,$R1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1003=$BW$646,$R1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[995,null,null,"Total",null,null,{"$f":"SUM(G1002:G1003)","v":18807171.978804354},{"$f":"SUM(H1002:H1003)","v":16331350.114112392},{"$f":"SUM(I1002:I1003)","v":0},0,131562.10580322222,8945.8871473231611,0,{"$f":"SUM(N1002:N1003)","v":481710.76620370836},{"$f":"SUM(O1002:O1003)","v":672348.93105826818},731203.96822128876,439131.31286576291,10918.893392388725,{"$f":"SUM(S1002:S1003)","v":18807171.978804354},null,null,{"$f":"SUM(V1002:V1003)","v":0},{"$f":"SUM(W1002:W1003)","v":16331350.114112392},0,0,0,{"$f":"SUM(AA1002:AA1003)","v":0},{"$f":"SUM(AB1002:AB1003)","v":0},0,0,0,{"$f":"SUM(AF1002:AF1003)","v":0},{"$f":"SUM(AG1002:AG1003)","v":0},0,0,0,{"$f":"SUM(AK1002:AK1003)","v":0},{"$f":"SUM(AL1002:AL1003)","v":131562.10580322222},{"$f":"SUM(AM1002:AM1003)","v":0},{"$f":"SUM(AN1002:AN1003)","v":0},0,{"$f":"SUM(AP1002:AP1003)","v":0},{"$f":"SUM(AQ1002:AQ1003)","v":8945.8871473231611},{"$f":"SUM(AR1002:AR1003)","v":0},{"$f":"SUM(AS1002:AS1003)","v":0},0,{"$f":"SUM(AU1002:AU1003)","v":0},{"$f":"SUM(AV1002:AV1003)","v":0},{"$f":"SUM(AW1002:AW1003)","v":0},{"$f":"SUM(AX1002:AX1003)","v":0},0,{"$f":"SUM(AZ1002:AZ1003)","v":0},{"$f":"SUM(BA1002:BA1003)","v":481710.76620370836},0,0,0,{"$f":"SUM(BE1002:BE1003)","v":0},{"$f":"SUM(BF1002:BF1003)","v":672348.93105826818},0,0,0,{"$f":"SUM(BJ1002:BJ1003)","v":0},{"$f":"SUM(BK1002:BK1003)","v":731203.96822128876},0,0,0,{"$f":"SUM(BO1002:BO1003)","v":0},{"$f":"SUM(BP1002:BP1003)","v":439131.31286576291},{"$f":"SUM(BQ1002:BQ1003)","v":0},{"$f":"SUM(BR1002:BR1003)","v":0},0,{"$f":"SUM(BT1002:BT1003)","v":0},{"$f":"SUM(BU1002:BU1003)","v":10918.893392388725},{"$f":"SUM(BV1002:BV1003)","v":0},{"$f":"SUM(BW1002:BW1003)","v":0},0,0]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[997,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[998,null,null,"Dist - Wy - Mains - SD",null,"SD Mains",{"$f":"'ROR-Model'!W1004","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1007","v":0},{"$f":"SUM(H1007:R1007)","v":0},null,"Distribution Plant",{"$f":"IF($U1007=$V$646,$H1007,0)","v":0},{"$f":"IF($U1007=$W$646,$H1007,0)","v":0},{"$f":"IF($U1007=$X$646,$H1007,0)+IF($U1007=$Y$646,$H1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1007=$Y$646,$H1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1007=$AA$646,$I1007,0)","v":0},{"$f":"IF($U1007=$AB$646,$I1007,0)","v":0},{"$f":"IF($U1007=$AC$646,$I1007,0)+IF($U1007=$AD$646,$I1007,0)*$X$643","v":0},{"$f":"IF($U1007=$AD$646,$I1007,0)*$Y$643","v":0},0,{"$f":"IF($U1007=$AF$646,$J1007,0)","v":0},{"$f":"IF($U1007=$AG$646,$J1007,0)","v":0},{"$f":"IF($U1007=$AH$646,$J1007,0)+IF($U1007=$AI$646,$J1007,0)*$X$643","v":0},{"$f":"IF($U1007=$AI$646,$J1007,0)*$Y$643","v":0},0,{"$f":"IF($U1007=$AK$646,$K1007,0)","v":0},{"$f":"IF($U1007=$AL$646,$K1007,0)","v":0},{"$f":"IF($U1007=$AM$646,$K1007,0)+IF($U1007=$AN$646,$K1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1007=$AN$646,$K1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1007=$AP$646,$L1007,0)","v":0},{"$f":"IF($U1007=$AQ$646,$L1007,0)","v":0},{"$f":"IF($U1007=$AR$646,$L1007,0)+IF($U1007=$AS$646,$L1007,0)*$X$643","v":0},{"$f":"IF($U1007=$AS$646,$L1007,0)*$Y$643","v":0},0,{"$f":"IF($U1007=$AU$646,$M1007,0)","v":0},{"$f":"IF($U1007=$AV$646,$M1007,0)","v":0},{"$f":"IF($U1007=$AW$646,$M1007,0)+IF($U1007=$AX$646,$M1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1007=$AX$646,$M1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1007=$AZ$646,$N1007,0)","v":0},{"$f":"IF($U1007=$BA$646,$N1007,0)","v":0},{"$f":"IF($U1007=$BB$646,$N1007,0)+IF($U1007=$BC$646,$N1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1007=$BC$646,$N1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1007=$BE$646,$O1007,0)","v":0},{"$f":"IF($U1007=$BF$646,$O1007,0)","v":0},{"$f":"IF($U1007=$BG$646,$O1007,0)+IF($U1007=$BH$646,$O1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1007=$BH$646,$O1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1007=$BJ$646,$P1007,0)","v":0},{"$f":"IF($U1007=$BK$646,$P1007,0)","v":0},{"$f":"IF($U1007=$BL$646,$P1007,0)+IF($U1007=$BM$646,$P1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1007=$BM$646,$P1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1007=$BO$646,$Q1007,0)","v":0},{"$f":"IF($U1007=$BP$646,$Q1007,0)","v":0},{"$f":"IF($U1007=$BQ$646,$Q1007,0)+IF($U1007=$BR$646,$Q1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1007=$BR$646,$Q1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1007=$BT$646,$R1007,0)","v":0},{"$f":"IF($U1007=$BU$646,$R1007,0)","v":0},{"$f":"IF($U1007=$BV$646,$R1007,0)+IF($U1007=$BW$646,$R1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1007=$BW$646,$R1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[999,null,null,"Dist - Wy - Mains - LD",null,"Distribution Throughput",{"$f":"'ROR-Model'!W1005","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1008","v":0},{"$f":"SUM(H1008:R1008)","v":0},null,"Throughput",{"$f":"IF($U1008=$V$646,$H1008,0)","v":0},{"$f":"IF($U1008=$W$646,$H1008,0)","v":0},{"$f":"IF($U1008=$X$646,$H1008,0)+IF($U1008=$Y$646,$H1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1008=$Y$646,$H1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1008=$AA$646,$I1008,0)","v":0},{"$f":"IF($U1008=$AB$646,$I1008,0)","v":0},{"$f":"IF($U1008=$AC$646,$I1008,0)+IF($U1008=$AD$646,$I1008,0)*$X$643","v":0},{"$f":"IF($U1008=$AD$646,$I1008,0)*$Y$643","v":0},0,{"$f":"IF($U1008=$AF$646,$J1008,0)","v":0},{"$f":"IF($U1008=$AG$646,$J1008,0)","v":0},{"$f":"IF($U1008=$AH$646,$J1008,0)+IF($U1008=$AI$646,$J1008,0)*$X$643","v":0},{"$f":"IF($U1008=$AI$646,$J1008,0)*$Y$643","v":0},0,{"$f":"IF($U1008=$AK$646,$K1008,0)","v":0},{"$f":"IF($U1008=$AL$646,$K1008,0)","v":0},{"$f":"IF($U1008=$AM$646,$K1008,0)+IF($U1008=$AN$646,$K1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1008=$AN$646,$K1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1008=$AP$646,$L1008,0)","v":0},{"$f":"IF($U1008=$AQ$646,$L1008,0)","v":0},{"$f":"IF($U1008=$AR$646,$L1008,0)+IF($U1008=$AS$646,$L1008,0)*$X$643","v":0},{"$f":"IF($U1008=$AS$646,$L1008,0)*$Y$643","v":0},0,{"$f":"IF($U1008=$AU$646,$M1008,0)","v":0},{"$f":"IF($U1008=$AV$646,$M1008,0)","v":0},{"$f":"IF($U1008=$AW$646,$M1008,0)+IF($U1008=$AX$646,$M1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1008=$AX$646,$M1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1008=$AZ$646,$N1008,0)","v":0},{"$f":"IF($U1008=$BA$646,$N1008,0)","v":0},{"$f":"IF($U1008=$BB$646,$N1008,0)+IF($U1008=$BC$646,$N1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1008=$BC$646,$N1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1008=$BE$646,$O1008,0)","v":0},{"$f":"IF($U1008=$BF$646,$O1008,0)","v":0},{"$f":"IF($U1008=$BG$646,$O1008,0)+IF($U1008=$BH$646,$O1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1008=$BH$646,$O1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1008=$BJ$646,$P1008,0)","v":0},{"$f":"IF($U1008=$BK$646,$P1008,0)","v":0},{"$f":"IF($U1008=$BL$646,$P1008,0)+IF($U1008=$BM$646,$P1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1008=$BM$646,$P1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1008=$BO$646,$Q1008,0)","v":0},{"$f":"IF($U1008=$BP$646,$Q1008,0)","v":0},{"$f":"IF($U1008=$BQ$646,$Q1008,0)+IF($U1008=$BR$646,$Q1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1008=$BR$646,$Q1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1008=$BT$646,$R1008,0)","v":0},{"$f":"IF($U1008=$BU$646,$R1008,0)","v":0},{"$f":"IF($U1008=$BV$646,$R1008,0)+IF($U1008=$BW$646,$R1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1008=$BW$646,$R1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1000,null,null,"Dist - Wy - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1006","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1009","v":0},{"$f":"SUM(H1009:R1009)","v":0},null,"Demand",{"$f":"IF($U1009=$V$646,$H1009,0)","v":0},{"$f":"IF($U1009=$W$646,$H1009,0)","v":0},{"$f":"IF($U1009=$X$646,$H1009,0)+IF($U1009=$Y$646,$H1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1009=$Y$646,$H1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1009=$AA$646,$I1009,0)","v":0},{"$f":"IF($U1009=$AB$646,$I1009,0)","v":0},{"$f":"IF($U1009=$AC$646,$I1009,0)+IF($U1009=$AD$646,$I1009,0)*$X$643","v":0},{"$f":"IF($U1009=$AD$646,$I1009,0)*$Y$643","v":0},0,{"$f":"IF($U1009=$AF$646,$J1009,0)","v":0},{"$f":"IF($U1009=$AG$646,$J1009,0)","v":0},{"$f":"IF($U1009=$AH$646,$J1009,0)+IF($U1009=$AI$646,$J1009,0)*$X$643","v":0},{"$f":"IF($U1009=$AI$646,$J1009,0)*$Y$643","v":0},0,{"$f":"IF($U1009=$AK$646,$K1009,0)","v":0},{"$f":"IF($U1009=$AL$646,$K1009,0)","v":0},{"$f":"IF($U1009=$AM$646,$K1009,0)+IF($U1009=$AN$646,$K1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1009=$AN$646,$K1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1009=$AP$646,$L1009,0)","v":0},{"$f":"IF($U1009=$AQ$646,$L1009,0)","v":0},{"$f":"IF($U1009=$AR$646,$L1009,0)+IF($U1009=$AS$646,$L1009,0)*$X$643","v":0},{"$f":"IF($U1009=$AS$646,$L1009,0)*$Y$643","v":0},0,{"$f":"IF($U1009=$AU$646,$M1009,0)","v":0},{"$f":"IF($U1009=$AV$646,$M1009,0)","v":0},{"$f":"IF($U1009=$AW$646,$M1009,0)+IF($U1009=$AX$646,$M1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1009=$AX$646,$M1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1009=$AZ$646,$N1009,0)","v":0},{"$f":"IF($U1009=$BA$646,$N1009,0)","v":0},{"$f":"IF($U1009=$BB$646,$N1009,0)+IF($U1009=$BC$646,$N1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1009=$BC$646,$N1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1009=$BE$646,$O1009,0)","v":0},{"$f":"IF($U1009=$BF$646,$O1009,0)","v":0},{"$f":"IF($U1009=$BG$646,$O1009,0)+IF($U1009=$BH$646,$O1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1009=$BH$646,$O1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1009=$BJ$646,$P1009,0)","v":0},{"$f":"IF($U1009=$BK$646,$P1009,0)","v":0},{"$f":"IF($U1009=$BL$646,$P1009,0)+IF($U1009=$BM$646,$P1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1009=$BM$646,$P1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1009=$BO$646,$Q1009,0)","v":0},{"$f":"IF($U1009=$BP$646,$Q1009,0)","v":0},{"$f":"IF($U1009=$BQ$646,$Q1009,0)+IF($U1009=$BR$646,$Q1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1009=$BR$646,$Q1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1009=$BT$646,$R1009,0)","v":0},{"$f":"IF($U1009=$BU$646,$R1009,0)","v":0},{"$f":"IF($U1009=$BV$646,$R1009,0)+IF($U1009=$BW$646,$R1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1009=$BW$646,$R1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1001,null,null,"Total Wyoming",null,null,{"$f":"SUM(G1007:G1009)","v":0},{"$f":"SUM(H1007:H1009)","v":0},{"$f":"SUM(I1007:I1009)","v":0},0,0,0,0,{"$f":"SUM(N1007:N1009)","v":0},{"$f":"SUM(O1007:O1009)","v":0},0,0,0,{"$f":"SUM(S1007:S1009)","v":0},null,null,{"$f":"SUM(V1007:V1009)","v":0},{"$f":"SUM(W1007:W1009)","v":0},0,0,0,{"$f":"SUM(AA1007:AA1009)","v":0},{"$f":"SUM(AB1007:AB1009)","v":0},0,0,0,{"$f":"SUM(AF1007:AF1009)","v":0},{"$f":"SUM(AG1007:AG1009)","v":0},0,0,0,{"$f":"SUM(AK1007:AK1009)","v":0},{"$f":"SUM(AL1007:AL1009)","v":0},{"$f":"SUM(AM1007:AM1009)","v":0},{"$f":"SUM(AN1007:AN1009)","v":0},0,{"$f":"SUM(AP1007:AP1009)","v":0},{"$f":"SUM(AQ1007:AQ1009)","v":0},{"$f":"SUM(AR1007:AR1009)","v":0},{"$f":"SUM(AS1007:AS1009)","v":0},0,{"$f":"SUM(AU1007:AU1009)","v":0},{"$f":"SUM(AV1007:AV1009)","v":0},{"$f":"SUM(AW1007:AW1009)","v":0},{"$f":"SUM(AX1007:AX1009)","v":0},0,{"$f":"SUM(AZ1007:AZ1009)","v":0},{"$f":"SUM(BA1007:BA1009)","v":0},0,0,0,{"$f":"SUM(BE1007:BE1009)","v":0},{"$f":"SUM(BF1007:BF1009)","v":0},0,0,0,{"$f":"SUM(BJ1007:BJ1009)","v":0},{"$f":"SUM(BK1007:BK1009)","v":0},0,0,0,{"$f":"SUM(BO1007:BO1009)","v":0},{"$f":"SUM(BP1007:BP1009)","v":0},{"$f":"SUM(BQ1007:BQ1009)","v":0},{"$f":"SUM(BR1007:BR1009)","v":0},0,{"$f":"SUM(BT1007:BT1009)","v":0},{"$f":"SUM(BU1007:BU1009)","v":0},{"$f":"SUM(BV1007:BV1009)","v":0},{"$f":"SUM(BW1007:BW1009)","v":0},0,0]
[1002,null,null,"Dist - Ut - Mains - SD",null,"SD Mains",{"$f":"'COS Input'!G43","v":958187869.22244906},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1011","v":955153011.39982355},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1011","v":727747.47410304728},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1011","v":43017.39698504944},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1011","v":1628675.8423964509},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1011","v":478833.82114753145},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1011","v":68509.000038420578},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1011","v":27345.870090824992},{"$f":"VLOOKUP($F1011,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1011","v":60728.417864349169},{"$f":"SUM(H1011:R1011)","v":958187869.2224493},null,"Distribution Plant",{"$f":"IF($U1011=$V$646,$H1011,0)","v":0},{"$f":"IF($U1011=$W$646,$H1011,0)","v":955153011.39982355},{"$f":"IF($U1011=$X$646,$H1011,0)+IF($U1011=$Y$646,$H1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1011=$Y$646,$H1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1011=$AA$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AB$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AC$646,$I1011,0)+IF($U1011=$AD$646,$I1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AD$646,$I1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AF$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AG$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AH$646,$J1011,0)+IF($U1011=$AI$646,$J1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AI$646,$J1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AK$646,$K1011,0)","v":0},{"$f":"IF($U1011=$AL$646,$K1011,0)","v":727747.47410304728},{"$f":"IF($U1011=$AM$646,$K1011,0)+IF($U1011=$AN$646,$K1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1011=$AN$646,$K1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1011=$AP$646,$L1011,0)","v":0},{"$f":"IF($U1011=$AQ$646,$L1011,0)","v":43017.39698504944},{"$f":"IF($U1011=$AR$646,$L1011,0)+IF($U1011=$AS$646,$L1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AS$646,$L1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AU$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AV$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AW$646,$M1011,0)+IF($U1011=$AX$646,$M1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1011=$AX$646,$M1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1011=$AZ$646,$N1011,0)","v":0},{"$f":"IF($U1011=$BA$646,$N1011,0)","v":1628675.8423964509},{"$f":"IF($U1011=$BB$646,$N1011,0)+IF($U1011=$BC$646,$N1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1011=$BC$646,$N1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1011=$BE$646,$O1011,0)","v":0},{"$f":"IF($U1011=$BF$646,$O1011,0)","v":478833.82114753145},{"$f":"IF($U1011=$BG$646,$O1011,0)+IF($U1011=$BH$646,$O1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1011=$BH$646,$O1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1011=$BJ$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BK$646,$P1011,0)","v":68509.000038420578},{"$f":"IF($U1011=$BL$646,$P1011,0)+IF($U1011=$BM$646,$P1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1011=$BM$646,$P1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1011=$BO$646,$Q1011,0)","v":0},{"$f":"IF($U1011=$BP$646,$Q1011,0)","v":27345.870090824992},{"$f":"IF($U1011=$BQ$646,$Q1011,0)+IF($U1011=$BR$646,$Q1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1011=$BR$646,$Q1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1011=$BT$646,$R1011,0)","v":0},{"$f":"IF($U1011=$BU$646,$R1011,0)","v":60728.417864349169},{"$f":"IF($U1011=$BV$646,$R1011,0)+IF($U1011=$BW$646,$R1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1011=$BW$646,$R1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1003,null,null,"Dist - Ut - Mains - LD",null,"Distribution Throughput",{"$f":"'COS Input'!H43","v":124342563.43670155},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1012","v":100916899.03090669},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1012","v":2177780.6437965259},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1012","v":238763.46011219241},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1012","v":6836807.2301783999},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1012","v":9441360.2796746232},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1012","v":3106440.4567183247},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1012","v":1362971.5039586329},{"$f":"VLOOKUP($F1012,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1012","v":261540.83135614893},{"$f":"SUM(H1012:R1012)","v":124342563.43670154},null,"Throughput",{"$f":"IF($U1012=$V$646,$H1012,0)","v":0},{"$f":"IF($U1012=$W$646,$H1012,0)","v":0},{"$f":"IF($U1012=$X$646,$H1012,0)+IF($U1012=$Y$646,$H1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":100916899.03090669},{"$f":"IF($U1012=$Y$646,$H1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1012=$AA$646,$I1012,0)","v":0},{"$f":"IF($U1012=$AB$646,$I1012,0)","v":0},{"$f":"IF($U1012=$AC$646,$I1012,0)+IF($U1012=$AD$646,$I1012,0)*$X$643","v":0},{"$f":"IF($U1012=$AD$646,$I1012,0)*$Y$643","v":0},0,{"$f":"IF($U1012=$AF$646,$J1012,0)","v":0},{"$f":"IF($U1012=$AG$646,$J1012,0)","v":0},{"$f":"IF($U1012=$AH$646,$J1012,0)+IF($U1012=$AI$646,$J1012,0)*$X$643","v":0},{"$f":"IF($U1012=$AI$646,$J1012,0)*$Y$643","v":0},0,{"$f":"IF($U1012=$AK$646,$K1012,0)","v":0},{"$f":"IF($U1012=$AL$646,$K1012,0)","v":0},{"$f":"IF($U1012=$AM$646,$K1012,0)+IF($U1012=$AN$646,$K1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":2177780.6437965259},{"$f":"IF($U1012=$AN$646,$K1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1012=$AP$646,$L1012,0)","v":0},{"$f":"IF($U1012=$AQ$646,$L1012,0)","v":0},{"$f":"IF($U1012=$AR$646,$L1012,0)+IF($U1012=$AS$646,$L1012,0)*$X$643","v":238763.46011219241},{"$f":"IF($U1012=$AS$646,$L1012,0)*$Y$643","v":0},0,{"$f":"IF($U1012=$AU$646,$M1012,0)","v":0},{"$f":"IF($U1012=$AV$646,$M1012,0)","v":0},{"$f":"IF($U1012=$AW$646,$M1012,0)+IF($U1012=$AX$646,$M1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1012=$AX$646,$M1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1012=$AZ$646,$N1012,0)","v":0},{"$f":"IF($U1012=$BA$646,$N1012,0)","v":0},{"$f":"IF($U1012=$BB$646,$N1012,0)+IF($U1012=$BC$646,$N1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":6836807.2301783999},{"$f":"IF($U1012=$BC$646,$N1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1012=$BE$646,$O1012,0)","v":0},{"$f":"IF($U1012=$BF$646,$O1012,0)","v":0},{"$f":"IF($U1012=$BG$646,$O1012,0)+IF($U1012=$BH$646,$O1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":9441360.2796746232},{"$f":"IF($U1012=$BH$646,$O1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1012=$BJ$646,$P1012,0)","v":0},{"$f":"IF($U1012=$BK$646,$P1012,0)","v":0},{"$f":"IF($U1012=$BL$646,$P1012,0)+IF($U1012=$BM$646,$P1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":3106440.4567183247},{"$f":"IF($U1012=$BM$646,$P1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1012=$BO$646,$Q1012,0)","v":0},{"$f":"IF($U1012=$BP$646,$Q1012,0)","v":0},{"$f":"IF($U1012=$BQ$646,$Q1012,0)+IF($U1012=$BR$646,$Q1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":1362971.5039586329},{"$f":"IF($U1012=$BR$646,$Q1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1012=$BT$646,$R1012,0)","v":0},{"$f":"IF($U1012=$BU$646,$R1012,0)","v":0},{"$f":"IF($U1012=$BV$646,$R1012,0)+IF($U1012=$BW$646,$R1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":261540.83135614893},{"$f":"IF($U1012=$BW$646,$R1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1004,null,null,"Dist - Ut - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'COS Input'!I43","v":1336034415.8866515},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1013","v":999717276.7029177},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1013","v":16168921.198277997},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1013","v":837614.57066548371},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1013","v":57811929.168563403},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1013","v":83731820.00910607},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1013","v":110780368.73175776},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1013","v":65555965.711010128},{"$f":"VLOOKUP($F1013,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1013","v":1430519.7943529072},{"$f":"SUM(H1013:R1013)","v":1336034415.8866518},null,"Demand",{"$f":"IF($U1013=$V$646,$H1013,0)","v":0},{"$f":"IF($U1013=$W$646,$H1013,0)","v":0},{"$f":"IF($U1013=$X$646,$H1013,0)+IF($U1013=$Y$646,$H1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":346286867.14700228},{"$f":"IF($U1013=$Y$646,$H1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":653430409.55591547},0,{"$f":"IF($U1013=$AA$646,$I1013,0)","v":0},{"$f":"IF($U1013=$AB$646,$I1013,0)","v":0},{"$f":"IF($U1013=$AC$646,$I1013,0)+IF($U1013=$AD$646,$I1013,0)*$X$643","v":0},{"$f":"IF($U1013=$AD$646,$I1013,0)*$Y$643","v":0},0,{"$f":"IF($U1013=$AF$646,$J1013,0)","v":0},{"$f":"IF($U1013=$AG$646,$J1013,0)","v":0},{"$f":"IF($U1013=$AH$646,$J1013,0)+IF($U1013=$AI$646,$J1013,0)*$X$643","v":0},{"$f":"IF($U1013=$AI$646,$J1013,0)*$Y$643","v":0},0,{"$f":"IF($U1013=$AK$646,$K1013,0)","v":0},{"$f":"IF($U1013=$AL$646,$K1013,0)","v":0},{"$f":"IF($U1013=$AM$646,$K1013,0)+IF($U1013=$AN$646,$K1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":8002630.7561899638},{"$f":"IF($U1013=$AN$646,$K1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":8166290.4420880321},0,{"$f":"IF($U1013=$AP$646,$L1013,0)","v":0},{"$f":"IF($U1013=$AQ$646,$L1013,0)","v":0},{"$f":"IF($U1013=$AR$646,$L1013,0)+IF($U1013=$AS$646,$L1013,0)*$X$643","v":290136.95402868011},{"$f":"IF($U1013=$AS$646,$L1013,0)*$Y$643","v":547477.61663680361},0,{"$f":"IF($U1013=$AU$646,$M1013,0)","v":0},{"$f":"IF($U1013=$AV$646,$M1013,0)","v":0},{"$f":"IF($U1013=$AW$646,$M1013,0)+IF($U1013=$AX$646,$M1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1013=$AX$646,$M1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1013=$AZ$646,$N1013,0)","v":0},{"$f":"IF($U1013=$BA$646,$N1013,0)","v":0},{"$f":"IF($U1013=$BB$646,$N1013,0)+IF($U1013=$BC$646,$N1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":23914590.80053002},{"$f":"IF($U1013=$BC$646,$N1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":33897338.368033387},0,{"$f":"IF($U1013=$BE$646,$O1013,0)","v":0},{"$f":"IF($U1013=$BF$646,$O1013,0)","v":0},{"$f":"IF($U1013=$BG$646,$O1013,0)+IF($U1013=$BH$646,$O1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":47383509.229425147},{"$f":"IF($U1013=$BH$646,$O1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":36348310.779680923},0,{"$f":"IF($U1013=$BJ$646,$P1013,0)","v":0},{"$f":"IF($U1013=$BK$646,$P1013,0)","v":0},{"$f":"IF($U1013=$BL$646,$P1013,0)+IF($U1013=$BM$646,$P1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":76958816.649363488},{"$f":"IF($U1013=$BM$646,$P1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":33821552.08239428},0,{"$f":"IF($U1013=$BO$646,$Q1013,0)","v":0},{"$f":"IF($U1013=$BP$646,$Q1013,0)","v":0},{"$f":"IF($U1013=$BQ$646,$Q1013,0)+IF($U1013=$BR$646,$Q1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":30134114.814468224},{"$f":"IF($U1013=$BR$646,$Q1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":35421850.896541901},0,{"$f":"IF($U1013=$BT$646,$R1013,0)","v":0},{"$f":"IF($U1013=$BU$646,$R1013,0)","v":0},{"$f":"IF($U1013=$BV$646,$R1013,0)+IF($U1013=$BW$646,$R1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":895622.38701597962},{"$f":"IF($U1013=$BW$646,$R1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":534897.4073369276},0,0]
[1005,null,null,"Total Utah",null,null,{"$f":"SUM(G1011:G1013)","v":2418564848.5458021},{"$f":"SUM(H1011:H1013)","v":2055787187.1336479},{"$f":"SUM(I1011:I1013)","v":0},0,19074449.316177569,1119395.4277627256,0,{"$f":"SUM(N1011:N1013)","v":66277412.24113825},{"$f":"SUM(O1011:O1013)","v":93652014.109928221},113955318.1885145,66946283.085059583,1752789.0435734054,{"$f":"SUM(S1011:S1013)","v":2418564848.5458026},null,null,{"$f":"SUM(V1011:V1013)","v":0},{"$f":"SUM(W1011:W1013)","v":955153011.39982355},447203766.17790896,653430409.55591547,0,{"$f":"SUM(AA1011:AA1013)","v":0},{"$f":"SUM(AB1011:AB1013)","v":0},0,0,0,{"$f":"SUM(AF1011:AF1013)","v":0},{"$f":"SUM(AG1011:AG1013)","v":0},0,0,0,{"$f":"SUM(AK1011:AK1013)","v":0},{"$f":"SUM(AL1011:AL1013)","v":727747.47410304728},{"$f":"SUM(AM1011:AM1013)","v":10180411.399986491},{"$f":"SUM(AN1011:AN1013)","v":8166290.4420880321},0,{"$f":"SUM(AP1011:AP1013)","v":0},{"$f":"SUM(AQ1011:AQ1013)","v":43017.39698504944},{"$f":"SUM(AR1011:AR1013)","v":528900.41414087254},{"$f":"SUM(AS1011:AS1013)","v":547477.61663680361},0,{"$f":"SUM(AU1011:AU1013)","v":0},{"$f":"SUM(AV1011:AV1013)","v":0},{"$f":"SUM(AW1011:AW1013)","v":0},{"$f":"SUM(AX1011:AX1013)","v":0},0,{"$f":"SUM(AZ1011:AZ1013)","v":0},{"$f":"SUM(BA1011:BA1013)","v":1628675.8423964509},30751398.030708421,33897338.368033387,0,{"$f":"SUM(BE1011:BE1013)","v":0},{"$f":"SUM(BF1011:BF1013)","v":478833.82114753145},56824869.509099767,36348310.779680923,0,{"$f":"SUM(BJ1011:BJ1013)","v":0},{"$f":"SUM(BK1011:BK1013)","v":68509.000038420578},80065257.106081814,33821552.08239428,0,{"$f":"SUM(BO1011:BO1013)","v":0},{"$f":"SUM(BP1011:BP1013)","v":27345.870090824992},{"$f":"SUM(BQ1011:BQ1013)","v":31497086.318426855},{"$f":"SUM(BR1011:BR1013)","v":35421850.896541901},0,{"$f":"SUM(BT1011:BT1013)","v":0},{"$f":"SUM(BU1011:BU1013)","v":60728.417864349169},{"$f":"SUM(BV1011:BV1013)","v":1157163.2183721284},{"$f":"SUM(BW1011:BW1013)","v":534897.4073369276},0,0]
[1006,null,null,"Total Mains",null,null,{"$f":"G1014+G1010","v":2418564848.5458021},{"$f":"H1010+H1014","v":2055787187.1336479},0,0,19074449.316177569,1119395.4277627256,0,{"$f":"N1010+N1014","v":66277412.24113825},{"$f":"O1010+O1014","v":93652014.109928221},113955318.1885145,66946283.085059583,1752789.0435734054,2418564848.5458026,null,null,{"$f":"V1010+V1014","v":0},{"$f":"W1010+W1014","v":955153011.39982355},{"$f":"X1010+X1014","v":447203766.17790896},{"$f":"Y1010+Y1014","v":653430409.55591547},0,{"$f":"AA1010+AA1014","v":0},{"$f":"AB1010+AB1014","v":0},{"$f":"AC1010+AC1014","v":0},{"$f":"AD1010+AD1014","v":0},0,{"$f":"AF1010+AF1014","v":0},{"$f":"AG1010+AG1014","v":0},{"$f":"AH1010+AH1014","v":0},{"$f":"AI1010+AI1014","v":0},0,{"$f":"AK1010+AK1014","v":0},{"$f":"AL1010+AL1014","v":727747.47410304728},{"$f":"AM1010+AM1014","v":10180411.399986491},{"$f":"AN1010+AN1014","v":8166290.4420880321},0,{"$f":"AP1010+AP1014","v":0},{"$f":"AQ1010+AQ1014","v":43017.39698504944},{"$f":"AR1010+AR1014","v":528900.41414087254},{"$f":"AS1010+AS1014","v":547477.61663680361},0,{"$f":"AU1010+AU1014","v":0},{"$f":"AV1010+AV1014","v":0},{"$f":"AW1010+AW1014","v":0},{"$f":"AX1010+AX1014","v":0},0,{"$f":"AZ1010+AZ1014","v":0},{"$f":"BA1010+BA1014","v":1628675.8423964509},{"$f":"BB1010+BB1014","v":30751398.030708421},{"$f":"BC1010+BC1014","v":33897338.368033387},0,{"$f":"BE1010+BE1014","v":0},{"$f":"BF1010+BF1014","v":478833.82114753145},{"$f":"BG1010+BG1014","v":56824869.509099767},{"$f":"BH1010+BH1014","v":36348310.779680923},0,{"$f":"BJ1010+BJ1014","v":0},{"$f":"BK1010+BK1014","v":68509.000038420578},{"$f":"BL1010+BL1014","v":80065257.106081814},{"$f":"BM1010+BM1014","v":33821552.08239428},0,{"$f":"BO1010+BO1014","v":0},{"$f":"BP1010+BP1014","v":27345.870090824992},{"$f":"BQ1010+BQ1014","v":31497086.318426855},{"$f":"BR1010+BR1014","v":35421850.896541901},0,{"$f":"BT1010+BT1014","v":0},{"$f":"BU1010+BU1014","v":60728.417864349169},{"$f":"BV1010+BV1014","v":1157163.2183721284},{"$f":"BW1010+BW1014","v":534897.4073369276},0,0]
[1007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1008,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1009,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1015","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1018","v":0},{"$f":"SUM(H1018:R1018)","v":0},null,"Demand",{"$f":"IF($U1018=$V$646,$H1018,0)","v":0},{"$f":"IF($U1018=$W$646,$H1018,0)","v":0},{"$f":"IF($U1018=$X$646,$H1018,0)+IF($U1018=$Y$646,$H1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1018=$Y$646,$H1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1018=$AA$646,$I1018,0)","v":0},{"$f":"IF($U1018=$AB$646,$I1018,0)","v":0},{"$f":"IF($U1018=$AC$646,$I1018,0)+IF($U1018=$AD$646,$I1018,0)*$X$643","v":0},{"$f":"IF($U1018=$AD$646,$I1018,0)*$Y$643","v":0},0,{"$f":"IF($U1018=$AF$646,$J1018,0)","v":0},{"$f":"IF($U1018=$AG$646,$J1018,0)","v":0},{"$f":"IF($U1018=$AH$646,$J1018,0)+IF($U1018=$AI$646,$J1018,0)*$X$643","v":0},{"$f":"IF($U1018=$AI$646,$J1018,0)*$Y$643","v":0},0,{"$f":"IF($U1018=$AK$646,$K1018,0)","v":0},{"$f":"IF($U1018=$AL$646,$K1018,0)","v":0},{"$f":"IF($U1018=$AM$646,$K1018,0)+IF($U1018=$AN$646,$K1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1018=$AN$646,$K1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1018=$AP$646,$L1018,0)","v":0},{"$f":"IF($U1018=$AQ$646,$L1018,0)","v":0},{"$f":"IF($U1018=$AR$646,$L1018,0)+IF($U1018=$AS$646,$L1018,0)*$X$643","v":0},{"$f":"IF($U1018=$AS$646,$L1018,0)*$Y$643","v":0},0,{"$f":"IF($U1018=$AU$646,$M1018,0)","v":0},{"$f":"IF($U1018=$AV$646,$M1018,0)","v":0},{"$f":"IF($U1018=$AW$646,$M1018,0)+IF($U1018=$AX$646,$M1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1018=$AX$646,$M1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1018=$AZ$646,$N1018,0)","v":0},{"$f":"IF($U1018=$BA$646,$N1018,0)","v":0},{"$f":"IF($U1018=$BB$646,$N1018,0)+IF($U1018=$BC$646,$N1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1018=$BC$646,$N1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1018=$BE$646,$O1018,0)","v":0},{"$f":"IF($U1018=$BF$646,$O1018,0)","v":0},{"$f":"IF($U1018=$BG$646,$O1018,0)+IF($U1018=$BH$646,$O1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1018=$BH$646,$O1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1018=$BJ$646,$P1018,0)","v":0},{"$f":"IF($U1018=$BK$646,$P1018,0)","v":0},{"$f":"IF($U1018=$BL$646,$P1018,0)+IF($U1018=$BM$646,$P1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1018=$BM$646,$P1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1018=$BO$646,$Q1018,0)","v":0},{"$f":"IF($U1018=$BP$646,$Q1018,0)","v":0},{"$f":"IF($U1018=$BQ$646,$Q1018,0)+IF($U1018=$BR$646,$Q1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1018=$BR$646,$Q1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1018=$BT$646,$R1018,0)","v":0},{"$f":"IF($U1018=$BU$646,$R1018,0)","v":0},{"$f":"IF($U1018=$BV$646,$R1018,0)+IF($U1018=$BW$646,$R1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1018=$BW$646,$R1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1010,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1016","v":16418815.990008542},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1019","v":12285741.90382999},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1019","v":198703.37077753659},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1019","v":10293.626678156883},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1019","v":710463.30525558849},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1019","v":1028998.4516047552},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1019","v":1361403.9188540932},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1019","v":805631.44576037768},{"$f":"VLOOKUP($F1019,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1019","v":17579.96724804274},{"$f":"SUM(H1019:R1019)","v":16418815.990008542},null,"Demand",{"$f":"IF($U1019=$V$646,$H1019,0)","v":0},{"$f":"IF($U1019=$W$646,$H1019,0)","v":0},{"$f":"IF($U1019=$X$646,$H1019,0)+IF($U1019=$Y$646,$H1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":4255594.2300857091},{"$f":"IF($U1019=$Y$646,$H1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":8030147.6737442818},0,{"$f":"IF($U1019=$AA$646,$I1019,0)","v":0},{"$f":"IF($U1019=$AB$646,$I1019,0)","v":0},{"$f":"IF($U1019=$AC$646,$I1019,0)+IF($U1019=$AD$646,$I1019,0)*$X$643","v":0},{"$f":"IF($U1019=$AD$646,$I1019,0)*$Y$643","v":0},0,{"$f":"IF($U1019=$AF$646,$J1019,0)","v":0},{"$f":"IF($U1019=$AG$646,$J1019,0)","v":0},{"$f":"IF($U1019=$AH$646,$J1019,0)+IF($U1019=$AI$646,$J1019,0)*$X$643","v":0},{"$f":"IF($U1019=$AI$646,$J1019,0)*$Y$643","v":0},0,{"$f":"IF($U1019=$AK$646,$K1019,0)","v":0},{"$f":"IF($U1019=$AL$646,$K1019,0)","v":0},{"$f":"IF($U1019=$AM$646,$K1019,0)+IF($U1019=$AN$646,$K1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":98346.060744750532},{"$f":"IF($U1019=$AN$646,$K1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":100357.31003278604},0,{"$f":"IF($U1019=$AP$646,$L1019,0)","v":0},{"$f":"IF($U1019=$AQ$646,$L1019,0)","v":0},{"$f":"IF($U1019=$AR$646,$L1019,0)+IF($U1019=$AS$646,$L1019,0)*$X$643","v":3565.5557996513594},{"$f":"IF($U1019=$AS$646,$L1019,0)*$Y$643","v":6728.070878505524},0,{"$f":"IF($U1019=$AU$646,$M1019,0)","v":0},{"$f":"IF($U1019=$AV$646,$M1019,0)","v":0},{"$f":"IF($U1019=$AW$646,$M1019,0)+IF($U1019=$AX$646,$M1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1019=$AX$646,$M1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1019=$AZ$646,$N1019,0)","v":0},{"$f":"IF($U1019=$BA$646,$N1019,0)","v":0},{"$f":"IF($U1019=$BB$646,$N1019,0)+IF($U1019=$BC$646,$N1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":293891.5803075881},{"$f":"IF($U1019=$BC$646,$N1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":416571.7249480004},0,{"$f":"IF($U1019=$BE$646,$O1019,0)","v":0},{"$f":"IF($U1019=$BF$646,$O1019,0)","v":0},{"$f":"IF($U1019=$BG$646,$O1019,0)+IF($U1019=$BH$646,$O1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":582306.19641822646},{"$f":"IF($U1019=$BH$646,$O1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":446692.25518652872},0,{"$f":"IF($U1019=$BJ$646,$P1019,0)","v":0},{"$f":"IF($U1019=$BK$646,$P1019,0)","v":0},{"$f":"IF($U1019=$BL$646,$P1019,0)+IF($U1019=$BM$646,$P1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":945763.54796679551},{"$f":"IF($U1019=$BM$646,$P1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":415640.37088729767},0,{"$f":"IF($U1019=$BO$646,$Q1019,0)","v":0},{"$f":"IF($U1019=$BP$646,$Q1019,0)","v":0},{"$f":"IF($U1019=$BQ$646,$Q1019,0)+IF($U1019=$BR$646,$Q1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":370324.65651881823},{"$f":"IF($U1019=$BR$646,$Q1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":435306.78924155945},0,{"$f":"IF($U1019=$BT$646,$R1019,0)","v":0},{"$f":"IF($U1019=$BU$646,$R1019,0)","v":0},{"$f":"IF($U1019=$BV$646,$R1019,0)+IF($U1019=$BW$646,$R1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":11006.497283371746},{"$f":"IF($U1019=$BW$646,$R1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":6573.4699646709942},0,0]
[1011,null,null,"Total",null,null,{"$f":"SUM(G1018:G1019)","v":16418815.990008542},{"$f":"SUM(H1018:H1019)","v":12285741.90382999},{"$f":"SUM(I1018:I1019)","v":0},0,198703.37077753659,10293.626678156883,0,{"$f":"SUM(N1018:N1019)","v":710463.30525558849},{"$f":"SUM(O1018:O1019)","v":1028998.4516047552},1361403.9188540932,805631.44576037768,17579.96724804274,{"$f":"SUM(S1018:S1019)","v":16418815.990008542},null,null,{"$f":"SUM(V1018:V1019)","v":0},{"$f":"SUM(W1018:W1019)","v":0},4255594.2300857091,8030147.6737442818,0,{"$f":"SUM(AA1018:AA1019)","v":0},{"$f":"SUM(AB1018:AB1019)","v":0},0,0,0,{"$f":"SUM(AF1018:AF1019)","v":0},{"$f":"SUM(AG1018:AG1019)","v":0},0,0,0,{"$f":"SUM(AK1018:AK1019)","v":0},{"$f":"SUM(AL1018:AL1019)","v":0},{"$f":"SUM(AM1018:AM1019)","v":98346.060744750532},{"$f":"SUM(AN1018:AN1019)","v":100357.31003278604},0,{"$f":"SUM(AP1018:AP1019)","v":0},{"$f":"SUM(AQ1018:AQ1019)","v":0},{"$f":"SUM(AR1018:AR1019)","v":3565.5557996513594},{"$f":"SUM(AS1018:AS1019)","v":6728.070878505524},0,{"$f":"SUM(AU1018:AU1019)","v":0},{"$f":"SUM(AV1018:AV1019)","v":0},{"$f":"SUM(AW1018:AW1019)","v":0},{"$f":"SUM(AX1018:AX1019)","v":0},0,{"$f":"SUM(AZ1018:AZ1019)","v":0},{"$f":"SUM(BA1018:BA1019)","v":0},293891.5803075881,416571.7249480004,0,{"$f":"SUM(BE1018:BE1019)","v":0},{"$f":"SUM(BF1018:BF1019)","v":0},582306.19641822646,446692.25518652872,0,{"$f":"SUM(BJ1018:BJ1019)","v":0},{"$f":"SUM(BK1018:BK1019)","v":0},945763.54796679551,415640.37088729767,0,{"$f":"SUM(BO1018:BO1019)","v":0},{"$f":"SUM(BP1018:BP1019)","v":0},{"$f":"SUM(BQ1018:BQ1019)","v":370324.65651881823},{"$f":"SUM(BR1018:BR1019)","v":435306.78924155945},0,{"$f":"SUM(BT1018:BT1019)","v":0},{"$f":"SUM(BU1018:BU1019)","v":0},{"$f":"SUM(BV1018:BV1019)","v":11006.497283371746},{"$f":"SUM(BW1018:BW1019)","v":6573.4699646709942},0,0]
[1012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1013,null,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1014,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1020","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1023","v":0},{"$f":"SUM(H1023:R1023)","v":0},null,"Demand",{"$f":"IF($U1023=$V$646,$H1023,0)","v":0},{"$f":"IF($U1023=$W$646,$H1023,0)","v":0},{"$f":"IF($U1023=$X$646,$H1023,0)+IF($U1023=$Y$646,$H1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1023=$Y$646,$H1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1023=$AA$646,$I1023,0)","v":0},{"$f":"IF($U1023=$AB$646,$I1023,0)","v":0},{"$f":"IF($U1023=$AC$646,$I1023,0)+IF($U1023=$AD$646,$I1023,0)*$X$643","v":0},{"$f":"IF($U1023=$AD$646,$I1023,0)*$Y$643","v":0},0,{"$f":"IF($U1023=$AF$646,$J1023,0)","v":0},{"$f":"IF($U1023=$AG$646,$J1023,0)","v":0},{"$f":"IF($U1023=$AH$646,$J1023,0)+IF($U1023=$AI$646,$J1023,0)*$X$643","v":0},{"$f":"IF($U1023=$AI$646,$J1023,0)*$Y$643","v":0},0,{"$f":"IF($U1023=$AK$646,$K1023,0)","v":0},{"$f":"IF($U1023=$AL$646,$K1023,0)","v":0},{"$f":"IF($U1023=$AM$646,$K1023,0)+IF($U1023=$AN$646,$K1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1023=$AN$646,$K1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1023=$AP$646,$L1023,0)","v":0},{"$f":"IF($U1023=$AQ$646,$L1023,0)","v":0},{"$f":"IF($U1023=$AR$646,$L1023,0)+IF($U1023=$AS$646,$L1023,0)*$X$643","v":0},{"$f":"IF($U1023=$AS$646,$L1023,0)*$Y$643","v":0},0,{"$f":"IF($U1023=$AU$646,$M1023,0)","v":0},{"$f":"IF($U1023=$AV$646,$M1023,0)","v":0},{"$f":"IF($U1023=$AW$646,$M1023,0)+IF($U1023=$AX$646,$M1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1023=$AX$646,$M1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1023=$AZ$646,$N1023,0)","v":0},{"$f":"IF($U1023=$BA$646,$N1023,0)","v":0},{"$f":"IF($U1023=$BB$646,$N1023,0)+IF($U1023=$BC$646,$N1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1023=$BC$646,$N1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1023=$BE$646,$O1023,0)","v":0},{"$f":"IF($U1023=$BF$646,$O1023,0)","v":0},{"$f":"IF($U1023=$BG$646,$O1023,0)+IF($U1023=$BH$646,$O1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1023=$BH$646,$O1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1023=$BJ$646,$P1023,0)","v":0},{"$f":"IF($U1023=$BK$646,$P1023,0)","v":0},{"$f":"IF($U1023=$BL$646,$P1023,0)+IF($U1023=$BM$646,$P1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1023=$BM$646,$P1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1023=$BO$646,$Q1023,0)","v":0},{"$f":"IF($U1023=$BP$646,$Q1023,0)","v":0},{"$f":"IF($U1023=$BQ$646,$Q1023,0)+IF($U1023=$BR$646,$Q1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1023=$BR$646,$Q1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1023=$BT$646,$R1023,0)","v":0},{"$f":"IF($U1023=$BU$646,$R1023,0)","v":0},{"$f":"IF($U1023=$BV$646,$R1023,0)+IF($U1023=$BW$646,$R1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1023=$BW$646,$R1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1015,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1021","v":169161970.9143804},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1024","v":126579183.04596287},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1024","v":2047227.6349594137},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1024","v":106054.55215488769},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1024","v":7319856.2583633596},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1024","v":10601702.720051954},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1024","v":14026454.176967712},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1024","v":8300367.2906962363},{"$f":"VLOOKUP($F1024,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1024","v":181125.23522395713},{"$f":"SUM(H1024:R1024)","v":169161970.91438037},null,"Demand",{"$f":"IF($U1024=$V$646,$H1024,0)","v":0},{"$f":"IF($U1024=$W$646,$H1024,0)","v":0},{"$f":"IF($U1024=$X$646,$H1024,0)+IF($U1024=$Y$646,$H1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":43845104.775596507},{"$f":"IF($U1024=$Y$646,$H1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":82734078.270366371},0,{"$f":"IF($U1024=$AA$646,$I1024,0)","v":0},{"$f":"IF($U1024=$AB$646,$I1024,0)","v":0},{"$f":"IF($U1024=$AC$646,$I1024,0)+IF($U1024=$AD$646,$I1024,0)*$X$643","v":0},{"$f":"IF($U1024=$AD$646,$I1024,0)*$Y$643","v":0},0,{"$f":"IF($U1024=$AF$646,$J1024,0)","v":0},{"$f":"IF($U1024=$AG$646,$J1024,0)","v":0},{"$f":"IF($U1024=$AH$646,$J1024,0)+IF($U1024=$AI$646,$J1024,0)*$X$643","v":0},{"$f":"IF($U1024=$AI$646,$J1024,0)*$Y$643","v":0},0,{"$f":"IF($U1024=$AK$646,$K1024,0)","v":0},{"$f":"IF($U1024=$AL$646,$K1024,0)","v":0},{"$f":"IF($U1024=$AM$646,$K1024,0)+IF($U1024=$AN$646,$K1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":1013252.9335471726},{"$f":"IF($U1024=$AN$646,$K1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":1033974.701412241},0,{"$f":"IF($U1024=$AP$646,$L1024,0)","v":0},{"$f":"IF($U1024=$AQ$646,$L1024,0)","v":0},{"$f":"IF($U1024=$AR$646,$L1024,0)+IF($U1024=$AS$646,$L1024,0)*$X$643","v":36735.68464627819},{"$f":"IF($U1024=$AS$646,$L1024,0)*$Y$643","v":69318.867508609503},0,{"$f":"IF($U1024=$AU$646,$M1024,0)","v":0},{"$f":"IF($U1024=$AV$646,$M1024,0)","v":0},{"$f":"IF($U1024=$AW$646,$M1024,0)+IF($U1024=$AX$646,$M1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1024=$AX$646,$M1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1024=$AZ$646,$N1024,0)","v":0},{"$f":"IF($U1024=$BA$646,$N1024,0)","v":0},{"$f":"IF($U1024=$BB$646,$N1024,0)+IF($U1024=$BC$646,$N1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":3027945.4371269587},{"$f":"IF($U1024=$BC$646,$N1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":4291910.8212364009},0,{"$f":"IF($U1024=$BE$646,$O1024,0)","v":0},{"$f":"IF($U1024=$BF$646,$O1024,0)","v":0},{"$f":"IF($U1024=$BG$646,$O1024,0)+IF($U1024=$BH$646,$O1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":5999462.0758102704},{"$f":"IF($U1024=$BH$646,$O1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":4602240.6442416832},0,{"$f":"IF($U1024=$BJ$646,$P1024,0)","v":0},{"$f":"IF($U1024=$BK$646,$P1024,0)","v":0},{"$f":"IF($U1024=$BL$646,$P1024,0)+IF($U1024=$BM$646,$P1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":9744139.0347756147},{"$f":"IF($U1024=$BM$646,$P1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":4282315.1421920974},0,{"$f":"IF($U1024=$BO$646,$Q1024,0)","v":0},{"$f":"IF($U1024=$BP$646,$Q1024,0)","v":0},{"$f":"IF($U1024=$BQ$646,$Q1024,0)+IF($U1024=$BR$646,$Q1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":3815430.346075865},{"$f":"IF($U1024=$BR$646,$Q1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":4484936.9446203709},0,{"$f":"IF($U1024=$BT$646,$R1024,0)","v":0},{"$f":"IF($U1024=$BU$646,$R1024,0)","v":0},{"$f":"IF($U1024=$BV$646,$R1024,0)+IF($U1024=$BW$646,$R1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":113399.21066488359},{"$f":"IF($U1024=$BW$646,$R1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":67726.024559073543},0,0]
[1016,null,null,"Total",null,null,{"$f":"SUM(G1023:G1024)","v":169161970.9143804},{"$f":"SUM(H1023:H1024)","v":126579183.04596287},{"$f":"SUM(I1023:I1024)","v":0},0,2047227.6349594137,106054.55215488769,0,{"$f":"SUM(N1023:N1024)","v":7319856.2583633596},{"$f":"SUM(O1023:O1024)","v":10601702.720051954},14026454.176967712,8300367.2906962363,181125.23522395713,{"$f":"SUM(S1023:S1024)","v":169161970.91438037},null,null,{"$f":"SUM(V1023:V1024)","v":0},{"$f":"SUM(W1023:W1024)","v":0},43845104.775596507,82734078.270366371,0,{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},0,0,0,{"$f":"SUM(AF1023:AF1024)","v":0},{"$f":"SUM(AG1023:AG1024)","v":0},0,0,0,{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},{"$f":"SUM(AM1023:AM1024)","v":1013252.9335471726},{"$f":"SUM(AN1023:AN1024)","v":1033974.701412241},0,{"$f":"SUM(AP1023:AP1024)","v":0},{"$f":"SUM(AQ1023:AQ1024)","v":0},{"$f":"SUM(AR1023:AR1024)","v":36735.68464627819},{"$f":"SUM(AS1023:AS1024)","v":69318.867508609503},0,{"$f":"SUM(AU1023:AU1024)","v":0},{"$f":"SUM(AV1023:AV1024)","v":0},{"$f":"SUM(AW1023:AW1024)","v":0},{"$f":"SUM(AX1023:AX1024)","v":0},0,{"$f":"SUM(AZ1023:AZ1024)","v":0},{"$f":"SUM(BA1023:BA1024)","v":0},3027945.4371269587,4291910.8212364009,0,{"$f":"SUM(BE1023:BE1024)","v":0},{"$f":"SUM(BF1023:BF1024)","v":0},5999462.0758102704,4602240.6442416832,0,{"$f":"SUM(BJ1023:BJ1024)","v":0},{"$f":"SUM(BK1023:BK1024)","v":0},9744139.0347756147,4282315.1421920974,0,{"$f":"SUM(BO1023:BO1024)","v":0},{"$f":"SUM(BP1023:BP1024)","v":0},{"$f":"SUM(BQ1023:BQ1024)","v":3815430.346075865},{"$f":"SUM(BR1023:BR1024)","v":4484936.9446203709},0,{"$f":"SUM(BT1023:BT1024)","v":0},{"$f":"SUM(BU1023:BU1024)","v":0},{"$f":"SUM(BV1023:BV1024)","v":113399.21066488359},{"$f":"SUM(BW1023:BW1024)","v":67726.024559073543},0,0]
[1017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1018,null,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1019,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W1025","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1028","v":0},{"$f":"SUM(H1028:R1028)","v":0},null,"Distribution Plant",{"$f":"IF($U1028=$V$646,$H1028,0)","v":0},{"$f":"IF($U1028=$W$646,$H1028,0)","v":0},{"$f":"IF($U1028=$X$646,$H1028,0)+IF($U1028=$Y$646,$H1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1028=$Y$646,$H1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1028:Y1028)-H1028","v":0},{"$f":"IF($U1028=$AA$646,$I1028,0)","v":0},{"$f":"IF($U1028=$AB$646,$I1028,0)","v":0},{"$f":"IF($U1028=$AC$646,$I1028,0)+IF($U1028=$AD$646,$I1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AD$646,$I1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AF$646,$J1028,0)","v":0},{"$f":"IF($U1028=$AG$646,$J1028,0)","v":0},{"$f":"IF($U1028=$AH$646,$J1028,0)+IF($U1028=$AI$646,$J1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AI$646,$J1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AK$646,$K1028,0)","v":0},{"$f":"IF($U1028=$AL$646,$K1028,0)","v":0},{"$f":"IF($U1028=$AM$646,$K1028,0)+IF($U1028=$AN$646,$K1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1028=$AN$646,$K1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1028:AN1028)-K1028","v":0},{"$f":"IF($U1028=$AP$646,$L1028,0)","v":0},{"$f":"IF($U1028=$AQ$646,$L1028,0)","v":0},{"$f":"IF($U1028=$AR$646,$L1028,0)+IF($U1028=$AS$646,$L1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AS$646,$L1028,0)*$Y$643","v":0},{"$f":"SUM(AP1028:AS1028)-L1028","v":0},{"$f":"IF($U1028=$AU$646,$M1028,0)","v":0},{"$f":"IF($U1028=$AV$646,$M1028,0)","v":0},{"$f":"IF($U1028=$AW$646,$M1028,0)+IF($U1028=$AX$646,$M1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1028=$AX$646,$M1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1028:AX1028)-M1028","v":0},{"$f":"IF($U1028=$AZ$646,$N1028,0)","v":0},{"$f":"IF($U1028=$BA$646,$N1028,0)","v":0},{"$f":"IF($U1028=$BB$646,$N1028,0)+IF($U1028=$BC$646,$N1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1028=$BC$646,$N1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1028=$BE$646,$O1028,0)","v":0},{"$f":"IF($U1028=$BF$646,$O1028,0)","v":0},{"$f":"IF($U1028=$BG$646,$O1028,0)+IF($U1028=$BH$646,$O1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1028=$BH$646,$O1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1028=$BJ$646,$P1028,0)","v":0},{"$f":"IF($U1028=$BK$646,$P1028,0)","v":0},{"$f":"IF($U1028=$BL$646,$P1028,0)+IF($U1028=$BM$646,$P1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1028=$BM$646,$P1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1028=$BO$646,$Q1028,0)","v":0},{"$f":"IF($U1028=$BP$646,$Q1028,0)","v":0},{"$f":"IF($U1028=$BQ$646,$Q1028,0)+IF($U1028=$BR$646,$Q1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1028=$BR$646,$Q1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1028:BR1028)-Q1028","v":0},{"$f":"IF($U1028=$BT$646,$R1028,0)","v":0},{"$f":"IF($U1028=$BU$646,$R1028,0)","v":0},{"$f":"IF($U1028=$BV$646,$R1028,0)+IF($U1028=$BW$646,$R1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1028=$BW$646,$R1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1028:BW1028)-R1028","v":0},{"$f":"SUM(V1028:BW1028)-S1028","v":0}]
[1020,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W1026","v":451651423.35366726},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1029","v":438873906.249008},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1029","v":798462.03695054853},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1029","v":60820.025899626446},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1029","v":2518867.5625464614},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1029","v":4037226.6911048358},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1029","v":2715662.2239530799},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1029","v":2545100.9362388332},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1029","v":101377.62796588226},{"$f":"SUM(H1029:R1029)","v":451651423.3536672},null,"Distribution Plant",{"$f":"IF($U1029=$V$646,$H1029,0)","v":0},{"$f":"IF($U1029=$W$646,$H1029,0)","v":438873906.249008},{"$f":"IF($U1029=$X$646,$H1029,0)+IF($U1029=$Y$646,$H1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1029=$Y$646,$H1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1029=$AA$646,$I1029,0)","v":0},{"$f":"IF($U1029=$AB$646,$I1029,0)","v":0},{"$f":"IF($U1029=$AC$646,$I1029,0)+IF($U1029=$AD$646,$I1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AD$646,$I1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AF$646,$J1029,0)","v":0},{"$f":"IF($U1029=$AG$646,$J1029,0)","v":0},{"$f":"IF($U1029=$AH$646,$J1029,0)+IF($U1029=$AI$646,$J1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AI$646,$J1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AK$646,$K1029,0)","v":0},{"$f":"IF($U1029=$AL$646,$K1029,0)","v":798462.03695054853},{"$f":"IF($U1029=$AM$646,$K1029,0)+IF($U1029=$AN$646,$K1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1029=$AN$646,$K1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1029=$AP$646,$L1029,0)","v":0},{"$f":"IF($U1029=$AQ$646,$L1029,0)","v":60820.025899626446},{"$f":"IF($U1029=$AR$646,$L1029,0)+IF($U1029=$AS$646,$L1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AS$646,$L1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AU$646,$M1029,0)","v":0},{"$f":"IF($U1029=$AV$646,$M1029,0)","v":0},{"$f":"IF($U1029=$AW$646,$M1029,0)+IF($U1029=$AX$646,$M1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1029=$AX$646,$M1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1029=$AZ$646,$N1029,0)","v":0},{"$f":"IF($U1029=$BA$646,$N1029,0)","v":2518867.5625464614},{"$f":"IF($U1029=$BB$646,$N1029,0)+IF($U1029=$BC$646,$N1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1029=$BC$646,$N1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1029=$BE$646,$O1029,0)","v":0},{"$f":"IF($U1029=$BF$646,$O1029,0)","v":4037226.6911048358},{"$f":"IF($U1029=$BG$646,$O1029,0)+IF($U1029=$BH$646,$O1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1029=$BH$646,$O1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1029=$BJ$646,$P1029,0)","v":0},{"$f":"IF($U1029=$BK$646,$P1029,0)","v":2715662.2239530799},{"$f":"IF($U1029=$BL$646,$P1029,0)+IF($U1029=$BM$646,$P1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1029=$BM$646,$P1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1029=$BO$646,$Q1029,0)","v":0},{"$f":"IF($U1029=$BP$646,$Q1029,0)","v":2545100.9362388332},{"$f":"IF($U1029=$BQ$646,$Q1029,0)+IF($U1029=$BR$646,$Q1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1029=$BR$646,$Q1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1029=$BT$646,$R1029,0)","v":0},{"$f":"IF($U1029=$BU$646,$R1029,0)","v":101377.62796588226},{"$f":"IF($U1029=$BV$646,$R1029,0)+IF($U1029=$BW$646,$R1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1029=$BW$646,$R1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1021,null,null,"Total",null,null,{"$f":"SUM(G1028:G1029)","v":451651423.35366726},{"$f":"SUM(H1028:H1029)","v":438873906.249008},{"$f":"SUM(I1028:I1029)","v":0},0,798462.03695054853,60820.025899626446,0,{"$f":"SUM(N1028:N1029)","v":2518867.5625464614},{"$f":"SUM(O1028:O1029)","v":4037226.6911048358},2715662.2239530799,2545100.9362388332,101377.62796588226,{"$f":"SUM(S1028:S1029)","v":451651423.3536672},null,null,{"$f":"SUM(V1028:V1029)","v":0},{"$f":"SUM(W1028:W1029)","v":438873906.249008},0,0,0,{"$f":"SUM(AA1028:AA1029)","v":0},{"$f":"SUM(AB1028:AB1029)","v":0},0,0,0,{"$f":"SUM(AF1028:AF1029)","v":0},{"$f":"SUM(AG1028:AG1029)","v":0},0,0,0,{"$f":"SUM(AK1028:AK1029)","v":0},{"$f":"SUM(AL1028:AL1029)","v":798462.03695054853},{"$f":"SUM(AM1028:AM1029)","v":0},{"$f":"SUM(AN1028:AN1029)","v":0},0,{"$f":"SUM(AP1028:AP1029)","v":0},{"$f":"SUM(AQ1028:AQ1029)","v":60820.025899626446},{"$f":"SUM(AR1028:AR1029)","v":0},{"$f":"SUM(AS1028:AS1029)","v":0},0,{"$f":"SUM(AU1028:AU1029)","v":0},{"$f":"SUM(AV1028:AV1029)","v":0},{"$f":"SUM(AW1028:AW1029)","v":0},{"$f":"SUM(AX1028:AX1029)","v":0},0,{"$f":"SUM(AZ1028:AZ1029)","v":0},{"$f":"SUM(BA1028:BA1029)","v":2518867.5625464614},0,0,0,{"$f":"SUM(BE1028:BE1029)","v":0},{"$f":"SUM(BF1028:BF1029)","v":4037226.6911048358},0,0,0,{"$f":"SUM(BJ1028:BJ1029)","v":0},{"$f":"SUM(BK1028:BK1029)","v":2715662.2239530799},0,0,0,{"$f":"SUM(BO1028:BO1029)","v":0},{"$f":"SUM(BP1028:BP1029)","v":2545100.9362388332},{"$f":"SUM(BQ1028:BQ1029)","v":0},{"$f":"SUM(BR1028:BR1029)","v":0},0,{"$f":"SUM(BT1028:BT1029)","v":0},{"$f":"SUM(BU1028:BU1029)","v":101377.62796588226},{"$f":"SUM(BV1028:BV1029)","v":0},{"$f":"SUM(BW1028:BW1029)","v":0},0,0]
[1022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1031:BH1031)-O1031","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1023,null,"381.2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1024,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1030","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1033","v":0},{"$f":"SUM(H1033:R1033)","v":0},null,"Distribution Plant",{"$f":"IF($U1033=$V$646,$H1033,0)","v":0},{"$f":"IF($U1033=$W$646,$H1033,0)","v":0},{"$f":"IF($U1033=$X$646,$H1033,0)+IF($U1033=$Y$646,$H1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1033=$Y$646,$H1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1033=$AA$646,$I1033,0)","v":0},{"$f":"IF($U1033=$AB$646,$I1033,0)","v":0},{"$f":"IF($U1033=$AC$646,$I1033,0)+IF($U1033=$AD$646,$I1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AD$646,$I1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AF$646,$J1033,0)","v":0},{"$f":"IF($U1033=$AG$646,$J1033,0)","v":0},{"$f":"IF($U1033=$AH$646,$J1033,0)+IF($U1033=$AI$646,$J1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AI$646,$J1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AK$646,$K1033,0)","v":0},{"$f":"IF($U1033=$AL$646,$K1033,0)","v":0},{"$f":"IF($U1033=$AM$646,$K1033,0)+IF($U1033=$AN$646,$K1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1033=$AN$646,$K1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1033=$AP$646,$L1033,0)","v":0},{"$f":"IF($U1033=$AQ$646,$L1033,0)","v":0},{"$f":"IF($U1033=$AR$646,$L1033,0)+IF($U1033=$AS$646,$L1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AS$646,$L1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AU$646,$M1033,0)","v":0},{"$f":"IF($U1033=$AV$646,$M1033,0)","v":0},{"$f":"IF($U1033=$AW$646,$M1033,0)+IF($U1033=$AX$646,$M1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1033=$AX$646,$M1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1033=$AZ$646,$N1033,0)","v":0},{"$f":"IF($U1033=$BA$646,$N1033,0)","v":0},{"$f":"IF($U1033=$BB$646,$N1033,0)+IF($U1033=$BC$646,$N1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1033=$BC$646,$N1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1033=$BE$646,$O1033,0)","v":0},{"$f":"IF($U1033=$BF$646,$O1033,0)","v":0},{"$f":"IF($U1033=$BG$646,$O1033,0)+IF($U1033=$BH$646,$O1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1033=$BH$646,$O1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1033=$BJ$646,$P1033,0)","v":0},{"$f":"IF($U1033=$BK$646,$P1033,0)","v":0},{"$f":"IF($U1033=$BL$646,$P1033,0)+IF($U1033=$BM$646,$P1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1033=$BM$646,$P1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1033=$BO$646,$Q1033,0)","v":0},{"$f":"IF($U1033=$BP$646,$Q1033,0)","v":0},{"$f":"IF($U1033=$BQ$646,$Q1033,0)+IF($U1033=$BR$646,$Q1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1033=$BR$646,$Q1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1033=$BT$646,$R1033,0)","v":0},{"$f":"IF($U1033=$BU$646,$R1033,0)","v":0},{"$f":"IF($U1033=$BV$646,$R1033,0)+IF($U1033=$BW$646,$R1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1033=$BW$646,$R1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1025,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1031","v":465929849.17287588},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1034","v":423999601.05258679},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1034","v":2538753.1919457777},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1034","v":373942.4211015139},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1034","v":13333163.851200178},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1034","v":16582660.906538049},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1034","v":5255065.4290106986},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1034","v":3846662.3204927938},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1034","v":0},{"$f":"SUM(H1034:R1034)","v":465929849.17287582},null,"Distribution Plant",{"$f":"IF($U1034=$V$646,$H1034,0)","v":0},{"$f":"IF($U1034=$W$646,$H1034,0)","v":423999601.05258679},{"$f":"IF($U1034=$X$646,$H1034,0)+IF($U1034=$Y$646,$H1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1034=$Y$646,$H1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1034=$AA$646,$I1034,0)","v":0},{"$f":"IF($U1034=$AB$646,$I1034,0)","v":0},{"$f":"IF($U1034=$AC$646,$I1034,0)+IF($U1034=$AD$646,$I1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AD$646,$I1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AF$646,$J1034,0)","v":0},{"$f":"IF($U1034=$AG$646,$J1034,0)","v":0},{"$f":"IF($U1034=$AH$646,$J1034,0)+IF($U1034=$AI$646,$J1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AI$646,$J1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AK$646,$K1034,0)","v":0},{"$f":"IF($U1034=$AL$646,$K1034,0)","v":2538753.1919457777},{"$f":"IF($U1034=$AM$646,$K1034,0)+IF($U1034=$AN$646,$K1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1034=$AN$646,$K1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1034=$AP$646,$L1034,0)","v":0},{"$f":"IF($U1034=$AQ$646,$L1034,0)","v":373942.4211015139},{"$f":"IF($U1034=$AR$646,$L1034,0)+IF($U1034=$AS$646,$L1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AS$646,$L1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AU$646,$M1034,0)","v":0},{"$f":"IF($U1034=$AV$646,$M1034,0)","v":0},{"$f":"IF($U1034=$AW$646,$M1034,0)+IF($U1034=$AX$646,$M1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1034=$AX$646,$M1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1034=$AZ$646,$N1034,0)","v":0},{"$f":"IF($U1034=$BA$646,$N1034,0)","v":13333163.851200178},{"$f":"IF($U1034=$BB$646,$N1034,0)+IF($U1034=$BC$646,$N1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1034=$BC$646,$N1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1034=$BE$646,$O1034,0)","v":0},{"$f":"IF($U1034=$BF$646,$O1034,0)","v":16582660.906538049},{"$f":"IF($U1034=$BG$646,$O1034,0)+IF($U1034=$BH$646,$O1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1034=$BH$646,$O1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1034=$BJ$646,$P1034,0)","v":0},{"$f":"IF($U1034=$BK$646,$P1034,0)","v":5255065.4290106986},{"$f":"IF($U1034=$BL$646,$P1034,0)+IF($U1034=$BM$646,$P1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1034=$BM$646,$P1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1034=$BO$646,$Q1034,0)","v":0},{"$f":"IF($U1034=$BP$646,$Q1034,0)","v":3846662.3204927938},{"$f":"IF($U1034=$BQ$646,$Q1034,0)+IF($U1034=$BR$646,$Q1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1034=$BR$646,$Q1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1034=$BT$646,$R1034,0)","v":0},{"$f":"IF($U1034=$BU$646,$R1034,0)","v":0},{"$f":"IF($U1034=$BV$646,$R1034,0)+IF($U1034=$BW$646,$R1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1034=$BW$646,$R1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1026,null,null,"Total",null,null,{"$f":"SUM(G1033:G1034)","v":465929849.17287588},{"$f":"SUM(H1033:H1034)","v":423999601.05258679},{"$f":"SUM(I1033:I1034)","v":0},0,2538753.1919457777,373942.4211015139,0,{"$f":"SUM(N1033:N1034)","v":13333163.851200178},{"$f":"SUM(O1033:O1034)","v":16582660.906538049},5255065.4290106986,3846662.3204927938,0,{"$f":"SUM(S1033:S1034)","v":465929849.17287582},null,null,{"$f":"SUM(V1033:V1034)","v":0},{"$f":"SUM(W1033:W1034)","v":423999601.05258679},0,0,0,{"$f":"SUM(AA1033:AA1034)","v":0},{"$f":"SUM(AB1033:AB1034)","v":0},0,0,0,{"$f":"SUM(AF1033:AF1034)","v":0},{"$f":"SUM(AG1033:AG1034)","v":0},0,0,0,{"$f":"SUM(AK1033:AK1034)","v":0},{"$f":"SUM(AL1033:AL1034)","v":2538753.1919457777},{"$f":"SUM(AM1033:AM1034)","v":0},{"$f":"SUM(AN1033:AN1034)","v":0},0,{"$f":"SUM(AP1033:AP1034)","v":0},{"$f":"SUM(AQ1033:AQ1034)","v":373942.4211015139},{"$f":"SUM(AR1033:AR1034)","v":0},{"$f":"SUM(AS1033:AS1034)","v":0},0,{"$f":"SUM(AU1033:AU1034)","v":0},{"$f":"SUM(AV1033:AV1034)","v":0},{"$f":"SUM(AW1033:AW1034)","v":0},{"$f":"SUM(AX1033:AX1034)","v":0},0,{"$f":"SUM(AZ1033:AZ1034)","v":0},{"$f":"SUM(BA1033:BA1034)","v":13333163.851200178},0,0,0,{"$f":"SUM(BE1033:BE1034)","v":0},{"$f":"SUM(BF1033:BF1034)","v":16582660.906538049},0,0,0,{"$f":"SUM(BJ1033:BJ1034)","v":0},{"$f":"SUM(BK1033:BK1034)","v":5255065.4290106986},0,0,0,{"$f":"SUM(BO1033:BO1034)","v":0},{"$f":"SUM(BP1033:BP1034)","v":3846662.3204927938},{"$f":"SUM(BQ1033:BQ1034)","v":0},{"$f":"SUM(BR1033:BR1034)","v":0},0,{"$f":"SUM(BT1033:BT1034)","v":0},{"$f":"SUM(BU1033:BU1034)","v":0},{"$f":"SUM(BV1033:BV1034)","v":0},{"$f":"SUM(BW1033:BW1034)","v":0},0,0]
[1027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1028,null,"383.4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1029,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1035","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1038","v":0},{"$f":"SUM(H1038:R1038)","v":0},null,"Distribution Plant",{"$f":"IF($U1038=$V$646,$H1038,0)","v":0},{"$f":"IF($U1038=$W$646,$H1038,0)","v":0},{"$f":"IF($U1038=$X$646,$H1038,0)+IF($U1038=$Y$646,$H1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1038=$Y$646,$H1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1038=$AA$646,$I1038,0)","v":0},{"$f":"IF($U1038=$AB$646,$I1038,0)","v":0},{"$f":"IF($U1038=$AC$646,$I1038,0)+IF($U1038=$AD$646,$I1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AD$646,$I1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AF$646,$J1038,0)","v":0},{"$f":"IF($U1038=$AG$646,$J1038,0)","v":0},{"$f":"IF($U1038=$AH$646,$J1038,0)+IF($U1038=$AI$646,$J1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AI$646,$J1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AK$646,$K1038,0)","v":0},{"$f":"IF($U1038=$AL$646,$K1038,0)","v":0},{"$f":"IF($U1038=$AM$646,$K1038,0)+IF($U1038=$AN$646,$K1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1038=$AN$646,$K1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1038=$AP$646,$L1038,0)","v":0},{"$f":"IF($U1038=$AQ$646,$L1038,0)","v":0},{"$f":"IF($U1038=$AR$646,$L1038,0)+IF($U1038=$AS$646,$L1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AS$646,$L1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AU$646,$M1038,0)","v":0},{"$f":"IF($U1038=$AV$646,$M1038,0)","v":0},{"$f":"IF($U1038=$AW$646,$M1038,0)+IF($U1038=$AX$646,$M1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1038=$AX$646,$M1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1038=$AZ$646,$N1038,0)","v":0},{"$f":"IF($U1038=$BA$646,$N1038,0)","v":0},{"$f":"IF($U1038=$BB$646,$N1038,0)+IF($U1038=$BC$646,$N1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1038=$BC$646,$N1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1038=$BE$646,$O1038,0)","v":0},{"$f":"IF($U1038=$BF$646,$O1038,0)","v":0},{"$f":"IF($U1038=$BG$646,$O1038,0)+IF($U1038=$BH$646,$O1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1038=$BH$646,$O1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1038=$BJ$646,$P1038,0)","v":0},{"$f":"IF($U1038=$BK$646,$P1038,0)","v":0},{"$f":"IF($U1038=$BL$646,$P1038,0)+IF($U1038=$BM$646,$P1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1038=$BM$646,$P1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1038=$BO$646,$Q1038,0)","v":0},{"$f":"IF($U1038=$BP$646,$Q1038,0)","v":0},{"$f":"IF($U1038=$BQ$646,$Q1038,0)+IF($U1038=$BR$646,$Q1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1038=$BR$646,$Q1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1038=$BT$646,$R1038,0)","v":0},{"$f":"IF($U1038=$BU$646,$R1038,0)","v":0},{"$f":"IF($U1038=$BV$646,$R1038,0)+IF($U1038=$BW$646,$R1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1038=$BW$646,$R1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1030,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1036","v":14227972.935811998},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1039","v":12947560.366180724},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1039","v":77525.214943480925},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1039","v":11418.977892121025},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1039","v":407151.19402714289},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1039","v":506380.20079806069},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1039","v":160472.50210008258},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1039","v":117464.47987038597},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1039","v":0},{"$f":"SUM(H1039:R1039)","v":14227972.935811998},null,"Distribution Plant",{"$f":"IF($U1039=$V$646,$H1039,0)","v":0},{"$f":"IF($U1039=$W$646,$H1039,0)","v":12947560.366180724},{"$f":"IF($U1039=$X$646,$H1039,0)+IF($U1039=$Y$646,$H1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1039=$Y$646,$H1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1039=$AA$646,$I1039,0)","v":0},{"$f":"IF($U1039=$AB$646,$I1039,0)","v":0},{"$f":"IF($U1039=$AC$646,$I1039,0)+IF($U1039=$AD$646,$I1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AD$646,$I1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AF$646,$J1039,0)","v":0},{"$f":"IF($U1039=$AG$646,$J1039,0)","v":0},{"$f":"IF($U1039=$AH$646,$J1039,0)+IF($U1039=$AI$646,$J1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AI$646,$J1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AK$646,$K1039,0)","v":0},{"$f":"IF($U1039=$AL$646,$K1039,0)","v":77525.214943480925},{"$f":"IF($U1039=$AM$646,$K1039,0)+IF($U1039=$AN$646,$K1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1039=$AN$646,$K1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1039=$AP$646,$L1039,0)","v":0},{"$f":"IF($U1039=$AQ$646,$L1039,0)","v":11418.977892121025},{"$f":"IF($U1039=$AR$646,$L1039,0)+IF($U1039=$AS$646,$L1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AS$646,$L1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AU$646,$M1039,0)","v":0},{"$f":"IF($U1039=$AV$646,$M1039,0)","v":0},{"$f":"IF($U1039=$AW$646,$M1039,0)+IF($U1039=$AX$646,$M1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1039=$AX$646,$M1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1039=$AZ$646,$N1039,0)","v":0},{"$f":"IF($U1039=$BA$646,$N1039,0)","v":407151.19402714289},{"$f":"IF($U1039=$BB$646,$N1039,0)+IF($U1039=$BC$646,$N1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1039=$BC$646,$N1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1039=$BE$646,$O1039,0)","v":0},{"$f":"IF($U1039=$BF$646,$O1039,0)","v":506380.20079806069},{"$f":"IF($U1039=$BG$646,$O1039,0)+IF($U1039=$BH$646,$O1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1039=$BH$646,$O1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1039=$BJ$646,$P1039,0)","v":0},{"$f":"IF($U1039=$BK$646,$P1039,0)","v":160472.50210008258},{"$f":"IF($U1039=$BL$646,$P1039,0)+IF($U1039=$BM$646,$P1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1039=$BM$646,$P1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1039=$BO$646,$Q1039,0)","v":0},{"$f":"IF($U1039=$BP$646,$Q1039,0)","v":117464.47987038597},{"$f":"IF($U1039=$BQ$646,$Q1039,0)+IF($U1039=$BR$646,$Q1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1039=$BR$646,$Q1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1039=$BT$646,$R1039,0)","v":0},{"$f":"IF($U1039=$BU$646,$R1039,0)","v":0},{"$f":"IF($U1039=$BV$646,$R1039,0)+IF($U1039=$BW$646,$R1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1039=$BW$646,$R1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1031,null,null,"Total",null,null,{"$f":"SUM(G1038:G1039)","v":14227972.935811998},{"$f":"SUM(H1038:H1039)","v":12947560.366180724},{"$f":"SUM(I1038:I1039)","v":0},0,77525.214943480925,11418.977892121025,0,{"$f":"SUM(N1038:N1039)","v":407151.19402714289},{"$f":"SUM(O1038:O1039)","v":506380.20079806069},160472.50210008258,117464.47987038597,0,{"$f":"SUM(S1038:S1039)","v":14227972.935811998},null,null,{"$f":"SUM(V1038:V1039)","v":0},{"$f":"SUM(W1038:W1039)","v":12947560.366180724},0,0,0,{"$f":"SUM(AA1038:AA1039)","v":0},{"$f":"SUM(AB1038:AB1039)","v":0},0,0,0,{"$f":"SUM(AF1038:AF1039)","v":0},{"$f":"SUM(AG1038:AG1039)","v":0},0,0,0,{"$f":"SUM(AK1038:AK1039)","v":0},{"$f":"SUM(AL1038:AL1039)","v":77525.214943480925},{"$f":"SUM(AM1038:AM1039)","v":0},{"$f":"SUM(AN1038:AN1039)","v":0},0,{"$f":"SUM(AP1038:AP1039)","v":0},{"$f":"SUM(AQ1038:AQ1039)","v":11418.977892121025},{"$f":"SUM(AR1038:AR1039)","v":0},{"$f":"SUM(AS1038:AS1039)","v":0},0,{"$f":"SUM(AU1038:AU1039)","v":0},{"$f":"SUM(AV1038:AV1039)","v":0},{"$f":"SUM(AW1038:AW1039)","v":0},{"$f":"SUM(AX1038:AX1039)","v":0},0,{"$f":"SUM(AZ1038:AZ1039)","v":0},{"$f":"SUM(BA1038:BA1039)","v":407151.19402714289},0,0,0,{"$f":"SUM(BE1038:BE1039)","v":0},{"$f":"SUM(BF1038:BF1039)","v":506380.20079806069},0,0,0,{"$f":"SUM(BJ1038:BJ1039)","v":0},{"$f":"SUM(BK1038:BK1039)","v":160472.50210008258},0,0,0,{"$f":"SUM(BO1038:BO1039)","v":0},{"$f":"SUM(BP1038:BP1039)","v":117464.47987038597},{"$f":"SUM(BQ1038:BQ1039)","v":0},{"$f":"SUM(BR1038:BR1039)","v":0},0,{"$f":"SUM(BT1038:BT1039)","v":0},{"$f":"SUM(BU1038:BU1039)","v":0},{"$f":"SUM(BV1038:BV1039)","v":0},{"$f":"SUM(BW1038:BW1039)","v":0},0,0]
[1032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1033,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1034,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1040","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1043","v":0},{"$f":"SUM(H1043:R1043)","v":0},null,"Distribution Plant",{"$f":"IF($U1043=$V$646,$H1043,0)","v":0},{"$f":"IF($U1043=$W$646,$H1043,0)","v":0},{"$f":"IF($U1043=$X$646,$H1043,0)+IF($U1043=$Y$646,$H1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1043=$Y$646,$H1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1043=$AA$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AB$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AC$646,$I1043,0)+IF($U1043=$AD$646,$I1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AD$646,$I1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AF$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AG$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AH$646,$J1043,0)+IF($U1043=$AI$646,$J1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AI$646,$J1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AK$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AL$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AM$646,$K1043,0)+IF($U1043=$AN$646,$K1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1043=$AN$646,$K1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1043=$AP$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AQ$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AR$646,$L1043,0)+IF($U1043=$AS$646,$L1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AS$646,$L1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AU$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AV$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AW$646,$M1043,0)+IF($U1043=$AX$646,$M1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1043=$AX$646,$M1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1043=$AZ$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BA$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BB$646,$N1043,0)+IF($U1043=$BC$646,$N1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1043=$BC$646,$N1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1043=$BE$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BF$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BG$646,$O1043,0)+IF($U1043=$BH$646,$O1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1043=$BH$646,$O1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1043=$BJ$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BK$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BL$646,$P1043,0)+IF($U1043=$BM$646,$P1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1043=$BM$646,$P1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1043=$BO$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BP$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BQ$646,$Q1043,0)+IF($U1043=$BR$646,$Q1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1043=$BR$646,$Q1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1043=$BT$646,$R1043,0)","v":0},{"$f":"IF($U1043=$BU$646,$R1043,0)","v":0},{"$f":"IF($U1043=$BV$646,$R1043,0)+IF($U1043=$BW$646,$R1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1043=$BW$646,$R1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1035,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1041","v":3714835.7144433302},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1044","v":3225805.7052573301},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1044","v":25986.448672664959},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1044","v":1767.012132909116},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1044","v":95148.614599905472},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1044","v":132803.90185605342},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1044","v":144429.08368958379},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1044","v":86738.223386407932},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1044","v":2156.7248484757893},{"$f":"SUM(H1044:R1044)","v":3714835.7144433307},null,"Distribution Plant",{"$f":"IF($U1044=$V$646,$H1044,0)","v":0},{"$f":"IF($U1044=$W$646,$H1044,0)","v":3225805.7052573301},{"$f":"IF($U1044=$X$646,$H1044,0)+IF($U1044=$Y$646,$H1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1044=$Y$646,$H1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1044=$AA$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AB$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AC$646,$I1044,0)+IF($U1044=$AD$646,$I1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AD$646,$I1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AF$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AG$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AH$646,$J1044,0)+IF($U1044=$AI$646,$J1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AI$646,$J1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AK$646,$K1044,0)","v":0},{"$f":"IF($U1044=$AL$646,$K1044,0)","v":25986.448672664959},{"$f":"IF($U1044=$AM$646,$K1044,0)+IF($U1044=$AN$646,$K1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1044=$AN$646,$K1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1044=$AP$646,$L1044,0)","v":0},{"$f":"IF($U1044=$AQ$646,$L1044,0)","v":1767.012132909116},{"$f":"IF($U1044=$AR$646,$L1044,0)+IF($U1044=$AS$646,$L1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AS$646,$L1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AU$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AV$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AW$646,$M1044,0)+IF($U1044=$AX$646,$M1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1044=$AX$646,$M1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1044=$AZ$646,$N1044,0)","v":0},{"$f":"IF($U1044=$BA$646,$N1044,0)","v":95148.614599905472},{"$f":"IF($U1044=$BB$646,$N1044,0)+IF($U1044=$BC$646,$N1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1044=$BC$646,$N1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1044=$BE$646,$O1044,0)","v":0},{"$f":"IF($U1044=$BF$646,$O1044,0)","v":132803.90185605342},{"$f":"IF($U1044=$BG$646,$O1044,0)+IF($U1044=$BH$646,$O1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1044=$BH$646,$O1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1044=$BJ$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BK$646,$P1044,0)","v":144429.08368958379},{"$f":"IF($U1044=$BL$646,$P1044,0)+IF($U1044=$BM$646,$P1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1044=$BM$646,$P1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1044=$BO$646,$Q1044,0)","v":0},{"$f":"IF($U1044=$BP$646,$Q1044,0)","v":86738.223386407932},{"$f":"IF($U1044=$BQ$646,$Q1044,0)+IF($U1044=$BR$646,$Q1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1044=$BR$646,$Q1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1044=$BT$646,$R1044,0)","v":0},{"$f":"IF($U1044=$BU$646,$R1044,0)","v":2156.7248484757893},{"$f":"IF($U1044=$BV$646,$R1044,0)+IF($U1044=$BW$646,$R1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1044=$BW$646,$R1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1036,null,null,"Total",null,null,{"$f":"SUM(G1043:G1044)","v":3714835.7144433302},{"$f":"SUM(H1043:H1044)","v":3225805.7052573301},{"$f":"SUM(I1043:I1044)","v":0},0,25986.448672664959,1767.012132909116,0,{"$f":"SUM(N1043:N1044)","v":95148.614599905472},{"$f":"SUM(O1043:O1044)","v":132803.90185605342},144429.08368958379,86738.223386407932,2156.7248484757893,{"$f":"SUM(S1043:S1044)","v":3714835.7144433307},null,null,{"$f":"SUM(V1043:V1044)","v":0},{"$f":"SUM(W1043:W1044)","v":3225805.7052573301},0,0,0,{"$f":"SUM(AA1043:AA1044)","v":0},{"$f":"SUM(AB1043:AB1044)","v":0},0,0,0,{"$f":"SUM(AF1043:AF1044)","v":0},{"$f":"SUM(AG1043:AG1044)","v":0},0,0,0,{"$f":"SUM(AK1043:AK1044)","v":0},{"$f":"SUM(AL1043:AL1044)","v":25986.448672664959},{"$f":"SUM(AM1043:AM1044)","v":0},{"$f":"SUM(AN1043:AN1044)","v":0},0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":1767.012132909116},{"$f":"SUM(AR1043:AR1044)","v":0},{"$f":"SUM(AS1043:AS1044)","v":0},0,{"$f":"SUM(AU1043:AU1044)","v":0},{"$f":"SUM(AV1043:AV1044)","v":0},{"$f":"SUM(AW1043:AW1044)","v":0},{"$f":"SUM(AX1043:AX1044)","v":0},0,{"$f":"SUM(AZ1043:AZ1044)","v":0},{"$f":"SUM(BA1043:BA1044)","v":95148.614599905472},0,0,0,{"$f":"SUM(BE1043:BE1044)","v":0},{"$f":"SUM(BF1043:BF1044)","v":132803.90185605342},0,0,0,{"$f":"SUM(BJ1043:BJ1044)","v":0},{"$f":"SUM(BK1043:BK1044)","v":144429.08368958379},0,0,0,{"$f":"SUM(BO1043:BO1044)","v":0},{"$f":"SUM(BP1043:BP1044)","v":86738.223386407932},{"$f":"SUM(BQ1043:BQ1044)","v":0},{"$f":"SUM(BR1043:BR1044)","v":0},0,{"$f":"SUM(BT1043:BT1044)","v":0},{"$f":"SUM(BU1043:BU1044)","v":2156.7248484757893},{"$f":"SUM(BV1043:BV1044)","v":0},{"$f":"SUM(BW1043:BW1044)","v":0},0,0]
[1037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1038,null,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1039,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1045","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1048","v":0},{"$f":"SUM(H1048:R1048)","v":0},null,"Distribution Plant",{"$f":"IF($U1048=$V$646,$H1048,0)","v":0},{"$f":"IF($U1048=$W$646,$H1048,0)","v":0},{"$f":"IF($U1048=$X$646,$H1048,0)+IF($U1048=$Y$646,$H1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1048=$Y$646,$H1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1048=$AA$646,$I1048,0)","v":0},{"$f":"IF($U1048=$AB$646,$I1048,0)","v":0},{"$f":"IF($U1048=$AC$646,$I1048,0)+IF($U1048=$AD$646,$I1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AD$646,$I1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AF$646,$J1048,0)","v":0},{"$f":"IF($U1048=$AG$646,$J1048,0)","v":0},{"$f":"IF($U1048=$AH$646,$J1048,0)+IF($U1048=$AI$646,$J1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AI$646,$J1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AK$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AL$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AM$646,$K1048,0)+IF($U1048=$AN$646,$K1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1048=$AN$646,$K1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1048=$AP$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AQ$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AR$646,$L1048,0)+IF($U1048=$AS$646,$L1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AS$646,$L1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AU$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AV$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AW$646,$M1048,0)+IF($U1048=$AX$646,$M1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1048=$AX$646,$M1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1048=$AZ$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BA$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BB$646,$N1048,0)+IF($U1048=$BC$646,$N1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1048=$BC$646,$N1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1048=$BE$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BF$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BG$646,$O1048,0)+IF($U1048=$BH$646,$O1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1048=$BH$646,$O1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1048=$BJ$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BK$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BL$646,$P1048,0)+IF($U1048=$BM$646,$P1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1048=$BM$646,$P1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1048=$BO$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BP$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BQ$646,$Q1048,0)+IF($U1048=$BR$646,$Q1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1048=$BR$646,$Q1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1048=$BT$646,$R1048,0)","v":0},{"$f":"IF($U1048=$BU$646,$R1048,0)","v":0},{"$f":"IF($U1048=$BV$646,$R1048,0)+IF($U1048=$BW$646,$R1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1048=$BW$646,$R1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1040,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1046","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1049","v":0},{"$f":"SUM(H1049:R1049)","v":0},null,"Distribution Plant",{"$f":"IF($U1049=$V$646,$H1049,0)","v":0},{"$f":"IF($U1049=$W$646,$H1049,0)","v":0},{"$f":"IF($U1049=$X$646,$H1049,0)+IF($U1049=$Y$646,$H1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1049=$Y$646,$H1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1049=$AA$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AB$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AC$646,$I1049,0)+IF($U1049=$AD$646,$I1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AD$646,$I1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AF$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AG$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AH$646,$J1049,0)+IF($U1049=$AI$646,$J1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AI$646,$J1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AK$646,$K1049,0)","v":0},{"$f":"IF($U1049=$AL$646,$K1049,0)","v":0},{"$f":"IF($U1049=$AM$646,$K1049,0)+IF($U1049=$AN$646,$K1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1049=$AN$646,$K1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1049=$AP$646,$L1049,0)","v":0},{"$f":"IF($U1049=$AQ$646,$L1049,0)","v":0},{"$f":"IF($U1049=$AR$646,$L1049,0)+IF($U1049=$AS$646,$L1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AS$646,$L1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AU$646,$M1049,0)","v":0},{"$f":"IF($U1049=$AV$646,$M1049,0)","v":0},{"$f":"IF($U1049=$AW$646,$M1049,0)+IF($U1049=$AX$646,$M1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1049=$AX$646,$M1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1049=$AZ$646,$N1049,0)","v":0},{"$f":"IF($U1049=$BA$646,$N1049,0)","v":0},{"$f":"IF($U1049=$BB$646,$N1049,0)+IF($U1049=$BC$646,$N1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1049=$BC$646,$N1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1049=$BE$646,$O1049,0)","v":0},{"$f":"IF($U1049=$BF$646,$O1049,0)","v":0},{"$f":"IF($U1049=$BG$646,$O1049,0)+IF($U1049=$BH$646,$O1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1049=$BH$646,$O1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1049=$BJ$646,$P1049,0)","v":0},{"$f":"IF($U1049=$BK$646,$P1049,0)","v":0},{"$f":"IF($U1049=$BL$646,$P1049,0)+IF($U1049=$BM$646,$P1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1049=$BM$646,$P1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1049=$BO$646,$Q1049,0)","v":0},{"$f":"IF($U1049=$BP$646,$Q1049,0)","v":0},{"$f":"IF($U1049=$BQ$646,$Q1049,0)+IF($U1049=$BR$646,$Q1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1049=$BR$646,$Q1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1049=$BT$646,$R1049,0)","v":0},{"$f":"IF($U1049=$BU$646,$R1049,0)","v":0},{"$f":"IF($U1049=$BV$646,$R1049,0)+IF($U1049=$BW$646,$R1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1049=$BW$646,$R1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1041,null,null,"Total",null,null,{"$f":"SUM(G1048:G1049)","v":0},{"$f":"SUM(H1048:H1049)","v":0},{"$f":"SUM(I1048:I1049)","v":0},0,0,0,0,{"$f":"SUM(N1048:N1049)","v":0},{"$f":"SUM(O1048:O1049)","v":0},0,0,0,{"$f":"SUM(S1048:S1049)","v":0},null,null,{"$f":"SUM(V1048:V1049)","v":0},0,0,0,0,{"$f":"SUM(AA1048:AA1049)","v":0},0,0,0,0,{"$f":"SUM(AF1048:AF1049)","v":0},0,0,0,0,{"$f":"SUM(AK1048:AK1049)","v":0},0,0,0,0,{"$f":"SUM(AP1048:AP1049)","v":0},0,0,0,0,{"$f":"SUM(AU1048:AU1049)","v":0},0,0,0,0,{"$f":"SUM(AZ1048:AZ1049)","v":0},0,0,0,0,{"$f":"SUM(BE1048:BE1049)","v":0},0,0,0,0,{"$f":"SUM(BJ1048:BJ1049)","v":0},0,0,0,0,{"$f":"SUM(BO1048:BO1049)","v":0},0,0,0,0,{"$f":"SUM(BT1048:BT1049)","v":0},0,0,0,0,0]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1043,null,"Total Distribution Plant",null,null,null,{"$f":"+G1050+G1045+G1040+G1035+G1030+G1025+G1020+G1015+G1004+G999+G989+G994","v":3787600562.9767942},{"$f":"+H1050+H1045+H1040+H1035+H1030+H1025+H1020+H1015+H1004+H999+H989+H994","v":3311226354.501163},{"$f":"+I1050+I1045+I1040+I1035+I1030+I1025+I1020+I1015+I1004+I999+I989+I994","v":0},0,29674562.106240012,1704642.4185790885,0,91790181.569950014,128116361.08233021,139331212.24722043,83676649.493761316,2080599.5575495469,{"$f":"+S1050+S1045+S1040+S1035+S1030+S1025+S1020+S1015+S1004+S999+S989+S994","v":3787600562.9767942},null,null,{"$f":"+V1050+V1045+V1040+V1035+V1030+V1025+V1020+V1015+V1004+V999+V994+V989","v":0},{"$f":"+W1050+W1045+W1040+W1035+W1030+W1025+W1020+W1015+W1004+W999+W994+W989","v":2071727253.8175459},{"$f":"+X1050+X1045+X1040+X1035+X1030+X1025+X1020+X1015+X1004+X999+X994+X989","v":495304465.18359119},744194635.50002611,0,{"$f":"+AA1050+AA1045+AA1040+AA1035+AA1030+AA1025+AA1020+AA1015+AA1004+AA999","v":0},{"$f":"+AB1050+AB1045+AB1040+AB1035+AB1030+AB1025+AB1020+AB1015+AB1004+AB999","v":0},{"$f":"+AC1050+AC1045+AC1040+AC1035+AC1030+AC1025+AC1020+AC1015+AC1004+AC999","v":0},{"$f":"+AD1050+AD1045+AD1040+AD1035+AD1030+AD1025+AD1020+AD1015+AD1004+AD999","v":0},0,{"$f":"+AF1050+AF1045+AF1040+AF1035+AF1030+AF1025+AF1020+AF1015+AF1004+AF999","v":0},{"$f":"+AG1050+AG1045+AG1040+AG1035+AG1030+AG1025+AG1020+AG1015+AG1004+AG999","v":0},{"$f":"+AH1050+AH1045+AH1040+AH1035+AH1030+AH1025+AH1020+AH1015+AH1004+AH999","v":0},{"$f":"+AI1050+AI1045+AI1040+AI1035+AI1030+AI1025+AI1020+AI1015+AI1004+AI999","v":0},0,{"$f":"+AK1050+AK1045+AK1040+AK1035+AK1030+AK1025+AK1020+AK1015+AK1004+AK999+AK994+AK989","v":0},{"$f":"+AL1050+AL1045+AL1040+AL1035+AL1030+AL1025+AL1020+AL1015+AL1004+AL999+AL994+AL989","v":9081929.2584285401},{"$f":"+AM1050+AM1045+AM1040+AM1035+AM1030+AM1025+AM1020+AM1015+AM1004+AM999+AM994+AM989","v":11292010.394278415},9300622.453533059,0,{"$f":"+AP1050+AP1045+AP1040+AP1035+AP1030+AP1025+AP1020+AP1015+AP1004+AP999+AP994+AP989","v":0},{"$f":"+AQ1050+AQ1045+AQ1040+AQ1035+AQ1030+AQ1025+AQ1020+AQ1015+AQ1004+AQ999+AQ994+AQ989","v":511916.20896836772},{"$f":"+AR1050+AR1045+AR1040+AR1035+AR1030+AR1025+AR1020+AR1015+AR1004+AR999+AR994+AR989","v":569201.65458680212},623524.55502391863,0,{"$f":"+AU1050+AU1045+AU1040+AU1035+AU1030+AU1025+AU1020+AU1015+AU1004+AU999+AU994+AU989","v":0},{"$f":"+AV1050+AV1045+AV1040+AV1035+AV1030+AV1025+AV1020+AV1015+AV1004+AV999+AV994+AV989","v":0},{"$f":"+AW1050+AW1045+AW1040+AW1035+AW1030+AW1025+AW1020+AW1015+AW1004+AW999+AW994+AW989","v":0},0,0,{"$f":"+AZ1050+AZ1045+AZ1040+AZ1035+AZ1030+AZ1025+AZ1020+AZ1015+AZ1004+AZ999+AZ994+AZ989","v":0},{"$f":"+BA1050+BA1045+BA1040+BA1035+BA1030+BA1025+BA1020+BA1015+BA1004+BA999+BA994+BA989","v":19111125.607589278},{"$f":"+BB1050+BB1045+BB1040+BB1035+BB1030+BB1025+BB1020+BB1015+BB1004+BB999+BB994+BB989","v":34073235.04814297},38605820.914217785,0,{"$f":"+BE1050+BE1045+BE1040+BE1035+BE1030+BE1025+BE1020+BE1015+BE1004+BE999+BE994+BE989","v":0},{"$f":"+BF1050+BF1045+BF1040+BF1035+BF1030+BF1025+BF1020+BF1015+BF1004+BF999+BF994+BF989","v":23312479.621892817},{"$f":"+BG1050+BG1045+BG1040+BG1035+BG1030+BG1025+BG1020+BG1015+BG1004+BG999+BG994+BG989","v":63406637.781328261},41397243.679109134,0,{"$f":"+BJ1050+BJ1045+BJ1040+BJ1035+BJ1030+BJ1025+BJ1020+BJ1015+BJ1004+BJ999+BJ994+BJ989","v":0},{"$f":"+BK1050+BK1045+BK1040+BK1035+BK1030+BK1025+BK1020+BK1015+BK1004+BK999+BK994+BK989","v":10056544.962922545},{"$f":"+BL1050+BL1045+BL1040+BL1035+BL1030+BL1025+BL1020+BL1015+BL1004+BL999+BL994+BL989","v":90755159.688824221},38519507.595473677,0,{"$f":"+BO1050+BO1045+BO1040+BO1035+BO1030+BO1025+BO1020+BO1015+BO1004+BO999+BO994+BO989","v":0},{"$f":"+BP1050+BP1045+BP1040+BP1035+BP1030+BP1025+BP1020+BP1015+BP1004+BP999+BP994+BP989","v":7651713.5423359433},{"$f":"+BQ1050+BQ1045+BQ1040+BQ1035+BQ1030+BQ1025+BQ1020+BQ1015+BQ1004+BQ999+BQ994+BQ989","v":35682841.321021542},40342094.630403832,0,{"$f":"+BT1050+BT1045+BT1040+BT1035+BT1030+BT1025+BT1020+BT1015+BT1004+BT999+BT994+BT989","v":0},{"$f":"+BU1050+BU1045+BU1040+BU1035+BU1030+BU1025+BU1020+BU1015+BU1004+BU999+BU994+BU989","v":189833.72936849095},{"$f":"+BV1050+BV1045+BV1040+BV1035+BV1030+BV1025+BV1020+BV1015+BV1004+BV999+BV994+BV989","v":1281568.9263203838},609196.90186067217,0,0]
[1044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1045,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1046,null,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1047,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1053","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1056","v":0},{"$f":"SUM(H1056:R1056)","v":0},null,"Customer",{"$f":"IF($U1056=$V$646,$H1056,0)","v":0},{"$f":"IF($U1056=$W$646,$H1056,0)","v":0},{"$f":"IF($U1056=$X$646,$H1056,0)+IF($U1056=$Y$646,$H1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1056=$Y$646,$H1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1056=$AA$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AB$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AC$646,$I1056,0)+IF($U1056=$AD$646,$I1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AD$646,$I1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AF$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AG$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AH$646,$J1056,0)+IF($U1056=$AI$646,$J1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AI$646,$J1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AK$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AL$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AM$646,$K1056,0)+IF($U1056=$AN$646,$K1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1056=$AN$646,$K1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1056=$AP$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AQ$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AR$646,$L1056,0)+IF($U1056=$AS$646,$L1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AS$646,$L1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AU$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AV$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AW$646,$M1056,0)+IF($U1056=$AX$646,$M1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1056=$AX$646,$M1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1056=$AZ$646,$N1056,0)","v":0},{"$f":"IF($U1056=$BA$646,$N1056,0)","v":0},{"$f":"IF($U1056=$BB$646,$N1056,0)+IF($U1056=$BC$646,$N1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1056=$BC$646,$N1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1056=$BE$646,$O1056,0)","v":0},{"$f":"IF($U1056=$BF$646,$O1056,0)","v":0},{"$f":"IF($U1056=$BG$646,$O1056,0)+IF($U1056=$BH$646,$O1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1056=$BH$646,$O1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1056=$BJ$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BK$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BL$646,$P1056,0)+IF($U1056=$BM$646,$P1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1056=$BM$646,$P1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1056=$BO$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BP$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BQ$646,$Q1056,0)+IF($U1056=$BR$646,$Q1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1056=$BR$646,$Q1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1056=$BT$646,$R1056,0)","v":0},{"$f":"IF($U1056=$BU$646,$R1056,0)","v":0},{"$f":"IF($U1056=$BV$646,$R1056,0)+IF($U1056=$BW$646,$R1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1056=$BW$646,$R1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1048,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1054","v":8644311.3100356814},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1057","v":7573388.5856429366},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1057","v":70102.20733699968},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1057","v":3817.6540819881329},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1057","v":205569.89403622149},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1057","v":286924.66145663441},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1057","v":312041.02713068621},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1057","v":187399.12783188024},{"$f":"VLOOKUP($F1057,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1057","v":5068.1525183338472},{"$f":"SUM(H1057:R1057)","v":8644311.3100356795},null,"Customer",{"$f":"IF($U1057=$V$646,$H1057,0)","v":7573388.5856429366},{"$f":"IF($U1057=$W$646,$H1057,0)","v":0},{"$f":"IF($U1057=$X$646,$H1057,0)+IF($U1057=$Y$646,$H1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1057=$Y$646,$H1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1057=$AA$646,$I1057,0)","v":0},{"$f":"IF($U1057=$AB$646,$I1057,0)","v":0},{"$f":"IF($U1057=$AC$646,$I1057,0)+IF($U1057=$AD$646,$I1057,0)*$X$643","v":0},{"$f":"IF($U1057=$AD$646,$I1057,0)*$Y$643","v":0},0,{"$f":"IF($U1057=$AF$646,$J1057,0)","v":0},{"$f":"IF($U1057=$AG$646,$J1057,0)","v":0},{"$f":"IF($U1057=$AH$646,$J1057,0)+IF($U1057=$AI$646,$J1057,0)*$X$643","v":0},{"$f":"IF($U1057=$AI$646,$J1057,0)*$Y$643","v":0},0,{"$f":"IF($U1057=$AK$646,$K1057,0)","v":70102.20733699968},{"$f":"IF($U1057=$AL$646,$K1057,0)","v":0},{"$f":"IF($U1057=$AM$646,$K1057,0)+IF($U1057=$AN$646,$K1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1057=$AN$646,$K1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1057=$AP$646,$L1057,0)","v":3817.6540819881329},{"$f":"IF($U1057=$AQ$646,$L1057,0)","v":0},{"$f":"IF($U1057=$AR$646,$L1057,0)+IF($U1057=$AS$646,$L1057,0)*$X$643","v":0},{"$f":"IF($U1057=$AS$646,$L1057,0)*$Y$643","v":0},0,{"$f":"IF($U1057=$AU$646,$M1057,0)","v":0},{"$f":"IF($U1057=$AV$646,$M1057,0)","v":0},{"$f":"IF($U1057=$AW$646,$M1057,0)+IF($U1057=$AX$646,$M1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1057=$AX$646,$M1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1057=$AZ$646,$N1057,0)","v":205569.89403622149},{"$f":"IF($U1057=$BA$646,$N1057,0)","v":0},{"$f":"IF($U1057=$BB$646,$N1057,0)+IF($U1057=$BC$646,$N1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1057=$BC$646,$N1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1057=$BE$646,$O1057,0)","v":286924.66145663441},{"$f":"IF($U1057=$BF$646,$O1057,0)","v":0},{"$f":"IF($U1057=$BG$646,$O1057,0)+IF($U1057=$BH$646,$O1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1057=$BH$646,$O1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1057=$BJ$646,$P1057,0)","v":312041.02713068621},{"$f":"IF($U1057=$BK$646,$P1057,0)","v":0},{"$f":"IF($U1057=$BL$646,$P1057,0)+IF($U1057=$BM$646,$P1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1057=$BM$646,$P1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1057=$BO$646,$Q1057,0)","v":187399.12783188024},{"$f":"IF($U1057=$BP$646,$Q1057,0)","v":0},{"$f":"IF($U1057=$BQ$646,$Q1057,0)+IF($U1057=$BR$646,$Q1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1057=$BR$646,$Q1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1057=$BT$646,$R1057,0)","v":5068.1525183338472},{"$f":"IF($U1057=$BU$646,$R1057,0)","v":0},{"$f":"IF($U1057=$BV$646,$R1057,0)+IF($U1057=$BW$646,$R1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1057=$BW$646,$R1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1049,null,null,"Total",null,null,{"$f":"SUM(G1056:G1057)","v":8644311.3100356814},{"$f":"SUM(H1056:H1057)","v":7573388.5856429366},{"$f":"SUM(I1056:I1057)","v":0},0,70102.20733699968,3817.6540819881329,0,{"$f":"SUM(N1056:N1057)","v":205569.89403622149},{"$f":"SUM(O1056:O1057)","v":286924.66145663441},312041.02713068621,187399.12783188024,5068.1525183338472,{"$f":"SUM(S1056:S1057)","v":8644311.3100356795},null,null,{"$f":"SUM(V1056:V1057)","v":7573388.5856429366},{"$f":"SUM(W1056:W1057)","v":0},0,0,0,{"$f":"SUM(AA1056:AA1057)","v":0},{"$f":"SUM(AB1056:AB1057)","v":0},0,0,0,{"$f":"SUM(AF1056:AF1057)","v":0},{"$f":"SUM(AG1056:AG1057)","v":0},0,0,0,{"$f":"SUM(AK1056:AK1057)","v":70102.20733699968},{"$f":"SUM(AL1056:AL1057)","v":0},{"$f":"SUM(AM1056:AM1057)","v":0},{"$f":"SUM(AN1056:AN1057)","v":0},0,{"$f":"SUM(AP1056:AP1057)","v":3817.6540819881329},{"$f":"SUM(AQ1056:AQ1057)","v":0},{"$f":"SUM(AR1056:AR1057)","v":0},{"$f":"SUM(AS1056:AS1057)","v":0},0,{"$f":"SUM(AU1056:AU1057)","v":0},{"$f":"SUM(AV1056:AV1057)","v":0},{"$f":"SUM(AW1056:AW1057)","v":0},{"$f":"SUM(AX1056:AX1057)","v":0},0,{"$f":"SUM(AZ1056:AZ1057)","v":205569.89403622149},{"$f":"SUM(BA1056:BA1057)","v":0},0,0,0,{"$f":"SUM(BE1056:BE1057)","v":286924.66145663441},{"$f":"SUM(BF1056:BF1057)","v":0},0,0,0,{"$f":"SUM(BJ1056:BJ1057)","v":312041.02713068621},{"$f":"SUM(BK1056:BK1057)","v":0},0,0,0,{"$f":"SUM(BO1056:BO1057)","v":187399.12783188024},{"$f":"SUM(BP1056:BP1057)","v":0},{"$f":"SUM(BQ1056:BQ1057)","v":0},{"$f":"SUM(BR1056:BR1057)","v":0},0,{"$f":"SUM(BT1056:BT1057)","v":5068.1525183338472},{"$f":"SUM(BU1056:BU1057)","v":0},{"$f":"SUM(BV1056:BV1057)","v":0},{"$f":"SUM(BW1056:BW1057)","v":0},0,0]
[1050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1051,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1060:Y1060)-H1060","v":0},null,null,null,null,{"$f":"SUM(AA1060:AD1060)-I1060","v":0},null,null,null,null,{"$f":"SUM(AF1060:AI1060)-J1060","v":0},null,null,null,null,{"$f":"SUM(AK1060:AN1060)-K1060","v":0},null,null,null,null,{"$f":"SUM(AP1060:AS1060)-L1060","v":0},null,null,null,null,{"$f":"SUM(AU1060:AX1060)-M1060","v":0},null,null,null,null,{"$f":"SUM(AZ1060:BC1060)-N1060","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1060:BM1060)-P1060","v":0},null,null,null,null,{"$f":"SUM(BO1060:BR1060)-Q1060","v":0},null,null,null,null,{"$f":"SUM(BT1060:BW1060)-R1060","v":0},{"$f":"SUM(V1060:BW1060)-S1060","v":0}]
[1052,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1058","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1061","v":0},{"$f":"SUM(H1061:R1061)","v":0},null,"Customer",{"$f":"IF($U1061=$V$646,$H1061,0)","v":0},{"$f":"IF($U1061=$W$646,$H1061,0)","v":0},{"$f":"IF($U1061=$X$646,$H1061,0)+IF($U1061=$Y$646,$H1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1061=$Y$646,$H1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AP$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1061=$AP$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AU$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AV$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AW$646,$M1061,0)+IF($U1061=$AX$646,$M1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1061=$AX$646,$M1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1061=$AZ$646,$N1061,0)","v":0},{"$f":"IF($U1061=$BA$646,$N1061,0)","v":0},{"$f":"IF($U1061=$BB$646,$N1061,0)+IF($U1061=$BC$646,$N1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1061=$BC$646,$N1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1061=$BE$646,$O1061,0)","v":0},{"$f":"IF($U1061=$BF$646,$O1061,0)","v":0},{"$f":"IF($U1061=$BG$646,$O1061,0)+IF($U1061=$BH$646,$O1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1061=$BH$646,$O1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1061=$BJ$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BK$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BL$646,$P1061,0)+IF($U1061=$BM$646,$P1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1061=$BM$646,$P1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1061=$BO$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BP$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BQ$646,$Q1061,0)+IF($U1061=$BR$646,$Q1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1061=$BR$646,$Q1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1061=$BT$646,$R1061,0)","v":0},{"$f":"IF($U1061=$BU$646,$R1061,0)","v":0},{"$f":"IF($U1061=$BV$646,$R1061,0)+IF($U1061=$BW$646,$R1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1061=$BW$646,$R1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1053,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1059","v":45607510.578994244},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1062","v":39957306.909752972},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1062","v":369860.25237444433},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1062","v":20141.99774701261},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1062","v":1084589.7123227273},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1062","v":1513818.6332513955},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1062","v":1646332.9391458782},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1062","v":988720.48894910677},{"$f":"VLOOKUP($F1062,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1062","v":26739.645450704291},{"$f":"SUM(H1062:R1062)","v":45607510.578994244},null,"Customer",{"$f":"IF($U1062=$V$646,$H1062,0)","v":39957306.909752972},{"$f":"IF($U1062=$W$646,$H1062,0)","v":0},{"$f":"IF($U1062=$X$646,$H1062,0)+IF($U1062=$Y$646,$H1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1062=$Y$646,$H1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1062=$AA$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AB$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AC$646,$I1062,0)+IF($U1062=$AD$646,$I1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AD$646,$I1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AF$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AG$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AH$646,$J1062,0)+IF($U1062=$AI$646,$J1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AI$646,$J1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AK$646,$K1062,0)","v":369860.25237444433},{"$f":"IF($U1062=$AL$646,$K1062,0)","v":0},{"$f":"IF($U1062=$AM$646,$K1062,0)+IF($U1062=$AN$646,$K1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1062=$AN$646,$K1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1062=$AP$646,$L1062,0)","v":20141.99774701261},{"$f":"IF($U1062=$AQ$646,$L1062,0)","v":0},{"$f":"IF($U1062=$AR$646,$L1062,0)+IF($U1062=$AS$646,$L1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AS$646,$L1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AU$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AV$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AW$646,$M1062,0)+IF($U1062=$AX$646,$M1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1062=$AX$646,$M1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1062=$AZ$646,$N1062,0)","v":1084589.7123227273},{"$f":"IF($U1062=$BA$646,$N1062,0)","v":0},{"$f":"IF($U1062=$BB$646,$N1062,0)+IF($U1062=$BC$646,$N1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1062=$BC$646,$N1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1062=$BE$646,$O1062,0)","v":1513818.6332513955},{"$f":"IF($U1062=$BF$646,$O1062,0)","v":0},{"$f":"IF($U1062=$BG$646,$O1062,0)+IF($U1062=$BH$646,$O1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1062=$BH$646,$O1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1062=$BJ$646,$P1062,0)","v":1646332.9391458782},{"$f":"IF($U1062=$BK$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BL$646,$P1062,0)+IF($U1062=$BM$646,$P1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1062=$BM$646,$P1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1062=$BO$646,$Q1062,0)","v":988720.48894910677},{"$f":"IF($U1062=$BP$646,$Q1062,0)","v":0},{"$f":"IF($U1062=$BQ$646,$Q1062,0)+IF($U1062=$BR$646,$Q1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1062=$BR$646,$Q1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1062=$BT$646,$R1062,0)","v":26739.645450704291},{"$f":"IF($U1062=$BU$646,$R1062,0)","v":0},{"$f":"IF($U1062=$BV$646,$R1062,0)+IF($U1062=$BW$646,$R1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1062=$BW$646,$R1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1054,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1060","v":55618626.667862453},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1063","v":48728170.151218981},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1063","v":451046.74723400018},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1063","v":24563.284397986663},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1063","v":1322663.5159794416},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1063","v":1846110.7027499569},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1063","v":2007712.676068157},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1063","v":1205750.4357419256},{"$f":"VLOOKUP($F1063,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1063","v":32609.154471998492},{"$f":"SUM(H1063:R1063)","v":55618626.667862453},null,"Customer",{"$f":"IF($U1063=$V$646,$H1063,0)","v":48728170.151218981},{"$f":"IF($U1063=$W$646,$H1063,0)","v":0},{"$f":"IF($U1063=$X$646,$H1063,0)+IF($U1063=$Y$646,$H1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1063=$Y$646,$H1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1063=$AA$646,$I1063,0)","v":0},{"$f":"IF($U1063=$AB$646,$I1063,0)","v":0},{"$f":"IF($U1063=$AC$646,$I1063,0)+IF($U1063=$AD$646,$I1063,0)*$X$643","v":0},{"$f":"IF($U1063=$AD$646,$I1063,0)*$Y$643","v":0},0,{"$f":"IF($U1063=$AF$646,$J1063,0)","v":0},{"$f":"IF($U1063=$AG$646,$J1063,0)","v":0},{"$f":"IF($U1063=$AH$646,$J1063,0)+IF($U1063=$AI$646,$J1063,0)*$X$643","v":0},{"$f":"IF($U1063=$AI$646,$J1063,0)*$Y$643","v":0},0,{"$f":"IF($U1063=$AK$646,$K1063,0)","v":451046.74723400018},{"$f":"IF($U1063=$AL$646,$K1063,0)","v":0},{"$f":"IF($U1063=$AM$646,$K1063,0)+IF($U1063=$AN$646,$K1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1063=$AN$646,$K1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1063=$AP$646,$L1063,0)","v":24563.284397986663},{"$f":"IF($U1063=$AQ$646,$L1063,0)","v":0},{"$f":"IF($U1063=$AR$646,$L1063,0)+IF($U1063=$AS$646,$L1063,0)*$X$643","v":0},{"$f":"IF($U1063=$AS$646,$L1063,0)*$Y$643","v":0},0,{"$f":"IF($U1063=$AU$646,$M1063,0)","v":0},{"$f":"IF($U1063=$AV$646,$M1063,0)","v":0},{"$f":"IF($U1063=$AW$646,$M1063,0)+IF($U1063=$AX$646,$M1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1063=$AX$646,$M1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1063=$AZ$646,$N1063,0)","v":1322663.5159794416},{"$f":"IF($U1063=$BA$646,$N1063,0)","v":0},{"$f":"IF($U1063=$BB$646,$N1063,0)+IF($U1063=$BC$646,$N1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1063=$BC$646,$N1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1063=$BE$646,$O1063,0)","v":1846110.7027499569},{"$f":"IF($U1063=$BF$646,$O1063,0)","v":0},{"$f":"IF($U1063=$BG$646,$O1063,0)+IF($U1063=$BH$646,$O1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1063=$BH$646,$O1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1063=$BJ$646,$P1063,0)","v":2007712.676068157},{"$f":"IF($U1063=$BK$646,$P1063,0)","v":0},{"$f":"IF($U1063=$BL$646,$P1063,0)+IF($U1063=$BM$646,$P1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1063=$BM$646,$P1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1063=$BO$646,$Q1063,0)","v":1205750.4357419256},{"$f":"IF($U1063=$BP$646,$Q1063,0)","v":0},{"$f":"IF($U1063=$BQ$646,$Q1063,0)+IF($U1063=$BR$646,$Q1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1063=$BR$646,$Q1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1063=$BT$646,$R1063,0)","v":32609.154471998492},{"$f":"IF($U1063=$BU$646,$R1063,0)","v":0},{"$f":"IF($U1063=$BV$646,$R1063,0)+IF($U1063=$BW$646,$R1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1063=$BW$646,$R1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1055,null,null,"Total",null,null,{"$f":"SUM(G1061:G1063)","v":101226137.24685669},{"$f":"SUM(H1061:H1063)","v":88685477.060971946},{"$f":"SUM(I1061:I1063)","v":0},0,820906.99960844452,44705.282144999277,0,{"$f":"SUM(N1061:N1063)","v":2407253.2283021687},{"$f":"SUM(O1061:O1063)","v":3359929.3360013524},3654045.6152140349,2194470.9246910326,59348.799922702783,{"$f":"SUM(S1061:S1063)","v":101226137.24685669},null,null,{"$f":"SUM(V1061:V1063)","v":88685477.060971946},{"$f":"SUM(W1061:W1063)","v":0},0,0,0,{"$f":"SUM(AA1061:AA1063)","v":0},{"$f":"SUM(AB1061:AB1063)","v":0},0,0,0,{"$f":"SUM(AF1061:AF1063)","v":0},{"$f":"SUM(AG1061:AG1063)","v":0},0,0,0,{"$f":"SUM(AK1061:AK1063)","v":820906.99960844452},{"$f":"SUM(AL1061:AL1063)","v":0},{"$f":"SUM(AM1061:AM1063)","v":0},{"$f":"SUM(AN1061:AN1063)","v":0},0,{"$f":"SUM(AP1061:AP1063)","v":44705.282144999277},{"$f":"SUM(AQ1061:AQ1063)","v":0},{"$f":"SUM(AR1061:AR1063)","v":0},{"$f":"SUM(AS1061:AS1063)","v":0},0,{"$f":"SUM(AU1061:AU1063)","v":0},{"$f":"SUM(AV1061:AV1063)","v":0},{"$f":"SUM(AW1061:AW1063)","v":0},{"$f":"SUM(AX1061:AX1063)","v":0},0,{"$f":"SUM(AZ1061:AZ1063)","v":2407253.2283021687},{"$f":"SUM(BA1061:BA1063)","v":0},0,0,0,{"$f":"SUM(BE1061:BE1063)","v":3359929.3360013524},{"$f":"SUM(BF1061:BF1063)","v":0},0,0,0,{"$f":"SUM(BJ1061:BJ1063)","v":3654045.6152140349},{"$f":"SUM(BK1061:BK1063)","v":0},0,0,0,{"$f":"SUM(BO1061:BO1063)","v":2194470.9246910326},{"$f":"SUM(BP1061:BP1063)","v":0},{"$f":"SUM(BQ1061:BQ1063)","v":0},{"$f":"SUM(BR1061:BR1063)","v":0},0,{"$f":"SUM(BT1061:BT1063)","v":59348.799922702783},{"$f":"SUM(BU1061:BU1063)","v":0},{"$f":"SUM(BV1061:BV1063)","v":0},{"$f":"SUM(BW1061:BW1063)","v":0},0,0]
[1056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1057,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1058,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1064","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1067","v":0},{"$f":"SUM(H1067:R1067)","v":0},null,"Customer",{"$f":"IF($U1067=$V$646,$H1067,0)","v":0},{"$f":"IF($U1067=$W$646,$H1067,0)","v":0},{"$f":"IF($U1067=$X$646,$H1067,0)+IF($U1067=$Y$646,$H1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1067=$Y$646,$H1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1067=$AK$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AL$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AM$646,$K1067,0)+IF($U1067=$AN$646,$K1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AN$646,$K1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AP$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AQ$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AR$646,$L1067,0)+IF($U1067=$AS$646,$L1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AS$646,$L1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AK$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AL$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AM$646,$K1067,0)+IF($U1067=$AN$646,$K1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1067=$AN$646,$K1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1067=$AP$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AQ$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AR$646,$L1067,0)+IF($U1067=$AS$646,$L1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AS$646,$L1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AU$646,$M1067,0)","v":0},{"$f":"IF($U1067=$AV$646,$M1067,0)","v":0},{"$f":"IF($U1067=$AW$646,$M1067,0)+IF($U1067=$AX$646,$M1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1067=$AX$646,$M1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1067=$AZ$646,$N1067,0)","v":0},{"$f":"IF($U1067=$BA$646,$N1067,0)","v":0},{"$f":"IF($U1067=$BB$646,$N1067,0)+IF($U1067=$BC$646,$N1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1067=$BC$646,$N1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1067=$BE$646,$O1067,0)","v":0},{"$f":"IF($U1067=$BF$646,$O1067,0)","v":0},{"$f":"IF($U1067=$BG$646,$O1067,0)+IF($U1067=$BH$646,$O1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1067=$BH$646,$O1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1067=$BJ$646,$P1067,0)","v":0},{"$f":"IF($U1067=$BK$646,$P1067,0)","v":0},{"$f":"IF($U1067=$BL$646,$P1067,0)+IF($U1067=$BM$646,$P1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1067=$BM$646,$P1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1067=$BO$646,$Q1067,0)","v":0},{"$f":"IF($U1067=$BP$646,$Q1067,0)","v":0},{"$f":"IF($U1067=$BQ$646,$Q1067,0)+IF($U1067=$BR$646,$Q1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1067=$BR$646,$Q1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1067=$BT$646,$R1067,0)","v":0},{"$f":"IF($U1067=$BU$646,$R1067,0)","v":0},{"$f":"IF($U1067=$BV$646,$R1067,0)+IF($U1067=$BW$646,$R1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1067=$BW$646,$R1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1059,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1065","v":13682050.989029817},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1068","v":11987014.936424745},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1068","v":110956.4360685213},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1068","v":6042.5100317244178},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1068","v":325372.1055542861},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1068","v":454138.87899920926},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1068","v":493892.58331253484},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1068","v":296611.76354428619},{"$f":"VLOOKUP($F1068,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1068","v":8021.7750945086391},{"$f":"SUM(H1068:R1068)","v":13682050.989029817},null,"Customer",{"$f":"IF($U1068=$V$646,$H1068,0)","v":11987014.936424745},{"$f":"IF($U1068=$W$646,$H1068,0)","v":0},{"$f":"IF($U1068=$X$646,$H1068,0)+IF($U1068=$Y$646,$H1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1068=$Y$646,$H1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1068=$AA$646,$I1068,0)","v":0},{"$f":"IF($U1068=$AB$646,$I1068,0)","v":0},{"$f":"IF($U1068=$AC$646,$I1068,0)+IF($U1068=$AD$646,$I1068,0)*$X$643","v":0},{"$f":"IF($U1068=$AD$646,$I1068,0)*$Y$643","v":0},0,{"$f":"IF($U1068=$AF$646,$J1068,0)","v":0},{"$f":"IF($U1068=$AG$646,$J1068,0)","v":0},{"$f":"IF($U1068=$AH$646,$J1068,0)+IF($U1068=$AI$646,$J1068,0)*$X$643","v":0},{"$f":"IF($U1068=$AI$646,$J1068,0)*$Y$643","v":0},0,{"$f":"IF($U1068=$AK$646,$K1068,0)","v":110956.4360685213},{"$f":"IF($U1068=$AL$646,$K1068,0)","v":0},{"$f":"IF($U1068=$AM$646,$K1068,0)+IF($U1068=$AN$646,$K1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1068=$AN$646,$K1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1068=$AP$646,$L1068,0)","v":6042.5100317244178},{"$f":"IF($U1068=$AQ$646,$L1068,0)","v":0},{"$f":"IF($U1068=$AR$646,$L1068,0)+IF($U1068=$AS$646,$L1068,0)*$X$643","v":0},{"$f":"IF($U1068=$AS$646,$L1068,0)*$Y$643","v":0},0,{"$f":"IF($U1068=$AU$646,$M1068,0)","v":0},{"$f":"IF($U1068=$AV$646,$M1068,0)","v":0},{"$f":"IF($U1068=$AW$646,$M1068,0)+IF($U1068=$AX$646,$M1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1068=$AX$646,$M1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1068=$AZ$646,$N1068,0)","v":325372.1055542861},{"$f":"IF($U1068=$BA$646,$N1068,0)","v":0},{"$f":"IF($U1068=$BB$646,$N1068,0)+IF($U1068=$BC$646,$N1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1068=$BC$646,$N1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1068=$BE$646,$O1068,0)","v":454138.87899920926},{"$f":"IF($U1068=$BF$646,$O1068,0)","v":0},{"$f":"IF($U1068=$BG$646,$O1068,0)+IF($U1068=$BH$646,$O1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1068=$BH$646,$O1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1068=$BJ$646,$P1068,0)","v":493892.58331253484},{"$f":"IF($U1068=$BK$646,$P1068,0)","v":0},{"$f":"IF($U1068=$BL$646,$P1068,0)+IF($U1068=$BM$646,$P1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1068=$BM$646,$P1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1068=$BO$646,$Q1068,0)","v":296611.76354428619},{"$f":"IF($U1068=$BP$646,$Q1068,0)","v":0},{"$f":"IF($U1068=$BQ$646,$Q1068,0)+IF($U1068=$BR$646,$Q1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1068=$BR$646,$Q1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1068=$BT$646,$R1068,0)","v":8021.7750945086391},{"$f":"IF($U1068=$BU$646,$R1068,0)","v":0},{"$f":"IF($U1068=$BV$646,$R1068,0)+IF($U1068=$BW$646,$R1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1068=$BW$646,$R1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1060,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1066","v":30456024.388092458},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1069","v":26682901.528206326},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1069","v":246987.23353890449},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1069","v":13450.529678558205},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1069","v":724273.0486760895},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1069","v":1010905.8053847854},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1069","v":1099396.9087328452},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1069","v":660252.99215322244},{"$f":"VLOOKUP($F1069,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1069","v":17856.341721722507},{"$f":"SUM(H1069:R1069)","v":30456024.388092451},null,"Customer",{"$f":"IF($U1069=$V$646,$H1069,0)","v":26682901.528206326},{"$f":"IF($U1069=$W$646,$H1069,0)","v":0},{"$f":"IF($U1069=$X$646,$H1069,0)+IF($U1069=$Y$646,$H1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1069=$Y$646,$H1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1069=$AA$646,$I1069,0)","v":0},{"$f":"IF($U1069=$AB$646,$I1069,0)","v":0},{"$f":"IF($U1069=$AC$646,$I1069,0)+IF($U1069=$AD$646,$I1069,0)*$X$643","v":0},{"$f":"IF($U1069=$AD$646,$I1069,0)*$Y$643","v":0},0,{"$f":"IF($U1069=$AF$646,$J1069,0)","v":0},{"$f":"IF($U1069=$AG$646,$J1069,0)","v":0},{"$f":"IF($U1069=$AH$646,$J1069,0)+IF($U1069=$AI$646,$J1069,0)*$X$643","v":0},{"$f":"IF($U1069=$AI$646,$J1069,0)*$Y$643","v":0},0,{"$f":"IF($U1069=$AK$646,$K1069,0)","v":246987.23353890449},{"$f":"IF($U1069=$AL$646,$K1069,0)","v":0},{"$f":"IF($U1069=$AM$646,$K1069,0)+IF($U1069=$AN$646,$K1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1069=$AN$646,$K1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1069=$AP$646,$L1069,0)","v":13450.529678558205},{"$f":"IF($U1069=$AQ$646,$L1069,0)","v":0},{"$f":"IF($U1069=$AR$646,$L1069,0)+IF($U1069=$AS$646,$L1069,0)*$X$643","v":0},{"$f":"IF($U1069=$AS$646,$L1069,0)*$Y$643","v":0},0,{"$f":"IF($U1069=$AU$646,$M1069,0)","v":0},{"$f":"IF($U1069=$AV$646,$M1069,0)","v":0},{"$f":"IF($U1069=$AW$646,$M1069,0)+IF($U1069=$AX$646,$M1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1069=$AX$646,$M1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1069=$AZ$646,$N1069,0)","v":724273.0486760895},{"$f":"IF($U1069=$BA$646,$N1069,0)","v":0},{"$f":"IF($U1069=$BB$646,$N1069,0)+IF($U1069=$BC$646,$N1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1069=$BC$646,$N1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1069=$BE$646,$O1069,0)","v":1010905.8053847854},{"$f":"IF($U1069=$BF$646,$O1069,0)","v":0},{"$f":"IF($U1069=$BG$646,$O1069,0)+IF($U1069=$BH$646,$O1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1069=$BH$646,$O1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1069=$BJ$646,$P1069,0)","v":1099396.9087328452},{"$f":"IF($U1069=$BK$646,$P1069,0)","v":0},{"$f":"IF($U1069=$BL$646,$P1069,0)+IF($U1069=$BM$646,$P1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1069=$BM$646,$P1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1069=$BO$646,$Q1069,0)","v":660252.99215322244},{"$f":"IF($U1069=$BP$646,$Q1069,0)","v":0},{"$f":"IF($U1069=$BQ$646,$Q1069,0)+IF($U1069=$BR$646,$Q1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1069=$BR$646,$Q1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1069=$BT$646,$R1069,0)","v":17856.341721722507},{"$f":"IF($U1069=$BU$646,$R1069,0)","v":0},{"$f":"IF($U1069=$BV$646,$R1069,0)+IF($U1069=$BW$646,$R1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1069=$BW$646,$R1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1061,null,null,"Total",null,null,{"$f":"SUM(G1067:G1069)","v":44138075.377122276},{"$f":"SUM(H1067:H1069)","v":38669916.464631073},{"$f":"SUM(I1067:I1069)","v":0},0,357943.66960742581,19493.039710282625,0,{"$f":"SUM(N1067:N1069)","v":1049645.1542303755},{"$f":"SUM(O1067:O1069)","v":1465044.6843839947},1593289.4920453802,956864.75569750858,25878.116816231144,{"$f":"SUM(S1067:S1069)","v":44138075.377122268},null,null,{"$f":"SUM(V1067:V1069)","v":38669916.464631073},{"$f":"SUM(W1067:W1069)","v":0},0,0,0,{"$f":"SUM(AA1067:AA1069)","v":0},{"$f":"SUM(AB1067:AB1069)","v":0},0,0,0,{"$f":"SUM(AF1067:AF1069)","v":0},{"$f":"SUM(AG1067:AG1069)","v":0},0,0,0,{"$f":"SUM(AK1067:AK1069)","v":357943.66960742581},{"$f":"SUM(AL1067:AL1069)","v":0},{"$f":"SUM(AM1067:AM1069)","v":0},{"$f":"SUM(AN1067:AN1069)","v":0},0,{"$f":"SUM(AP1067:AP1069)","v":19493.039710282625},{"$f":"SUM(AQ1067:AQ1069)","v":0},{"$f":"SUM(AR1067:AR1069)","v":0},{"$f":"SUM(AS1067:AS1069)","v":0},0,{"$f":"SUM(AU1067:AU1069)","v":0},{"$f":"SUM(AV1067:AV1069)","v":0},{"$f":"SUM(AW1067:AW1069)","v":0},{"$f":"SUM(AX1067:AX1069)","v":0},0,{"$f":"SUM(AZ1067:AZ1069)","v":1049645.1542303755},{"$f":"SUM(BA1067:BA1069)","v":0},0,0,0,{"$f":"SUM(BE1067:BE1069)","v":1465044.6843839947},{"$f":"SUM(BF1067:BF1069)","v":0},0,0,0,{"$f":"SUM(BJ1067:BJ1069)","v":1593289.4920453802},{"$f":"SUM(BK1067:BK1069)","v":0},0,0,0,{"$f":"SUM(BO1067:BO1069)","v":956864.75569750858},{"$f":"SUM(BP1067:BP1069)","v":0},{"$f":"SUM(BQ1067:BQ1069)","v":0},{"$f":"SUM(BR1067:BR1069)","v":0},0,{"$f":"SUM(BT1067:BT1069)","v":25878.116816231144},{"$f":"SUM(BU1067:BU1069)","v":0},{"$f":"SUM(BV1067:BV1069)","v":0},{"$f":"SUM(BW1067:BW1069)","v":0},0,0]
[1062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1063,null,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1064,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1070","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1073","v":0},{"$f":"SUM(H1073:R1073)","v":0},null,"Customer",{"$f":"IF($U1073=$V$646,$H1073,0)","v":0},{"$f":"IF($U1073=$W$646,$H1073,0)","v":0},{"$f":"IF($U1073=$X$646,$H1073,0)+IF($U1073=$Y$646,$H1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1073=$Y$646,$H1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1073=$AA$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AB$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AC$646,$I1073,0)+IF($U1073=$AD$646,$I1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AD$646,$I1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AF$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AG$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AH$646,$J1073,0)+IF($U1073=$AI$646,$J1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AI$646,$J1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AK$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AL$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AM$646,$K1073,0)+IF($U1073=$AN$646,$K1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1073=$AN$646,$K1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1073=$AP$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AQ$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AR$646,$L1073,0)+IF($U1073=$AS$646,$L1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AS$646,$L1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AU$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AV$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AW$646,$M1073,0)+IF($U1073=$AX$646,$M1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1073=$AX$646,$M1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1073=$AZ$646,$N1073,0)","v":0},{"$f":"IF($U1073=$BA$646,$N1073,0)","v":0},{"$f":"IF($U1073=$BB$646,$N1073,0)+IF($U1073=$BC$646,$N1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1073=$BC$646,$N1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1073=$BE$646,$O1073,0)","v":0},{"$f":"IF($U1073=$BF$646,$O1073,0)","v":0},{"$f":"IF($U1073=$BG$646,$O1073,0)+IF($U1073=$BH$646,$O1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1073=$BH$646,$O1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1073=$BJ$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BK$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BL$646,$P1073,0)+IF($U1073=$BM$646,$P1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1073=$BM$646,$P1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1073=$BO$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BP$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BQ$646,$Q1073,0)+IF($U1073=$BR$646,$Q1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1073=$BR$646,$Q1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1073=$BT$646,$R1073,0)","v":0},{"$f":"IF($U1073=$BU$646,$R1073,0)","v":0},{"$f":"IF($U1073=$BV$646,$R1073,0)+IF($U1073=$BW$646,$R1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1073=$BW$646,$R1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1065,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1071","v":64033778.320534162},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1074","v":56100789.112640344},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1074","v":519290.55345173954},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1074","v":28279.732927561741},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1074","v":1522783.776749101},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1074","v":2125429.025800854},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1074","v":2311481.5329476683},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1074","v":1388181.6351427226},{"$f":"VLOOKUP($F1074,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1074","v":37542.950874163616},{"$f":"SUM(H1074:R1074)","v":64033778.320534155},null,"Customer",{"$f":"IF($U1074=$V$646,$H1074,0)","v":56100789.112640344},{"$f":"IF($U1074=$W$646,$H1074,0)","v":0},{"$f":"IF($U1074=$X$646,$H1074,0)+IF($U1074=$Y$646,$H1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1074=$Y$646,$H1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1074=$AA$646,$I1074,0)","v":0},{"$f":"IF($U1074=$AB$646,$I1074,0)","v":0},{"$f":"IF($U1074=$AC$646,$I1074,0)+IF($U1074=$AD$646,$I1074,0)*$X$643","v":0},{"$f":"IF($U1074=$AD$646,$I1074,0)*$Y$643","v":0},0,{"$f":"IF($U1074=$AF$646,$J1074,0)","v":0},{"$f":"IF($U1074=$AG$646,$J1074,0)","v":0},{"$f":"IF($U1074=$AH$646,$J1074,0)+IF($U1074=$AI$646,$J1074,0)*$X$643","v":0},{"$f":"IF($U1074=$AI$646,$J1074,0)*$Y$643","v":0},0,{"$f":"IF($U1074=$AK$646,$K1074,0)","v":519290.55345173954},{"$f":"IF($U1074=$AL$646,$K1074,0)","v":0},{"$f":"IF($U1074=$AM$646,$K1074,0)+IF($U1074=$AN$646,$K1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1074=$AN$646,$K1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1074=$AP$646,$L1074,0)","v":28279.732927561741},{"$f":"IF($U1074=$AQ$646,$L1074,0)","v":0},{"$f":"IF($U1074=$AR$646,$L1074,0)+IF($U1074=$AS$646,$L1074,0)*$X$643","v":0},{"$f":"IF($U1074=$AS$646,$L1074,0)*$Y$643","v":0},0,{"$f":"IF($U1074=$AU$646,$M1074,0)","v":0},{"$f":"IF($U1074=$AV$646,$M1074,0)","v":0},{"$f":"IF($U1074=$AW$646,$M1074,0)+IF($U1074=$AX$646,$M1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1074=$AX$646,$M1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1074=$AZ$646,$N1074,0)","v":1522783.776749101},{"$f":"IF($U1074=$BA$646,$N1074,0)","v":0},{"$f":"IF($U1074=$BB$646,$N1074,0)+IF($U1074=$BC$646,$N1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1074=$BC$646,$N1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1074=$BE$646,$O1074,0)","v":2125429.025800854},{"$f":"IF($U1074=$BF$646,$O1074,0)","v":0},{"$f":"IF($U1074=$BG$646,$O1074,0)+IF($U1074=$BH$646,$O1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1074=$BH$646,$O1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1074=$BJ$646,$P1074,0)","v":2311481.5329476683},{"$f":"IF($U1074=$BK$646,$P1074,0)","v":0},{"$f":"IF($U1074=$BL$646,$P1074,0)+IF($U1074=$BM$646,$P1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1074=$BM$646,$P1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1074=$BO$646,$Q1074,0)","v":1388181.6351427226},{"$f":"IF($U1074=$BP$646,$Q1074,0)","v":0},{"$f":"IF($U1074=$BQ$646,$Q1074,0)+IF($U1074=$BR$646,$Q1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1074=$BR$646,$Q1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1074=$BT$646,$R1074,0)","v":37542.950874163616},{"$f":"IF($U1074=$BU$646,$R1074,0)","v":0},{"$f":"IF($U1074=$BV$646,$R1074,0)+IF($U1074=$BW$646,$R1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1074=$BW$646,$R1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1066,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1072","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1075","v":0},{"$f":"SUM(H1075:R1075)","v":0},null,"Customer",{"$f":"IF($U1075=$V$646,$H1075,0)","v":0},{"$f":"IF($U1075=$W$646,$H1075,0)","v":0},{"$f":"IF($U1075=$X$646,$H1075,0)+IF($U1075=$Y$646,$H1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1075=$Y$646,$H1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1075=$AA$646,$I1075,0)","v":0},{"$f":"IF($U1075=$AB$646,$I1075,0)","v":0},{"$f":"IF($U1075=$AC$646,$I1075,0)+IF($U1075=$AD$646,$I1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AD$646,$I1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AF$646,$J1075,0)","v":0},{"$f":"IF($U1075=$AG$646,$J1075,0)","v":0},{"$f":"IF($U1075=$AH$646,$J1075,0)+IF($U1075=$AI$646,$J1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AI$646,$J1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AK$646,$K1075,0)","v":0},{"$f":"IF($U1075=$AL$646,$K1075,0)","v":0},{"$f":"IF($U1075=$AM$646,$K1075,0)+IF($U1075=$AN$646,$K1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1075=$AN$646,$K1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1075=$AP$646,$L1075,0)","v":0},{"$f":"IF($U1075=$AQ$646,$L1075,0)","v":0},{"$f":"IF($U1075=$AR$646,$L1075,0)+IF($U1075=$AS$646,$L1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AS$646,$L1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AU$646,$M1075,0)","v":0},{"$f":"IF($U1075=$AV$646,$M1075,0)","v":0},{"$f":"IF($U1075=$AW$646,$M1075,0)+IF($U1075=$AX$646,$M1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1075=$AX$646,$M1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1075=$AZ$646,$N1075,0)","v":0},{"$f":"IF($U1075=$BA$646,$N1075,0)","v":0},{"$f":"IF($U1075=$BB$646,$N1075,0)+IF($U1075=$BC$646,$N1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1075=$BC$646,$N1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1075=$BE$646,$O1075,0)","v":0},{"$f":"IF($U1075=$BF$646,$O1075,0)","v":0},{"$f":"IF($U1075=$BG$646,$O1075,0)+IF($U1075=$BH$646,$O1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1075=$BH$646,$O1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1075=$BJ$646,$P1075,0)","v":0},{"$f":"IF($U1075=$BK$646,$P1075,0)","v":0},{"$f":"IF($U1075=$BL$646,$P1075,0)+IF($U1075=$BM$646,$P1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1075=$BM$646,$P1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1075=$BO$646,$Q1075,0)","v":0},{"$f":"IF($U1075=$BP$646,$Q1075,0)","v":0},{"$f":"IF($U1075=$BQ$646,$Q1075,0)+IF($U1075=$BR$646,$Q1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1075=$BR$646,$Q1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1075=$BT$646,$R1075,0)","v":0},{"$f":"IF($U1075=$BU$646,$R1075,0)","v":0},{"$f":"IF($U1075=$BV$646,$R1075,0)+IF($U1075=$BW$646,$R1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1075=$BW$646,$R1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1067,null,null,"Total",null,null,{"$f":"SUM(G1073:G1075)","v":64033778.320534162},{"$f":"SUM(H1073:H1075)","v":56100789.112640344},{"$f":"SUM(I1073:I1075)","v":0},0,519290.55345173954,28279.732927561741,0,{"$f":"SUM(N1073:N1075)","v":1522783.776749101},{"$f":"SUM(O1073:O1075)","v":2125429.025800854},2311481.5329476683,1388181.6351427226,37542.950874163616,{"$f":"SUM(S1073:S1075)","v":64033778.320534155},null,null,{"$f":"SUM(V1073:V1075)","v":56100789.112640344},{"$f":"SUM(W1073:W1075)","v":0},0,0,0,{"$f":"SUM(AA1073:AA1075)","v":0},{"$f":"SUM(AB1073:AB1075)","v":0},0,0,0,{"$f":"SUM(AF1073:AF1075)","v":0},{"$f":"SUM(AG1073:AG1075)","v":0},0,0,0,{"$f":"SUM(AK1073:AK1075)","v":519290.55345173954},{"$f":"SUM(AL1073:AL1075)","v":0},{"$f":"SUM(AM1073:AM1075)","v":0},{"$f":"SUM(AN1073:AN1075)","v":0},0,{"$f":"SUM(AP1073:AP1075)","v":28279.732927561741},{"$f":"SUM(AQ1073:AQ1075)","v":0},{"$f":"SUM(AR1073:AR1075)","v":0},{"$f":"SUM(AS1073:AS1075)","v":0},0,{"$f":"SUM(AU1073:AU1075)","v":0},{"$f":"SUM(AV1073:AV1075)","v":0},{"$f":"SUM(AW1073:AW1075)","v":0},{"$f":"SUM(AX1073:AX1075)","v":0},0,{"$f":"SUM(AZ1073:AZ1075)","v":1522783.776749101},{"$f":"SUM(BA1073:BA1075)","v":0},0,0,0,{"$f":"SUM(BE1073:BE1075)","v":2125429.025800854},{"$f":"SUM(BF1073:BF1075)","v":0},0,0,0,{"$f":"SUM(BJ1073:BJ1075)","v":2311481.5329476683},{"$f":"SUM(BK1073:BK1075)","v":0},0,0,0,{"$f":"SUM(BO1073:BO1075)","v":1388181.6351427226},{"$f":"SUM(BP1073:BP1075)","v":0},{"$f":"SUM(BQ1073:BQ1075)","v":0},{"$f":"SUM(BR1073:BR1075)","v":0},0,{"$f":"SUM(BT1073:BT1075)","v":37542.950874163616},{"$f":"SUM(BU1073:BU1075)","v":0},{"$f":"SUM(BV1073:BV1075)","v":0},{"$f":"SUM(BW1073:BW1075)","v":0},0,0]
[1068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1069,null,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1070,null,null,"Wyoming",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1076","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1079","v":0},{"$f":"SUM(H1079:R1079)","v":0},null,"Customer",{"$f":"IF($U1079=$V$646,$H1079,0)","v":0},{"$f":"IF($U1079=$W$646,$H1079,0)","v":0},{"$f":"IF($U1079=$X$646,$H1079,0)+IF($U1079=$Y$646,$H1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1079=$Y$646,$H1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1079=$AA$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AB$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AC$646,$I1079,0)+IF($U1079=$AD$646,$I1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AD$646,$I1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AF$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AG$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AH$646,$J1079,0)+IF($U1079=$AI$646,$J1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AI$646,$J1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AK$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AL$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AM$646,$K1079,0)+IF($U1079=$AN$646,$K1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1079=$AN$646,$K1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1079=$AP$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AQ$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AR$646,$L1079,0)+IF($U1079=$AS$646,$L1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AS$646,$L1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AU$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AV$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AW$646,$M1079,0)+IF($U1079=$AX$646,$M1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1079=$AX$646,$M1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1079=$AZ$646,$N1079,0)","v":0},{"$f":"IF($U1079=$BA$646,$N1079,0)","v":0},{"$f":"IF($U1079=$BB$646,$N1079,0)+IF($U1079=$BC$646,$N1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1079=$BC$646,$N1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1079=$BE$646,$O1079,0)","v":0},{"$f":"IF($U1079=$BF$646,$O1079,0)","v":0},{"$f":"IF($U1079=$BG$646,$O1079,0)+IF($U1079=$BH$646,$O1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1079=$BH$646,$O1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1079=$BJ$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BK$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BL$646,$P1079,0)+IF($U1079=$BM$646,$P1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1079=$BM$646,$P1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1079=$BO$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BP$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BQ$646,$Q1079,0)+IF($U1079=$BR$646,$Q1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1079=$BR$646,$Q1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1079=$BT$646,$R1079,0)","v":0},{"$f":"IF($U1079=$BU$646,$R1079,0)","v":0},{"$f":"IF($U1079=$BV$646,$R1079,0)+IF($U1079=$BW$646,$R1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1079=$BW$646,$R1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1071,null,null,"Utah",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1077","v":52487.310000000005},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1080","v":28950.263944783452},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1080","v":267.97481504717808},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1080","v":14.593479797531572},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1080","v":785.81768572284955},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1080","v":1096.8068768033543},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1080","v":1192.8174548127711},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1080","v":716.35756602268339},{"$f":"VLOOKUP($F1080,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1080","v":19462.678177010192},{"$f":"SUM(H1080:R1080)","v":52487.310000000012},null,"Customer",{"$f":"IF($U1080=$V$646,$H1080,0)","v":28950.263944783452},{"$f":"IF($U1080=$W$646,$H1080,0)","v":0},{"$f":"IF($U1080=$X$646,$H1080,0)+IF($U1080=$Y$646,$H1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1080=$Y$646,$H1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1080=$AA$646,$I1080,0)","v":0},{"$f":"IF($U1080=$AB$646,$I1080,0)","v":0},{"$f":"IF($U1080=$AC$646,$I1080,0)+IF($U1080=$AD$646,$I1080,0)*$X$643","v":0},{"$f":"IF($U1080=$AD$646,$I1080,0)*$Y$643","v":0},0,{"$f":"IF($U1080=$AF$646,$J1080,0)","v":0},{"$f":"IF($U1080=$AG$646,$J1080,0)","v":0},{"$f":"IF($U1080=$AH$646,$J1080,0)+IF($U1080=$AI$646,$J1080,0)*$X$643","v":0},{"$f":"IF($U1080=$AI$646,$J1080,0)*$Y$643","v":0},0,{"$f":"IF($U1080=$AK$646,$K1080,0)","v":267.97481504717808},{"$f":"IF($U1080=$AL$646,$K1080,0)","v":0},{"$f":"IF($U1080=$AM$646,$K1080,0)+IF($U1080=$AN$646,$K1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1080=$AN$646,$K1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1080=$AP$646,$L1080,0)","v":14.593479797531572},{"$f":"IF($U1080=$AQ$646,$L1080,0)","v":0},{"$f":"IF($U1080=$AR$646,$L1080,0)+IF($U1080=$AS$646,$L1080,0)*$X$643","v":0},{"$f":"IF($U1080=$AS$646,$L1080,0)*$Y$643","v":0},0,{"$f":"IF($U1080=$AU$646,$M1080,0)","v":0},{"$f":"IF($U1080=$AV$646,$M1080,0)","v":0},{"$f":"IF($U1080=$AW$646,$M1080,0)+IF($U1080=$AX$646,$M1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1080=$AX$646,$M1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1080=$AZ$646,$N1080,0)","v":785.81768572284955},{"$f":"IF($U1080=$BA$646,$N1080,0)","v":0},{"$f":"IF($U1080=$BB$646,$N1080,0)+IF($U1080=$BC$646,$N1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1080=$BC$646,$N1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1080=$BE$646,$O1080,0)","v":1096.8068768033543},{"$f":"IF($U1080=$BF$646,$O1080,0)","v":0},{"$f":"IF($U1080=$BG$646,$O1080,0)+IF($U1080=$BH$646,$O1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1080=$BH$646,$O1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1080=$BJ$646,$P1080,0)","v":1192.8174548127711},{"$f":"IF($U1080=$BK$646,$P1080,0)","v":0},{"$f":"IF($U1080=$BL$646,$P1080,0)+IF($U1080=$BM$646,$P1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1080=$BM$646,$P1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1080=$BO$646,$Q1080,0)","v":716.35756602268339},{"$f":"IF($U1080=$BP$646,$Q1080,0)","v":0},{"$f":"IF($U1080=$BQ$646,$Q1080,0)+IF($U1080=$BR$646,$Q1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1080=$BR$646,$Q1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1080=$BT$646,$R1080,0)","v":19462.678177010192},{"$f":"IF($U1080=$BU$646,$R1080,0)","v":0},{"$f":"IF($U1080=$BV$646,$R1080,0)+IF($U1080=$BW$646,$R1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1080=$BW$646,$R1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1072,null,null,"Total",null,null,{"$f":"SUM(G1079:G1080)","v":52487.310000000005},{"$f":"SUM(H1079:H1080)","v":28950.263944783452},{"$f":"SUM(I1079:I1080)","v":0},0,267.97481504717808,14.593479797531572,0,{"$f":"SUM(N1079:N1080)","v":785.81768572284955},{"$f":"SUM(O1079:O1080)","v":1096.8068768033543},1192.8174548127711,716.35756602268339,19462.678177010192,{"$f":"SUM(S1079:S1080)","v":52487.310000000012},null,null,{"$f":"SUM(V1079:V1080)","v":28950.263944783452},{"$f":"SUM(W1079:W1080)","v":0},0,0,0,{"$f":"SUM(AA1079:AA1080)","v":0},{"$f":"SUM(AB1079:AB1080)","v":0},0,0,0,{"$f":"SUM(AF1079:AF1080)","v":0},{"$f":"SUM(AG1079:AG1080)","v":0},0,0,0,{"$f":"SUM(AK1079:AK1080)","v":267.97481504717808},{"$f":"SUM(AL1079:AL1080)","v":0},{"$f":"SUM(AM1079:AM1080)","v":0},{"$f":"SUM(AN1079:AN1080)","v":0},0,{"$f":"SUM(AP1079:AP1080)","v":14.593479797531572},{"$f":"SUM(AQ1079:AQ1080)","v":0},{"$f":"SUM(AR1079:AR1080)","v":0},{"$f":"SUM(AS1079:AS1080)","v":0},0,{"$f":"SUM(AU1079:AU1080)","v":0},{"$f":"SUM(AV1079:AV1080)","v":0},{"$f":"SUM(AW1079:AW1080)","v":0},{"$f":"SUM(AX1079:AX1080)","v":0},0,{"$f":"SUM(AZ1079:AZ1080)","v":785.81768572284955},{"$f":"SUM(BA1079:BA1080)","v":0},0,0,0,{"$f":"SUM(BE1079:BE1080)","v":1096.8068768033543},{"$f":"SUM(BF1079:BF1080)","v":0},0,0,0,{"$f":"SUM(BJ1079:BJ1080)","v":1192.8174548127711},{"$f":"SUM(BK1079:BK1080)","v":0},0,0,0,{"$f":"SUM(BO1079:BO1080)","v":716.35756602268339},{"$f":"SUM(BP1079:BP1080)","v":0},{"$f":"SUM(BQ1079:BQ1080)","v":0},{"$f":"SUM(BR1079:BR1080)","v":0},0,{"$f":"SUM(BT1079:BT1080)","v":19462.678177010192},{"$f":"SUM(BU1079:BU1080)","v":0},{"$f":"SUM(BV1079:BV1080)","v":0},{"$f":"SUM(BW1079:BW1080)","v":0},0,0]
[1073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1074,null,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1075,null,null,"Wyoming",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1081","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1084","v":0},{"$f":"SUM(H1084:R1084)","v":0},null,"Distribution Plant",{"$f":"IF($U1084=$V$646,$H1084,0)","v":0},{"$f":"IF($U1084=$W$646,$H1084,0)","v":0},{"$f":"IF($U1084=$X$646,$H1084,0)+IF($U1084=$Y$646,$H1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1084=$Y$646,$H1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1084=$AA$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AB$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AC$646,$I1084,0)+IF($U1084=$AD$646,$I1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AD$646,$I1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AF$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AG$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AH$646,$J1084,0)+IF($U1084=$AI$646,$J1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AI$646,$J1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AK$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AL$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AM$646,$K1084,0)+IF($U1084=$AN$646,$K1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1084=$AN$646,$K1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1084=$AP$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AQ$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AR$646,$L1084,0)+IF($U1084=$AS$646,$L1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AS$646,$L1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AU$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AV$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AW$646,$M1084,0)+IF($U1084=$AX$646,$M1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1084=$AX$646,$M1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1084=$AZ$646,$N1084,0)","v":0},{"$f":"IF($U1084=$BA$646,$N1084,0)","v":0},{"$f":"IF($U1084=$BB$646,$N1084,0)+IF($U1084=$BC$646,$N1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1084=$BC$646,$N1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1084=$BE$646,$O1084,0)","v":0},{"$f":"IF($U1084=$BF$646,$O1084,0)","v":0},{"$f":"IF($U1084=$BG$646,$O1084,0)+IF($U1084=$BH$646,$O1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1084=$BH$646,$O1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1084=$BJ$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BK$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BL$646,$P1084,0)+IF($U1084=$BM$646,$P1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1084=$BM$646,$P1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1084=$BO$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BP$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BQ$646,$Q1084,0)+IF($U1084=$BR$646,$Q1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1084=$BR$646,$Q1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1084=$BT$646,$R1084,0)","v":0},{"$f":"IF($U1084=$BU$646,$R1084,0)","v":0},{"$f":"IF($U1084=$BV$646,$R1084,0)+IF($U1084=$BW$646,$R1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1084=$BW$646,$R1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1076,null,null,"Utah",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1082","v":42656546.705530979},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1085","v":23527940.107772805},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1085","v":217783.69312441384},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1085","v":11860.151579107944},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1085","v":638635.67809188529},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1085","v":891377.24465799145},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1085","v":969405.24237941601},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1085","v":582185.29341486702},{"$f":"VLOOKUP($F1085,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1085","v":15817359.294510495},{"$f":"SUM(H1085:R1085)","v":42656546.705530979},null,"Distribution Plant",{"$f":"IF($U1085=$V$646,$H1085,0)","v":0},{"$f":"IF($U1085=$W$646,$H1085,0)","v":23527940.107772805},{"$f":"IF($U1085=$X$646,$H1085,0)+IF($U1085=$Y$646,$H1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1085=$Y$646,$H1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1085=$AA$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AB$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AC$646,$I1085,0)+IF($U1085=$AD$646,$I1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AD$646,$I1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AF$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AG$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AH$646,$J1085,0)+IF($U1085=$AI$646,$J1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AI$646,$J1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AK$646,$K1085,0)","v":0},{"$f":"IF($U1085=$AL$646,$K1085,0)","v":217783.69312441384},{"$f":"IF($U1085=$AM$646,$K1085,0)+IF($U1085=$AN$646,$K1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1085=$AN$646,$K1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1085=$AP$646,$L1085,0)","v":0},{"$f":"IF($U1085=$AQ$646,$L1085,0)","v":11860.151579107944},{"$f":"IF($U1085=$AR$646,$L1085,0)+IF($U1085=$AS$646,$L1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AS$646,$L1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AU$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AV$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AW$646,$M1085,0)+IF($U1085=$AX$646,$M1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1085=$AX$646,$M1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1085=$AZ$646,$N1085,0)","v":0},{"$f":"IF($U1085=$BA$646,$N1085,0)","v":638635.67809188529},{"$f":"IF($U1085=$BB$646,$N1085,0)+IF($U1085=$BC$646,$N1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1085=$BC$646,$N1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1085=$BE$646,$O1085,0)","v":0},{"$f":"IF($U1085=$BF$646,$O1085,0)","v":891377.24465799145},{"$f":"IF($U1085=$BG$646,$O1085,0)+IF($U1085=$BH$646,$O1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1085=$BH$646,$O1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1085=$BJ$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BK$646,$P1085,0)","v":969405.24237941601},{"$f":"IF($U1085=$BL$646,$P1085,0)+IF($U1085=$BM$646,$P1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1085=$BM$646,$P1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1085=$BO$646,$Q1085,0)","v":0},{"$f":"IF($U1085=$BP$646,$Q1085,0)","v":582185.29341486702},{"$f":"IF($U1085=$BQ$646,$Q1085,0)+IF($U1085=$BR$646,$Q1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1085=$BR$646,$Q1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1085=$BT$646,$R1085,0)","v":0},{"$f":"IF($U1085=$BU$646,$R1085,0)","v":15817359.294510495},{"$f":"IF($U1085=$BV$646,$R1085,0)+IF($U1085=$BW$646,$R1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1085=$BW$646,$R1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1077,null,null,"General",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1086","v":0},{"$f":"SUM(H1086:R1086)","v":0},null,"Distribution Plant",{"$f":"IF($U1086=$V$646,$H1086,0)","v":0},{"$f":"IF($U1086=$W$646,$H1086,0)","v":0},{"$f":"IF($U1086=$X$646,$H1086,0)+IF($U1086=$Y$646,$H1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1086=$Y$646,$H1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1086=$AA$646,$I1086,0)","v":0},{"$f":"IF($U1086=$AB$646,$I1086,0)","v":0},{"$f":"IF($U1086=$AC$646,$I1086,0)+IF($U1086=$AD$646,$I1086,0)*$X$643","v":0},{"$f":"IF($U1086=$AD$646,$I1086,0)*$Y$643","v":0},0,{"$f":"IF($U1086=$AF$646,$J1086,0)","v":0},{"$f":"IF($U1086=$AG$646,$J1086,0)","v":0},{"$f":"IF($U1086=$AH$646,$J1086,0)+IF($U1086=$AI$646,$J1086,0)*$X$643","v":0},{"$f":"IF($U1086=$AI$646,$J1086,0)*$Y$643","v":0},0,{"$f":"IF($U1086=$AK$646,$K1086,0)","v":0},{"$f":"IF($U1086=$AL$646,$K1086,0)","v":0},{"$f":"IF($U1086=$AM$646,$K1086,0)+IF($U1086=$AN$646,$K1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1086=$AN$646,$K1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1086=$AP$646,$L1086,0)","v":0},{"$f":"IF($U1086=$AQ$646,$L1086,0)","v":0},{"$f":"IF($U1086=$AR$646,$L1086,0)+IF($U1086=$AS$646,$L1086,0)*$X$643","v":0},{"$f":"IF($U1086=$AS$646,$L1086,0)*$Y$643","v":0},0,{"$f":"IF($U1086=$AU$646,$M1086,0)","v":0},{"$f":"IF($U1086=$AV$646,$M1086,0)","v":0},{"$f":"IF($U1086=$AW$646,$M1086,0)+IF($U1086=$AX$646,$M1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1086=$AX$646,$M1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1086=$AZ$646,$N1086,0)","v":0},{"$f":"IF($U1086=$BA$646,$N1086,0)","v":0},{"$f":"IF($U1086=$BB$646,$N1086,0)+IF($U1086=$BC$646,$N1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1086=$BC$646,$N1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1086=$BE$646,$O1086,0)","v":0},{"$f":"IF($U1086=$BF$646,$O1086,0)","v":0},{"$f":"IF($U1086=$BG$646,$O1086,0)+IF($U1086=$BH$646,$O1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1086=$BH$646,$O1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1086=$BJ$646,$P1086,0)","v":0},{"$f":"IF($U1086=$BK$646,$P1086,0)","v":0},{"$f":"IF($U1086=$BL$646,$P1086,0)+IF($U1086=$BM$646,$P1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1086=$BM$646,$P1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1086=$BO$646,$Q1086,0)","v":0},{"$f":"IF($U1086=$BP$646,$Q1086,0)","v":0},{"$f":"IF($U1086=$BQ$646,$Q1086,0)+IF($U1086=$BR$646,$Q1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1086=$BR$646,$Q1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1086=$BT$646,$R1086,0)","v":0},{"$f":"IF($U1086=$BU$646,$R1086,0)","v":0},{"$f":"IF($U1086=$BV$646,$R1086,0)+IF($U1086=$BW$646,$R1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1086=$BW$646,$R1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1078,null,null,"Total",null,null,{"$f":"SUM(G1084:G1086)","v":42656546.705530979},{"$f":"SUM(H1084:H1086)","v":23527940.107772805},{"$f":"SUM(I1084:I1086)","v":0},0,217783.69312441384,11860.151579107944,0,{"$f":"SUM(N1084:N1086)","v":638635.67809188529},{"$f":"SUM(O1084:O1086)","v":891377.24465799145},969405.24237941601,582185.29341486702,15817359.294510495,{"$f":"SUM(S1084:S1086)","v":42656546.705530979},null,null,{"$f":"SUM(V1084:V1086)","v":0},{"$f":"SUM(W1084:W1086)","v":23527940.107772805},0,0,0,{"$f":"SUM(AA1084:AA1086)","v":0},{"$f":"SUM(AB1084:AB1086)","v":0},0,0,0,{"$f":"SUM(AF1084:AF1086)","v":0},{"$f":"SUM(AG1084:AG1086)","v":0},0,0,0,{"$f":"SUM(AK1084:AK1086)","v":0},{"$f":"SUM(AL1084:AL1086)","v":217783.69312441384},{"$f":"SUM(AM1084:AM1086)","v":0},{"$f":"SUM(AN1084:AN1086)","v":0},0,{"$f":"SUM(AP1084:AP1086)","v":0},{"$f":"SUM(AQ1084:AQ1086)","v":11860.151579107944},{"$f":"SUM(AR1084:AR1086)","v":0},{"$f":"SUM(AS1084:AS1086)","v":0},0,{"$f":"SUM(AU1084:AU1086)","v":0},{"$f":"SUM(AV1084:AV1086)","v":0},{"$f":"SUM(AW1084:AW1086)","v":0},{"$f":"SUM(AX1084:AX1086)","v":0},0,{"$f":"SUM(AZ1084:AZ1086)","v":0},{"$f":"SUM(BA1084:BA1086)","v":638635.67809188529},0,0,0,{"$f":"SUM(BE1084:BE1086)","v":0},{"$f":"SUM(BF1084:BF1086)","v":891377.24465799145},0,0,0,{"$f":"SUM(BJ1084:BJ1086)","v":0},{"$f":"SUM(BK1084:BK1086)","v":969405.24237941601},0,0,0,{"$f":"SUM(BO1084:BO1086)","v":0},{"$f":"SUM(BP1084:BP1086)","v":582185.29341486702},{"$f":"SUM(BQ1084:BQ1086)","v":0},{"$f":"SUM(BR1084:BR1086)","v":0},0,{"$f":"SUM(BT1084:BT1086)","v":0},{"$f":"SUM(BU1084:BU1086)","v":15817359.294510495},{"$f":"SUM(BV1084:BV1086)","v":0},{"$f":"SUM(BW1084:BW1086)","v":0},0,0]
[1079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1080,null,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1081,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1087","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1090","v":0},{"$f":"SUM(H1090:R1090)","v":0},null,"Customer",{"$f":"IF($U1090=$V$646,$H1090,0)","v":0},{"$f":"IF($U1090=$W$646,$H1090,0)","v":0},{"$f":"IF($U1090=$X$646,$H1090,0)+IF($U1090=$Y$646,$H1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1090=$Y$646,$H1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1090=$AA$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AB$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AC$646,$I1090,0)+IF($U1090=$AD$646,$I1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AD$646,$I1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AF$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AG$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AH$646,$J1090,0)+IF($U1090=$AI$646,$J1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AI$646,$J1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AK$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AL$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AM$646,$K1090,0)+IF($U1090=$AN$646,$K1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1090=$AN$646,$K1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1090=$AP$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AQ$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AR$646,$L1090,0)+IF($U1090=$AS$646,$L1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AS$646,$L1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AU$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AV$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AW$646,$M1090,0)+IF($U1090=$AX$646,$M1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1090=$AX$646,$M1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1090=$AZ$646,$N1090,0)","v":0},{"$f":"IF($U1090=$BA$646,$N1090,0)","v":0},{"$f":"IF($U1090=$BB$646,$N1090,0)+IF($U1090=$BC$646,$N1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1090=$BC$646,$N1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1090=$BE$646,$O1090,0)","v":0},{"$f":"IF($U1090=$BF$646,$O1090,0)","v":0},{"$f":"IF($U1090=$BG$646,$O1090,0)+IF($U1090=$BH$646,$O1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1090=$BH$646,$O1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1090=$BJ$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BK$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BL$646,$P1090,0)+IF($U1090=$BM$646,$P1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1090=$BM$646,$P1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1090=$BO$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BP$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BQ$646,$Q1090,0)+IF($U1090=$BR$646,$Q1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1090=$BR$646,$Q1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1090=$BT$646,$R1090,0)","v":0},{"$f":"IF($U1090=$BU$646,$R1090,0)","v":0},{"$f":"IF($U1090=$BV$646,$R1090,0)+IF($U1090=$BW$646,$R1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1090=$BW$646,$R1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1082,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1088","v":3.637978807091713E-12},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1091","v":3.1872784521830876E-12},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1091","v":2.9502679331582439E-14},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1091","v":1.6066687263976692E-15},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1091","v":8.6514574852438524E-14},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1091","v":1.207529206403479E-13},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1091","v":1.3132320238474623E-13},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1091","v":7.8867365029804437E-14},{"$f":"VLOOKUP($F1091,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1091","v":2.1329439433077202E-15},{"$f":"SUM(H1091:R1091)","v":3.6379788070917121E-12},null,"Customer",{"$f":"IF($U1091=$V$646,$H1091,0)","v":3.1872784521830876E-12},{"$f":"IF($U1091=$W$646,$H1091,0)","v":0},{"$f":"IF($U1091=$X$646,$H1091,0)+IF($U1091=$Y$646,$H1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1091=$Y$646,$H1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1091=$AA$646,$I1091,0)","v":0},{"$f":"IF($U1091=$AB$646,$I1091,0)","v":0},{"$f":"IF($U1091=$AC$646,$I1091,0)+IF($U1091=$AD$646,$I1091,0)*$X$643","v":0},{"$f":"IF($U1091=$AD$646,$I1091,0)*$Y$643","v":0},0,{"$f":"IF($U1091=$AF$646,$J1091,0)","v":0},{"$f":"IF($U1091=$AG$646,$J1091,0)","v":0},{"$f":"IF($U1091=$AH$646,$J1091,0)+IF($U1091=$AI$646,$J1091,0)*$X$643","v":0},{"$f":"IF($U1091=$AI$646,$J1091,0)*$Y$643","v":0},0,{"$f":"IF($U1091=$AK$646,$K1091,0)","v":2.9502679331582439E-14},{"$f":"IF($U1091=$AL$646,$K1091,0)","v":0},{"$f":"IF($U1091=$AM$646,$K1091,0)+IF($U1091=$AN$646,$K1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1091=$AN$646,$K1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1091=$AP$646,$L1091,0)","v":1.6066687263976692E-15},{"$f":"IF($U1091=$AQ$646,$L1091,0)","v":0},{"$f":"IF($U1091=$AR$646,$L1091,0)+IF($U1091=$AS$646,$L1091,0)*$X$643","v":0},{"$f":"IF($U1091=$AS$646,$L1091,0)*$Y$643","v":0},0,{"$f":"IF($U1091=$AU$646,$M1091,0)","v":0},{"$f":"IF($U1091=$AV$646,$M1091,0)","v":0},{"$f":"IF($U1091=$AW$646,$M1091,0)+IF($U1091=$AX$646,$M1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1091=$AX$646,$M1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1091=$AZ$646,$N1091,0)","v":8.6514574852438524E-14},{"$f":"IF($U1091=$BA$646,$N1091,0)","v":0},{"$f":"IF($U1091=$BB$646,$N1091,0)+IF($U1091=$BC$646,$N1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1091=$BC$646,$N1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1091=$BE$646,$O1091,0)","v":1.207529206403479E-13},{"$f":"IF($U1091=$BF$646,$O1091,0)","v":0},{"$f":"IF($U1091=$BG$646,$O1091,0)+IF($U1091=$BH$646,$O1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1091=$BH$646,$O1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1091=$BJ$646,$P1091,0)","v":1.3132320238474623E-13},{"$f":"IF($U1091=$BK$646,$P1091,0)","v":0},{"$f":"IF($U1091=$BL$646,$P1091,0)+IF($U1091=$BM$646,$P1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1091=$BM$646,$P1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1091=$BO$646,$Q1091,0)","v":7.8867365029804437E-14},{"$f":"IF($U1091=$BP$646,$Q1091,0)","v":0},{"$f":"IF($U1091=$BQ$646,$Q1091,0)+IF($U1091=$BR$646,$Q1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1091=$BR$646,$Q1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1091=$BT$646,$R1091,0)","v":2.1329439433077202E-15},{"$f":"IF($U1091=$BU$646,$R1091,0)","v":0},{"$f":"IF($U1091=$BV$646,$R1091,0)+IF($U1091=$BW$646,$R1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1091=$BW$646,$R1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1083,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1092","v":0},{"$f":"SUM(H1092:R1092)","v":0},null,"Customer",{"$f":"IF($U1092=$V$646,$H1092,0)","v":0},{"$f":"IF($U1092=$W$646,$H1092,0)","v":0},{"$f":"IF($U1092=$X$646,$H1092,0)+IF($U1092=$Y$646,$H1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1092=$Y$646,$H1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1092:Y1092)-H1092","v":0},{"$f":"IF($U1092=$AA$646,$I1092,0)","v":0},{"$f":"IF($U1092=$AB$646,$I1092,0)","v":0},{"$f":"IF($U1092=$AC$646,$I1092,0)+IF($U1092=$AD$646,$I1092,0)*$X$643","v":0},{"$f":"IF($U1092=$AD$646,$I1092,0)*$Y$643","v":0},0,{"$f":"IF($U1092=$AF$646,$J1092,0)","v":0},{"$f":"IF($U1092=$AG$646,$J1092,0)","v":0},{"$f":"IF($U1092=$AH$646,$J1092,0)+IF($U1092=$AI$646,$J1092,0)*$X$643","v":0},{"$f":"IF($U1092=$AI$646,$J1092,0)*$Y$643","v":0},0,{"$f":"IF($U1092=$AK$646,$K1092,0)","v":0},{"$f":"IF($U1092=$AL$646,$K1092,0)","v":0},{"$f":"IF($U1092=$AM$646,$K1092,0)+IF($U1092=$AN$646,$K1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1092=$AN$646,$K1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1092:AN1092)-K1092","v":0},{"$f":"IF($U1092=$AP$646,$L1092,0)","v":0},{"$f":"IF($U1092=$AQ$646,$L1092,0)","v":0},{"$f":"IF($U1092=$AR$646,$L1092,0)+IF($U1092=$AS$646,$L1092,0)*$X$643","v":0},{"$f":"IF($U1092=$AS$646,$L1092,0)*$Y$643","v":0},{"$f":"SUM(AP1092:AS1092)-L1092","v":0},{"$f":"IF($U1092=$AU$646,$M1092,0)","v":0},{"$f":"IF($U1092=$AV$646,$M1092,0)","v":0},{"$f":"IF($U1092=$AW$646,$M1092,0)+IF($U1092=$AX$646,$M1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1092=$AX$646,$M1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1092:AX1092)-M1092","v":0},{"$f":"IF($U1092=$AZ$646,$N1092,0)","v":0},{"$f":"IF($U1092=$BA$646,$N1092,0)","v":0},{"$f":"IF($U1092=$BB$646,$N1092,0)+IF($U1092=$BC$646,$N1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1092=$BC$646,$N1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1092=$BE$646,$O1092,0)","v":0},{"$f":"IF($U1092=$BF$646,$O1092,0)","v":0},{"$f":"IF($U1092=$BG$646,$O1092,0)+IF($U1092=$BH$646,$O1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1092=$BH$646,$O1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1092=$BJ$646,$P1092,0)","v":0},{"$f":"IF($U1092=$BK$646,$P1092,0)","v":0},{"$f":"IF($U1092=$BL$646,$P1092,0)+IF($U1092=$BM$646,$P1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1092=$BM$646,$P1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1092=$BO$646,$Q1092,0)","v":0},{"$f":"IF($U1092=$BP$646,$Q1092,0)","v":0},{"$f":"IF($U1092=$BQ$646,$Q1092,0)+IF($U1092=$BR$646,$Q1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1092=$BR$646,$Q1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1092:BR1092)-Q1092","v":0},{"$f":"IF($U1092=$BT$646,$R1092,0)","v":0},{"$f":"IF($U1092=$BU$646,$R1092,0)","v":0},{"$f":"IF($U1092=$BV$646,$R1092,0)+IF($U1092=$BW$646,$R1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1092=$BW$646,$R1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1092:BW1092)-R1092","v":0},{"$f":"SUM(V1092:BW1092)-S1092","v":0}]
[1084,null,null,"Total",null,null,{"$f":"SUM(G1090:G1092)","v":3.637978807091713E-12},{"$f":"SUM(H1090:H1092)","v":3.1872784521830876E-12},{"$f":"SUM(I1090:I1092)","v":0},0,2.9502679331582439E-14,1.6066687263976692E-15,0,{"$f":"SUM(N1090:N1092)","v":8.6514574852438524E-14},{"$f":"SUM(O1090:O1092)","v":1.207529206403479E-13},1.3132320238474623E-13,7.8867365029804437E-14,2.1329439433077202E-15,{"$f":"SUM(S1090:S1092)","v":3.6379788070917121E-12},null,null,{"$f":"SUM(V1090:V1092)","v":3.1872784521830876E-12},{"$f":"SUM(W1090:W1092)","v":0},0,0,0,{"$f":"SUM(AA1090:AA1092)","v":0},{"$f":"SUM(AB1090:AB1092)","v":0},0,0,0,{"$f":"SUM(AF1090:AF1092)","v":0},{"$f":"SUM(AG1090:AG1092)","v":0},0,0,0,{"$f":"SUM(AK1090:AK1092)","v":2.9502679331582439E-14},{"$f":"SUM(AL1090:AL1092)","v":0},{"$f":"SUM(AM1090:AM1092)","v":0},{"$f":"SUM(AN1090:AN1092)","v":0},0,{"$f":"SUM(AP1090:AP1092)","v":1.6066687263976692E-15},{"$f":"SUM(AQ1090:AQ1092)","v":0},{"$f":"SUM(AR1090:AR1092)","v":0},{"$f":"SUM(AS1090:AS1092)","v":0},0,{"$f":"SUM(AU1090:AU1092)","v":0},{"$f":"SUM(AV1090:AV1092)","v":0},{"$f":"SUM(AW1090:AW1092)","v":0},{"$f":"SUM(AX1090:AX1092)","v":0},0,{"$f":"SUM(AZ1090:AZ1092)","v":8.6514574852438524E-14},{"$f":"SUM(BA1090:BA1092)","v":0},0,0,0,{"$f":"SUM(BE1090:BE1092)","v":1.207529206403479E-13},{"$f":"SUM(BF1090:BF1092)","v":0},0,0,0,{"$f":"SUM(BJ1090:BJ1092)","v":1.3132320238474623E-13},{"$f":"SUM(BK1090:BK1092)","v":0},0,0,0,{"$f":"SUM(BO1090:BO1092)","v":7.8867365029804437E-14},{"$f":"SUM(BP1090:BP1092)","v":0},{"$f":"SUM(BQ1090:BQ1092)","v":0},{"$f":"SUM(BR1090:BR1092)","v":0},0,{"$f":"SUM(BT1090:BT1092)","v":2.1329439433077202E-15},{"$f":"SUM(BU1090:BU1092)","v":0},{"$f":"SUM(BV1090:BV1092)","v":0},{"$f":"SUM(BW1090:BW1092)","v":0},0,0]
[1085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1086,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1095:BH1095)-O1095","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1087,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1093","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1096","v":0},{"$f":"SUM(H1096:R1096)","v":0},null,"Customer",{"$f":"IF($U1096=$V$646,$H1096,0)","v":0},{"$f":"IF($U1096=$W$646,$H1096,0)","v":0},{"$f":"IF($U1096=$X$646,$H1096,0)+IF($U1096=$Y$646,$H1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1096=$Y$646,$H1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1096=$AA$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AB$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AC$646,$I1096,0)+IF($U1096=$AD$646,$I1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AD$646,$I1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AF$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AG$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AH$646,$J1096,0)+IF($U1096=$AI$646,$J1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AI$646,$J1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AK$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AL$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AM$646,$K1096,0)+IF($U1096=$AN$646,$K1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1096=$AN$646,$K1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1096=$AP$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AQ$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AR$646,$L1096,0)+IF($U1096=$AS$646,$L1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AS$646,$L1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AU$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AV$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AW$646,$M1096,0)+IF($U1096=$AX$646,$M1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1096=$AX$646,$M1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1096=$AZ$646,$N1096,0)","v":0},{"$f":"IF($U1096=$BA$646,$N1096,0)","v":0},{"$f":"IF($U1096=$BB$646,$N1096,0)+IF($U1096=$BC$646,$N1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1096=$BC$646,$N1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1096=$BE$646,$O1096,0)","v":0},{"$f":"IF($U1096=$BF$646,$O1096,0)","v":0},{"$f":"IF($U1096=$BG$646,$O1096,0)+IF($U1096=$BH$646,$O1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1096=$BH$646,$O1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1096=$BJ$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BK$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BL$646,$P1096,0)+IF($U1096=$BM$646,$P1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1096=$BM$646,$P1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1096=$BO$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BP$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BQ$646,$Q1096,0)+IF($U1096=$BR$646,$Q1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1096=$BR$646,$Q1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1096=$BT$646,$R1096,0)","v":0},{"$f":"IF($U1096=$BU$646,$R1096,0)","v":0},{"$f":"IF($U1096=$BV$646,$R1096,0)+IF($U1096=$BW$646,$R1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1096=$BW$646,$R1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1088,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1094","v":15325759.608256325},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1097","v":13427088.488671854},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1097","v":124286.31259585735},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1097","v":6768.4337860556643},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1097","v":364461.05024425033},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1097","v":508697.36517466506},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1097","v":553226.9255696839},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1097","v":332245.5521255908},{"$f":"VLOOKUP($F1097,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1097","v":8985.4800883660955},{"$f":"SUM(H1097:R1097)","v":15325759.60825632},null,"Customer",{"$f":"IF($U1097=$V$646,$H1097,0)","v":13427088.488671854},{"$f":"IF($U1097=$W$646,$H1097,0)","v":0},{"$f":"IF($U1097=$X$646,$H1097,0)+IF($U1097=$Y$646,$H1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1097=$Y$646,$H1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1097=$AA$646,$I1097,0)","v":0},{"$f":"IF($U1097=$AB$646,$I1097,0)","v":0},{"$f":"IF($U1097=$AC$646,$I1097,0)+IF($U1097=$AD$646,$I1097,0)*$X$643","v":0},{"$f":"IF($U1097=$AD$646,$I1097,0)*$Y$643","v":0},0,{"$f":"IF($U1097=$AF$646,$J1097,0)","v":0},{"$f":"IF($U1097=$AG$646,$J1097,0)","v":0},{"$f":"IF($U1097=$AH$646,$J1097,0)+IF($U1097=$AI$646,$J1097,0)*$X$643","v":0},{"$f":"IF($U1097=$AI$646,$J1097,0)*$Y$643","v":0},0,{"$f":"IF($U1097=$AK$646,$K1097,0)","v":124286.31259585735},{"$f":"IF($U1097=$AL$646,$K1097,0)","v":0},{"$f":"IF($U1097=$AM$646,$K1097,0)+IF($U1097=$AN$646,$K1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1097=$AN$646,$K1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1097=$AP$646,$L1097,0)","v":6768.4337860556643},{"$f":"IF($U1097=$AQ$646,$L1097,0)","v":0},{"$f":"IF($U1097=$AR$646,$L1097,0)+IF($U1097=$AS$646,$L1097,0)*$X$643","v":0},{"$f":"IF($U1097=$AS$646,$L1097,0)*$Y$643","v":0},0,{"$f":"IF($U1097=$AU$646,$M1097,0)","v":0},{"$f":"IF($U1097=$AV$646,$M1097,0)","v":0},{"$f":"IF($U1097=$AW$646,$M1097,0)+IF($U1097=$AX$646,$M1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1097=$AX$646,$M1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1097=$AZ$646,$N1097,0)","v":364461.05024425033},{"$f":"IF($U1097=$BA$646,$N1097,0)","v":0},{"$f":"IF($U1097=$BB$646,$N1097,0)+IF($U1097=$BC$646,$N1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1097=$BC$646,$N1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1097=$BE$646,$O1097,0)","v":508697.36517466506},{"$f":"IF($U1097=$BF$646,$O1097,0)","v":0},{"$f":"IF($U1097=$BG$646,$O1097,0)+IF($U1097=$BH$646,$O1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1097=$BH$646,$O1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1097=$BJ$646,$P1097,0)","v":553226.9255696839},{"$f":"IF($U1097=$BK$646,$P1097,0)","v":0},{"$f":"IF($U1097=$BL$646,$P1097,0)+IF($U1097=$BM$646,$P1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1097=$BM$646,$P1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1097=$BO$646,$Q1097,0)","v":332245.5521255908},{"$f":"IF($U1097=$BP$646,$Q1097,0)","v":0},{"$f":"IF($U1097=$BQ$646,$Q1097,0)+IF($U1097=$BR$646,$Q1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1097=$BR$646,$Q1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1097=$BT$646,$R1097,0)","v":8985.4800883660955},{"$f":"IF($U1097=$BU$646,$R1097,0)","v":0},{"$f":"IF($U1097=$BV$646,$R1097,0)+IF($U1097=$BW$646,$R1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1097=$BW$646,$R1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1089,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1095","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1098","v":0},{"$f":"SUM(H1098:R1098)","v":0},null,"Customer",{"$f":"IF($U1098=$V$646,$H1098,0)","v":0},{"$f":"IF($U1098=$W$646,$H1098,0)","v":0},{"$f":"IF($U1098=$X$646,$H1098,0)+IF($U1098=$Y$646,$H1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1098=$Y$646,$H1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1098=$AA$646,$I1098,0)","v":0},{"$f":"IF($U1098=$AB$646,$I1098,0)","v":0},{"$f":"IF($U1098=$AC$646,$I1098,0)+IF($U1098=$AD$646,$I1098,0)*$X$643","v":0},{"$f":"IF($U1098=$AD$646,$I1098,0)*$Y$643","v":0},0,{"$f":"IF($U1098=$AF$646,$J1098,0)","v":0},{"$f":"IF($U1098=$AG$646,$J1098,0)","v":0},{"$f":"IF($U1098=$AH$646,$J1098,0)+IF($U1098=$AI$646,$J1098,0)*$X$643","v":0},{"$f":"IF($U1098=$AI$646,$J1098,0)*$Y$643","v":0},0,{"$f":"IF($U1098=$AK$646,$K1098,0)","v":0},{"$f":"IF($U1098=$AL$646,$K1098,0)","v":0},{"$f":"IF($U1098=$AM$646,$K1098,0)+IF($U1098=$AN$646,$K1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1098=$AN$646,$K1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1098=$AP$646,$L1098,0)","v":0},{"$f":"IF($U1098=$AQ$646,$L1098,0)","v":0},{"$f":"IF($U1098=$AR$646,$L1098,0)+IF($U1098=$AS$646,$L1098,0)*$X$643","v":0},{"$f":"IF($U1098=$AS$646,$L1098,0)*$Y$643","v":0},0,{"$f":"IF($U1098=$AU$646,$M1098,0)","v":0},{"$f":"IF($U1098=$AV$646,$M1098,0)","v":0},{"$f":"IF($U1098=$AW$646,$M1098,0)+IF($U1098=$AX$646,$M1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1098=$AX$646,$M1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1098=$AZ$646,$N1098,0)","v":0},{"$f":"IF($U1098=$BA$646,$N1098,0)","v":0},{"$f":"IF($U1098=$BB$646,$N1098,0)+IF($U1098=$BC$646,$N1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1098=$BC$646,$N1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1098=$BE$646,$O1098,0)","v":0},{"$f":"IF($U1098=$BF$646,$O1098,0)","v":0},{"$f":"IF($U1098=$BG$646,$O1098,0)+IF($U1098=$BH$646,$O1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1098=$BH$646,$O1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1098=$BJ$646,$P1098,0)","v":0},{"$f":"IF($U1098=$BK$646,$P1098,0)","v":0},{"$f":"IF($U1098=$BL$646,$P1098,0)+IF($U1098=$BM$646,$P1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1098=$BM$646,$P1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1098=$BO$646,$Q1098,0)","v":0},{"$f":"IF($U1098=$BP$646,$Q1098,0)","v":0},{"$f":"IF($U1098=$BQ$646,$Q1098,0)+IF($U1098=$BR$646,$Q1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1098=$BR$646,$Q1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1098=$BT$646,$R1098,0)","v":0},{"$f":"IF($U1098=$BU$646,$R1098,0)","v":0},{"$f":"IF($U1098=$BV$646,$R1098,0)+IF($U1098=$BW$646,$R1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1098=$BW$646,$R1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1090,null,null,"Total",null,null,{"$f":"SUM(G1096:G1098)","v":15325759.608256325},{"$f":"SUM(H1096:H1098)","v":13427088.488671854},{"$f":"SUM(I1096:I1098)","v":0},0,124286.31259585735,6768.4337860556643,0,{"$f":"SUM(N1096:N1098)","v":364461.05024425033},{"$f":"SUM(O1096:O1098)","v":508697.36517466506},553226.9255696839,332245.5521255908,8985.4800883660955,{"$f":"SUM(S1096:S1098)","v":15325759.60825632},null,null,{"$f":"SUM(V1096:V1098)","v":13427088.488671854},{"$f":"SUM(W1096:W1098)","v":0},0,0,0,{"$f":"SUM(AA1096:AA1098)","v":0},{"$f":"SUM(AB1096:AB1098)","v":0},0,0,0,{"$f":"SUM(AF1096:AF1098)","v":0},{"$f":"SUM(AG1096:AG1098)","v":0},0,0,0,{"$f":"SUM(AK1096:AK1098)","v":124286.31259585735},{"$f":"SUM(AL1096:AL1098)","v":0},{"$f":"SUM(AM1096:AM1098)","v":0},{"$f":"SUM(AN1096:AN1098)","v":0},0,{"$f":"SUM(AP1096:AP1098)","v":6768.4337860556643},{"$f":"SUM(AQ1096:AQ1098)","v":0},{"$f":"SUM(AR1096:AR1098)","v":0},{"$f":"SUM(AS1096:AS1098)","v":0},0,{"$f":"SUM(AU1096:AU1098)","v":0},{"$f":"SUM(AV1096:AV1098)","v":0},{"$f":"SUM(AW1096:AW1098)","v":0},{"$f":"SUM(AX1096:AX1098)","v":0},0,{"$f":"SUM(AZ1096:AZ1098)","v":364461.05024425033},{"$f":"SUM(BA1096:BA1098)","v":0},0,0,0,{"$f":"SUM(BE1096:BE1098)","v":508697.36517466506},{"$f":"SUM(BF1096:BF1098)","v":0},0,0,0,{"$f":"SUM(BJ1096:BJ1098)","v":553226.9255696839},{"$f":"SUM(BK1096:BK1098)","v":0},0,0,0,{"$f":"SUM(BO1096:BO1098)","v":332245.5521255908},{"$f":"SUM(BP1096:BP1098)","v":0},{"$f":"SUM(BQ1096:BQ1098)","v":0},{"$f":"SUM(BR1096:BR1098)","v":0},0,{"$f":"SUM(BT1096:BT1098)","v":8985.4800883660955},{"$f":"SUM(BU1096:BU1098)","v":0},{"$f":"SUM(BV1096:BV1098)","v":0},{"$f":"SUM(BW1096:BW1098)","v":0},0,0]
[1091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1092,null,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1093,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1099","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1102","v":0},{"$f":"SUM(H1102:R1102)","v":0},null,"Customer",{"$f":"IF($U1102=$V$646,$H1102,0)","v":0},{"$f":"IF($U1102=$W$646,$H1102,0)","v":0},{"$f":"IF($U1102=$X$646,$H1102,0)+IF($U1102=$Y$646,$H1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1102=$Y$646,$H1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1102=$AA$646,$I1102,0)","v":0},{"$f":"IF($U1102=$AB$646,$I1102,0)","v":0},{"$f":"IF($U1102=$AC$646,$I1102,0)+IF($U1102=$AD$646,$I1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AD$646,$I1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AF$646,$J1102,0)","v":0},{"$f":"IF($U1102=$AG$646,$J1102,0)","v":0},{"$f":"IF($U1102=$AH$646,$J1102,0)+IF($U1102=$AI$646,$J1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AI$646,$J1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AK$646,$K1102,0)","v":0},{"$f":"IF($U1102=$AL$646,$K1102,0)","v":0},{"$f":"IF($U1102=$AM$646,$K1102,0)+IF($U1102=$AN$646,$K1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1102=$AN$646,$K1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1102=$AP$646,$L1102,0)","v":0},{"$f":"IF($U1102=$AQ$646,$L1102,0)","v":0},{"$f":"IF($U1102=$AR$646,$L1102,0)+IF($U1102=$AS$646,$L1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AS$646,$L1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AU$646,$M1102,0)","v":0},{"$f":"IF($U1102=$AV$646,$M1102,0)","v":0},{"$f":"IF($U1102=$AW$646,$M1102,0)+IF($U1102=$AX$646,$M1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1102=$AX$646,$M1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1102=$AZ$646,$N1102,0)","v":0},{"$f":"IF($U1102=$BA$646,$N1102,0)","v":0},{"$f":"IF($U1102=$BB$646,$N1102,0)+IF($U1102=$BC$646,$N1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1102=$BC$646,$N1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1102=$BE$646,$O1102,0)","v":0},{"$f":"IF($U1102=$BF$646,$O1102,0)","v":0},{"$f":"IF($U1102=$BG$646,$O1102,0)+IF($U1102=$BH$646,$O1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1102=$BH$646,$O1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1102=$BJ$646,$P1102,0)","v":0},{"$f":"IF($U1102=$BK$646,$P1102,0)","v":0},{"$f":"IF($U1102=$BL$646,$P1102,0)+IF($U1102=$BM$646,$P1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1102=$BM$646,$P1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1102=$BO$646,$Q1102,0)","v":0},{"$f":"IF($U1102=$BP$646,$Q1102,0)","v":0},{"$f":"IF($U1102=$BQ$646,$Q1102,0)+IF($U1102=$BR$646,$Q1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1102=$BR$646,$Q1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1102=$BT$646,$R1102,0)","v":0},{"$f":"IF($U1102=$BU$646,$R1102,0)","v":0},{"$f":"IF($U1102=$BV$646,$R1102,0)+IF($U1102=$BW$646,$R1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1102=$BW$646,$R1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1094,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1100","v":14763738.747403219},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1103","v":12934695.026680658},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1103","v":119728.52869588339},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1103","v":6520.2241651102231},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1103","v":351095.66291980405},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1103","v":490042.59448811767},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1103","v":532939.18252115732},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1103","v":320061.56020654453},{"$f":"VLOOKUP($F1103,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1103","v":8655.9677259431992},{"$f":"SUM(H1103:R1103)","v":14763738.747403217},null,"Customer",{"$f":"IF($U1103=$V$646,$H1103,0)","v":12934695.026680658},{"$f":"IF($U1103=$W$646,$H1103,0)","v":0},{"$f":"IF($U1103=$X$646,$H1103,0)+IF($U1103=$Y$646,$H1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1103=$Y$646,$H1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1103=$AA$646,$I1103,0)","v":0},{"$f":"IF($U1103=$AB$646,$I1103,0)","v":0},{"$f":"IF($U1103=$AC$646,$I1103,0)+IF($U1103=$AD$646,$I1103,0)*$X$643","v":0},{"$f":"IF($U1103=$AD$646,$I1103,0)*$Y$643","v":0},0,{"$f":"IF($U1103=$AF$646,$J1103,0)","v":0},{"$f":"IF($U1103=$AG$646,$J1103,0)","v":0},{"$f":"IF($U1103=$AH$646,$J1103,0)+IF($U1103=$AI$646,$J1103,0)*$X$643","v":0},{"$f":"IF($U1103=$AI$646,$J1103,0)*$Y$643","v":0},0,{"$f":"IF($U1103=$AK$646,$K1103,0)","v":119728.52869588339},{"$f":"IF($U1103=$AL$646,$K1103,0)","v":0},{"$f":"IF($U1103=$AM$646,$K1103,0)+IF($U1103=$AN$646,$K1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1103=$AN$646,$K1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1103=$AP$646,$L1103,0)","v":6520.2241651102231},{"$f":"IF($U1103=$AQ$646,$L1103,0)","v":0},{"$f":"IF($U1103=$AR$646,$L1103,0)+IF($U1103=$AS$646,$L1103,0)*$X$643","v":0},{"$f":"IF($U1103=$AS$646,$L1103,0)*$Y$643","v":0},0,{"$f":"IF($U1103=$AU$646,$M1103,0)","v":0},{"$f":"IF($U1103=$AV$646,$M1103,0)","v":0},{"$f":"IF($U1103=$AW$646,$M1103,0)+IF($U1103=$AX$646,$M1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1103=$AX$646,$M1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1103=$AZ$646,$N1103,0)","v":351095.66291980405},{"$f":"IF($U1103=$BA$646,$N1103,0)","v":0},{"$f":"IF($U1103=$BB$646,$N1103,0)+IF($U1103=$BC$646,$N1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1103=$BC$646,$N1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1103=$BE$646,$O1103,0)","v":490042.59448811767},{"$f":"IF($U1103=$BF$646,$O1103,0)","v":0},{"$f":"IF($U1103=$BG$646,$O1103,0)+IF($U1103=$BH$646,$O1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1103=$BH$646,$O1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1103=$BJ$646,$P1103,0)","v":532939.18252115732},{"$f":"IF($U1103=$BK$646,$P1103,0)","v":0},{"$f":"IF($U1103=$BL$646,$P1103,0)+IF($U1103=$BM$646,$P1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1103=$BM$646,$P1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1103=$BO$646,$Q1103,0)","v":320061.56020654453},{"$f":"IF($U1103=$BP$646,$Q1103,0)","v":0},{"$f":"IF($U1103=$BQ$646,$Q1103,0)+IF($U1103=$BR$646,$Q1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1103=$BR$646,$Q1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1103=$BT$646,$R1103,0)","v":8655.9677259431992},{"$f":"IF($U1103=$BU$646,$R1103,0)","v":0},{"$f":"IF($U1103=$BV$646,$R1103,0)+IF($U1103=$BW$646,$R1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1103=$BW$646,$R1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1095,null,null,"Total",null,null,{"$f":"SUM(G1102:G1103)","v":14763738.747403219},{"$f":"SUM(H1102:H1103)","v":12934695.026680658},{"$f":"SUM(I1102:I1103)","v":0},0,119728.52869588339,6520.2241651102231,0,{"$f":"SUM(N1102:N1103)","v":351095.66291980405},{"$f":"SUM(O1102:O1103)","v":490042.59448811767},532939.18252115732,320061.56020654453,8655.9677259431992,{"$f":"SUM(S1102:S1103)","v":14763738.747403217},null,null,{"$f":"SUM(V1102:V1103)","v":12934695.026680658},{"$f":"SUM(W1102:W1103)","v":0},0,0,0,{"$f":"SUM(AA1102:AA1103)","v":0},{"$f":"SUM(AB1102:AB1103)","v":0},0,0,0,{"$f":"SUM(AF1102:AF1103)","v":0},{"$f":"SUM(AG1102:AG1103)","v":0},0,0,0,{"$f":"SUM(AK1102:AK1103)","v":119728.52869588339},{"$f":"SUM(AL1102:AL1103)","v":0},{"$f":"SUM(AM1102:AM1103)","v":0},{"$f":"SUM(AN1102:AN1103)","v":0},0,{"$f":"SUM(AP1102:AP1103)","v":6520.2241651102231},{"$f":"SUM(AQ1102:AQ1103)","v":0},{"$f":"SUM(AR1102:AR1103)","v":0},{"$f":"SUM(AS1102:AS1103)","v":0},0,{"$f":"SUM(AU1102:AU1103)","v":0},{"$f":"SUM(AV1102:AV1103)","v":0},{"$f":"SUM(AW1102:AW1103)","v":0},{"$f":"SUM(AX1102:AX1103)","v":0},0,{"$f":"SUM(AZ1102:AZ1103)","v":351095.66291980405},{"$f":"SUM(BA1102:BA1103)","v":0},0,0,0,{"$f":"SUM(BE1102:BE1103)","v":490042.59448811767},{"$f":"SUM(BF1102:BF1103)","v":0},0,0,0,{"$f":"SUM(BJ1102:BJ1103)","v":532939.18252115732},{"$f":"SUM(BK1102:BK1103)","v":0},0,0,0,{"$f":"SUM(BO1102:BO1103)","v":320061.56020654453},{"$f":"SUM(BP1102:BP1103)","v":0},{"$f":"SUM(BQ1102:BQ1103)","v":0},{"$f":"SUM(BR1102:BR1103)","v":0},0,{"$f":"SUM(BT1102:BT1103)","v":8655.9677259431992},{"$f":"SUM(BU1102:BU1103)","v":0},{"$f":"SUM(BV1102:BV1103)","v":0},{"$f":"SUM(BW1102:BW1103)","v":0},0,0]
[1096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1097,null,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1098,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1104","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1107","v":0},{"$f":"SUM(H1107:R1107)","v":0},null,"Customer",{"$f":"IF($U1107=$V$646,$H1107,0)","v":0},{"$f":"IF($U1107=$W$646,$H1107,0)","v":0},{"$f":"IF($U1107=$X$646,$H1107,0)+IF($U1107=$Y$646,$H1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1107=$Y$646,$H1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1107=$AA$646,$I1107,0)","v":0},{"$f":"IF($U1107=$AB$646,$I1107,0)","v":0},{"$f":"IF($U1107=$AC$646,$I1107,0)+IF($U1107=$AD$646,$I1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AD$646,$I1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AF$646,$J1107,0)","v":0},{"$f":"IF($U1107=$AG$646,$J1107,0)","v":0},{"$f":"IF($U1107=$AH$646,$J1107,0)+IF($U1107=$AI$646,$J1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AI$646,$J1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AK$646,$K1107,0)","v":0},{"$f":"IF($U1107=$AL$646,$K1107,0)","v":0},{"$f":"IF($U1107=$AM$646,$K1107,0)+IF($U1107=$AN$646,$K1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1107=$AN$646,$K1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1107=$AP$646,$L1107,0)","v":0},{"$f":"IF($U1107=$AQ$646,$L1107,0)","v":0},{"$f":"IF($U1107=$AR$646,$L1107,0)+IF($U1107=$AS$646,$L1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AS$646,$L1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AU$646,$M1107,0)","v":0},{"$f":"IF($U1107=$AV$646,$M1107,0)","v":0},{"$f":"IF($U1107=$AW$646,$M1107,0)+IF($U1107=$AX$646,$M1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1107=$AX$646,$M1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1107=$AZ$646,$N1107,0)","v":0},{"$f":"IF($U1107=$BA$646,$N1107,0)","v":0},{"$f":"IF($U1107=$BB$646,$N1107,0)+IF($U1107=$BC$646,$N1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1107=$BC$646,$N1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1107=$BE$646,$O1107,0)","v":0},{"$f":"IF($U1107=$BF$646,$O1107,0)","v":0},{"$f":"IF($U1107=$BG$646,$O1107,0)+IF($U1107=$BH$646,$O1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1107=$BH$646,$O1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1107=$BJ$646,$P1107,0)","v":0},{"$f":"IF($U1107=$BK$646,$P1107,0)","v":0},{"$f":"IF($U1107=$BL$646,$P1107,0)+IF($U1107=$BM$646,$P1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1107=$BM$646,$P1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1107=$BO$646,$Q1107,0)","v":0},{"$f":"IF($U1107=$BP$646,$Q1107,0)","v":0},{"$f":"IF($U1107=$BQ$646,$Q1107,0)+IF($U1107=$BR$646,$Q1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1107=$BR$646,$Q1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1107=$BT$646,$R1107,0)","v":0},{"$f":"IF($U1107=$BU$646,$R1107,0)","v":0},{"$f":"IF($U1107=$BV$646,$R1107,0)+IF($U1107=$BW$646,$R1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1107=$BW$646,$R1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1099,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1105","v":8620390.9714359958},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1108","v":7552431.6796711143},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1108","v":69908.222128005684},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1108","v":3807.0899577887171},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1108","v":205001.04577348722},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1108","v":286130.69016054343},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1108","v":311177.55440761405},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1108","v":186880.5612936969},{"$f":"VLOOKUP($F1108,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1108","v":5054.1280437441073},{"$f":"SUM(H1108:R1108)","v":8620390.9714359958},null,"Customer",{"$f":"IF($U1108=$V$646,$H1108,0)","v":7552431.6796711143},{"$f":"IF($U1108=$W$646,$H1108,0)","v":0},{"$f":"IF($U1108=$X$646,$H1108,0)+IF($U1108=$Y$646,$H1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1108=$Y$646,$H1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1108=$AA$646,$I1108,0)","v":0},{"$f":"IF($U1108=$AB$646,$I1108,0)","v":0},{"$f":"IF($U1108=$AC$646,$I1108,0)+IF($U1108=$AD$646,$I1108,0)*$X$643","v":0},{"$f":"IF($U1108=$AD$646,$I1108,0)*$Y$643","v":0},0,{"$f":"IF($U1108=$AF$646,$J1108,0)","v":0},{"$f":"IF($U1108=$AG$646,$J1108,0)","v":0},{"$f":"IF($U1108=$AH$646,$J1108,0)+IF($U1108=$AI$646,$J1108,0)*$X$643","v":0},{"$f":"IF($U1108=$AI$646,$J1108,0)*$Y$643","v":0},0,{"$f":"IF($U1108=$AK$646,$K1108,0)","v":69908.222128005684},{"$f":"IF($U1108=$AL$646,$K1108,0)","v":0},{"$f":"IF($U1108=$AM$646,$K1108,0)+IF($U1108=$AN$646,$K1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1108=$AN$646,$K1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1108=$AP$646,$L1108,0)","v":3807.0899577887171},{"$f":"IF($U1108=$AQ$646,$L1108,0)","v":0},{"$f":"IF($U1108=$AR$646,$L1108,0)+IF($U1108=$AS$646,$L1108,0)*$X$643","v":0},{"$f":"IF($U1108=$AS$646,$L1108,0)*$Y$643","v":0},0,{"$f":"IF($U1108=$AU$646,$M1108,0)","v":0},{"$f":"IF($U1108=$AV$646,$M1108,0)","v":0},{"$f":"IF($U1108=$AW$646,$M1108,0)+IF($U1108=$AX$646,$M1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1108=$AX$646,$M1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1108=$AZ$646,$N1108,0)","v":205001.04577348722},{"$f":"IF($U1108=$BA$646,$N1108,0)","v":0},{"$f":"IF($U1108=$BB$646,$N1108,0)+IF($U1108=$BC$646,$N1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1108=$BC$646,$N1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1108=$BE$646,$O1108,0)","v":286130.69016054343},{"$f":"IF($U1108=$BF$646,$O1108,0)","v":0},{"$f":"IF($U1108=$BG$646,$O1108,0)+IF($U1108=$BH$646,$O1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1108=$BH$646,$O1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1108=$BJ$646,$P1108,0)","v":311177.55440761405},{"$f":"IF($U1108=$BK$646,$P1108,0)","v":0},{"$f":"IF($U1108=$BL$646,$P1108,0)+IF($U1108=$BM$646,$P1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1108=$BM$646,$P1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1108=$BO$646,$Q1108,0)","v":186880.5612936969},{"$f":"IF($U1108=$BP$646,$Q1108,0)","v":0},{"$f":"IF($U1108=$BQ$646,$Q1108,0)+IF($U1108=$BR$646,$Q1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1108=$BR$646,$Q1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1108=$BT$646,$R1108,0)","v":5054.1280437441073},{"$f":"IF($U1108=$BU$646,$R1108,0)","v":0},{"$f":"IF($U1108=$BV$646,$R1108,0)+IF($U1108=$BW$646,$R1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1108=$BW$646,$R1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1100,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1106","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1109","v":0},{"$f":"SUM(H1109:R1109)","v":0},null,"Customer",{"$f":"IF($U1109=$V$646,$H1109,0)","v":0},{"$f":"IF($U1109=$W$646,$H1109,0)","v":0},{"$f":"IF($U1109=$X$646,$H1109,0)+IF($U1109=$Y$646,$H1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1109=$Y$646,$H1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1109=$AA$646,$I1109,0)","v":0},{"$f":"IF($U1109=$AB$646,$I1109,0)","v":0},{"$f":"IF($U1109=$AC$646,$I1109,0)+IF($U1109=$AD$646,$I1109,0)*$X$643","v":0},{"$f":"IF($U1109=$AD$646,$I1109,0)*$Y$643","v":0},0,{"$f":"IF($U1109=$AF$646,$J1109,0)","v":0},{"$f":"IF($U1109=$AG$646,$J1109,0)","v":0},{"$f":"IF($U1109=$AH$646,$J1109,0)+IF($U1109=$AI$646,$J1109,0)*$X$643","v":0},{"$f":"IF($U1109=$AI$646,$J1109,0)*$Y$643","v":0},0,{"$f":"IF($U1109=$AK$646,$K1109,0)","v":0},{"$f":"IF($U1109=$AL$646,$K1109,0)","v":0},{"$f":"IF($U1109=$AM$646,$K1109,0)+IF($U1109=$AN$646,$K1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1109=$AN$646,$K1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1109=$AP$646,$L1109,0)","v":0},{"$f":"IF($U1109=$AQ$646,$L1109,0)","v":0},{"$f":"IF($U1109=$AR$646,$L1109,0)+IF($U1109=$AS$646,$L1109,0)*$X$643","v":0},{"$f":"IF($U1109=$AS$646,$L1109,0)*$Y$643","v":0},0,{"$f":"IF($U1109=$AU$646,$M1109,0)","v":0},{"$f":"IF($U1109=$AV$646,$M1109,0)","v":0},{"$f":"IF($U1109=$AW$646,$M1109,0)+IF($U1109=$AX$646,$M1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1109=$AX$646,$M1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1109=$AZ$646,$N1109,0)","v":0},{"$f":"IF($U1109=$BA$646,$N1109,0)","v":0},{"$f":"IF($U1109=$BB$646,$N1109,0)+IF($U1109=$BC$646,$N1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1109=$BC$646,$N1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1109=$BE$646,$O1109,0)","v":0},{"$f":"IF($U1109=$BF$646,$O1109,0)","v":0},{"$f":"IF($U1109=$BG$646,$O1109,0)+IF($U1109=$BH$646,$O1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1109=$BH$646,$O1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1109=$BJ$646,$P1109,0)","v":0},{"$f":"IF($U1109=$BK$646,$P1109,0)","v":0},{"$f":"IF($U1109=$BL$646,$P1109,0)+IF($U1109=$BM$646,$P1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1109=$BM$646,$P1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1109=$BO$646,$Q1109,0)","v":0},{"$f":"IF($U1109=$BP$646,$Q1109,0)","v":0},{"$f":"IF($U1109=$BQ$646,$Q1109,0)+IF($U1109=$BR$646,$Q1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1109=$BR$646,$Q1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1109=$BT$646,$R1109,0)","v":0},{"$f":"IF($U1109=$BU$646,$R1109,0)","v":0},{"$f":"IF($U1109=$BV$646,$R1109,0)+IF($U1109=$BW$646,$R1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1109=$BW$646,$R1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1101,null,null,"Total",null,null,{"$f":"SUM(G1107:G1109)","v":8620390.9714359958},{"$f":"SUM(H1107:H1109)","v":7552431.6796711143},{"$f":"SUM(I1107:I1109)","v":0},0,69908.222128005684,3807.0899577887171,0,{"$f":"SUM(N1107:N1109)","v":205001.04577348722},{"$f":"SUM(O1107:O1109)","v":286130.69016054343},311177.55440761405,186880.5612936969,5054.1280437441073,{"$f":"SUM(S1107:S1109)","v":8620390.9714359958},null,null,{"$f":"SUM(V1107:V1109)","v":7552431.6796711143},{"$f":"SUM(W1107:W1109)","v":0},0,0,0,{"$f":"SUM(AA1107:AA1109)","v":0},{"$f":"SUM(AB1107:AB1109)","v":0},0,0,0,{"$f":"SUM(AF1107:AF1109)","v":0},{"$f":"SUM(AG1107:AG1109)","v":0},0,0,0,{"$f":"SUM(AK1107:AK1109)","v":69908.222128005684},{"$f":"SUM(AL1107:AL1109)","v":0},{"$f":"SUM(AM1107:AM1109)","v":0},{"$f":"SUM(AN1107:AN1109)","v":0},0,{"$f":"SUM(AP1107:AP1109)","v":3807.0899577887171},{"$f":"SUM(AQ1107:AQ1109)","v":0},{"$f":"SUM(AR1107:AR1109)","v":0},{"$f":"SUM(AS1107:AS1109)","v":0},0,{"$f":"SUM(AU1107:AU1109)","v":0},{"$f":"SUM(AV1107:AV1109)","v":0},{"$f":"SUM(AW1107:AW1109)","v":0},{"$f":"SUM(AX1107:AX1109)","v":0},0,{"$f":"SUM(AZ1107:AZ1109)","v":205001.04577348722},{"$f":"SUM(BA1107:BA1109)","v":0},0,0,0,{"$f":"SUM(BE1107:BE1109)","v":286130.69016054343},{"$f":"SUM(BF1107:BF1109)","v":0},0,0,0,{"$f":"SUM(BJ1107:BJ1109)","v":311177.55440761405},{"$f":"SUM(BK1107:BK1109)","v":0},0,0,0,{"$f":"SUM(BO1107:BO1109)","v":186880.5612936969},{"$f":"SUM(BP1107:BP1109)","v":0},{"$f":"SUM(BQ1107:BQ1109)","v":0},{"$f":"SUM(BR1107:BR1109)","v":0},0,{"$f":"SUM(BT1107:BT1109)","v":5054.1280437441073},{"$f":"SUM(BU1107:BU1109)","v":0},{"$f":"SUM(BV1107:BV1109)","v":0},{"$f":"SUM(BW1107:BW1109)","v":0},0,0]
[1102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1103,null,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1104,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1110","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1113","v":0},{"$f":"SUM(H1113:R1113)","v":0},null,"Customer",{"$f":"IF($U1113=$V$646,$H1113,0)","v":0},{"$f":"IF($U1113=$W$646,$H1113,0)","v":0},{"$f":"IF($U1113=$X$646,$H1113,0)+IF($U1113=$Y$646,$H1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1113=$Y$646,$H1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1113=$AA$646,$I1113,0)","v":0},{"$f":"IF($U1113=$AB$646,$I1113,0)","v":0},{"$f":"IF($U1113=$AC$646,$I1113,0)+IF($U1113=$AD$646,$I1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AD$646,$I1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AF$646,$J1113,0)","v":0},{"$f":"IF($U1113=$AG$646,$J1113,0)","v":0},{"$f":"IF($U1113=$AH$646,$J1113,0)+IF($U1113=$AI$646,$J1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AI$646,$J1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AK$646,$K1113,0)","v":0},{"$f":"IF($U1113=$AL$646,$K1113,0)","v":0},{"$f":"IF($U1113=$AM$646,$K1113,0)+IF($U1113=$AN$646,$K1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1113=$AN$646,$K1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1113=$AP$646,$L1113,0)","v":0},{"$f":"IF($U1113=$AQ$646,$L1113,0)","v":0},{"$f":"IF($U1113=$AR$646,$L1113,0)+IF($U1113=$AS$646,$L1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AS$646,$L1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AU$646,$M1113,0)","v":0},{"$f":"IF($U1113=$AV$646,$M1113,0)","v":0},{"$f":"IF($U1113=$AW$646,$M1113,0)+IF($U1113=$AX$646,$M1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1113=$AX$646,$M1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1113=$AZ$646,$N1113,0)","v":0},{"$f":"IF($U1113=$BA$646,$N1113,0)","v":0},{"$f":"IF($U1113=$BB$646,$N1113,0)+IF($U1113=$BC$646,$N1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1113=$BC$646,$N1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1113=$BE$646,$O1113,0)","v":0},{"$f":"IF($U1113=$BF$646,$O1113,0)","v":0},{"$f":"IF($U1113=$BG$646,$O1113,0)+IF($U1113=$BH$646,$O1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1113=$BH$646,$O1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1113=$BJ$646,$P1113,0)","v":0},{"$f":"IF($U1113=$BK$646,$P1113,0)","v":0},{"$f":"IF($U1113=$BL$646,$P1113,0)+IF($U1113=$BM$646,$P1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1113=$BM$646,$P1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1113=$BO$646,$Q1113,0)","v":0},{"$f":"IF($U1113=$BP$646,$Q1113,0)","v":0},{"$f":"IF($U1113=$BQ$646,$Q1113,0)+IF($U1113=$BR$646,$Q1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1113=$BR$646,$Q1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1113=$BT$646,$R1113,0)","v":0},{"$f":"IF($U1113=$BU$646,$R1113,0)","v":0},{"$f":"IF($U1113=$BV$646,$R1113,0)+IF($U1113=$BW$646,$R1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1113=$BW$646,$R1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1105,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1111","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1114","v":0},{"$f":"SUM(H1114:R1114)","v":0},null,"Customer",{"$f":"IF($U1114=$V$646,$H1114,0)","v":0},{"$f":"IF($U1114=$W$646,$H1114,0)","v":0},{"$f":"IF($U1114=$X$646,$H1114,0)+IF($U1114=$Y$646,$H1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1114=$Y$646,$H1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1114=$AA$646,$I1114,0)","v":0},{"$f":"IF($U1114=$AB$646,$I1114,0)","v":0},{"$f":"IF($U1114=$AC$646,$I1114,0)+IF($U1114=$AD$646,$I1114,0)*$X$643","v":0},{"$f":"IF($U1114=$AD$646,$I1114,0)*$Y$643","v":0},0,{"$f":"IF($U1114=$AF$646,$J1114,0)","v":0},{"$f":"IF($U1114=$AG$646,$J1114,0)","v":0},{"$f":"IF($U1114=$AH$646,$J1114,0)+IF($U1114=$AI$646,$J1114,0)*$X$643","v":0},{"$f":"IF($U1114=$AI$646,$J1114,0)*$Y$643","v":0},0,{"$f":"IF($U1114=$AK$646,$K1114,0)","v":0},{"$f":"IF($U1114=$AL$646,$K1114,0)","v":0},{"$f":"IF($U1114=$AM$646,$K1114,0)+IF($U1114=$AN$646,$K1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1114=$AN$646,$K1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1114=$AP$646,$L1114,0)","v":0},{"$f":"IF($U1114=$AQ$646,$L1114,0)","v":0},{"$f":"IF($U1114=$AR$646,$L1114,0)+IF($U1114=$AS$646,$L1114,0)*$X$643","v":0},{"$f":"IF($U1114=$AS$646,$L1114,0)*$Y$643","v":0},0,{"$f":"IF($U1114=$AU$646,$M1114,0)","v":0},{"$f":"IF($U1114=$AV$646,$M1114,0)","v":0},{"$f":"IF($U1114=$AW$646,$M1114,0)+IF($U1114=$AX$646,$M1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1114=$AX$646,$M1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1114=$AZ$646,$N1114,0)","v":0},{"$f":"IF($U1114=$BA$646,$N1114,0)","v":0},{"$f":"IF($U1114=$BB$646,$N1114,0)+IF($U1114=$BC$646,$N1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1114=$BC$646,$N1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1114=$BE$646,$O1114,0)","v":0},{"$f":"IF($U1114=$BF$646,$O1114,0)","v":0},{"$f":"IF($U1114=$BG$646,$O1114,0)+IF($U1114=$BH$646,$O1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1114=$BH$646,$O1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1114=$BJ$646,$P1114,0)","v":0},{"$f":"IF($U1114=$BK$646,$P1114,0)","v":0},{"$f":"IF($U1114=$BL$646,$P1114,0)+IF($U1114=$BM$646,$P1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1114=$BM$646,$P1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1114=$BO$646,$Q1114,0)","v":0},{"$f":"IF($U1114=$BP$646,$Q1114,0)","v":0},{"$f":"IF($U1114=$BQ$646,$Q1114,0)+IF($U1114=$BR$646,$Q1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1114=$BR$646,$Q1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1114=$BT$646,$R1114,0)","v":0},{"$f":"IF($U1114=$BU$646,$R1114,0)","v":0},{"$f":"IF($U1114=$BV$646,$R1114,0)+IF($U1114=$BW$646,$R1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1114=$BW$646,$R1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1106,null,null,"Total",null,null,{"$f":"SUM(G1113:G1114)","v":0},{"$f":"SUM(H1113:H1114)","v":0},{"$f":"SUM(I1113:I1114)","v":0},0,0,0,0,{"$f":"SUM(N1113:N1114)","v":0},{"$f":"SUM(O1113:O1114)","v":0},0,0,0,{"$f":"SUM(S1113:S1114)","v":0},null,null,{"$f":"SUM(V1113:V1114)","v":0},{"$f":"SUM(W1113:W1114)","v":0},0,0,0,{"$f":"SUM(AA1113:AA1114)","v":0},{"$f":"SUM(AB1113:AB1114)","v":0},0,0,0,{"$f":"SUM(AF1113:AF1114)","v":0},{"$f":"SUM(AG1113:AG1114)","v":0},0,0,0,{"$f":"SUM(AK1113:AK1114)","v":0},{"$f":"SUM(AL1113:AL1114)","v":0},{"$f":"SUM(AM1113:AM1114)","v":0},{"$f":"SUM(AN1113:AN1114)","v":0},0,{"$f":"SUM(AP1113:AP1114)","v":0},{"$f":"SUM(AQ1113:AQ1114)","v":0},{"$f":"SUM(AR1113:AR1114)","v":0},{"$f":"SUM(AS1113:AS1114)","v":0},0,{"$f":"SUM(AU1113:AU1114)","v":0},{"$f":"SUM(AV1113:AV1114)","v":0},{"$f":"SUM(AW1113:AW1114)","v":0},{"$f":"SUM(AX1113:AX1114)","v":0},0,{"$f":"SUM(AZ1113:AZ1114)","v":0},{"$f":"SUM(BA1113:BA1114)","v":0},0,0,0,{"$f":"SUM(BE1113:BE1114)","v":0},{"$f":"SUM(BF1113:BF1114)","v":0},0,0,0,{"$f":"SUM(BJ1113:BJ1114)","v":0},{"$f":"SUM(BK1113:BK1114)","v":0},0,0,0,{"$f":"SUM(BO1113:BO1114)","v":0},{"$f":"SUM(BP1113:BP1114)","v":0},{"$f":"SUM(BQ1113:BQ1114)","v":0},{"$f":"SUM(BR1113:BR1114)","v":0},0,{"$f":"SUM(BT1113:BT1114)","v":0},{"$f":"SUM(BU1113:BU1114)","v":0},{"$f":"SUM(BV1113:BV1114)","v":0},{"$f":"SUM(BW1113:BW1114)","v":0},0,0]
[1107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1109,null,"Total General Plant",null,null,null,{"$f":"G1115+G1110+G1104+G1099+G1093+G1087+G1081+G1076+G1070+G1064+G1057","v":299461225.59717536},{"$f":"H1115+H1110+H1104+H1099+H1093+H1087+H1081+H1076+H1070+H1064+H1057","v":248500676.79062751},{"$f":"I1115+I1110+I1104+I1099+I1093+I1087+I1081+I1076+I1070+I1064+I1057","v":0},0,2300218.1613638168,125266.20183269186,0,{"$f":"N1115+N1110+N1104+N1099+N1093+N1087+N1081+N1076+N1070+N1064+N1057","v":6745231.3080330165},{"$f":"O1115+O1110+O1104+O1099+O1093+O1087+O1081+O1076+O1070+O1064+O1057","v":9414672.4090009574},10238799.389670454,6149005.7679698654,15987355.56867699,{"$f":"S1115+S1110+S1104+S1099+S1093+S1087+S1081+S1076+S1070+S1064+S1058","v":299461225.59717536},null,null,{"$f":"V1115+V1110+V1104+V1099+V1093+V1087+V1081+V1076+V1070+V1064+V1057","v":224972736.68285471},23527940.107772805,0,0,0,{"$f":"AA1115+AA1110+AA1104+AA1099+AA1093+AA1087+AA1081+AA1076+AA1070+AA1064+AA1057","v":0},0,0,0,0,{"$f":"AF1115+AF1110+AF1104+AF1099+AF1093+AF1087+AF1081+AF1076+AF1070+AF1064+AF1057","v":0},0,0,0,0,{"$f":"AK1115+AK1110+AK1104+AK1099+AK1093+AK1087+AK1081+AK1076+AK1070+AK1064+AK1057","v":2082434.4682394031},217783.69312441384,0,0,0,{"$f":"AP1115+AP1110+AP1104+AP1099+AP1093+AP1087+AP1081+AP1076+AP1070+AP1064+AP1057","v":113406.05025358392},11860.151579107944,0,0,0,{"$f":"AU1115+AU1110+AU1104+AU1099+AU1093+AU1087+AU1081+AU1076+AU1070+AU1064+AU1057","v":0},0,0,0,0,{"$f":"AZ1115+AZ1110+AZ1104+AZ1099+AZ1093+AZ1087+AZ1081+AZ1076+AZ1070+AZ1064+AZ1057","v":6106595.629941131},638635.67809188529,0,0,0,{"$f":"BE1115+BE1110+BE1104+BE1099+BE1093+BE1087+BE1081+BE1076+BE1070+BE1064+BE1057","v":8523295.1643429659},891377.24465799145,0,0,0,{"$f":"BJ1115+BJ1110+BJ1104+BJ1099+BJ1093+BJ1087+BJ1081+BJ1076+BJ1070+BJ1064+BJ1057","v":9269394.1472910382},969405.24237941601,0,0,0,{"$f":"BO1115+BO1110+BO1104+BO1099+BO1093+BO1087+BO1081+BO1076+BO1070+BO1064+BO1057","v":5566820.4745549988},582185.29341486702,0,0,0,{"$f":"BT1115+BT1110+BT1104+BT1099+BT1093+BT1087+BT1081+BT1076+BT1070+BT1064+BT1057","v":169996.27416649496},15817359.294510495,0,0,0,0]
[1110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1112,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1113,null,null,"Production",null,"Firm Sales",{"$f":"G982","v":72382605.061676413},{"$f":"H982","v":70569244.348600224},0,0,1630843.2656369135,0,0,0,0,0,0,182517.44743925505,{"$f":"SUM(H1122:R1122)","v":72382605.061676383},null,{"$f":"+U982","v":"Throughput"},{"$f":"V982","v":0},{"$f":"W982","v":0},{"$f":"X982","v":70569244.348600224},{"$f":"Y982","v":0},0,{"$f":"AA982","v":0},{"$f":"AB982","v":0},{"$f":"AC982","v":0},{"$f":"AD982","v":0},0,{"$f":"AF982","v":0},{"$f":"AG982","v":0},{"$f":"AH982","v":0},{"$f":"AI982","v":0},0,{"$f":"AK982","v":0},{"$f":"AL982","v":0},{"$f":"AM982","v":1630843.2656369135},{"$f":"AN982","v":0},0,{"$f":"AP982","v":0},{"$f":"AQ982","v":0},{"$f":"AR982","v":0},{"$f":"AS982","v":0},0,{"$f":"AU982","v":0},{"$f":"AV982","v":0},{"$f":"AW982","v":0},{"$f":"AX982","v":0},0,{"$f":"AZ982","v":0},{"$f":"BA982","v":0},{"$f":"BB982","v":0},{"$f":"BC982","v":0},0,{"$f":"BE982","v":0},{"$f":"BF982","v":0},{"$f":"BG982","v":0},{"$f":"BH982","v":0},0,{"$f":"BJ982","v":0},{"$f":"BK982","v":0},{"$f":"BL982","v":0},{"$f":"BM982","v":0},0,{"$f":"BO982","v":0},{"$f":"BP982","v":0},{"$f":"BQ982","v":0},{"$f":"BR982","v":0},0,{"$f":"BT982","v":0},{"$f":"BU982","v":0},{"$f":"BV982","v":182517.44743925505},{"$f":"BW982","v":0},0,0]
[1114,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"+G1043+G1038+G1033+G1028+G1023+G1018+G1010+G1002+G997+G968+G1048","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H1123:R1123)","v":0},null,null,{"$f":"+V1043+V1038+V1033+V1028+V1023+V1018+V1010+V1002+V997+V968+V1048","v":0},{"$f":"+W1043+W1038+W1033+W1028+W1023+W1018+W1010+W1002+W997+W968+W1048","v":0},{"$f":"+X1043+X1038+X1033+X1028+X1023+X1018+X1010+X1002+X997+X968+X1048","v":0},{"$f":"+Y1043+Y1038+Y1033+Y1028+Y1023+Y1018+Y1010+Y1002+Y997+Y968+Y1048","v":0},0,{"$f":"+AA1043+AA1038+AA1033+AA1028+AA1023+AA1018+AA1010+AA1002+AA997+AA968+AA1048","v":0},{"$f":"+AB1043+AB1038+AB1033+AB1028+AB1023+AB1018+AB1010+AB1002+AB997+AB968+AB1048","v":0},{"$f":"+AC1043+AC1038+AC1033+AC1028+AC1023+AC1018+AC1010+AC1002+AC997+AC968+AC1048","v":0},{"$f":"+AD1043+AD1038+AD1033+AD1028+AD1023+AD1018+AD1010+AD1002+AD997+AD968+AD1048","v":0},0,{"$f":"+AF1043+AF1038+AF1033+AF1028+AF1023+AF1018+AF1010+AF1002+AF997+AF968+AF1048","v":0},{"$f":"+AG1043+AG1038+AG1033+AG1028+AG1023+AG1018+AG1010+AG1002+AG997+AG968+AG1048","v":0},{"$f":"+AH1043+AH1038+AH1033+AH1028+AH1023+AH1018+AH1010+AH1002+AH997+AH968+AH1048","v":0},{"$f":"+AI1043+AI1038+AI1033+AI1028+AI1023+AI1018+AI1010+AI1002+AI997+AI968+AI1048","v":0},0,{"$f":"+AK1043+AK1038+AK1033+AK1028+AK1023+AK1018+AK1010+AK1002+AK997+AK968+AK1048","v":0},{"$f":"+AL1043+AL1038+AL1033+AL1028+AL1023+AL1018+AL1010+AL1002+AL997+AL968+AL1048","v":0},{"$f":"+AM1043+AM1038+AM1033+AM1028+AM1023+AM1018+AM1010+AM1002+AM997+AM968+AM1048","v":0},{"$f":"+AN1043+AN1038+AN1033+AN1028+AN1023+AN1018+AN1010+AN1002+AN997+AN968+AN1048","v":0},0,{"$f":"+AP1043+AP1038+AP1033+AP1028+AP1023+AP1018+AP1010+AP1002+AP997+AP968+AP1048","v":0},{"$f":"+AQ1043+AQ1038+AQ1033+AQ1028+AQ1023+AQ1018+AQ1010+AQ1002+AQ997+AQ968+AQ1048","v":0},{"$f":"+AR1043+AR1038+AR1033+AR1028+AR1023+AR1018+AR1010+AR1002+AR997+AR968+AR1048","v":0},{"$f":"+AS1043+AS1038+AS1033+AS1028+AS1023+AS1018+AS1010+AS1002+AS997+AS968+AS1048","v":0},0,{"$f":"+AU1043+AU1038+AU1033+AU1028+AU1023+AU1018+AU1010+AU1002+AU997+AU968+AU1048","v":0},{"$f":"+AV1043+AV1038+AV1033+AV1028+AV1023+AV1018+AV1010+AV1002+AV997+AV968+AV1048","v":0},{"$f":"+AW1043+AW1038+AW1033+AW1028+AW1023+AW1018+AW1010+AW1002+AW997+AW968+AW1048","v":0},{"$f":"+AX1043+AX1038+AX1033+AX1028+AX1023+AX1018+AX1010+AX1002+AX997+AX968+AX1048","v":0},0,{"$f":"+AZ1043+AZ1038+AZ1033+AZ1028+AZ1023+AZ1018+AZ1010+AZ1002+AZ997+AZ968+AZ1048","v":0},{"$f":"+BA1043+BA1038+BA1033+BA1028+BA1023+BA1018+BA1010+BA1002+BA997+BA968+BA1048","v":0},{"$f":"+BB1043+BB1038+BB1033+BB1028+BB1023+BB1018+BB1010+BB1002+BB997+BB968+BB1048","v":0},{"$f":"+BC1043+BC1038+BC1033+BC1028+BC1023+BC1018+BC1010+BC1002+BC997+BC968+BC1048","v":0},0,{"$f":"+BE1043+BE1038+BE1033+BE1028+BE1023+BE1018+BE1010+BE1002+BE997+BE968+BE1048","v":0},{"$f":"+BF1043+BF1038+BF1033+BF1028+BF1023+BF1018+BF1010+BF1002+BF997+BF968+BF1048","v":0},{"$f":"+BG1043+BG1038+BG1033+BG1028+BG1023+BG1018+BG1010+BG1002+BG997+BG968+BG1048","v":0},{"$f":"+BH1043+BH1038+BH1033+BH1028+BH1023+BH1018+BH1010+BH1002+BH997+BH968+BH1048","v":0},0,{"$f":"+BJ1043+BJ1038+BJ1033+BJ1028+BJ1023+BJ1018+BJ1010+BJ1002+BJ997+BJ968+BJ1048","v":0},{"$f":"+BK1043+BK1038+BK1033+BK1028+BK1023+BK1018+BK1010+BK1002+BK997+BK968+BK1048","v":0},{"$f":"+BL1043+BL1038+BL1033+BL1028+BL1023+BL1018+BL1010+BL1002+BL997+BL968+BL1048","v":0},{"$f":"+BM1043+BM1038+BM1033+BM1028+BM1023+BM1018+BM1010+BM1002+BM997+BM968+BM1048","v":0},0,{"$f":"+BO1043+BO1038+BO1033+BO1028+BO1023+BO1018+BO1010+BO1002+BO997+BO968+BO1048","v":0},{"$f":"+BP1043+BP1038+BP1033+BP1028+BP1023+BP1018+BP1010+BP1002+BP997+BP968+BP1048","v":0},{"$f":"+BQ1043+BQ1038+BQ1033+BQ1028+BQ1023+BQ1018+BQ1010+BQ1002+BQ997+BQ968+BQ1048","v":0},{"$f":"+BR1043+BR1038+BR1033+BR1028+BR1023+BR1018+BR1010+BR1002+BR997+BR968+BR1048","v":0},0,{"$f":"+BT1043+BT1038+BT1033+BT1028+BT1023+BT1018+BT1010+BT1002+BT997+BT968+BT1048","v":0},{"$f":"+BU1043+BU1038+BU1033+BU1028+BU1023+BU1018+BU1010+BU1002+BU997+BU968+BU1048","v":0},{"$f":"+BV1043+BV1038+BV1033+BV1028+BV1023+BV1018+BV1010+BV1002+BV997+BV968+BV1048","v":0},{"$f":"+BW1043+BW1038+BW1033+BW1028+BW1023+BW1018+BW1010+BW1002+BW997+BW968+BW1048","v":0},0,0]
[1115,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"G1044+G1039+G1034+G1029+G1024+G1019+G1014+G1003+G998+G969+G1049+G989+G994","v":3789711055.0467939},{"$f":"H1044+H1039+H1034+H1029+H1024+H1019+H1014+H1003+H998+H969+H1049+H989+H994","v":3313059016.2616377},{"$f":"I1044+I1039+I1034+I1029+I1024+I1019+I1014+I1003+I998+I969+I1049+I989+I994","v":0},0,29689325.66459547,1705646.3028369036,0,91844237.90299426,128191810.33588469,139413266.0604265,83725927.670966074,2081824.8474519195,3789711055.0467949,null,null,{"$f":"V1044+V1039+V1034+V1029+V1024+V1019+V1014+V1003+V998+V969+V1049+V994+V989","v":0},{"$f":"W1044+W1039+W1034+W1029+W1024+W1019+W1014+W1003+W998+W969+W1049+W994+W989","v":2073559915.5780206},495304465.18359119,744194635.50002611,{"$f":"SUM(V1124:Y1124)-H1124","v":0},{"$f":"AA1044+AA1039+AA1034+AA1029+AA1024+AA1019+AA1014+AA1003+AA998+AA969+AA1049","v":0},{"$f":"AB1044+AB1039+AB1034+AB1029+AB1024+AB1019+AB1014+AB1003+AB998+AB969+AB1049","v":0},{"$f":"AC1044+AC1039+AC1034+AC1029+AC1024+AC1019+AC1014+AC1003+AC998+AC969+AC1049","v":0},{"$f":"AD1044+AD1039+AD1034+AD1029+AD1024+AD1019+AD1014+AD1003+AD998+AD969+AD1049","v":0},{"$f":"SUM(AA1124:AD1124)-I1124","v":0},{"$f":"AF1044+AF1039+AF1034+AF1029+AF1024+AF1019+AF1014+AF1003+AF998+AF969+AF1049","v":0},{"$f":"AG1044+AG1039+AG1034+AG1029+AG1024+AG1019+AG1014+AG1003+AG998+AG969+AG1049","v":0},{"$f":"AH1044+AH1039+AH1034+AH1029+AH1024+AH1019+AH1014+AH1003+AH998+AH969+AH1049","v":0},{"$f":"AI1044+AI1039+AI1034+AI1029+AI1024+AI1019+AI1014+AI1003+AI998+AI969+AI1049","v":0},{"$f":"SUM(AF1124:AI1124)-J1124","v":0},{"$f":"AK1044+AK1039+AK1034+AK1029+AK1024+AK1019+AK1014+AK1003+AK998+AK969+AK1049+AK994+AK989","v":0},{"$f":"AL1044+AL1039+AL1034+AL1029+AL1024+AL1019+AL1014+AL1003+AL998+AL969+AL1049+AL994+AL989","v":9096692.8167839982},11292010.394278415,9300622.453533059,{"$f":"SUM(AK1124:AN1124)-K1124","v":0},{"$f":"AP1044+AP1039+AP1034+AP1029+AP1024+AP1019+AP1014+AP1003+AP998+AP969+AP1049+AP994+AP989","v":0},{"$f":"AQ1044+AQ1039+AQ1034+AQ1029+AQ1024+AQ1019+AQ1014+AQ1003+AQ998+AQ969+AQ1049+AQ994+AQ989","v":512920.09322618268},569201.65458680212,623524.55502391863,{"$f":"SUM(AP1124:AS1124)-L1124","v":0},{"$f":"AU1044+AU1039+AU1034+AU1029+AU1024+AU1019+AU1014+AU1003+AU998+AU969+AU1049+AU994+AU989","v":0},{"$f":"AV1044+AV1039+AV1034+AV1029+AV1024+AV1019+AV1014+AV1003+AV998+AV969+AV1049+AV994+AV989","v":0},0,0,{"$f":"SUM(AU1124:AX1124)-M1124","v":0},{"$f":"AZ1044+AZ1039+AZ1034+AZ1029+AZ1024+AZ1019+AZ1014+AZ1003+AZ998+AZ969+AZ1049+AZ994+AZ989","v":0},{"$f":"BA1044+BA1039+BA1034+BA1029+BA1024+BA1019+BA1014+BA1003+BA998+BA969+BA1049+BA994+BA989","v":19165181.940633517},34073235.04814297,38605820.914217785,{"$f":"SUM(AZ1124:BC1124)-N1124","v":0},{"$f":"BE1044+BE1039+BE1034+BE1029+BE1024+BE1019+BE1014+BE1003+BE998+BE969+BE1049+BE994+BE989","v":0},{"$f":"BF1044+BF1039+BF1034+BF1029+BF1024+BF1019+BF1014+BF1003+BF998+BF969+BF1049+BF994+BF989","v":23387928.875447292},63406637.781328261,41397243.679109134,0,{"$f":"BJ1044+BJ1039+BJ1034+BJ1029+BJ1024+BJ1019+BJ1014+BJ1003+BJ998+BJ969+BJ1049+BJ994+BJ989","v":0},{"$f":"BK1044+BK1039+BK1034+BK1029+BK1024+BK1019+BK1014+BK1003+BK998+BK969+BK1049+BK994+BK989","v":10138598.776128631},90755159.688824221,38519507.595473677,{"$f":"SUM(BJ1124:BM1124)-P1124","v":0},{"$f":"BO1044+BO1039+BO1034+BO1029+BO1024+BO1019+BO1014+BO1003+BO998+BO969+BO1049+BO994+BO989","v":0},{"$f":"BP1044+BP1039+BP1034+BP1029+BP1024+BP1019+BP1014+BP1003+BP998+BP969+BP1049+BP994+BP989","v":7700991.7195407012},35682841.321021542,40342094.630403832,{"$f":"SUM(BO1124:BR1124)-Q1124","v":0},{"$f":"BT1044+BT1039+BT1034+BT1029+BT1024+BT1019+BT1014+BT1003+BT998+BT969+BT1049+BT994+BT989","v":0},{"$f":"BU1044+BU1039+BU1034+BU1029+BU1024+BU1019+BU1014+BU1003+BU998+BU969+BU1049+BU994+BU989","v":191059.01927086344},1281568.9263203838,609196.90186067217,{"$f":"SUM(BT1124:BW1124)-R1124","v":0},{"$f":"SUM(V1124:BW1124)-S1124","v":0}]
[1116,null,null,"General",null,"Gross Plant",{"$f":"G1118","v":299461225.59717536},{"$f":"H1118","v":248500676.79062751},{"$f":"I1118","v":0},0,2300218.1613638168,125266.20183269186,0,{"$f":"N1118","v":6745231.3080330165},{"$f":"O1118","v":9414672.4090009574},10238799.389670454,6149005.7679698654,15987355.56867699,{"$f":"SUM(H1125:R1125)","v":299461225.5971753},null,null,{"$f":"V1118","v":224972736.68285471},23527940.107772805,0,0,0,{"$f":"AA1118","v":0},0,0,0,0,{"$f":"AF1118","v":0},0,0,0,0,{"$f":"AK1118","v":2082434.4682394031},217783.69312441384,0,0,0,{"$f":"AP1118","v":113406.05025358392},11860.151579107944,0,0,0,{"$f":"AU1118","v":0},0,0,0,0,{"$f":"AZ1118","v":6106595.629941131},638635.67809188529,0,0,0,{"$f":"BE1118","v":8523295.1643429659},891377.24465799145,0,0,0,{"$f":"BJ1118","v":9269394.1472910382},969405.24237941601,0,0,0,{"$f":"BO1118","v":5566820.4745549988},582185.29341486702,0,0,0,{"$f":"BT1118","v":169996.27416649496},15817359.294510495,0,0,0,0]
[1117,null,null,"Gas Plant in Service",null,null,{"$f":"SUM(G1122:G1125)","v":4161554885.7056456},{"$f":"SUM(H1122:H1125)","v":3632128937.4008656},{"$f":"SUM(I1122:I1125)","v":0},0,33620387.091596201,1830912.5046695955,0,{"$f":"SUM(N1122:N1125)","v":98589469.211027279},{"$f":"SUM(O1122:O1125)","v":137606482.74488565},149652065.45009696,89874933.438935935,18251697.863568164,{"$f":"SUM(S1122:S1125)","v":4161554885.7056465},null,null,{"$f":"SUM(V1122:V1125)","v":224972736.68285471},2097087855.6857934,565873709.5321914,744194635.50002611,0,{"$f":"SUM(AA1122:AA1125)","v":0},0,0,0,0,{"$f":"SUM(AF1122:AF1125)","v":0},0,0,0,0,{"$f":"SUM(AK1122:AK1125)","v":2082434.4682394031},9314476.5099084117,12922853.659915328,9300622.453533059,0,{"$f":"SUM(AP1122:AP1125)","v":113406.05025358392},524780.2448052906,569201.65458680212,623524.55502391863,0,{"$f":"SUM(AU1122:AU1125)","v":0},0,0,0,0,{"$f":"SUM(AZ1122:AZ1125)","v":6106595.629941131},19803817.6187254,34073235.04814297,38605820.914217785,0,{"$f":"SUM(BE1122:BE1125)","v":8523295.1643429659},24279306.120105281,63406637.781328261,41397243.679109134,0,{"$f":"SUM(BJ1122:BJ1125)","v":9269394.1472910382},11108004.018508047,90755159.688824221,38519507.595473677,0,{"$f":"SUM(BO1122:BO1125)","v":5566820.4745549988},8283177.0129555687,35682841.321021542,40342094.630403832,0,{"$f":"SUM(BT1122:BT1125)","v":169996.27416649496},16008418.313781358,1464086.3737596388,609196.90186067217,0,0]
[1118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1119,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1120,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1126","v":5036.8300000000008},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1129","v":4403.3376703361419},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1129","v":39.461849835639242},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1129","v":2.2668689399559363},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1129","v":122.06449242726127},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1129","v":170.37180142436978},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1129","v":185.28554374054968},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1129","v":111.27494873388108},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1129","v":2.7668245622014642},{"$f":"SUM(H1129:R1129)","v":5036.8300000000008},null,"Distribution Plant",{"$f":"IF($U1129=$V$646,$H1129,0)","v":0},{"$f":"IF($U1129=$W$646,$H1129,0)","v":4403.3376703361419},{"$f":"IF($U1129=$X$646,$H1129,0)+IF($U1129=$Y$646,$H1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1129=$Y$646,$H1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1129=$AA$646,$I1129,0)","v":0},{"$f":"IF($U1129=$AB$646,$I1129,0)","v":0},{"$f":"IF($U1129=$AC$646,$I1129,0)+IF($U1129=$AD$646,$I1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AD$646,$I1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AF$646,$J1129,0)","v":0},{"$f":"IF($U1129=$AG$646,$J1129,0)","v":0},{"$f":"IF($U1129=$AH$646,$J1129,0)+IF($U1129=$AI$646,$J1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AI$646,$J1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AK$646,$K1129,0)","v":0},{"$f":"IF($U1129=$AL$646,$K1129,0)","v":39.461849835639242},{"$f":"IF($U1129=$AM$646,$K1129,0)+IF($U1129=$AN$646,$K1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1129=$AN$646,$K1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1129=$AP$646,$L1129,0)","v":0},{"$f":"IF($U1129=$AQ$646,$L1129,0)","v":2.2668689399559363},{"$f":"IF($U1129=$AR$646,$L1129,0)+IF($U1129=$AS$646,$L1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AS$646,$L1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AU$646,$M1129,0)","v":0},{"$f":"IF($U1129=$AV$646,$M1129,0)","v":0},{"$f":"IF($U1129=$AW$646,$M1129,0)+IF($U1129=$AX$646,$M1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1129=$AX$646,$M1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1129=$AZ$646,$N1129,0)","v":0},{"$f":"IF($U1129=$BA$646,$N1129,0)","v":122.06449242726127},{"$f":"IF($U1129=$BB$646,$N1129,0)+IF($U1129=$BC$646,$N1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1129=$BC$646,$N1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1129=$BE$646,$O1129,0)","v":0},{"$f":"IF($U1129=$BF$646,$O1129,0)","v":170.37180142436978},{"$f":"IF($U1129=$BG$646,$O1129,0)+IF($U1129=$BH$646,$O1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1129=$BH$646,$O1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1129=$BJ$646,$P1129,0)","v":0},{"$f":"IF($U1129=$BK$646,$P1129,0)","v":185.28554374054968},{"$f":"IF($U1129=$BL$646,$P1129,0)+IF($U1129=$BM$646,$P1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1129=$BM$646,$P1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1129=$BO$646,$Q1129,0)","v":0},{"$f":"IF($U1129=$BP$646,$Q1129,0)","v":111.27494873388108},{"$f":"IF($U1129=$BQ$646,$Q1129,0)+IF($U1129=$BR$646,$Q1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1129=$BR$646,$Q1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1129=$BT$646,$R1129,0)","v":0},{"$f":"IF($U1129=$BU$646,$R1129,0)","v":2.7668245622014642},{"$f":"IF($U1129=$BV$646,$R1129,0)+IF($U1129=$BW$646,$R1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1129=$BW$646,$R1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1121,null,null,"Total",null,null,{"$f":"SUM(G1129)","v":5036.8300000000008},{"$f":"SUM(H1129)","v":4403.3376703361419},{"$f":"SUM(I1129)","v":0},0,39.461849835639242,2.2668689399559363,0,{"$f":"SUM(N1129)","v":122.06449242726127},{"$f":"SUM(O1129)","v":170.37180142436978},185.28554374054968,111.27494873388108,2.7668245622014642,{"$f":"SUM(S1129)","v":5036.8300000000008},null,null,{"$f":"SUM(V1129)","v":0},{"$f":"SUM(W1129)","v":4403.3376703361419},0,0,0,{"$f":"SUM(AA1129)","v":0},{"$f":"SUM(AB1129)","v":0},0,0,0,{"$f":"SUM(AF1129)","v":0},{"$f":"SUM(AG1129)","v":0},0,0,0,{"$f":"SUM(AK1129)","v":0},{"$f":"SUM(AL1129)","v":39.461849835639242},{"$f":"SUM(AM1129)","v":0},{"$f":"SUM(AN1129)","v":0},0,{"$f":"SUM(AP1129)","v":0},{"$f":"SUM(AQ1129)","v":2.2668689399559363},{"$f":"SUM(AR1129)","v":0},{"$f":"SUM(AS1129)","v":0},0,{"$f":"SUM(AU1129)","v":0},{"$f":"SUM(AV1129)","v":0},{"$f":"SUM(AW1129)","v":0},{"$f":"SUM(AX1129)","v":0},0,{"$f":"SUM(AZ1129)","v":0},{"$f":"SUM(BA1129)","v":122.06449242726127},0,0,0,{"$f":"SUM(BE1129)","v":0},{"$f":"SUM(BF1129)","v":170.37180142436978},0,0,0,{"$f":"SUM(BJ1129)","v":0},{"$f":"SUM(BK1129)","v":185.28554374054968},0,0,0,{"$f":"SUM(BO1129)","v":0},{"$f":"SUM(BP1129)","v":111.27494873388108},{"$f":"SUM(BQ1129)","v":0},{"$f":"SUM(BR1129)","v":0},0,{"$f":"SUM(BT1129)","v":0},{"$f":"SUM(BU1129)","v":2.7668245622014642},{"$f":"SUM(BV1129)","v":0},{"$f":"SUM(BW1129)","v":0},0,0]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1123,106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1124,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1130","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1133","v":0},{"$f":"SUM(H1133:R1133)","v":0},null,"Throughput",{"$f":"IF($U1133=$V$646,$H1133,0)","v":0},{"$f":"IF($U1133=$W$646,$H1133,0)","v":0},{"$f":"IF($U1133=$X$646,$H1133,0)+IF($U1133=$Y$646,$H1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1133=$Y$646,$H1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1133=$AA$646,$I1133,0)","v":0},{"$f":"IF($U1133=$AB$646,$I1133,0)","v":0},{"$f":"IF($U1133=$AC$646,$I1133,0)+IF($U1133=$AD$646,$I1133,0)*$X$643","v":0},{"$f":"IF($U1133=$AD$646,$I1133,0)*$Y$643","v":0},0,{"$f":"IF($U1133=$AF$646,$J1133,0)","v":0},{"$f":"IF($U1133=$AG$646,$J1133,0)","v":0},{"$f":"IF($U1133=$AH$646,$J1133,0)+IF($U1133=$AI$646,$J1133,0)*$X$643","v":0},{"$f":"IF($U1133=$AI$646,$J1133,0)*$Y$643","v":0},0,{"$f":"IF($U1133=$AK$646,$K1133,0)","v":0},{"$f":"IF($U1133=$AL$646,$K1133,0)","v":0},{"$f":"IF($U1133=$AM$646,$K1133,0)+IF($U1133=$AN$646,$K1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1133=$AN$646,$K1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1133=$AP$646,$L1133,0)","v":0},{"$f":"IF($U1133=$AQ$646,$L1133,0)","v":0},{"$f":"IF($U1133=$AR$646,$L1133,0)+IF($U1133=$AS$646,$L1133,0)*$X$643","v":0},{"$f":"IF($U1133=$AS$646,$L1133,0)*$Y$643","v":0},0,{"$f":"IF($U1133=$AU$646,$M1133,0)","v":0},{"$f":"IF($U1133=$AV$646,$M1133,0)","v":0},{"$f":"IF($U1133=$AW$646,$M1133,0)+IF($U1133=$AX$646,$M1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1133=$AX$646,$M1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1133=$AZ$646,$N1133,0)","v":0},{"$f":"IF($U1133=$BA$646,$N1133,0)","v":0},{"$f":"IF($U1133=$BB$646,$N1133,0)+IF($U1133=$BC$646,$N1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1133=$BC$646,$N1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1133=$BE$646,$O1133,0)","v":0},{"$f":"IF($U1133=$BF$646,$O1133,0)","v":0},{"$f":"IF($U1133=$BG$646,$O1133,0)+IF($U1133=$BH$646,$O1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1133=$BH$646,$O1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1133=$BJ$646,$P1133,0)","v":0},{"$f":"IF($U1133=$BK$646,$P1133,0)","v":0},{"$f":"IF($U1133=$BL$646,$P1133,0)+IF($U1133=$BM$646,$P1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1133=$BM$646,$P1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1133=$BO$646,$Q1133,0)","v":0},{"$f":"IF($U1133=$BP$646,$Q1133,0)","v":0},{"$f":"IF($U1133=$BQ$646,$Q1133,0)+IF($U1133=$BR$646,$Q1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1133=$BR$646,$Q1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1133=$BT$646,$R1133,0)","v":0},{"$f":"IF($U1133=$BU$646,$R1133,0)","v":0},{"$f":"IF($U1133=$BV$646,$R1133,0)+IF($U1133=$BW$646,$R1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1133=$BW$646,$R1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1125,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1131","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1134","v":0},{"$f":"SUM(H1134:R1134)","v":0},null,"Distribution Plant",{"$f":"IF($U1134=$V$646,$H1134,0)","v":0},{"$f":"IF($U1134=$W$646,$H1134,0)","v":0},{"$f":"IF($U1134=$X$646,$H1134,0)+IF($U1134=$Y$646,$H1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1134=$Y$646,$H1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1134=$AA$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AB$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AC$646,$I1134,0)+IF($U1134=$AD$646,$I1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AD$646,$I1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AF$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AG$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AH$646,$J1134,0)+IF($U1134=$AI$646,$J1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AI$646,$J1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AK$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AL$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AM$646,$K1134,0)+IF($U1134=$AN$646,$K1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1134=$AN$646,$K1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1134=$AP$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AQ$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AR$646,$L1134,0)+IF($U1134=$AS$646,$L1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AS$646,$L1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AU$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AV$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AW$646,$M1134,0)+IF($U1134=$AX$646,$M1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1134=$AX$646,$M1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1134=$AZ$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BA$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BB$646,$N1134,0)+IF($U1134=$BC$646,$N1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1134=$BC$646,$N1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1134=$BE$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BF$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BG$646,$O1134,0)+IF($U1134=$BH$646,$O1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1134=$BH$646,$O1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1134=$BJ$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BK$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BL$646,$P1134,0)+IF($U1134=$BM$646,$P1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1134=$BM$646,$P1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1134=$BO$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BP$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BQ$646,$Q1134,0)+IF($U1134=$BR$646,$Q1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1134=$BR$646,$Q1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1134=$BT$646,$R1134,0)","v":0},{"$f":"IF($U1134=$BU$646,$R1134,0)","v":0},{"$f":"IF($U1134=$BV$646,$R1134,0)+IF($U1134=$BW$646,$R1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1134=$BW$646,$R1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1126,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1132","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1135","v":0},{"$f":"SUM(H1135:R1135)","v":0},null,"Distribution Plant",{"$f":"IF($U1135=$V$646,$H1135,0)","v":0},{"$f":"IF($U1135=$W$646,$H1135,0)","v":0},{"$f":"IF($U1135=$X$646,$H1135,0)+IF($U1135=$Y$646,$H1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1135=$Y$646,$H1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1135=$AA$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AB$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AC$646,$I1135,0)+IF($U1135=$AD$646,$I1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AD$646,$I1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AF$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AG$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AH$646,$J1135,0)+IF($U1135=$AI$646,$J1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AI$646,$J1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AK$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AL$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AM$646,$K1135,0)+IF($U1135=$AN$646,$K1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1135=$AN$646,$K1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1135=$AP$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AQ$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AR$646,$L1135,0)+IF($U1135=$AS$646,$L1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AS$646,$L1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AU$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AV$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AW$646,$M1135,0)+IF($U1135=$AX$646,$M1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1135=$AX$646,$M1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1135=$AZ$646,$N1135,0)","v":0},{"$f":"IF($U1135=$BA$646,$N1135,0)","v":0},{"$f":"IF($U1135=$BB$646,$N1135,0)+IF($U1135=$BC$646,$N1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1135=$BC$646,$N1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1135=$BE$646,$O1135,0)","v":0},{"$f":"IF($U1135=$BF$646,$O1135,0)","v":0},{"$f":"IF($U1135=$BG$646,$O1135,0)+IF($U1135=$BH$646,$O1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1135=$BH$646,$O1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1135=$BJ$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BK$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BL$646,$P1135,0)+IF($U1135=$BM$646,$P1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1135=$BM$646,$P1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1135=$BO$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BP$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BQ$646,$Q1135,0)+IF($U1135=$BR$646,$Q1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1135=$BR$646,$Q1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1135=$BT$646,$R1135,0)","v":0},{"$f":"IF($U1135=$BU$646,$R1135,0)","v":0},{"$f":"IF($U1135=$BV$646,$R1135,0)+IF($U1135=$BW$646,$R1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1135=$BW$646,$R1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1127,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1133","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1136","v":0},{"$f":"SUM(H1136:R1136)","v":0},null,"Customer",{"$f":"IF($U1136=$V$646,$H1136,0)","v":0},{"$f":"IF($U1136=$W$646,$H1136,0)","v":0},{"$f":"IF($U1136=$X$646,$H1136,0)+IF($U1136=$Y$646,$H1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1136=$Y$646,$H1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1136=$AA$646,$I1136,0)","v":0},{"$f":"IF($U1136=$AB$646,$I1136,0)","v":0},{"$f":"IF($U1136=$AC$646,$I1136,0)+IF($U1136=$AD$646,$I1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AD$646,$I1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AF$646,$J1136,0)","v":0},{"$f":"IF($U1136=$AG$646,$J1136,0)","v":0},{"$f":"IF($U1136=$AH$646,$J1136,0)+IF($U1136=$AI$646,$J1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AI$646,$J1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AK$646,$K1136,0)","v":0},{"$f":"IF($U1136=$AL$646,$K1136,0)","v":0},{"$f":"IF($U1136=$AM$646,$K1136,0)+IF($U1136=$AN$646,$K1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1136=$AN$646,$K1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1136=$AP$646,$L1136,0)","v":0},{"$f":"IF($U1136=$AQ$646,$L1136,0)","v":0},{"$f":"IF($U1136=$AR$646,$L1136,0)+IF($U1136=$AS$646,$L1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AS$646,$L1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AU$646,$M1136,0)","v":0},{"$f":"IF($U1136=$AV$646,$M1136,0)","v":0},{"$f":"IF($U1136=$AW$646,$M1136,0)+IF($U1136=$AX$646,$M1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1136=$AX$646,$M1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1136=$AZ$646,$N1136,0)","v":0},{"$f":"IF($U1136=$BA$646,$N1136,0)","v":0},{"$f":"IF($U1136=$BB$646,$N1136,0)+IF($U1136=$BC$646,$N1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1136=$BC$646,$N1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1136=$BE$646,$O1136,0)","v":0},{"$f":"IF($U1136=$BF$646,$O1136,0)","v":0},{"$f":"IF($U1136=$BG$646,$O1136,0)+IF($U1136=$BH$646,$O1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1136=$BH$646,$O1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1136=$BJ$646,$P1136,0)","v":0},{"$f":"IF($U1136=$BK$646,$P1136,0)","v":0},{"$f":"IF($U1136=$BL$646,$P1136,0)+IF($U1136=$BM$646,$P1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1136=$BM$646,$P1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1136=$BO$646,$Q1136,0)","v":0},{"$f":"IF($U1136=$BP$646,$Q1136,0)","v":0},{"$f":"IF($U1136=$BQ$646,$Q1136,0)+IF($U1136=$BR$646,$Q1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1136=$BR$646,$Q1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1136=$BT$646,$R1136,0)","v":0},{"$f":"IF($U1136=$BU$646,$R1136,0)","v":0},{"$f":"IF($U1136=$BV$646,$R1136,0)+IF($U1136=$BW$646,$R1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1136=$BW$646,$R1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1128,null,null,"Total",null,null,{"$f":"SUM(G1133:G1136)","v":0},{"$f":"SUM(H1133:H1136)","v":0},{"$f":"SUM(I1133:I1136)","v":0},0,0,0,0,{"$f":"SUM(N1133:N1136)","v":0},{"$f":"SUM(O1133:O1136)","v":0},0,0,0,{"$f":"SUM(S1133:S1136)","v":0},null,null,{"$f":"SUM(V1133:V1136)","v":0},{"$f":"SUM(W1133:W1136)","v":0},0,0,0,{"$f":"SUM(AA1133:AA1136)","v":0},{"$f":"SUM(AB1133:AB1136)","v":0},0,0,0,{"$f":"SUM(AF1133:AF1136)","v":0},{"$f":"SUM(AG1133:AG1136)","v":0},0,0,0,{"$f":"SUM(AK1133:AK1136)","v":0},{"$f":"SUM(AL1133:AL1136)","v":0},{"$f":"SUM(AM1133:AM1136)","v":0},{"$f":"SUM(AN1133:AN1136)","v":0},0,{"$f":"SUM(AP1133:AP1136)","v":0},{"$f":"SUM(AQ1133:AQ1136)","v":0},{"$f":"SUM(AR1133:AR1136)","v":0},{"$f":"SUM(AS1133:AS1136)","v":0},0,{"$f":"SUM(AU1133:AU1136)","v":0},{"$f":"SUM(AV1133:AV1136)","v":0},{"$f":"SUM(AW1133:AW1136)","v":0},{"$f":"SUM(AX1133:AX1136)","v":0},0,{"$f":"SUM(AZ1133:AZ1136)","v":0},{"$f":"SUM(BA1133:BA1136)","v":0},0,0,0,{"$f":"SUM(BE1133:BE1136)","v":0},{"$f":"SUM(BF1133:BF1136)","v":0},0,0,0,{"$f":"SUM(BJ1133:BJ1136)","v":0},{"$f":"SUM(BK1133:BK1136)","v":0},0,0,0,{"$f":"SUM(BO1133:BO1136)","v":0},{"$f":"SUM(BP1133:BP1136)","v":0},{"$f":"SUM(BQ1133:BQ1136)","v":0},{"$f":"SUM(BR1133:BR1136)","v":0},0,{"$f":"SUM(BT1133:BT1136)","v":0},{"$f":"SUM(BU1133:BU1136)","v":0},{"$f":"SUM(BV1133:BV1136)","v":0},{"$f":"SUM(BW1133:BW1136)","v":0},0,0]
[1129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1130,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1131,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1137","v":-66291624.101379797},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1140","v":-64630857.310117923},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1140","v":-1493608.1485565291},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1140","v":-167158.64270533918},{"$f":"SUM(H1140:R1140)","v":-66291624.101379789},null,"Throughput",{"$f":"IF($U1140=$V$646,$H1140,0)","v":0},{"$f":"IF($U1140=$W$646,$H1140,0)","v":0},{"$f":"IF($U1140=$X$646,$H1140,0)+IF($U1140=$Y$646,$H1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-64630857.310117923},{"$f":"IF($U1140=$Y$646,$H1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1140=$AA$646,$I1140,0)","v":0},{"$f":"IF($U1140=$AB$646,$I1140,0)","v":0},{"$f":"IF($U1140=$AC$646,$I1140,0)+IF($U1140=$AD$646,$I1140,0)*$X$643","v":0},{"$f":"IF($U1140=$AD$646,$I1140,0)*$Y$643","v":0},0,{"$f":"IF($U1140=$AF$646,$J1140,0)","v":0},{"$f":"IF($U1140=$AG$646,$J1140,0)","v":0},{"$f":"IF($U1140=$AH$646,$J1140,0)+IF($U1140=$AI$646,$J1140,0)*$X$643","v":0},{"$f":"IF($U1140=$AI$646,$J1140,0)*$Y$643","v":0},0,{"$f":"IF($U1140=$AK$646,$K1140,0)","v":0},{"$f":"IF($U1140=$AL$646,$K1140,0)","v":0},{"$f":"IF($U1140=$AM$646,$K1140,0)+IF($U1140=$AN$646,$K1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-1493608.1485565291},{"$f":"IF($U1140=$AN$646,$K1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1140=$AP$646,$L1140,0)","v":0},{"$f":"IF($U1140=$AQ$646,$L1140,0)","v":0},{"$f":"IF($U1140=$AR$646,$L1140,0)+IF($U1140=$AS$646,$L1140,0)*$X$643","v":0},{"$f":"IF($U1140=$AS$646,$L1140,0)*$Y$643","v":0},0,{"$f":"IF($U1140=$AU$646,$M1140,0)","v":0},{"$f":"IF($U1140=$AV$646,$M1140,0)","v":0},{"$f":"IF($U1140=$AW$646,$M1140,0)+IF($U1140=$AX$646,$M1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1140=$AX$646,$M1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1140=$AZ$646,$N1140,0)","v":0},{"$f":"IF($U1140=$BA$646,$N1140,0)","v":0},{"$f":"IF($U1140=$BB$646,$N1140,0)+IF($U1140=$BC$646,$N1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1140=$BC$646,$N1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1140=$BE$646,$O1140,0)","v":0},{"$f":"IF($U1140=$BF$646,$O1140,0)","v":0},{"$f":"IF($U1140=$BG$646,$O1140,0)+IF($U1140=$BH$646,$O1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1140=$BH$646,$O1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1140=$BJ$646,$P1140,0)","v":0},{"$f":"IF($U1140=$BK$646,$P1140,0)","v":0},{"$f":"IF($U1140=$BL$646,$P1140,0)+IF($U1140=$BM$646,$P1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1140=$BM$646,$P1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1140=$BO$646,$Q1140,0)","v":0},{"$f":"IF($U1140=$BP$646,$Q1140,0)","v":0},{"$f":"IF($U1140=$BQ$646,$Q1140,0)+IF($U1140=$BR$646,$Q1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1140=$BR$646,$Q1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1140=$BT$646,$R1140,0)","v":0},{"$f":"IF($U1140=$BU$646,$R1140,0)","v":0},{"$f":"IF($U1140=$BV$646,$R1140,0)+IF($U1140=$BW$646,$R1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-167158.64270533918},{"$f":"IF($U1140=$BW$646,$R1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1132,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1138","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1141","v":0},{"$f":"SUM(H1141:R1141)","v":0},null,"Distribution Plant",{"$f":"IF($U1141=$V$646,$H1141,0)","v":0},{"$f":"IF($U1141=$W$646,$H1141,0)","v":0},{"$f":"IF($U1141=$X$646,$H1141,0)+IF($U1141=$Y$646,$H1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1141=$Y$646,$H1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1141=$AA$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AB$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AC$646,$I1141,0)+IF($U1141=$AD$646,$I1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AD$646,$I1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AF$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AG$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AH$646,$J1141,0)+IF($U1141=$AI$646,$J1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AI$646,$J1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AK$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AL$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AM$646,$K1141,0)+IF($U1141=$AN$646,$K1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1141=$AN$646,$K1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1141=$AP$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AQ$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AR$646,$L1141,0)+IF($U1141=$AS$646,$L1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AS$646,$L1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AU$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AV$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AW$646,$M1141,0)+IF($U1141=$AX$646,$M1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1141=$AX$646,$M1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1141=$AZ$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BA$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BB$646,$N1141,0)+IF($U1141=$BC$646,$N1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1141=$BC$646,$N1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1141=$BE$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BF$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BG$646,$O1141,0)+IF($U1141=$BH$646,$O1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1141=$BH$646,$O1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1141=$BJ$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BK$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BL$646,$P1141,0)+IF($U1141=$BM$646,$P1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1141=$BM$646,$P1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1141=$BO$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BP$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BQ$646,$Q1141,0)+IF($U1141=$BR$646,$Q1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1141=$BR$646,$Q1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1141=$BT$646,$R1141,0)","v":0},{"$f":"IF($U1141=$BU$646,$R1141,0)","v":0},{"$f":"IF($U1141=$BV$646,$R1141,0)+IF($U1141=$BW$646,$R1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1141=$BW$646,$R1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1133,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1139","v":-752392024.79137754},{"$f":"'Dist Plant'!F52","v":-657759693.36206925},{"$f":"'Dist Plant'!G52","v":0},{"$f":"'Dist Plant'!H52","v":0},{"$f":"'Dist Plant'!I52","v":-5894383.9060573913},{"$f":"'Dist Plant'!J52","v":-338631.2720755802},{"$f":"'Dist Plant'!K52*M8","v":0},{"$f":"'Dist Plant'!L52","v":-18234337.952818301},{"$f":"'Dist Plant'!M52","v":-25450619.938911833},{"$f":"'Dist Plant'!N52","v":-27678476.804793805},{"$f":"'Dist Plant'!O52","v":-16622565.502455376},{"$f":"'Dist Plant'!P52","v":-413316.05219596613},{"$f":"SUM(H1142:R1142)","v":-752392024.79137731},null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F39","v":-411675170.15059632},{"$f":"'Dist Plant'!F45","v":-98335499.470708594},{"$f":"'Dist Plant'!F50","v":-147749023.74076432},0,0,{"$f":"'Dist Plant'!G39","v":0},{"$f":"'Dist Plant'!G45","v":0},{"$f":"'Dist Plant'!G50","v":0},0,0,{"$f":"'Dist Plant'!H39","v":0},{"$f":"'Dist Plant'!H45","v":0},{"$f":"'Dist Plant'!H50","v":0},0,0,{"$f":"'Dist Plant'!I39","v":-1806016.0861632712},{"$f":"'Dist Plant'!I45","v":-2241864.4696413437},{"$f":"'Dist Plant'!I50","v":-1846503.3502527764},0,0,{"$f":"'Dist Plant'!J39","v":-101832.82627436741},{"$f":"'Dist Plant'!J45","v":-236798.4458012128},{"$f":"'Dist Plant'!J50","v":0},0,{"$f":"$M$8*0","v":0},{"$f":"'Dist Plant'!K39*$M$8","v":0},{"$f":"'Dist Plant'!K45*$M$8","v":0},{"$f":"'Dist Plant'!K50*$M$8","v":0},0,0,{"$f":"'Dist Plant'!L39","v":-3804968.1984608052},{"$f":"'Dist Plant'!L45","v":-6764745.368891526},{"$f":"'Dist Plant'!L50","v":-7664624.3854659693},0,0,{"$f":"'Dist Plant'!M39","v":-4643333.2005194882},{"$f":"'Dist Plant'!M45","v":-12588465.952298831},{"$f":"'Dist Plant'!M50","v":-8218820.7860935153},0,0,{"$f":"'Dist Plant'!N39","v":-2012871.3643116029},{"$f":"'Dist Plant'!N45","v":-18018117.309393693},{"$f":"'Dist Plant'!N50","v":-7647488.1310885111},0,0,{"$f":"'Dist Plant'!O39","v":-1528919.9278268768},{"$f":"'Dist Plant'!O45","v":-7084309.289511607},{"$f":"'Dist Plant'!O50","v":-8009336.2851168923},0,0,{"$f":"'Dist Plant'!P39","v":-37931.990137460431},{"$f":"'Dist Plant'!P45","v":-254436.87536542266},{"$f":"'Dist Plant'!P50","v":-120947.18669308301},0,0]
[1134,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1140","v":-143966011.28094319},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1143","v":-126130411.94962896},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1143","v":-1167511.7670254121},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1143","v":-63580.823378742207},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1143","v":-3423647.8329375205},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1143","v":-4778564.4878488453},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1143","v":-5196863.0490967399},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1143","v":-3121024.2185704},{"$f":"VLOOKUP($F1143,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1143","v":-84407.152456541909},{"$f":"SUM(H1143:R1143)","v":-143966011.28094319},null,"Customer",{"$f":"IF($U1143=$V$646,$H1143,0)","v":-126130411.94962896},{"$f":"IF($U1143=$W$646,$H1143,0)","v":0},{"$f":"IF($U1143=$X$646,$H1143,0)+IF($U1143=$Y$646,$H1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1143=$Y$646,$H1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1143=$AA$646,$I1143,0)","v":0},{"$f":"IF($U1143=$AB$646,$I1143,0)","v":0},{"$f":"IF($U1143=$AC$646,$I1143,0)+IF($U1143=$AD$646,$I1143,0)*$X$643","v":0},{"$f":"IF($U1143=$AD$646,$I1143,0)*$Y$643","v":0},0,{"$f":"IF($U1143=$AF$646,$J1143,0)","v":0},{"$f":"IF($U1143=$AG$646,$J1143,0)","v":0},{"$f":"IF($U1143=$AH$646,$J1143,0)+IF($U1143=$AI$646,$J1143,0)*$X$643","v":0},{"$f":"IF($U1143=$AI$646,$J1143,0)*$Y$643","v":0},0,{"$f":"IF($U1143=$AK$646,$K1143,0)","v":-1167511.7670254121},{"$f":"IF($U1143=$AL$646,$K1143,0)","v":0},{"$f":"IF($U1143=$AM$646,$K1143,0)+IF($U1143=$AN$646,$K1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1143=$AN$646,$K1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1143=$AP$646,$L1143,0)","v":-63580.823378742207},{"$f":"IF($U1143=$AQ$646,$L1143,0)","v":0},{"$f":"IF($U1143=$AR$646,$L1143,0)+IF($U1143=$AS$646,$L1143,0)*$X$643","v":0},{"$f":"IF($U1143=$AS$646,$L1143,0)*$Y$643","v":0},0,{"$f":"IF($U1143=$AU$646,$M1143,0)","v":0},{"$f":"IF($U1143=$AV$646,$M1143,0)","v":0},{"$f":"IF($U1143=$AW$646,$M1143,0)+IF($U1143=$AX$646,$M1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1143=$AX$646,$M1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1143=$AZ$646,$N1143,0)","v":-3423647.8329375205},{"$f":"IF($U1143=$BA$646,$N1143,0)","v":0},{"$f":"IF($U1143=$BB$646,$N1143,0)+IF($U1143=$BC$646,$N1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1143=$BC$646,$N1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1143=$BE$646,$O1143,0)","v":-4778564.4878488453},{"$f":"IF($U1143=$BF$646,$O1143,0)","v":0},{"$f":"IF($U1143=$BG$646,$O1143,0)+IF($U1143=$BH$646,$O1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1143=$BH$646,$O1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1143=$BJ$646,$P1143,0)","v":-5196863.0490967399},{"$f":"IF($U1143=$BK$646,$P1143,0)","v":0},{"$f":"IF($U1143=$BL$646,$P1143,0)+IF($U1143=$BM$646,$P1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1143=$BM$646,$P1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1143=$BO$646,$Q1143,0)","v":-3121024.2185704},{"$f":"IF($U1143=$BP$646,$Q1143,0)","v":0},{"$f":"IF($U1143=$BQ$646,$Q1143,0)+IF($U1143=$BR$646,$Q1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1143=$BR$646,$Q1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1143=$BT$646,$R1143,0)","v":-84407.152456541909},{"$f":"IF($U1143=$BU$646,$R1143,0)","v":0},{"$f":"IF($U1143=$BV$646,$R1143,0)+IF($U1143=$BW$646,$R1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1143=$BW$646,$R1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1135,null,null,"Total",null,null,{"$f":"SUM(G1140:G1143)","v":-962649660.17370045},{"$f":"SUM(H1140:H1143)","v":-848520962.62181616},{"$f":"SUM(I1140:I1143)","v":0},0,-8555503.8216393329,-402212.09545432241,0,{"$f":"SUM(N1140:N1143)","v":-21657985.785755821},{"$f":"SUM(O1140:O1143)","v":-30229184.426760677},-32875339.853890546,-19743589.721025776,-664881.84735784715,{"$f":"SUM(S1140:S1143)","v":-962649660.17370021},null,null,{"$f":"SUM(V1140:V1143)","v":-126130411.94962896},{"$f":"SUM(W1140:W1143)","v":-411675170.15059632},-162966356.78082651,-147749023.74076432,0,{"$f":"SUM(AA1140:AA1143)","v":0},{"$f":"SUM(AB1140:AB1143)","v":0},0,0,0,{"$f":"SUM(AF1140:AF1143)","v":0},{"$f":"SUM(AG1140:AG1143)","v":0},0,0,0,{"$f":"SUM(AK1140:AK1143)","v":-1167511.7670254121},{"$f":"SUM(AL1140:AL1143)","v":-1806016.0861632712},{"$f":"SUM(AM1140:AM1143)","v":-3735472.6181978728},{"$f":"SUM(AN1140:AN1143)","v":-1846503.3502527764},0,{"$f":"SUM(AP1140:AP1143)","v":-63580.823378742207},{"$f":"SUM(AQ1140:AQ1143)","v":-101832.82627436741},{"$f":"SUM(AR1140:AR1143)","v":-236798.4458012128},{"$f":"SUM(AS1140:AS1143)","v":0},0,{"$f":"SUM(AU1140:AU1143)","v":0},{"$f":"SUM(AV1140:AV1143)","v":0},{"$f":"SUM(AW1140:AW1143)","v":0},{"$f":"SUM(AX1140:AX1143)","v":0},0,{"$f":"SUM(AZ1140:AZ1143)","v":-3423647.8329375205},{"$f":"SUM(BA1140:BA1143)","v":-3804968.1984608052},-6764745.368891526,-7664624.3854659693,0,{"$f":"SUM(BE1140:BE1143)","v":-4778564.4878488453},{"$f":"SUM(BF1140:BF1143)","v":-4643333.2005194882},-12588465.952298831,-8218820.7860935153,0,{"$f":"SUM(BJ1140:BJ1143)","v":-5196863.0490967399},{"$f":"SUM(BK1140:BK1143)","v":-2012871.3643116029},-18018117.309393693,-7647488.1310885111,0,{"$f":"SUM(BO1140:BO1143)","v":-3121024.2185704},{"$f":"SUM(BP1140:BP1143)","v":-1528919.9278268768},{"$f":"SUM(BQ1140:BQ1143)","v":-7084309.289511607},{"$f":"SUM(BR1140:BR1143)","v":-8009336.2851168923},0,{"$f":"SUM(BT1140:BT1143)","v":-84407.152456541909},{"$f":"SUM(BU1140:BU1143)","v":-37931.990137460431},{"$f":"SUM(BV1140:BV1143)","v":-421595.51807076181},{"$f":"SUM(BW1140:BW1143)","v":-120947.18669308301},0,0]
[1136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1137,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1138,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1144","v":-5566880.3697115835},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1147","v":-5427416.4453580966},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1147","v":-125426.67335355782},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1147","v":-14037.25099992861},{"$f":"SUM(H1147:R1147)","v":-5566880.3697115825},null,"Throughput",{"$f":"IF($U1147=$V$646,$H1147,0)","v":0},{"$f":"IF($U1147=$W$646,$H1147,0)","v":0},{"$f":"IF($U1147=$X$646,$H1147,0)+IF($U1147=$Y$646,$H1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-5427416.4453580966},{"$f":"IF($U1147=$Y$646,$H1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1147=$AA$646,$I1147,0)","v":0},{"$f":"IF($U1147=$AB$646,$I1147,0)","v":0},{"$f":"IF($U1147=$AC$646,$I1147,0)+IF($U1147=$AD$646,$I1147,0)*$X$643","v":0},{"$f":"IF($U1147=$AD$646,$I1147,0)*$Y$643","v":0},0,{"$f":"IF($U1147=$AF$646,$J1147,0)","v":0},{"$f":"IF($U1147=$AG$646,$J1147,0)","v":0},{"$f":"IF($U1147=$AH$646,$J1147,0)+IF($U1147=$AI$646,$J1147,0)*$X$643","v":0},{"$f":"IF($U1147=$AI$646,$J1147,0)*$Y$643","v":0},0,{"$f":"IF($U1147=$AK$646,$K1147,0)","v":0},{"$f":"IF($U1147=$AL$646,$K1147,0)","v":0},{"$f":"IF($U1147=$AM$646,$K1147,0)+IF($U1147=$AN$646,$K1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-125426.67335355782},{"$f":"IF($U1147=$AN$646,$K1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1147=$AP$646,$L1147,0)","v":0},{"$f":"IF($U1147=$AQ$646,$L1147,0)","v":0},{"$f":"IF($U1147=$AR$646,$L1147,0)+IF($U1147=$AS$646,$L1147,0)*$X$643","v":0},{"$f":"IF($U1147=$AS$646,$L1147,0)*$Y$643","v":0},0,{"$f":"IF($U1147=$AU$646,$M1147,0)","v":0},{"$f":"IF($U1147=$AV$646,$M1147,0)","v":0},{"$f":"IF($U1147=$AW$646,$M1147,0)+IF($U1147=$AX$646,$M1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1147=$AX$646,$M1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1147=$AZ$646,$N1147,0)","v":0},{"$f":"IF($U1147=$BA$646,$N1147,0)","v":0},{"$f":"IF($U1147=$BB$646,$N1147,0)+IF($U1147=$BC$646,$N1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1147=$BC$646,$N1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1147=$BE$646,$O1147,0)","v":0},{"$f":"IF($U1147=$BF$646,$O1147,0)","v":0},{"$f":"IF($U1147=$BG$646,$O1147,0)+IF($U1147=$BH$646,$O1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1147=$BH$646,$O1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1147=$BJ$646,$P1147,0)","v":0},{"$f":"IF($U1147=$BK$646,$P1147,0)","v":0},{"$f":"IF($U1147=$BL$646,$P1147,0)+IF($U1147=$BM$646,$P1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1147=$BM$646,$P1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1147=$BO$646,$Q1147,0)","v":0},{"$f":"IF($U1147=$BP$646,$Q1147,0)","v":0},{"$f":"IF($U1147=$BQ$646,$Q1147,0)+IF($U1147=$BR$646,$Q1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1147=$BR$646,$Q1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1147=$BT$646,$R1147,0)","v":0},{"$f":"IF($U1147=$BU$646,$R1147,0)","v":0},{"$f":"IF($U1147=$BV$646,$R1147,0)+IF($U1147=$BW$646,$R1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-14037.25099992861},{"$f":"IF($U1147=$BW$646,$R1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1139,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1145","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1148","v":0},{"$f":"SUM(H1148:R1148)","v":0},null,"Distribution Plant",{"$f":"IF($U1148=$V$646,$H1148,0)","v":0},{"$f":"IF($U1148=$W$646,$H1148,0)","v":0},{"$f":"IF($U1148=$X$646,$H1148,0)+IF($U1148=$Y$646,$H1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1148=$Y$646,$H1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1148=$AA$646,$I1148,0)","v":0},{"$f":"IF($U1148=$AB$646,$I1148,0)","v":0},{"$f":"IF($U1148=$AC$646,$I1148,0)+IF($U1148=$AD$646,$I1148,0)*$X$643","v":0},{"$f":"IF($U1148=$AD$646,$I1148,0)*$Y$643","v":0},0,{"$f":"IF($U1148=$AF$646,$J1148,0)","v":0},{"$f":"IF($U1148=$AG$646,$J1148,0)","v":0},{"$f":"IF($U1148=$AH$646,$J1148,0)+IF($U1148=$AI$646,$J1148,0)*$X$643","v":0},{"$f":"IF($U1148=$AI$646,$J1148,0)*$Y$643","v":0},0,{"$f":"IF($U1148=$AK$646,$K1148,0)","v":0},{"$f":"IF($U1148=$AL$646,$K1148,0)","v":0},{"$f":"IF($U1148=$AM$646,$K1148,0)+IF($U1148=$AN$646,$K1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1148=$AN$646,$K1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1148=$AP$646,$L1148,0)","v":0},{"$f":"IF($U1148=$AQ$646,$L1148,0)","v":0},{"$f":"IF($U1148=$AR$646,$L1148,0)+IF($U1148=$AS$646,$L1148,0)*$X$643","v":0},{"$f":"IF($U1148=$AS$646,$L1148,0)*$Y$643","v":0},0,{"$f":"IF($U1148=$AU$646,$M1148,0)","v":0},{"$f":"IF($U1148=$AV$646,$M1148,0)","v":0},{"$f":"IF($U1148=$AW$646,$M1148,0)+IF($U1148=$AX$646,$M1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1148=$AX$646,$M1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1148=$AZ$646,$N1148,0)","v":0},{"$f":"IF($U1148=$BA$646,$N1148,0)","v":0},{"$f":"IF($U1148=$BB$646,$N1148,0)+IF($U1148=$BC$646,$N1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1148=$BC$646,$N1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1148=$BE$646,$O1148,0)","v":0},{"$f":"IF($U1148=$BF$646,$O1148,0)","v":0},{"$f":"IF($U1148=$BG$646,$O1148,0)+IF($U1148=$BH$646,$O1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1148=$BH$646,$O1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1148=$BJ$646,$P1148,0)","v":0},{"$f":"IF($U1148=$BK$646,$P1148,0)","v":0},{"$f":"IF($U1148=$BL$646,$P1148,0)+IF($U1148=$BM$646,$P1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1148=$BM$646,$P1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1148=$BO$646,$Q1148,0)","v":0},{"$f":"IF($U1148=$BP$646,$Q1148,0)","v":0},{"$f":"IF($U1148=$BQ$646,$Q1148,0)+IF($U1148=$BR$646,$Q1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1148=$BR$646,$Q1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1148=$BT$646,$R1148,0)","v":0},{"$f":"IF($U1148=$BU$646,$R1148,0)","v":0},{"$f":"IF($U1148=$BV$646,$R1148,0)+IF($U1148=$BW$646,$R1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1148=$BW$646,$R1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1140,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1146","v":-58742.89},{"$f":"'Dist Plant'!F85","v":-51354.485481575204},{"$f":"'Dist Plant'!G85","v":0},{"$f":"'Dist Plant'!H85","v":0},{"$f":"'Dist Plant'!I85","v":-460.20310423586483},{"$f":"'Dist Plant'!J85","v":-26.438583757731298},{"$f":"'Dist Plant'!K85*M8","v":0},{"$f":"'Dist Plant'!L85","v":-1423.6430920200605},{"$f":"'Dist Plant'!M85","v":-1987.0531827046525},{"$f":"'Dist Plant'!N85","v":-2160.9927600739597},{"$f":"'Dist Plant'!O85","v":-1297.804209313997},{"$f":"'Dist Plant'!P85","v":-32.269586318533953},{"$f":"SUM(H1149:R1149)","v":-58742.89},null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F71","v":-32141.47470873738},{"$f":"+'Dist Plant'!F78","v":-7677.5287857478261},{"$f":"'Dist Plant'!F83","v":-11535.481987089997},0,0,{"$f":"'Dist Plant'!G71","v":0},{"$f":"'Dist Plant'!G78","v":0},{"$f":"'Dist Plant'!G83","v":0},0,0,{"$f":"'Dist Plant'!H71","v":0},{"$f":"'Dist Plant'!H78","v":0},{"$f":"'Dist Plant'!H83","v":0},0,0,{"$f":"'Dist Plant'!I71","v":-141.00442427886748},{"$f":"+'Dist Plant'!I78","v":-175.03321884833332},{"$f":"'Dist Plant'!I83","v":-144.16546110866403},0,0,{"$f":"'Dist Plant'!J71","v":-7.9505820305351378},{"$f":"+'Dist Plant'!J78","v":-18.48800172719616},{"$f":"'Dist Plant'!J83","v":0},0,{"$f":"0*$M$8","v":0},{"$f":"'Dist Plant'!K71*$M$8","v":0},{"$f":"+'Dist Plant'!K78*$M$8","v":0},{"$f":"'Dist Plant'!K83*$M$8","v":0},0,0,{"$f":"'Dist Plant'!L71","v":-297.07229870978119},{"$f":"+'Dist Plant'!L78","v":-528.15643971371128},{"$f":"'Dist Plant'!L83","v":-598.41435359656793},0,0,{"$f":"'Dist Plant'!M71","v":-362.5275155024346},{"$f":"+'Dist Plant'!M78","v":-982.84251605362033},{"$f":"'Dist Plant'!M83","v":-641.68315114859763},0,0,{"$f":"'Dist Plant'!N71","v":-157.15461786120392},{"$f":"+'Dist Plant'!N78","v":-1406.761699004308},{"$f":"'Dist Plant'!N83","v":-597.07644320844781},0,0,{"$f":"'Dist Plant'!O71","v":-119.37018492991797},{"$f":"+'Dist Plant'!O78","v":-553.10634298010916},{"$f":"'Dist Plant'!O83","v":-625.32768140396979},0,0,{"$f":"'Dist Plant'!P71","v":-2.9615342144858134},{"$f":"+'Dist Plant'!P78","v":-19.865119364707571},{"$f":"'Dist Plant'!P83","v":-9.4429327393405664},0,0]
[1141,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1147","v":-74765.372924037816},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1150","v":-65502.872536170638},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1150","v":-606.31986590582039},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1150","v":-33.019210079054851},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1150","v":-1777.9912405201885},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1150","v":-2481.6354415653295},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1150","v":-2698.8689930614328},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1150","v":-1620.8307608870841},{"$f":"VLOOKUP($F1150,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1150","v":-43.834875848260886},{"$f":"SUM(H1150:R1150)","v":-74765.372924037816},null,"Customer",{"$f":"IF($U1150=$V$646,$H1150,0)","v":-65502.872536170638},{"$f":"IF($U1150=$W$646,$H1150,0)","v":0},{"$f":"IF($U1150=$X$646,$H1150,0)+IF($U1150=$Y$646,$H1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1150=$Y$646,$H1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1150=$AA$646,$I1150,0)","v":0},{"$f":"IF($U1150=$AB$646,$I1150,0)","v":0},{"$f":"IF($U1150=$AC$646,$I1150,0)+IF($U1150=$AD$646,$I1150,0)*$X$643","v":0},{"$f":"IF($U1150=$AD$646,$I1150,0)*$Y$643","v":0},0,{"$f":"IF($U1150=$AF$646,$J1150,0)","v":0},{"$f":"IF($U1150=$AG$646,$J1150,0)","v":0},{"$f":"IF($U1150=$AH$646,$J1150,0)+IF($U1150=$AI$646,$J1150,0)*$X$643","v":0},{"$f":"IF($U1150=$AI$646,$J1150,0)*$Y$643","v":0},0,{"$f":"IF($U1150=$AK$646,$K1150,0)","v":-606.31986590582039},{"$f":"IF($U1150=$AL$646,$K1150,0)","v":0},{"$f":"IF($U1150=$AM$646,$K1150,0)+IF($U1150=$AN$646,$K1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1150=$AN$646,$K1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1150=$AP$646,$L1150,0)","v":-33.019210079054851},{"$f":"IF($U1150=$AQ$646,$L1150,0)","v":0},{"$f":"IF($U1150=$AR$646,$L1150,0)+IF($U1150=$AS$646,$L1150,0)*$X$643","v":0},{"$f":"IF($U1150=$AS$646,$L1150,0)*$Y$643","v":0},0,{"$f":"IF($U1150=$AU$646,$M1150,0)","v":0},{"$f":"IF($U1150=$AV$646,$M1150,0)","v":0},{"$f":"IF($U1150=$AW$646,$M1150,0)+IF($U1150=$AX$646,$M1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1150=$AX$646,$M1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1150=$AZ$646,$N1150,0)","v":-1777.9912405201885},{"$f":"IF($U1150=$BA$646,$N1150,0)","v":0},{"$f":"IF($U1150=$BB$646,$N1150,0)+IF($U1150=$BC$646,$N1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1150=$BC$646,$N1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1150=$BE$646,$O1150,0)","v":-2481.6354415653295},{"$f":"IF($U1150=$BF$646,$O1150,0)","v":0},{"$f":"IF($U1150=$BG$646,$O1150,0)+IF($U1150=$BH$646,$O1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1150=$BH$646,$O1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1150=$BJ$646,$P1150,0)","v":-2698.8689930614328},{"$f":"IF($U1150=$BK$646,$P1150,0)","v":0},{"$f":"IF($U1150=$BL$646,$P1150,0)+IF($U1150=$BM$646,$P1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1150=$BM$646,$P1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1150=$BO$646,$Q1150,0)","v":-1620.8307608870841},{"$f":"IF($U1150=$BP$646,$Q1150,0)","v":0},{"$f":"IF($U1150=$BQ$646,$Q1150,0)+IF($U1150=$BR$646,$Q1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1150=$BR$646,$Q1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1150=$BT$646,$R1150,0)","v":-43.834875848260886},{"$f":"IF($U1150=$BU$646,$R1150,0)","v":0},{"$f":"IF($U1150=$BV$646,$R1150,0)+IF($U1150=$BW$646,$R1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1150=$BW$646,$R1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1142,null,null,"Total",null,null,{"$f":"SUM(G1147:G1150)","v":-5700388.6326356214},{"$f":"SUM(H1147:H1150)","v":-5544273.803375842},{"$f":"SUM(I1147:I1150)","v":0},0,-126493.19632369951,-59.457793836786152,0,{"$f":"SUM(N1147:N1150)","v":-3201.634332540249},{"$f":"SUM(O1147:O1150)","v":-4468.688624269982},-4859.8617531353921,-2918.6349702010812,-14113.355462095406,{"$f":"SUM(S1147:S1150)","v":-5700388.6326356204},null,null,{"$f":"SUM(V1147:V1150)","v":-65502.872536170638},{"$f":"SUM(W1147:W1150)","v":-32141.47470873738},-5435093.9741438441,-11535.481987089997,0,{"$f":"SUM(AA1147:AA1150)","v":0},{"$f":"SUM(AB1147:AB1150)","v":0},0,0,0,{"$f":"SUM(AF1147:AF1150)","v":0},{"$f":"SUM(AG1147:AG1150)","v":0},0,0,0,{"$f":"SUM(AK1147:AK1150)","v":-606.31986590582039},{"$f":"SUM(AL1147:AL1150)","v":-141.00442427886748},{"$f":"SUM(AM1147:AM1150)","v":-125601.70657240615},{"$f":"SUM(AN1147:AN1150)","v":-144.16546110866403},0,{"$f":"SUM(AP1147:AP1150)","v":-33.019210079054851},{"$f":"SUM(AQ1147:AQ1150)","v":-7.9505820305351378},{"$f":"SUM(AR1147:AR1150)","v":-18.48800172719616},{"$f":"SUM(AS1147:AS1150)","v":0},0,{"$f":"SUM(AU1147:AU1150)","v":0},{"$f":"SUM(AV1147:AV1150)","v":0},{"$f":"SUM(AW1147:AW1150)","v":0},{"$f":"SUM(AX1147:AX1150)","v":0},0,{"$f":"SUM(AZ1147:AZ1150)","v":-1777.9912405201885},{"$f":"SUM(BA1147:BA1150)","v":-297.07229870978119},-528.15643971371128,-598.41435359656793,0,{"$f":"SUM(BE1147:BE1150)","v":-2481.6354415653295},{"$f":"SUM(BF1147:BF1150)","v":-362.5275155024346},-982.84251605362033,-641.68315114859763,0,{"$f":"SUM(BJ1147:BJ1150)","v":-2698.8689930614328},{"$f":"SUM(BK1147:BK1150)","v":-157.15461786120392},-1406.761699004308,-597.07644320844781,0,{"$f":"SUM(BO1147:BO1150)","v":-1620.8307608870841},{"$f":"SUM(BP1147:BP1150)","v":-119.37018492991797},{"$f":"SUM(BQ1147:BQ1150)","v":-553.10634298010916},{"$f":"SUM(BR1147:BR1150)","v":-625.32768140396979},0,{"$f":"SUM(BT1147:BT1150)","v":-43.834875848260886},{"$f":"SUM(BU1147:BU1150)","v":-2.9615342144858134},{"$f":"SUM(BV1147:BV1150)","v":-14057.116119293318},{"$f":"SUM(BW1147:BW1150)","v":-9.4429327393405664},0,0]
[1143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[1144,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[1145,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1151","v":27704.497056526707},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1154","v":27010.431866485087},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1154","v":624.20649842590581},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1154","v":69.858691615713155},{"$f":"SUM(H1154:R1154)","v":27704.497056526707},null,"Throughput",{"$f":"IF($U1154=$V$646,$H1154,0)","v":0},{"$f":"IF($U1154=$W$646,$H1154,0)","v":0},{"$f":"IF($U1154=$X$646,$H1154,0)+IF($U1154=$Y$646,$H1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":27010.431866485087},{"$f":"IF($U1154=$Y$646,$H1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1154:Y1154)-H1154","v":0},{"$f":"IF($U1154=$AA$646,$I1154,0)","v":0},{"$f":"IF($U1154=$AB$646,$I1154,0)","v":0},{"$f":"IF($U1154=$AC$646,$I1154,0)+IF($U1154=$AD$646,$I1154,0)*$X$643","v":0},{"$f":"IF($U1154=$AD$646,$I1154,0)*$Y$643","v":0},0,{"$f":"IF($U1154=$AF$646,$J1154,0)","v":0},{"$f":"IF($U1154=$AG$646,$J1154,0)","v":0},{"$f":"IF($U1154=$AH$646,$J1154,0)+IF($U1154=$AI$646,$J1154,0)*$X$643","v":0},{"$f":"IF($U1154=$AI$646,$J1154,0)*$Y$643","v":0},0,{"$f":"IF($U1154=$AK$646,$K1154,0)","v":0},{"$f":"IF($U1154=$AL$646,$K1154,0)","v":0},{"$f":"IF($U1154=$AM$646,$K1154,0)+IF($U1154=$AN$646,$K1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":624.20649842590581},{"$f":"IF($U1154=$AN$646,$K1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1154:AN1154)-K1154","v":0},{"$f":"IF($U1154=$AP$646,$L1154,0)","v":0},{"$f":"IF($U1154=$AQ$646,$L1154,0)","v":0},{"$f":"IF($U1154=$AR$646,$L1154,0)+IF($U1154=$AS$646,$L1154,0)*$X$643","v":0},{"$f":"IF($U1154=$AS$646,$L1154,0)*$Y$643","v":0},{"$f":"SUM(AP1154:AS1154)-L1154","v":0},{"$f":"IF($U1154=$AU$646,$M1154,0)","v":0},{"$f":"IF($U1154=$AV$646,$M1154,0)","v":0},{"$f":"IF($U1154=$AW$646,$M1154,0)+IF($U1154=$AX$646,$M1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1154=$AX$646,$M1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1154:AX1154)-M1154","v":0},{"$f":"IF($U1154=$AZ$646,$N1154,0)","v":0},{"$f":"IF($U1154=$BA$646,$N1154,0)","v":0},{"$f":"IF($U1154=$BB$646,$N1154,0)+IF($U1154=$BC$646,$N1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1154=$BC$646,$N1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1154=$BE$646,$O1154,0)","v":0},{"$f":"IF($U1154=$BF$646,$O1154,0)","v":0},{"$f":"IF($U1154=$BG$646,$O1154,0)+IF($U1154=$BH$646,$O1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1154=$BH$646,$O1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1154=$BJ$646,$P1154,0)","v":0},{"$f":"IF($U1154=$BK$646,$P1154,0)","v":0},{"$f":"IF($U1154=$BL$646,$P1154,0)+IF($U1154=$BM$646,$P1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1154=$BM$646,$P1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1154=$BO$646,$Q1154,0)","v":0},{"$f":"IF($U1154=$BP$646,$Q1154,0)","v":0},{"$f":"IF($U1154=$BQ$646,$Q1154,0)+IF($U1154=$BR$646,$Q1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1154=$BR$646,$Q1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1154:BR1154)-Q1154","v":0},{"$f":"IF($U1154=$BT$646,$R1154,0)","v":0},{"$f":"IF($U1154=$BU$646,$R1154,0)","v":0},{"$f":"IF($U1154=$BV$646,$R1154,0)+IF($U1154=$BW$646,$R1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":69.858691615713155},{"$f":"IF($U1154=$BW$646,$R1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1154:BW1154)-R1154","v":0},{"$f":"SUM(V1154:BW1154)-S1154","v":0}]
[1146,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1152","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1155","v":0},{"$f":"SUM(H1155:R1155)","v":0},null,"Distribution Plant",{"$f":"IF($U1155=$V$646,$H1155,0)","v":0},{"$f":"IF($U1155=$W$646,$H1155,0)","v":0},{"$f":"IF($U1155=$X$646,$H1155,0)+IF($U1155=$Y$646,$H1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1155=$Y$646,$H1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1155=$AA$646,$I1155,0)","v":0},{"$f":"IF($U1155=$AB$646,$I1155,0)","v":0},{"$f":"IF($U1155=$AC$646,$I1155,0)+IF($U1155=$AD$646,$I1155,0)*$X$643","v":0},{"$f":"IF($U1155=$AD$646,$I1155,0)*$Y$643","v":0},0,{"$f":"IF($U1155=$AF$646,$J1155,0)","v":0},{"$f":"IF($U1155=$AG$646,$J1155,0)","v":0},{"$f":"IF($U1155=$AH$646,$J1155,0)+IF($U1155=$AI$646,$J1155,0)*$X$643","v":0},{"$f":"IF($U1155=$AI$646,$J1155,0)*$Y$643","v":0},0,{"$f":"IF($U1155=$AK$646,$K1155,0)","v":0},{"$f":"IF($U1155=$AL$646,$K1155,0)","v":0},{"$f":"IF($U1155=$AM$646,$K1155,0)+IF($U1155=$AN$646,$K1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1155=$AN$646,$K1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1155=$AP$646,$L1155,0)","v":0},{"$f":"IF($U1155=$AQ$646,$L1155,0)","v":0},{"$f":"IF($U1155=$AR$646,$L1155,0)+IF($U1155=$AS$646,$L1155,0)*$X$643","v":0},{"$f":"IF($U1155=$AS$646,$L1155,0)*$Y$643","v":0},0,{"$f":"IF($U1155=$AU$646,$M1155,0)","v":0},{"$f":"IF($U1155=$AV$646,$M1155,0)","v":0},{"$f":"IF($U1155=$AW$646,$M1155,0)+IF($U1155=$AX$646,$M1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1155=$AX$646,$M1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1155=$AZ$646,$N1155,0)","v":0},{"$f":"IF($U1155=$BA$646,$N1155,0)","v":0},{"$f":"IF($U1155=$BB$646,$N1155,0)+IF($U1155=$BC$646,$N1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1155=$BC$646,$N1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1155=$BE$646,$O1155,0)","v":0},{"$f":"IF($U1155=$BF$646,$O1155,0)","v":0},{"$f":"IF($U1155=$BG$646,$O1155,0)+IF($U1155=$BH$646,$O1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1155=$BH$646,$O1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1155=$BJ$646,$P1155,0)","v":0},{"$f":"IF($U1155=$BK$646,$P1155,0)","v":0},{"$f":"IF($U1155=$BL$646,$P1155,0)+IF($U1155=$BM$646,$P1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1155=$BM$646,$P1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1155=$BO$646,$Q1155,0)","v":0},{"$f":"IF($U1155=$BP$646,$Q1155,0)","v":0},{"$f":"IF($U1155=$BQ$646,$Q1155,0)+IF($U1155=$BR$646,$Q1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1155=$BR$646,$Q1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1155=$BT$646,$R1155,0)","v":0},{"$f":"IF($U1155=$BU$646,$R1155,0)","v":0},{"$f":"IF($U1155=$BV$646,$R1155,0)+IF($U1155=$BW$646,$R1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1155=$BW$646,$R1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1147,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1153","v":-174024008.55605832},{"$f":"'Dist Plant'!F116","v":-152136086.95175904},{"$f":"'Dist Plant'!G116","v":0},{"$f":"'Dist Plant'!H116","v":0},{"$f":"'Dist Plant'!I116","v":-1363337.5707096932},{"$f":"'Dist Plant'!J116","v":-78323.492869783848},{"$f":"'Dist Plant'!K116*M8","v":0},{"$f":"'Dist Plant'!L116","v":-4217498.9624526873},{"$f":"'Dist Plant'!M116","v":-5886584.0626557078},{"$f":"'Dist Plant'!N116","v":-6401874.7216674369},{"$f":"'Dist Plant'!O116","v":-3844705.1349660782},{"$f":"'Dist Plant'!P116","v":-95597.658977912302},{"$f":"SUM(H1156:R1156)","v":-174024008.55605838},null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F102","v":-95218132.266179726},{"$f":"+'Dist Plant'!F109","v":-22744443.371791273},{"$f":"'Dist Plant'!F114","v":-34173511.313788041},0,0,{"$f":"'Dist Plant'!G102","v":0},{"$f":"'Dist Plant'!G109","v":0},{"$f":"'Dist Plant'!G114","v":0},0,0,{"$f":"'Dist Plant'!H102","v":0},{"$f":"'Dist Plant'!H109","v":0},{"$f":"'Dist Plant'!H114","v":0},0,0,{"$f":"'Dist Plant'!I102","v":-417721.2789011182},{"$f":"+'Dist Plant'!I109","v":-518530.53832483868},{"$f":"'Dist Plant'!I114","v":-427085.75348373636},0,0,{"$f":"'Dist Plant'!J102","v":-23553.35522830917},{"$f":"+'Dist Plant'!J109","v":-54770.137641474677},{"$f":"'Dist Plant'!J114","v":0},0,{"$f":"0*$M$8","v":0},{"$f":"'Dist Plant'!K102*$M$8","v":0},{"$f":"+'Dist Plant'!K109*$M$8","v":0},{"$f":"'Dist Plant'!K114*$M$8","v":0},0,0,{"$f":"'Dist Plant'!L102","v":-880067.56651637133},{"$f":"+'Dist Plant'!L109","v":-1564647.2412861572},{"$f":"'Dist Plant'!L114","v":-1772784.1546501585},0,0,{"$f":"'Dist Plant'!M102","v":-1073976.6371658295},{"$f":"+'Dist Plant'!M109","v":-2911640.7861951143},{"$f":"'Dist Plant'!M114","v":-1900966.6392947643},0,0,{"$f":"'Dist Plant'!N102","v":-465565.73167071328},{"$f":"+'Dist Plant'!N109","v":-4167488.3538052156},{"$f":"'Dist Plant'!N114","v":-1768820.6361915083},0,0,{"$f":"'Dist Plant'!O102","v":-353630.50887660292},{"$f":"+'Dist Plant'!O109","v":-1638560.5638942968},{"$f":"'Dist Plant'!O114","v":-1852514.0621951788},0,0,{"$f":"'Dist Plant'!P102","v":-8773.4542083431497},{"$f":"+'Dist Plant'!P109","v":-58849.8063730094},{"$f":"'Dist Plant'!P114","v":-27974.398396559758},0,0]
[1148,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1154","v":-245905092.40362406},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1157","v":-215440508.00194871},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1157","v":-1994200.4810596949},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1157","v":-108600.96844342934},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1157","v":-5847855.5405209707},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1157","v":-8162158.0780483251},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1157","v":-8876644.403263215},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1157","v":-5330950.9795600884},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1157","v":-144173.95077959084},{"$f":"SUM(H1157:R1157)","v":-245905092.403624},null,"Customer",{"$f":"IF($U1157=$V$646,$H1157,0)","v":-215440508.00194871},{"$f":"IF($U1157=$W$646,$H1157,0)","v":0},{"$f":"IF($U1157=$X$646,$H1157,0)+IF($U1157=$Y$646,$H1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1157=$Y$646,$H1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1157=$AA$646,$I1157,0)","v":0},{"$f":"IF($U1157=$AB$646,$I1157,0)","v":0},{"$f":"IF($U1157=$AC$646,$I1157,0)+IF($U1157=$AD$646,$I1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AD$646,$I1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AF$646,$J1157,0)","v":0},{"$f":"IF($U1157=$AG$646,$J1157,0)","v":0},{"$f":"IF($U1157=$AH$646,$J1157,0)+IF($U1157=$AI$646,$J1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AI$646,$J1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AK$646,$K1157,0)","v":-1994200.4810596949},{"$f":"IF($U1157=$AL$646,$K1157,0)","v":0},{"$f":"IF($U1157=$AM$646,$K1157,0)+IF($U1157=$AN$646,$K1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1157=$AN$646,$K1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1157=$AP$646,$L1157,0)","v":-108600.96844342934},{"$f":"IF($U1157=$AQ$646,$L1157,0)","v":0},{"$f":"IF($U1157=$AR$646,$L1157,0)+IF($U1157=$AS$646,$L1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AS$646,$L1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AU$646,$M1157,0)","v":0},{"$f":"IF($U1157=$AV$646,$M1157,0)","v":0},{"$f":"IF($U1157=$AW$646,$M1157,0)+IF($U1157=$AX$646,$M1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1157=$AX$646,$M1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1157=$AZ$646,$N1157,0)","v":-5847855.5405209707},{"$f":"IF($U1157=$BA$646,$N1157,0)","v":0},{"$f":"IF($U1157=$BB$646,$N1157,0)+IF($U1157=$BC$646,$N1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1157=$BC$646,$N1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1157=$BE$646,$O1157,0)","v":-8162158.0780483251},{"$f":"IF($U1157=$BF$646,$O1157,0)","v":0},{"$f":"IF($U1157=$BG$646,$O1157,0)+IF($U1157=$BH$646,$O1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1157=$BH$646,$O1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1157=$BJ$646,$P1157,0)","v":-8876644.403263215},{"$f":"IF($U1157=$BK$646,$P1157,0)","v":0},{"$f":"IF($U1157=$BL$646,$P1157,0)+IF($U1157=$BM$646,$P1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1157=$BM$646,$P1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1157=$BO$646,$Q1157,0)","v":-5330950.9795600884},{"$f":"IF($U1157=$BP$646,$Q1157,0)","v":0},{"$f":"IF($U1157=$BQ$646,$Q1157,0)+IF($U1157=$BR$646,$Q1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1157=$BR$646,$Q1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1157=$BT$646,$R1157,0)","v":-144173.95077959084},{"$f":"IF($U1157=$BU$646,$R1157,0)","v":0},{"$f":"IF($U1157=$BV$646,$R1157,0)+IF($U1157=$BW$646,$R1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1157=$BW$646,$R1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1149,null,null,"Total",null,null,{"$f":"SUM(G1154:G1157)","v":-419901396.46262586},{"$f":"SUM(H1154:H1157)","v":-367549584.52184129},{"$f":"SUM(I1154:I1157)","v":0},0,-3356913.8452709625,-186924.46131321319,0,{"$f":"SUM(N1154:N1157)","v":-10065354.502973657},{"$f":"SUM(O1154:O1157)","v":-14048742.140704032},-15278519.124930652,-9175656.1145261675,-239701.75106588745,{"$f":"SUM(S1154:S1157)","v":-419901396.46262586},null,null,{"$f":"SUM(V1154:V1157)","v":-215440508.00194871},{"$f":"SUM(W1154:W1157)","v":-95218132.266179726},-22717432.939924788,-34173511.313788041,0,{"$f":"SUM(AA1154:AA1157)","v":0},{"$f":"SUM(AB1154:AB1157)","v":0},0,0,0,{"$f":"SUM(AF1154:AF1157)","v":0},{"$f":"SUM(AG1154:AG1157)","v":0},0,0,0,{"$f":"SUM(AK1154:AK1157)","v":-1994200.4810596949},{"$f":"SUM(AL1154:AL1157)","v":-417721.2789011182},-517906.33182641276,-427085.75348373636,0,{"$f":"SUM(AP1154:AP1157)","v":-108600.96844342934},{"$f":"SUM(AQ1154:AQ1157)","v":-23553.35522830917},-54770.137641474677,0,0,{"$f":"SUM(AU1154:AU1157)","v":0},{"$f":"SUM(AV1154:AV1157)","v":0},0,0,0,{"$f":"SUM(AZ1154:AZ1157)","v":-5847855.5405209707},{"$f":"SUM(BA1154:BA1157)","v":-880067.56651637133},-1564647.2412861572,-1772784.1546501585,0,{"$f":"SUM(BE1154:BE1157)","v":-8162158.0780483251},{"$f":"SUM(BF1154:BF1157)","v":-1073976.6371658295},-2911640.7861951143,-1900966.6392947643,0,{"$f":"SUM(BJ1154:BJ1157)","v":-8876644.403263215},{"$f":"SUM(BK1154:BK1157)","v":-465565.73167071328},-4167488.3538052156,-1768820.6361915083,0,{"$f":"SUM(BO1154:BO1157)","v":-5330950.9795600884},{"$f":"SUM(BP1154:BP1157)","v":-353630.50887660292},-1638560.5638942968,-1852514.0621951788,0,{"$f":"SUM(BT1154:BT1157)","v":-144173.95077959084},{"$f":"SUM(BU1154:BU1157)","v":-8773.4542083431497},-58779.947681393685,-27974.398396559758,0,0]
[1150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1159:BH1159)-O1159","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1152,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1153,null,"Production",null,null,null,{"$f":"G1122+G1133+G1140+G1147+G1154","v":551805.08764155919},{"$f":"H1122+H1133+H1140+H1147+H1154","v":537981.02499068936},0,0,12432.650225252481,0,0,0,0,0,0,1391.4124256029686,551805.08764153777,null,null,{"$f":"V1122+V1133+V1140+V1147+V1154","v":0},{"$f":"W1122+W1133+W1140+W1147+W1154","v":0},537981.02499068936,0,0,{"$f":"AA1122+AA1133+AA1140+AA1147","v":0},0,0,0,0,{"$f":"AF1122+AF1133+AF1140+AF1147","v":0},0,0,0,0,{"$f":"AK1122+AK1133+AK1140+AK1147+AK1154","v":0},{"$f":"AL1122+AL1133+AL1140+AL1147+AL1154","v":0},12432.650225252481,0,0,{"$f":"AP1122+AP1133+AP1140+AP1147+AP1154","v":0},{"$f":"AQ1122+AQ1133+AQ1140+AQ1147+AQ1154","v":0},0,0,0,{"$f":"AU1122+AU1133+AU1140+AU1147+AU1154","v":0},{"$f":"AV1122+AV1133+AV1140+AV1147+AV1154","v":0},0,0,0,{"$f":"AZ1122+AZ1133+AZ1140+AZ1147+AZ1154","v":0},{"$f":"BA1122+BA1133+BA1140+BA1147+BA1154","v":0},0,0,0,{"$f":"BE1122+BE1133+BE1140+BE1147+BE1154","v":0},{"$f":"BF1122+BF1133+BF1140+BF1147+BF1154","v":0},0,0,0,{"$f":"BJ1122+BJ1133+BJ1140+BJ1147+BJ1154","v":0},{"$f":"BK1122+BK1133+BK1140+BK1147+BK1154","v":0},0,0,0,{"$f":"BO1122+BO1133+BO1140+BO1147+BO1154","v":0},{"$f":"BP1122+BP1133+BP1140+BP1147+BP1154","v":0},0,0,0,{"$f":"BT1122+BT1133+BT1140+BT1147+BT1154","v":0},{"$f":"BU1122+BU1133+BU1140+BU1147+BU1154","v":0},1391.4124256029686,0,0,7.1013346314430237E-9]
[1154,null,"Distribution - Wyoming",null,null,null,{"$f":"G1123+G1134+G1141+G1148","v":0},0,0,0,0,0,0,{"$f":"N1123+N1134+N1141+N1148","v":0},{"$f":"O1123+O1134+O1141+O1148","v":0},0,0,0,0,null,null,{"$f":"V1123+V1134+V1141+V1148","v":0},0,0,0,0,{"$f":"AA1123+AA1134+AA1141+AA1148","v":0},0,0,0,0,{"$f":"AF1123+AF1134+AF1141+AF1148","v":0},0,0,0,0,{"$f":"AK1123+AK1134+AK1141+AK1148","v":0},0,0,0,0,{"$f":"AP1123+AP1134+AP1141+AP1148","v":0},0,0,0,0,{"$f":"AU1123+AU1134+AU1141+AU1148","v":0},0,0,0,0,{"$f":"AZ1123+AZ1134+AZ1141+AZ1148","v":0},0,0,0,0,{"$f":"BE1123+BE1134+BE1141+BE1148","v":0},0,0,0,0,{"$f":"BJ1123+BJ1134+BJ1141+BJ1148","v":0},0,0,0,0,{"$f":"BO1123+BO1134+BO1141+BO1148","v":0},0,0,0,0,{"$f":"BT1123+BT1134+BT1141+BT1148","v":0},0,0,0,0,0]
[1155,null,"Distribution - Utah",null,null,null,{"$f":"G1124+G1129+G1135+G1142+G1149+G1156","v":2863241315.639358},2503116284.7999983,{"$f":"I1124+I1129+I1135+I1142+I1149+I1156","v":0},0,22431183.446573984,1288667.3661767216,0,{"$f":"N1124+N1129+N1135+N1142+N1149+N1156","v":69391099.409123689},{"$f":"O1124+O1129+O1135+O1142+O1149+O1156","v":96852789.652935863},105330938.82674892,63257470.504284039,1572881.6335162846,2863241315.6393595,null,null,{"$f":"V1124+V1129+V1135+V1142+V1149+V1156","v":0},{"$f":"W1124+W1129+W1135+W1142+W1149+W1156","v":1566638875.0242059},{"$f":"X1124+X1129+X1135+X1142+X1149+X1156","v":374216844.81230557},{"$f":"Y1124+Y1129+Y1135+Y1142+Y1149+Y1156","v":562260564.96348667},0,{"$f":"AA1124+AA1129+AA1135+AA1142+AA1149+AA1156","v":0},{"$f":"AB1124+AB1129+AB1135+AB1142+AB1149+AB1156","v":0},{"$f":"AC1124+AC1129+AC1135+AC1142+AC1149+AC1156","v":0},{"$f":"AD1124+AD1129+AD1135+AD1142+AD1149+AD1156","v":0},0,{"$f":"AF1124+AF1129+AF1135+AF1142+AF1149+AF1156","v":0},{"$f":"AG1124+AG1129+AG1135+AG1142+AG1149+AG1156","v":0},{"$f":"AH1124+AH1129+AH1135+AH1142+AH1149+AH1156","v":0},{"$f":"AI1124+AI1129+AI1135+AI1142+AI1149+AI1156","v":0},0,{"$f":"AK1124+AK1129+AK1135+AK1142+AK1149+AK1156","v":0},{"$f":"AL1124+AL1129+AL1135+AL1142+AL1149+AL1156","v":6872853.9091451652},{"$f":"AM1124+AM1129+AM1135+AM1142+AM1149+AM1156","v":8531440.3530933857},{"$f":"AN1124+AN1129+AN1135+AN1142+AN1149+AN1156","v":7026889.1843354376},0,{"$f":"AP1124+AP1129+AP1135+AP1142+AP1149+AP1156","v":0},{"$f":"AQ1124+AQ1129+AQ1135+AQ1142+AQ1149+AQ1156","v":387528.22801041557},{"$f":"AR1124+AR1129+AR1135+AR1142+AR1149+AR1156","v":277614.58314238745},{"$f":"AS1124+AS1129+AS1135+AS1142+AS1149+AS1156","v":623524.55502391863},0,{"$f":"AU1124+AU1129+AU1135+AU1142+AU1149+AU1156","v":0},{"$f":"AV1124+AV1129+AV1135+AV1142+AV1149+AV1156","v":0},{"$f":"AW1124+AW1129+AW1135+AW1142+AW1149+AW1156","v":0},{"$f":"AX1124+AX1129+AX1135+AX1142+AX1149+AX1156","v":0},0,{"$f":"AZ1124+AZ1129+AZ1135+AZ1142+AZ1149+AZ1156","v":0},{"$f":"BA1124+BA1129+BA1135+BA1142+BA1149+BA1156","v":14479971.167850057},{"$f":"BB1124+BB1129+BB1135+BB1142+BB1149+BB1156","v":25743314.281525571},{"$f":"BC1124+BC1129+BC1135+BC1142+BC1149+BC1156","v":29167813.95974806},0,{"$f":"BE1124+BE1129+BE1135+BE1142+BE1149+BE1156","v":0},{"$f":"BF1124+BF1129+BF1135+BF1142+BF1149+BF1156","v":17670426.882047899},{"$f":"BG1124+BG1129+BG1135+BG1142+BG1149+BG1156","v":47905548.200318255},{"$f":"BH1124+BH1129+BH1135+BH1142+BH1149+BH1156","v":31276814.570569705},0,{"$f":"BJ1124+BJ1129+BJ1135+BJ1142+BJ1149+BJ1156","v":0},{"$f":"BK1124+BK1129+BK1135+BK1142+BK1149+BK1156","v":7660189.811072194},{"$f":"BL1124+BL1129+BL1135+BL1142+BL1149+BL1156","v":68568147.263926312},{"$f":"BM1124+BM1129+BM1135+BM1142+BM1149+BM1156","v":29102601.751750447},0,{"$f":"BO1124+BO1129+BO1135+BO1142+BO1149+BO1156","v":0},{"$f":"BP1124+BP1129+BP1135+BP1142+BP1149+BP1156","v":5818433.1876010252},{"$f":"BQ1124+BQ1129+BQ1135+BQ1142+BQ1149+BQ1156","v":26959418.361272659},{"$f":"BR1124+BR1129+BR1135+BR1142+BR1149+BR1156","v":30479618.955410358},0,{"$f":"BT1124+BT1129+BT1135+BT1142+BT1149+BT1156","v":0},{"$f":"BU1124+BU1129+BU1135+BU1142+BU1149+BU1156","v":144353.38021540755},{"$f":"BV1124+BV1129+BV1135+BV1142+BV1149+BV1156","v":968262.37946258695},{"$f":"BW1124+BW1129+BW1135+BW1142+BW1149+BW1156","v":460265.87383829005},0,0]
[1156,null,"General",null,null,null,{"$f":"G1125+G1136+G1143+G1150+G1157","v":-90484643.460315913},{"$f":"H1125+H1136+H1143+H1150+H1157","v":-93135746.033486336},0,0,-862100.40658719605,-46948.609199558741,0,-2528050.0566659947,{"$f":"O1125+O1136+O1143+O1150+O1157","v":-3528531.792337778},-3837406.9316825625,-2304590.2609215099,15758730.630565008,-90484643.460315913,null,null,{"$f":"V1125+V1136+V1143+V1150+V1157","v":-116663686.14125913},{"$f":"W1125+W1136+W1143+W1150+W1157","v":23527940.107772805},0,0,0,{"$f":"AA1125+AA1136+AA1143+AA1150","v":0},{"$f":"AB1125+AB1136+AB1143+AB1150","v":0},{"$f":"AC1125+AC1136+AC1143+AC1150","v":0},{"$f":"AD1125+AD1136+AD1143+AD1150","v":0},0,{"$f":"AF1125+AF1136+AF1143+AF1150","v":0},{"$f":"AG1125+AG1136+AG1143+AG1150","v":0},{"$f":"AH1125+AH1136+AH1143+AH1150","v":0},{"$f":"AI1125+AI1136+AI1143+AI1150","v":0},0,{"$f":"AK1125+AK1136+AK1143+AK1150+AK1157","v":-1079884.0997116095},{"$f":"AL1125+AL1136+AL1143+AL1150+AL1157","v":217783.69312441384},0,0,0,{"$f":"AP1125+AP1136+AP1143+AP1150+AP1157","v":-58808.760778666685},{"$f":"AQ1125+AQ1136+AQ1143+AQ1150+AQ1157","v":11860.151579107944},0,0,0,{"$f":"AU1125+AU1136+AU1143+AU1150+AU1157","v":0},{"$f":"AV1125+AV1136+AV1143+AV1150+AV1157","v":0},0,0,0,{"$f":"AZ1125+AZ1136+AZ1143+AZ1150+AZ1157","v":-3166685.7347578802},{"$f":"BA1125+BA1136+BA1143+BA1150","v":638635.67809188529},{"$f":"BB1125+BB1136+BB1143+BB1150","v":0},{"$f":"BC1125+BC1136+BC1143+BC1150","v":0},0,{"$f":"BE1125+BE1136+BE1143+BE1150+BE1157","v":-4419909.0369957704},{"$f":"BF1125+BF1136+BF1143+BF1150+BF1157","v":891377.24465799145},0,0,0,{"$f":"BJ1125+BJ1136+BJ1143+BJ1150+BJ1157","v":-4806812.1740619782},{"$f":"BK1125+BK1136+BK1143+BK1150","v":969405.24237941601},{"$f":"BL1125+BL1136+BL1143+BL1150","v":0},{"$f":"BM1125+BM1136+BM1143+BM1150","v":0},0,{"$f":"BO1125+BO1136+BO1143+BO1150+BO1157","v":-2886775.5543363765},{"$f":"BP1125+BP1136+BP1143+BP1150+BP1157","v":582185.29341486702},0,0,0,{"$f":"BT1125+BT1136+BT1143+BT1150+BT1157","v":-58628.663945486056},{"$f":"BU1125+BU1136+BU1143+BU1150+BU1157","v":15817359.294510495},0,0,0,0]
[1157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1159,null,"Net Utility Plant",null,null,null,{"$f":"SUM(G1162:G1166)","v":2773308477.2666841},{"$f":"SUM(H1162:H1166)","v":2410518519.7915025},{"$f":"SUM(I1162:I1166)","v":0},0,21581515.690212041,1241718.7569771628,0,{"$f":"SUM(N1162:N1166)","v":66863049.352457695},{"$f":"SUM(O1162:O1166)","v":93324257.860598087},101493531.89506637,60952880.243362531,17333003.676506896,{"$f":"SUM(S1162:S1166)","v":2773308477.2666855},null,null,{"$f":"SUM(V1162:V1166)","v":-116663686.14125913},{"$f":"SUM(W1162:W1166)","v":1590166815.1319788},374754825.83729625,562260564.96348667,0,{"$f":"SUM(AA1162:AA1166)","v":0},{"$f":"SUM(AB1162:AB1166)","v":0},0,0,0,{"$f":"SUM(AF1162:AF1166)","v":0},{"$f":"SUM(AG1162:AG1166)","v":0},0,0,0,{"$f":"SUM(AK1162:AK1166)","v":-1079884.0997116095},{"$f":"SUM(AL1162:AL1166)","v":7090637.6022695787},8543873.0033186376,7026889.1843354376,0,{"$f":"SUM(AP1162:AP1166)","v":-58808.760778666685},{"$f":"SUM(AQ1162:AQ1166)","v":399388.37958952354},277614.58314238745,623524.55502391863,0,{"$f":"SUM(AU1162:AU1166)","v":0},{"$f":"SUM(AV1162:AV1166)","v":0},0,0,0,{"$f":"SUM(AZ1162:AZ1166)","v":-3166685.7347578802},{"$f":"SUM(BA1162:BA1166)","v":15118606.845941942},25743314.281525571,29167813.95974806,0,{"$f":"SUM(BE1162:BE1166)","v":-4419909.0369957704},{"$f":"SUM(BF1162:BF1166)","v":18561804.126705892},47905548.200318255,31276814.570569705,0,{"$f":"SUM(BJ1162:BJ1166)","v":-4806812.1740619782},{"$f":"SUM(BK1162:BK1166)","v":8629595.0534516107},68568147.263926312,29102601.751750447,0,{"$f":"SUM(BO1162:BO1166)","v":-2886775.5543363765},{"$f":"SUM(BP1162:BP1166)","v":6400618.4810158927},26959418.361272659,30479618.955410358,0,{"$f":"SUM(BT1162:BT1166)","v":-58628.663945486056},{"$f":"SUM(BU1162:BU1166)","v":15961712.674725903},969653.79188818997,460265.87383829005,0,0]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1162,"OTHER RATE BASE ACCOUNTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1164,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1165,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1171","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1174","v":0},{"$f":"SUM(H1174:R1174)","v":0},null,"Customer",{"$f":"IF($U1174=$V$646,$H1174,0)","v":0},{"$f":"IF($U1174=$W$646,$H1174,0)","v":0},{"$f":"IF($U1174=$X$646,$H1174,0)+IF($U1174=$Y$646,$H1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1174=$Y$646,$H1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1174=$AA$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AB$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AC$646,$I1174,0)+IF($U1174=$AD$646,$I1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AD$646,$I1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AF$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AG$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AH$646,$J1174,0)+IF($U1174=$AI$646,$J1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AI$646,$J1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AK$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AL$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AM$646,$K1174,0)+IF($U1174=$AN$646,$K1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1174=$AN$646,$K1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1174=$AP$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AQ$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AR$646,$L1174,0)+IF($U1174=$AS$646,$L1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AS$646,$L1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AU$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AV$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AW$646,$M1174,0)+IF($U1174=$AX$646,$M1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1174=$AX$646,$M1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1174=$AZ$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BA$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BB$646,$N1174,0)+IF($U1174=$BC$646,$N1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1174=$BC$646,$N1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1174=$BE$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BF$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BG$646,$O1174,0)+IF($U1174=$BH$646,$O1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1174=$BH$646,$O1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1174=$BJ$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BK$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BL$646,$P1174,0)+IF($U1174=$BM$646,$P1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1174=$BM$646,$P1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1174=$BO$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BP$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BQ$646,$Q1174,0)+IF($U1174=$BR$646,$Q1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1174=$BR$646,$Q1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1174=$BT$646,$R1174,0)","v":0},{"$f":"IF($U1174=$BU$646,$R1174,0)","v":0},{"$f":"IF($U1174=$BV$646,$R1174,0)+IF($U1174=$BW$646,$R1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1174=$BW$646,$R1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1166,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1172","v":22179010.152499992},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1175","v":19431306.474906318},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1175","v":179863.6713181443},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1175","v":9795.0878452106936},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1175","v":527437.82625973981},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1175","v":736172.58231564658},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1175","v":800614.51520068489},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1175","v":480816.45948215621},{"$f":"VLOOKUP($F1175,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1175","v":13003.535172090051},{"$f":"SUM(H1175:R1175)","v":22179010.152499989},null,"Customer",{"$f":"IF($U1175=$V$646,$H1175,0)","v":19431306.474906318},{"$f":"IF($U1175=$W$646,$H1175,0)","v":0},{"$f":"IF($U1175=$X$646,$H1175,0)+IF($U1175=$Y$646,$H1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1175=$Y$646,$H1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1175=$AA$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AB$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AC$646,$I1175,0)+IF($U1175=$AD$646,$I1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AD$646,$I1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AF$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AG$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AH$646,$J1175,0)+IF($U1175=$AI$646,$J1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AI$646,$J1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AK$646,$K1175,0)","v":179863.6713181443},{"$f":"IF($U1175=$AL$646,$K1175,0)","v":0},{"$f":"IF($U1175=$AM$646,$K1175,0)+IF($U1175=$AN$646,$K1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1175=$AN$646,$K1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1175=$AP$646,$L1175,0)","v":9795.0878452106936},{"$f":"IF($U1175=$AQ$646,$L1175,0)","v":0},{"$f":"IF($U1175=$AR$646,$L1175,0)+IF($U1175=$AS$646,$L1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AS$646,$L1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AU$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AV$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AW$646,$M1175,0)+IF($U1175=$AX$646,$M1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1175=$AX$646,$M1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1175=$AZ$646,$N1175,0)","v":527437.82625973981},{"$f":"IF($U1175=$BA$646,$N1175,0)","v":0},{"$f":"IF($U1175=$BB$646,$N1175,0)+IF($U1175=$BC$646,$N1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1175=$BC$646,$N1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1175=$BE$646,$O1175,0)","v":736172.58231564658},{"$f":"IF($U1175=$BF$646,$O1175,0)","v":0},{"$f":"IF($U1175=$BG$646,$O1175,0)+IF($U1175=$BH$646,$O1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1175=$BH$646,$O1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1175=$BJ$646,$P1175,0)","v":800614.51520068489},{"$f":"IF($U1175=$BK$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BL$646,$P1175,0)+IF($U1175=$BM$646,$P1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1175=$BM$646,$P1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1175=$BO$646,$Q1175,0)","v":480816.45948215621},{"$f":"IF($U1175=$BP$646,$Q1175,0)","v":0},{"$f":"IF($U1175=$BQ$646,$Q1175,0)+IF($U1175=$BR$646,$Q1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1175=$BR$646,$Q1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1175=$BT$646,$R1175,0)","v":13003.535172090051},{"$f":"IF($U1175=$BU$646,$R1175,0)","v":0},{"$f":"IF($U1175=$BV$646,$R1175,0)+IF($U1175=$BW$646,$R1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1175=$BW$646,$R1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1167,null,null,"Total",null,null,{"$f":"SUM(G1174:G1175)","v":22179010.152499992},{"$f":"SUM(H1174:H1175)","v":19431306.474906318},{"$f":"SUM(I1174:I1175)","v":0},0,179863.6713181443,9795.0878452106936,0,{"$f":"SUM(N1174:N1175)","v":527437.82625973981},{"$f":"SUM(O1174:O1175)","v":736172.58231564658},800614.51520068489,480816.45948215621,13003.535172090051,{"$f":"SUM(S1174:S1175)","v":22179010.152499989},null,null,{"$f":"SUM(V1174:V1175)","v":19431306.474906318},{"$f":"SUM(W1174:W1175)","v":0},0,0,0,{"$f":"SUM(AA1174:AA1175)","v":0},{"$f":"SUM(AB1174:AB1175)","v":0},0,0,0,{"$f":"SUM(AF1174:AF1175)","v":0},{"$f":"SUM(AG1174:AG1175)","v":0},0,0,0,{"$f":"SUM(AK1174:AK1175)","v":179863.6713181443},{"$f":"SUM(AL1174:AL1175)","v":0},{"$f":"SUM(AM1174:AM1175)","v":0},{"$f":"SUM(AN1174:AN1175)","v":0},0,{"$f":"SUM(AP1174:AP1175)","v":9795.0878452106936},{"$f":"SUM(AQ1174:AQ1175)","v":0},{"$f":"SUM(AR1174:AR1175)","v":0},{"$f":"SUM(AS1174:AS1175)","v":0},0,{"$f":"SUM(AU1174:AU1175)","v":0},{"$f":"SUM(AV1174:AV1175)","v":0},{"$f":"SUM(AW1174:AW1175)","v":0},{"$f":"SUM(AX1174:AX1175)","v":0},0,{"$f":"SUM(AZ1174:AZ1175)","v":527437.82625973981},{"$f":"SUM(BA1174:BA1175)","v":0},0,0,0,{"$f":"SUM(BE1174:BE1175)","v":736172.58231564658},{"$f":"SUM(BF1174:BF1175)","v":0},0,0,0,{"$f":"SUM(BJ1174:BJ1175)","v":800614.51520068489},{"$f":"SUM(BK1174:BK1175)","v":0},0,0,0,{"$f":"SUM(BO1174:BO1175)","v":480816.45948215621},{"$f":"SUM(BP1174:BP1175)","v":0},{"$f":"SUM(BQ1174:BQ1175)","v":0},{"$f":"SUM(BR1174:BR1175)","v":0},0,{"$f":"SUM(BT1174:BT1175)","v":13003.535172090051},{"$f":"SUM(BU1174:BU1175)","v":0},{"$f":"SUM(BV1174:BV1175)","v":0},{"$f":"SUM(BW1174:BW1175)","v":0},0,0]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1169,1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1170,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1176","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1179","v":0},{"$f":"SUM(H1179:R1179)","v":0},null,"Throughput",{"$f":"IF($U1179=$V$646,$H1179,0)","v":0},{"$f":"IF($U1179=$W$646,$H1179,0)","v":0},{"$f":"IF($U1179=$X$646,$H1179,0)+IF($U1179=$Y$646,$H1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1179=$Y$646,$H1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1179=$AA$646,$I1179,0)","v":0},{"$f":"IF($U1179=$AB$646,$I1179,0)","v":0},{"$f":"IF($U1179=$AC$646,$I1179,0)+IF($U1179=$AD$646,$I1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AD$646,$I1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AF$646,$J1179,0)","v":0},{"$f":"IF($U1179=$AG$646,$J1179,0)","v":0},{"$f":"IF($U1179=$AH$646,$J1179,0)+IF($U1179=$AI$646,$J1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AI$646,$J1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AK$646,$K1179,0)","v":0},{"$f":"IF($U1179=$AL$646,$K1179,0)","v":0},{"$f":"IF($U1179=$AM$646,$K1179,0)+IF($U1179=$AN$646,$K1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1179=$AN$646,$K1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1179=$AP$646,$L1179,0)","v":0},{"$f":"IF($U1179=$AQ$646,$L1179,0)","v":0},{"$f":"IF($U1179=$AR$646,$L1179,0)+IF($U1179=$AS$646,$L1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AS$646,$L1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AU$646,$M1179,0)","v":0},{"$f":"IF($U1179=$AV$646,$M1179,0)","v":0},{"$f":"IF($U1179=$AW$646,$M1179,0)+IF($U1179=$AX$646,$M1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1179=$AX$646,$M1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1179=$AZ$646,$N1179,0)","v":0},{"$f":"IF($U1179=$BA$646,$N1179,0)","v":0},{"$f":"IF($U1179=$BB$646,$N1179,0)+IF($U1179=$BC$646,$N1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1179=$BC$646,$N1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1179=$BE$646,$O1179,0)","v":0},{"$f":"IF($U1179=$BF$646,$O1179,0)","v":0},{"$f":"IF($U1179=$BG$646,$O1179,0)+IF($U1179=$BH$646,$O1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1179=$BH$646,$O1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1179=$BJ$646,$P1179,0)","v":0},{"$f":"IF($U1179=$BK$646,$P1179,0)","v":0},{"$f":"IF($U1179=$BL$646,$P1179,0)+IF($U1179=$BM$646,$P1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1179=$BM$646,$P1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1179=$BO$646,$Q1179,0)","v":0},{"$f":"IF($U1179=$BP$646,$Q1179,0)","v":0},{"$f":"IF($U1179=$BQ$646,$Q1179,0)+IF($U1179=$BR$646,$Q1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1179=$BR$646,$Q1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1179=$BT$646,$R1179,0)","v":0},{"$f":"IF($U1179=$BU$646,$R1179,0)","v":0},{"$f":"IF($U1179=$BV$646,$R1179,0)+IF($U1179=$BW$646,$R1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1179=$BW$646,$R1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1171,null,null,"Total",null,null,{"$f":"SUM(G1179)","v":0},{"$f":"SUM(H1179)","v":0},{"$f":"SUM(I1179)","v":0},0,0,0,0,{"$f":"SUM(N1179)","v":0},{"$f":"SUM(O1179)","v":0},0,0,0,{"$f":"SUM(S1179)","v":0},null,null,{"$f":"SUM(V1179)","v":0},{"$f":"SUM(W1179)","v":0},0,0,0,{"$f":"SUM(AA1179)","v":0},{"$f":"SUM(AB1179)","v":0},0,0,0,{"$f":"SUM(AF1179)","v":0},{"$f":"SUM(AG1179)","v":0},0,0,0,{"$f":"SUM(AK1179)","v":0},{"$f":"SUM(AL1179)","v":0},{"$f":"SUM(AM1179)","v":0},{"$f":"SUM(AN1179)","v":0},0,{"$f":"SUM(AP1179)","v":0},{"$f":"SUM(AQ1179)","v":0},{"$f":"SUM(AR1179)","v":0},{"$f":"SUM(AS1179)","v":0},0,{"$f":"SUM(AU1179)","v":0},{"$f":"SUM(AV1179)","v":0},{"$f":"SUM(AW1179)","v":0},{"$f":"SUM(AX1179)","v":0},0,{"$f":"SUM(AZ1179)","v":0},{"$f":"SUM(BA1179)","v":0},0,0,0,{"$f":"SUM(BE1179)","v":0},{"$f":"SUM(BF1179)","v":0},0,0,0,{"$f":"SUM(BJ1179)","v":0},{"$f":"SUM(BK1179)","v":0},0,0,0,{"$f":"SUM(BO1179)","v":0},{"$f":"SUM(BP1179)","v":0},{"$f":"SUM(BQ1179)","v":0},{"$f":"SUM(BR1179)","v":0},0,{"$f":"SUM(BT1179)","v":0},{"$f":"SUM(BU1179)","v":0},{"$f":"SUM(BV1179)","v":0},{"$f":"SUM(BW1179)","v":0},0,0]
[1172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1173,165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1174,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1180","v":3785492.7788947099},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1183","v":3316517.2764464701},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1183","v":30698.963762527503},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1183","v":1671.8164630311464},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1183","v":90022.596540319995},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1183","v":125649.25013400697},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1183","v":136648.13916994678},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1183","v":82065.305116344898},{"$f":"VLOOKUP($F1183,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1183","v":2219.4312620620585},{"$f":"SUM(H1183:R1183)","v":3785492.7788947094},null,"Customer",{"$f":"IF($U1183=$V$646,$H1183,0)","v":3316517.2764464701},{"$f":"IF($U1183=$W$646,$H1183,0)","v":0},{"$f":"IF($U1183=$X$646,$H1183,0)+IF($U1183=$Y$646,$H1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1183=$Y$646,$H1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1183=$AA$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AB$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AC$646,$I1183,0)+IF($U1183=$AD$646,$I1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AD$646,$I1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AF$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AG$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AH$646,$J1183,0)+IF($U1183=$AI$646,$J1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AI$646,$J1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AK$646,$K1183,0)","v":30698.963762527503},{"$f":"IF($U1183=$AL$646,$K1183,0)","v":0},{"$f":"IF($U1183=$AM$646,$K1183,0)+IF($U1183=$AN$646,$K1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1183=$AN$646,$K1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1183=$AP$646,$L1183,0)","v":1671.8164630311464},{"$f":"IF($U1183=$AQ$646,$L1183,0)","v":0},{"$f":"IF($U1183=$AR$646,$L1183,0)+IF($U1183=$AS$646,$L1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AS$646,$L1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AU$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AV$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AW$646,$M1183,0)+IF($U1183=$AX$646,$M1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1183=$AX$646,$M1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1183=$AZ$646,$N1183,0)","v":90022.596540319995},{"$f":"IF($U1183=$BA$646,$N1183,0)","v":0},{"$f":"IF($U1183=$BB$646,$N1183,0)+IF($U1183=$BC$646,$N1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1183=$BC$646,$N1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1183=$BE$646,$O1183,0)","v":125649.25013400697},{"$f":"IF($U1183=$BF$646,$O1183,0)","v":0},{"$f":"IF($U1183=$BG$646,$O1183,0)+IF($U1183=$BH$646,$O1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1183=$BH$646,$O1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1183=$BJ$646,$P1183,0)","v":136648.13916994678},{"$f":"IF($U1183=$BK$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BL$646,$P1183,0)+IF($U1183=$BM$646,$P1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1183=$BM$646,$P1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1183=$BO$646,$Q1183,0)","v":82065.305116344898},{"$f":"IF($U1183=$BP$646,$Q1183,0)","v":0},{"$f":"IF($U1183=$BQ$646,$Q1183,0)+IF($U1183=$BR$646,$Q1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1183=$BR$646,$Q1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1183=$BT$646,$R1183,0)","v":2219.4312620620585},{"$f":"IF($U1183=$BU$646,$R1183,0)","v":0},{"$f":"IF($U1183=$BV$646,$R1183,0)+IF($U1183=$BW$646,$R1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1183=$BW$646,$R1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1175,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1181","v":4478204.7747916682},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1184","v":4377051.8490759395},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1184","v":101152.9257157291},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1184","v":0},{"$f":"SUM(H1184:R1184)","v":4478204.7747916682},null,"Demand",{"$f":"IF($U1184=$V$646,$H1184,0)","v":0},{"$f":"IF($U1184=$W$646,$H1184,0)","v":0},{"$f":"IF($U1184=$X$646,$H1184,0)+IF($U1184=$Y$646,$H1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1516144.221449641},{"$f":"IF($U1184=$Y$646,$H1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":2860907.6276262985},0,{"$f":"IF($U1184=$AA$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AB$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AC$646,$I1184,0)+IF($U1184=$AD$646,$I1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AD$646,$I1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AF$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AG$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AH$646,$J1184,0)+IF($U1184=$AI$646,$J1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AI$646,$J1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AK$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AL$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AM$646,$K1184,0)+IF($U1184=$AN$646,$K1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":50064.534577452432},{"$f":"IF($U1184=$AN$646,$K1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":51088.39113827666},0,{"$f":"IF($U1184=$AP$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AQ$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AR$646,$L1184,0)+IF($U1184=$AS$646,$L1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AS$646,$L1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AU$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AV$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AW$646,$M1184,0)+IF($U1184=$AX$646,$M1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1184=$AX$646,$M1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1184=$AZ$646,$N1184,0)","v":0},{"$f":"IF($U1184=$BA$646,$N1184,0)","v":0},{"$f":"IF($U1184=$BB$646,$N1184,0)+IF($U1184=$BC$646,$N1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1184=$BC$646,$N1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1184=$BE$646,$O1184,0)","v":0},{"$f":"IF($U1184=$BF$646,$O1184,0)","v":0},{"$f":"IF($U1184=$BG$646,$O1184,0)+IF($U1184=$BH$646,$O1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1184=$BH$646,$O1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1184=$BJ$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BK$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BL$646,$P1184,0)+IF($U1184=$BM$646,$P1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1184=$BM$646,$P1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1184=$BO$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BP$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BQ$646,$Q1184,0)+IF($U1184=$BR$646,$Q1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1184=$BR$646,$Q1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1184=$BT$646,$R1184,0)","v":0},{"$f":"IF($U1184=$BU$646,$R1184,0)","v":0},{"$f":"IF($U1184=$BV$646,$R1184,0)+IF($U1184=$BW$646,$R1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1184=$BW$646,$R1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1176,null,null,"Total",null,null,{"$f":"SUM(G1183:G1184)","v":8263697.5536863785},{"$f":"SUM(H1183:H1184)","v":7693569.1255224096},0,0,131851.88947825661,1671.8164630311464,0,90022.596540319995,125649.25013400697,136648.13916994678,82065.305116344898,2219.4312620620585,8263697.5536863776,null,null,{"$f":"SUM(V1183:V1184)","v":3316517.2764464701},{"$f":"SUM(W1183:W1184)","v":0},1516144.221449641,2860907.6276262985,0,{"$f":"SUM(AA1183)","v":0},{"$f":"SUM(AB1183)","v":0},0,0,0,{"$f":"SUM(AF1183)","v":0},{"$f":"SUM(AG1183)","v":0},0,0,0,{"$f":"SUM(AK1183:AK1184)","v":30698.963762527503},{"$f":"SUM(AL1183:AL1184)","v":0},{"$f":"SUM(AM1183:AM1184)","v":50064.534577452432},{"$f":"SUM(AN1183:AN1184)","v":51088.39113827666},0,{"$f":"SUM(AP1183:AP1184)","v":1671.8164630311464},{"$f":"SUM(AQ1183:AQ1184)","v":0},{"$f":"SUM(AR1183:AR1184)","v":0},{"$f":"SUM(AS1183:AS1184)","v":0},0,{"$f":"SUM(AU1183:AU1184)","v":0},{"$f":"SUM(AV1183:AV1184)","v":0},{"$f":"SUM(AW1183:AW1184)","v":0},{"$f":"SUM(AX1183:AX1184)","v":0},0,{"$f":"SUM(AZ1183:AZ1184)","v":90022.596540319995},{"$f":"SUM(BA1183:BA1184)","v":0},{"$f":"SUM(BB1183:BB1184)","v":0},{"$f":"SUM(BC1183:BC1184)","v":0},0,{"$f":"SUM(BE1183:BE1184)","v":125649.25013400697},{"$f":"SUM(BF1183:BF1184)","v":0},{"$f":"SUM(BG1183:BG1184)","v":0},{"$f":"SUM(BH1183:BH1184)","v":0},0,{"$f":"SUM(BJ1183:BJ1184)","v":136648.13916994678},{"$f":"SUM(BK1183:BK1184)","v":0},{"$f":"SUM(BL1183:BL1184)","v":0},{"$f":"SUM(BM1183:BM1184)","v":0},0,{"$f":"SUM(BO1183:BO1184)","v":82065.305116344898},{"$f":"SUM(BP1183:BP1184)","v":0},{"$f":"SUM(BQ1183:BQ1184)","v":0},{"$f":"SUM(BR1183:BR1184)","v":0},0,{"$f":"SUM(BT1183:BT1184)","v":2219.4312620620585},{"$f":"SUM(BU1183:BU1184)","v":0},{"$f":"SUM(BV1183:BV1184)","v":0},{"$f":"SUM(BW1183:BW1184)","v":0},0,0]
[1177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1186:Y1186)-H1186","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1186:AN1186)-K1186","v":0},null,null,null,null,{"$f":"SUM(AP1186:AS1186)-L1186","v":0},null,null,null,null,{"$f":"SUM(AU1186:AX1186)-M1186","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO1186:BR1186)-Q1186","v":0},null,null,null,null,{"$f":"SUM(BT1186:BW1186)-R1186","v":0},{"$f":"SUM(V1186:BW1186)-S1186","v":0}]
[1178,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1179,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1185","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1188","v":0},{"$f":"SUM(H1188:R1188)","v":0},null,"Throughput",{"$f":"IF($U1188=$V$646,$H1188,0)","v":0},{"$f":"IF($U1188=$W$646,$H1188,0)","v":0},{"$f":"IF($U1188=$X$646,$H1188,0)+IF($U1188=$Y$646,$H1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1188=$Y$646,$H1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1188=$AA$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AB$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AC$646,$I1188,0)+IF($U1188=$AD$646,$I1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AD$646,$I1188,0)*$Y$643","v":0},{"$f":"SUM(AA1188:AD1188)-I1188","v":0},{"$f":"IF($U1188=$AF$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AG$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AH$646,$J1188,0)+IF($U1188=$AI$646,$J1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AI$646,$J1188,0)*$Y$643","v":0},{"$f":"SUM(AF1188:AI1188)-J1188","v":0},{"$f":"IF($U1188=$AK$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AL$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AM$646,$K1188,0)+IF($U1188=$AN$646,$K1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1188=$AN$646,$K1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1188=$AP$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AQ$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AR$646,$L1188,0)+IF($U1188=$AS$646,$L1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AS$646,$L1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AU$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AV$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AW$646,$M1188,0)+IF($U1188=$AX$646,$M1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1188=$AX$646,$M1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1188=$AZ$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BA$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BB$646,$N1188,0)+IF($U1188=$BC$646,$N1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1188=$BC$646,$N1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1188:BC1188)-N1188","v":0},{"$f":"IF($U1188=$BE$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BF$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BG$646,$O1188,0)+IF($U1188=$BH$646,$O1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1188=$BH$646,$O1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1188=$BJ$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BK$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BL$646,$P1188,0)+IF($U1188=$BM$646,$P1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1188=$BM$646,$P1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ1188:BM1188)-P1188","v":0},{"$f":"IF($U1188=$BO$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BP$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BQ$646,$Q1188,0)+IF($U1188=$BR$646,$Q1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1188=$BR$646,$Q1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1188=$BT$646,$R1188,0)","v":0},{"$f":"IF($U1188=$BU$646,$R1188,0)","v":0},{"$f":"IF($U1188=$BV$646,$R1188,0)+IF($U1188=$BW$646,$R1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1188=$BW$646,$R1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1180,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1186","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1189","v":0},{"$f":"SUM(H1189:R1189)","v":0},null,"Distribution Plant",{"$f":"IF($U1189=$V$646,$H1189,0)","v":0},{"$f":"IF($U1189=$W$646,$H1189,0)","v":0},{"$f":"IF($U1189=$X$646,$H1189,0)+IF($U1189=$Y$646,$H1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1189=$Y$646,$H1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1189=$AA$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AB$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AC$646,$I1189,0)+IF($U1189=$AD$646,$I1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AD$646,$I1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AF$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AG$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AH$646,$J1189,0)+IF($U1189=$AI$646,$J1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AI$646,$J1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AK$646,$K1189,0)","v":0},{"$f":"IF($U1189=$AL$646,$K1189,0)","v":0},{"$f":"IF($U1189=$AM$646,$K1189,0)+IF($U1189=$AN$646,$K1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1189=$AN$646,$K1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1189=$AP$646,$L1189,0)","v":0},{"$f":"IF($U1189=$AQ$646,$L1189,0)","v":0},{"$f":"IF($U1189=$AR$646,$L1189,0)+IF($U1189=$AS$646,$L1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AS$646,$L1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AU$646,$M1189,0)","v":0},{"$f":"IF($U1189=$AV$646,$M1189,0)","v":0},{"$f":"IF($U1189=$AW$646,$M1189,0)+IF($U1189=$AX$646,$M1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1189=$AX$646,$M1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1189=$AZ$646,$N1189,0)","v":0},{"$f":"IF($U1189=$BA$646,$N1189,0)","v":0},{"$f":"IF($U1189=$BB$646,$N1189,0)+IF($U1189=$BC$646,$N1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1189=$BC$646,$N1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1189=$BE$646,$O1189,0)","v":0},{"$f":"IF($U1189=$BF$646,$O1189,0)","v":0},{"$f":"IF($U1189=$BG$646,$O1189,0)+IF($U1189=$BH$646,$O1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1189=$BH$646,$O1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1189=$BJ$646,$P1189,0)","v":0},{"$f":"IF($U1189=$BK$646,$P1189,0)","v":0},{"$f":"IF($U1189=$BL$646,$P1189,0)+IF($U1189=$BM$646,$P1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1189=$BM$646,$P1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1189=$BO$646,$Q1189,0)","v":0},{"$f":"IF($U1189=$BP$646,$Q1189,0)","v":0},{"$f":"IF($U1189=$BQ$646,$Q1189,0)+IF($U1189=$BR$646,$Q1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1189=$BR$646,$Q1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1189=$BT$646,$R1189,0)","v":0},{"$f":"IF($U1189=$BU$646,$R1189,0)","v":0},{"$f":"IF($U1189=$BV$646,$R1189,0)+IF($U1189=$BW$646,$R1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1189=$BW$646,$R1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1181,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1187","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1190","v":0},{"$f":"SUM(H1190:R1190)","v":0},null,"Distribution Plant",{"$f":"IF($U1190=$V$646,$H1190,0)","v":0},{"$f":"IF($U1190=$W$646,$H1190,0)","v":0},{"$f":"IF($U1190=$X$646,$H1190,0)+IF($U1190=$Y$646,$H1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1190=$Y$646,$H1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1190=$AA$646,$I1190,0)","v":0},{"$f":"IF($U1190=$AB$646,$I1190,0)","v":0},{"$f":"IF($U1190=$AC$646,$I1190,0)+IF($U1190=$AD$646,$I1190,0)*$X$643","v":0},{"$f":"IF($U1190=$AD$646,$I1190,0)*$Y$643","v":0},0,{"$f":"IF($U1190=$AF$646,$J1190,0)","v":0},{"$f":"IF($U1190=$AG$646,$J1190,0)","v":0},{"$f":"IF($U1190=$AH$646,$J1190,0)+IF($U1190=$AI$646,$J1190,0)*$X$643","v":0},{"$f":"IF($U1190=$AI$646,$J1190,0)*$Y$643","v":0},0,{"$f":"IF($U1190=$AK$646,$K1190,0)","v":0},{"$f":"IF($U1190=$AL$646,$K1190,0)","v":0},{"$f":"IF($U1190=$AM$646,$K1190,0)+IF($U1190=$AN$646,$K1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1190=$AN$646,$K1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1190=$AP$646,$L1190,0)","v":0},{"$f":"IF($U1190=$AQ$646,$L1190,0)","v":0},{"$f":"IF($U1190=$AR$646,$L1190,0)+IF($U1190=$AS$646,$L1190,0)*$X$643","v":0},{"$f":"IF($U1190=$AS$646,$L1190,0)*$Y$643","v":0},0,{"$f":"IF($U1190=$AU$646,$M1190,0)","v":0},{"$f":"IF($U1190=$AV$646,$M1190,0)","v":0},{"$f":"IF($U1190=$AW$646,$M1190,0)+IF($U1190=$AX$646,$M1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1190=$AX$646,$M1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1190=$AZ$646,$N1190,0)","v":0},{"$f":"IF($U1190=$BA$646,$N1190,0)","v":0},{"$f":"IF($U1190=$BB$646,$N1190,0)+IF($U1190=$BC$646,$N1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1190=$BC$646,$N1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1190=$BE$646,$O1190,0)","v":0},{"$f":"IF($U1190=$BF$646,$O1190,0)","v":0},{"$f":"IF($U1190=$BG$646,$O1190,0)+IF($U1190=$BH$646,$O1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1190=$BH$646,$O1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1190=$BJ$646,$P1190,0)","v":0},{"$f":"IF($U1190=$BK$646,$P1190,0)","v":0},{"$f":"IF($U1190=$BL$646,$P1190,0)+IF($U1190=$BM$646,$P1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1190=$BM$646,$P1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1190=$BO$646,$Q1190,0)","v":0},{"$f":"IF($U1190=$BP$646,$Q1190,0)","v":0},{"$f":"IF($U1190=$BQ$646,$Q1190,0)+IF($U1190=$BR$646,$Q1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1190=$BR$646,$Q1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1190=$BT$646,$R1190,0)","v":0},{"$f":"IF($U1190=$BU$646,$R1190,0)","v":0},{"$f":"IF($U1190=$BV$646,$R1190,0)+IF($U1190=$BW$646,$R1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1190=$BW$646,$R1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1182,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1188","v":45860653.897647336},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1191","v":40179088.917741664},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1191","v":371913.15222658095},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1191","v":20253.79538931432},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1191","v":1090609.6997254344},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1191","v":1522221.044779567},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1191","v":1655470.8679328801},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1191","v":994208.35668438638},{"$f":"VLOOKUP($F1191,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1191","v":26888.063167502805},{"$f":"SUM(H1191:R1191)","v":45860653.897647336},null,"Customer",{"$f":"IF($U1191=$V$646,$H1191,0)","v":40179088.917741664},{"$f":"IF($U1191=$W$646,$H1191,0)","v":0},{"$f":"IF($U1191=$X$646,$H1191,0)+IF($U1191=$Y$646,$H1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1191=$Y$646,$H1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1191=$AA$646,$I1191,0)","v":0},{"$f":"IF($U1191=$AB$646,$I1191,0)","v":0},{"$f":"IF($U1191=$AC$646,$I1191,0)+IF($U1191=$AD$646,$I1191,0)*$X$643","v":0},{"$f":"IF($U1191=$AD$646,$I1191,0)*$Y$643","v":0},0,{"$f":"IF($U1191=$AF$646,$J1191,0)","v":0},{"$f":"IF($U1191=$AG$646,$J1191,0)","v":0},{"$f":"IF($U1191=$AH$646,$J1191,0)+IF($U1191=$AI$646,$J1191,0)*$X$643","v":0},{"$f":"IF($U1191=$AI$646,$J1191,0)*$Y$643","v":0},0,{"$f":"IF($U1191=$AK$646,$K1191,0)","v":371913.15222658095},{"$f":"IF($U1191=$AL$646,$K1191,0)","v":0},{"$f":"IF($U1191=$AM$646,$K1191,0)+IF($U1191=$AN$646,$K1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1191=$AN$646,$K1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1191=$AP$646,$L1191,0)","v":20253.79538931432},{"$f":"IF($U1191=$AQ$646,$L1191,0)","v":0},{"$f":"IF($U1191=$AR$646,$L1191,0)+IF($U1191=$AS$646,$L1191,0)*$X$643","v":0},{"$f":"IF($U1191=$AS$646,$L1191,0)*$Y$643","v":0},0,{"$f":"IF($U1191=$AU$646,$M1191,0)","v":0},{"$f":"IF($U1191=$AV$646,$M1191,0)","v":0},{"$f":"IF($U1191=$AW$646,$M1191,0)+IF($U1191=$AX$646,$M1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1191=$AX$646,$M1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1191=$AZ$646,$N1191,0)","v":1090609.6997254344},{"$f":"IF($U1191=$BA$646,$N1191,0)","v":0},{"$f":"IF($U1191=$BB$646,$N1191,0)+IF($U1191=$BC$646,$N1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1191=$BC$646,$N1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1191=$BE$646,$O1191,0)","v":1522221.044779567},{"$f":"IF($U1191=$BF$646,$O1191,0)","v":0},{"$f":"IF($U1191=$BG$646,$O1191,0)+IF($U1191=$BH$646,$O1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1191=$BH$646,$O1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1191=$BJ$646,$P1191,0)","v":1655470.8679328801},{"$f":"IF($U1191=$BK$646,$P1191,0)","v":0},{"$f":"IF($U1191=$BL$646,$P1191,0)+IF($U1191=$BM$646,$P1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1191=$BM$646,$P1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1191=$BO$646,$Q1191,0)","v":994208.35668438638},{"$f":"IF($U1191=$BP$646,$Q1191,0)","v":0},{"$f":"IF($U1191=$BQ$646,$Q1191,0)+IF($U1191=$BR$646,$Q1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1191=$BR$646,$Q1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1191=$BT$646,$R1191,0)","v":26888.063167502805},{"$f":"IF($U1191=$BU$646,$R1191,0)","v":0},{"$f":"IF($U1191=$BV$646,$R1191,0)+IF($U1191=$BW$646,$R1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1191=$BW$646,$R1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1183,null,null,"Total",null,null,{"$f":"SUM(G1188:G1191)","v":45860653.897647336},{"$f":"SUM(H1188:H1191)","v":40179088.917741664},{"$f":"SUM(I1188:I1191)","v":0},0,371913.15222658095,20253.79538931432,0,{"$f":"SUM(N1188:N1191)","v":1090609.6997254344},{"$f":"SUM(O1188:O1191)","v":1522221.044779567},1655470.8679328801,994208.35668438638,26888.063167502805,{"$f":"SUM(S1188:S1191)","v":45860653.897647336},null,null,{"$f":"SUM(V1188:V1191)","v":40179088.917741664},{"$f":"SUM(W1188:W1191)","v":0},0,0,0,{"$f":"SUM(AA1188:AA1191)","v":0},{"$f":"SUM(AB1188:AB1191)","v":0},0,0,0,{"$f":"SUM(AF1188:AF1191)","v":0},{"$f":"SUM(AG1188:AG1191)","v":0},0,0,0,{"$f":"SUM(AK1188:AK1191)","v":371913.15222658095},{"$f":"SUM(AL1188:AL1191)","v":0},0,0,0,{"$f":"SUM(AP1188:AP1191)","v":20253.79538931432},{"$f":"SUM(AQ1188:AQ1191)","v":0},{"$f":"SUM(AR1188:AR1191)","v":0},{"$f":"SUM(AS1188:AS1191)","v":0},0,{"$f":"SUM(AU1188:AU1191)","v":0},{"$f":"SUM(AV1188:AV1191)","v":0},{"$f":"SUM(AW1188:AW1191)","v":0},{"$f":"SUM(AX1188:AX1191)","v":0},0,{"$f":"SUM(AZ1188:AZ1191)","v":1090609.6997254344},{"$f":"SUM(BA1188:BA1191)","v":0},0,0,0,{"$f":"SUM(BE1188:BE1191)","v":1522221.044779567},{"$f":"SUM(BF1188:BF1191)","v":0},0,0,0,{"$f":"SUM(BJ1188:BJ1191)","v":1655470.8679328801},{"$f":"SUM(BK1188:BK1191)","v":0},0,0,0,{"$f":"SUM(BO1188:BO1191)","v":994208.35668438638},{"$f":"SUM(BP1188:BP1191)","v":0},{"$f":"SUM(BQ1188:BQ1191)","v":0},{"$f":"SUM(BR1188:BR1191)","v":0},0,{"$f":"SUM(BT1188:BT1191)","v":26888.063167502805},{"$f":"SUM(BU1188:BU1191)","v":0},{"$f":"SUM(BV1188:BV1191)","v":0},{"$f":"SUM(BW1188:BW1191)","v":0},0,0]
[1184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1185,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1186,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1192","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1195","v":0},{"$f":"SUM(H1195:R1195)","v":0},null,"Throughput",{"$f":"IF($U1195=$V$646,$H1195,0)","v":0},{"$f":"IF($U1195=$W$646,$H1195,0)","v":0},{"$f":"IF($U1195=$X$646,$H1195,0)+IF($U1195=$Y$646,$H1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1195=$Y$646,$H1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1195=$AA$646,$I1195,0)","v":0},{"$f":"IF($U1195=$AB$646,$I1195,0)","v":0},{"$f":"IF($U1195=$AC$646,$I1195,0)+IF($U1195=$AD$646,$I1195,0)*$X$643","v":0},{"$f":"IF($U1195=$AD$646,$I1195,0)*$Y$643","v":0},0,{"$f":"IF($U1195=$AF$646,$J1195,0)","v":0},{"$f":"IF($U1195=$AG$646,$J1195,0)","v":0},{"$f":"IF($U1195=$AH$646,$J1195,0)+IF($U1195=$AI$646,$J1195,0)*$X$643","v":0},{"$f":"IF($U1195=$AI$646,$J1195,0)*$Y$643","v":0},0,{"$f":"IF($U1195=$AK$646,$K1195,0)","v":0},{"$f":"IF($U1195=$AL$646,$K1195,0)","v":0},{"$f":"IF($U1195=$AM$646,$K1195,0)+IF($U1195=$AN$646,$K1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1195=$AN$646,$K1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1195=$AP$646,$L1195,0)","v":0},{"$f":"IF($U1195=$AQ$646,$L1195,0)","v":0},{"$f":"IF($U1195=$AR$646,$L1195,0)+IF($U1195=$AS$646,$L1195,0)*$X$643","v":0},{"$f":"IF($U1195=$AS$646,$L1195,0)*$Y$643","v":0},0,{"$f":"IF($U1195=$AU$646,$M1195,0)","v":0},{"$f":"IF($U1195=$AV$646,$M1195,0)","v":0},{"$f":"IF($U1195=$AW$646,$M1195,0)+IF($U1195=$AX$646,$M1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1195=$AX$646,$M1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1195=$AZ$646,$N1195,0)","v":0},{"$f":"IF($U1195=$BA$646,$N1195,0)","v":0},{"$f":"IF($U1195=$BB$646,$N1195,0)+IF($U1195=$BC$646,$N1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1195=$BC$646,$N1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1195=$BE$646,$O1195,0)","v":0},{"$f":"IF($U1195=$BF$646,$O1195,0)","v":0},{"$f":"IF($U1195=$BG$646,$O1195,0)+IF($U1195=$BH$646,$O1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1195=$BH$646,$O1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1195=$BJ$646,$P1195,0)","v":0},{"$f":"IF($U1195=$BK$646,$P1195,0)","v":0},{"$f":"IF($U1195=$BL$646,$P1195,0)+IF($U1195=$BM$646,$P1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1195=$BM$646,$P1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1195=$BO$646,$Q1195,0)","v":0},{"$f":"IF($U1195=$BP$646,$Q1195,0)","v":0},{"$f":"IF($U1195=$BQ$646,$Q1195,0)+IF($U1195=$BR$646,$Q1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1195=$BR$646,$Q1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1195=$BT$646,$R1195,0)","v":0},{"$f":"IF($U1195=$BU$646,$R1195,0)","v":0},{"$f":"IF($U1195=$BV$646,$R1195,0)+IF($U1195=$BW$646,$R1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1195=$BW$646,$R1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1187,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1193","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1196","v":0},{"$f":"SUM(H1196:R1196)","v":0},null,"Distribution Plant",{"$f":"IF($U1196=$V$646,$H1196,0)","v":0},{"$f":"IF($U1196=$W$646,$H1196,0)","v":0},{"$f":"IF($U1196=$X$646,$H1196,0)+IF($U1196=$Y$646,$H1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1196=$Y$646,$H1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1196=$AA$646,$I1196,0)","v":0},{"$f":"IF($U1196=$AB$646,$I1196,0)","v":0},{"$f":"IF($U1196=$AC$646,$I1196,0)+IF($U1196=$AD$646,$I1196,0)*$X$643","v":0},{"$f":"IF($U1196=$AD$646,$I1196,0)*$Y$643","v":0},0,{"$f":"IF($U1196=$AF$646,$J1196,0)","v":0},{"$f":"IF($U1196=$AG$646,$J1196,0)","v":0},{"$f":"IF($U1196=$AH$646,$J1196,0)+IF($U1196=$AI$646,$J1196,0)*$X$643","v":0},{"$f":"IF($U1196=$AI$646,$J1196,0)*$Y$643","v":0},0,{"$f":"IF($U1196=$AK$646,$K1196,0)","v":0},{"$f":"IF($U1196=$AL$646,$K1196,0)","v":0},{"$f":"IF($U1196=$AM$646,$K1196,0)+IF($U1196=$AN$646,$K1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1196=$AN$646,$K1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1196=$AP$646,$L1196,0)","v":0},{"$f":"IF($U1196=$AQ$646,$L1196,0)","v":0},{"$f":"IF($U1196=$AR$646,$L1196,0)+IF($U1196=$AS$646,$L1196,0)*$X$643","v":0},{"$f":"IF($U1196=$AS$646,$L1196,0)*$Y$643","v":0},0,{"$f":"IF($U1196=$AU$646,$M1196,0)","v":0},{"$f":"IF($U1196=$AV$646,$M1196,0)","v":0},{"$f":"IF($U1196=$AW$646,$M1196,0)+IF($U1196=$AX$646,$M1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1196=$AX$646,$M1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1196=$AZ$646,$N1196,0)","v":0},{"$f":"IF($U1196=$BA$646,$N1196,0)","v":0},{"$f":"IF($U1196=$BB$646,$N1196,0)+IF($U1196=$BC$646,$N1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1196=$BC$646,$N1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1196=$BE$646,$O1196,0)","v":0},{"$f":"IF($U1196=$BF$646,$O1196,0)","v":0},{"$f":"IF($U1196=$BG$646,$O1196,0)+IF($U1196=$BH$646,$O1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1196=$BH$646,$O1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1196=$BJ$646,$P1196,0)","v":0},{"$f":"IF($U1196=$BK$646,$P1196,0)","v":0},{"$f":"IF($U1196=$BL$646,$P1196,0)+IF($U1196=$BM$646,$P1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1196=$BM$646,$P1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1196=$BO$646,$Q1196,0)","v":0},{"$f":"IF($U1196=$BP$646,$Q1196,0)","v":0},{"$f":"IF($U1196=$BQ$646,$Q1196,0)+IF($U1196=$BR$646,$Q1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1196=$BR$646,$Q1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1196=$BT$646,$R1196,0)","v":0},{"$f":"IF($U1196=$BU$646,$R1196,0)","v":0},{"$f":"IF($U1196=$BV$646,$R1196,0)+IF($U1196=$BW$646,$R1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1196=$BW$646,$R1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1188,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1194","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1197","v":0},{"$f":"SUM(H1197:R1197)","v":0},null,"Distribution Plant",{"$f":"IF($U1197=$V$646,$H1197,0)","v":0},{"$f":"IF($U1197=$W$646,$H1197,0)","v":0},{"$f":"IF($U1197=$X$646,$H1197,0)+IF($U1197=$Y$646,$H1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1197=$Y$646,$H1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1197=$AA$646,$I1197,0)","v":0},{"$f":"IF($U1197=$AB$646,$I1197,0)","v":0},{"$f":"IF($U1197=$AC$646,$I1197,0)+IF($U1197=$AD$646,$I1197,0)*$X$643","v":0},{"$f":"IF($U1197=$AD$646,$I1197,0)*$Y$643","v":0},0,{"$f":"IF($U1197=$AF$646,$J1197,0)","v":0},{"$f":"IF($U1197=$AG$646,$J1197,0)","v":0},{"$f":"IF($U1197=$AH$646,$J1197,0)+IF($U1197=$AI$646,$J1197,0)*$X$643","v":0},{"$f":"IF($U1197=$AI$646,$J1197,0)*$Y$643","v":0},0,{"$f":"IF($U1197=$AK$646,$K1197,0)","v":0},{"$f":"IF($U1197=$AL$646,$K1197,0)","v":0},{"$f":"IF($U1197=$AM$646,$K1197,0)+IF($U1197=$AN$646,$K1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1197=$AN$646,$K1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1197=$AP$646,$L1197,0)","v":0},{"$f":"IF($U1197=$AQ$646,$L1197,0)","v":0},{"$f":"IF($U1197=$AR$646,$L1197,0)+IF($U1197=$AS$646,$L1197,0)*$X$643","v":0},{"$f":"IF($U1197=$AS$646,$L1197,0)*$Y$643","v":0},0,{"$f":"IF($U1197=$AU$646,$M1197,0)","v":0},{"$f":"IF($U1197=$AV$646,$M1197,0)","v":0},{"$f":"IF($U1197=$AW$646,$M1197,0)+IF($U1197=$AX$646,$M1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1197=$AX$646,$M1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1197=$AZ$646,$N1197,0)","v":0},{"$f":"IF($U1197=$BA$646,$N1197,0)","v":0},{"$f":"IF($U1197=$BB$646,$N1197,0)+IF($U1197=$BC$646,$N1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1197=$BC$646,$N1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1197=$BE$646,$O1197,0)","v":0},{"$f":"IF($U1197=$BF$646,$O1197,0)","v":0},{"$f":"IF($U1197=$BG$646,$O1197,0)+IF($U1197=$BH$646,$O1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1197=$BH$646,$O1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1197=$BJ$646,$P1197,0)","v":0},{"$f":"IF($U1197=$BK$646,$P1197,0)","v":0},{"$f":"IF($U1197=$BL$646,$P1197,0)+IF($U1197=$BM$646,$P1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1197=$BM$646,$P1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1197=$BO$646,$Q1197,0)","v":0},{"$f":"IF($U1197=$BP$646,$Q1197,0)","v":0},{"$f":"IF($U1197=$BQ$646,$Q1197,0)+IF($U1197=$BR$646,$Q1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1197=$BR$646,$Q1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1197=$BT$646,$R1197,0)","v":0},{"$f":"IF($U1197=$BU$646,$R1197,0)","v":0},{"$f":"IF($U1197=$BV$646,$R1197,0)+IF($U1197=$BW$646,$R1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1197=$BW$646,$R1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1189,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1195","v":10732511.299033795},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1198","v":9402886.5518785752},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1198","v":87036.74652000163},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1198","v":4739.8819988322466},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1198","v":255229.26365730574},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1198","v":356236.84300676396},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1198","v":387420.55084876122},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1198","v":232668.99869162985},{"$f":"VLOOKUP($F1198,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1198","v":6292.462431922766},{"$f":"SUM(H1198:R1198)","v":10732511.299033791},null,"Customer",{"$f":"IF($U1198=$V$646,$H1198,0)","v":9402886.5518785752},{"$f":"IF($U1198=$W$646,$H1198,0)","v":0},{"$f":"IF($U1198=$X$646,$H1198,0)+IF($U1198=$Y$646,$H1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1198=$Y$646,$H1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1198=$AA$646,$I1198,0)","v":0},{"$f":"IF($U1198=$AB$646,$I1198,0)","v":0},{"$f":"IF($U1198=$AC$646,$I1198,0)+IF($U1198=$AD$646,$I1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AD$646,$I1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AF$646,$J1198,0)","v":0},{"$f":"IF($U1198=$AG$646,$J1198,0)","v":0},{"$f":"IF($U1198=$AH$646,$J1198,0)+IF($U1198=$AI$646,$J1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AI$646,$J1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AK$646,$K1198,0)","v":87036.74652000163},{"$f":"IF($U1198=$AL$646,$K1198,0)","v":0},{"$f":"IF($U1198=$AM$646,$K1198,0)+IF($U1198=$AN$646,$K1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1198=$AN$646,$K1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1198=$AP$646,$L1198,0)","v":4739.8819988322466},{"$f":"IF($U1198=$AQ$646,$L1198,0)","v":0},{"$f":"IF($U1198=$AR$646,$L1198,0)+IF($U1198=$AS$646,$L1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AS$646,$L1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AU$646,$M1198,0)","v":0},{"$f":"IF($U1198=$AV$646,$M1198,0)","v":0},{"$f":"IF($U1198=$AW$646,$M1198,0)+IF($U1198=$AX$646,$M1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1198=$AX$646,$M1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1198=$AZ$646,$N1198,0)","v":255229.26365730574},{"$f":"IF($U1198=$BA$646,$N1198,0)","v":0},{"$f":"IF($U1198=$BB$646,$N1198,0)+IF($U1198=$BC$646,$N1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1198=$BC$646,$N1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1198=$BE$646,$O1198,0)","v":356236.84300676396},{"$f":"IF($U1198=$BF$646,$O1198,0)","v":0},{"$f":"IF($U1198=$BG$646,$O1198,0)+IF($U1198=$BH$646,$O1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1198=$BH$646,$O1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1198=$BJ$646,$P1198,0)","v":387420.55084876122},{"$f":"IF($U1198=$BK$646,$P1198,0)","v":0},{"$f":"IF($U1198=$BL$646,$P1198,0)+IF($U1198=$BM$646,$P1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1198=$BM$646,$P1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1198=$BO$646,$Q1198,0)","v":232668.99869162985},{"$f":"IF($U1198=$BP$646,$Q1198,0)","v":0},{"$f":"IF($U1198=$BQ$646,$Q1198,0)+IF($U1198=$BR$646,$Q1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1198=$BR$646,$Q1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1198=$BT$646,$R1198,0)","v":6292.462431922766},{"$f":"IF($U1198=$BU$646,$R1198,0)","v":0},{"$f":"IF($U1198=$BV$646,$R1198,0)+IF($U1198=$BW$646,$R1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1198=$BW$646,$R1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1190,null,null,"Total",null,null,{"$f":"SUM(G1195:G1198)","v":10732511.299033795},{"$f":"SUM(H1195:H1198)","v":9402886.5518785752},{"$f":"SUM(I1195:I1198)","v":0},0,87036.74652000163,4739.8819988322466,0,{"$f":"SUM(N1195:N1198)","v":255229.26365730574},{"$f":"SUM(O1195:O1198)","v":356236.84300676396},387420.55084876122,232668.99869162985,6292.462431922766,{"$f":"SUM(S1195:S1198)","v":10732511.299033791},null,null,{"$f":"SUM(V1195:V1198)","v":9402886.5518785752},{"$f":"SUM(W1195:W1198)","v":0},0,0,0,{"$f":"SUM(AA1195:AA1198)","v":0},{"$f":"SUM(AB1195:AB1198)","v":0},0,0,0,{"$f":"SUM(AF1195:AF1198)","v":0},{"$f":"SUM(AG1195:AG1198)","v":0},0,0,0,{"$f":"SUM(AK1195:AK1198)","v":87036.74652000163},{"$f":"SUM(AL1195:AL1198)","v":0},0,0,0,{"$f":"SUM(AP1195:AP1198)","v":4739.8819988322466},{"$f":"SUM(AQ1195:AQ1198)","v":0},{"$f":"SUM(AR1195:AR1198)","v":0},{"$f":"SUM(AS1195:AS1198)","v":0},0,{"$f":"SUM(AU1195:AU1198)","v":0},{"$f":"SUM(AV1195:AV1198)","v":0},{"$f":"SUM(AW1195:AW1198)","v":0},{"$f":"SUM(AX1195:AX1198)","v":0},0,{"$f":"SUM(AZ1195:AZ1198)","v":255229.26365730574},{"$f":"SUM(BA1195:BA1198)","v":0},0,0,0,{"$f":"SUM(BE1195:BE1198)","v":356236.84300676396},{"$f":"SUM(BF1195:BF1198)","v":0},0,0,0,{"$f":"SUM(BJ1195:BJ1198)","v":387420.55084876122},{"$f":"SUM(BK1195:BK1198)","v":0},0,0,0,{"$f":"SUM(BO1195:BO1198)","v":232668.99869162985},{"$f":"SUM(BP1195:BP1198)","v":0},{"$f":"SUM(BQ1195:BQ1198)","v":0},{"$f":"SUM(BR1195:BR1198)","v":0},0,{"$f":"SUM(BT1195:BT1198)","v":6292.462431922766},{"$f":"SUM(BU1195:BU1198)","v":0},{"$f":"SUM(BV1195:BV1198)","v":0},{"$f":"SUM(BW1195:BW1198)","v":0},0,0]
[1191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1192,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1193,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1199","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1202","v":0},{"$f":"SUM(H1202:R1202)","v":0},null,"Customer",{"$f":"IF($U1202=$V$646,$H1202,0)","v":0},{"$f":"IF($U1202=$W$646,$H1202,0)","v":0},{"$f":"IF($U1202=$X$646,$H1202,0)+IF($U1202=$Y$646,$H1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1202=$Y$646,$H1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1202=$AA$646,$I1202,0)","v":0},{"$f":"IF($U1202=$AB$646,$I1202,0)","v":0},{"$f":"IF($U1202=$AC$646,$I1202,0)+IF($U1202=$AD$646,$I1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AD$646,$I1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AF$646,$J1202,0)","v":0},{"$f":"IF($U1202=$AG$646,$J1202,0)","v":0},{"$f":"IF($U1202=$AH$646,$J1202,0)+IF($U1202=$AI$646,$J1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AI$646,$J1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AK$646,$K1202,0)","v":0},{"$f":"IF($U1202=$AL$646,$K1202,0)","v":0},{"$f":"IF($U1202=$AM$646,$K1202,0)+IF($U1202=$AN$646,$K1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1202=$AN$646,$K1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1202=$AP$646,$L1202,0)","v":0},{"$f":"IF($U1202=$AQ$646,$L1202,0)","v":0},{"$f":"IF($U1202=$AR$646,$L1202,0)+IF($U1202=$AS$646,$L1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AS$646,$L1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AU$646,$M1202,0)","v":0},{"$f":"IF($U1202=$AV$646,$M1202,0)","v":0},{"$f":"IF($U1202=$AW$646,$M1202,0)+IF($U1202=$AX$646,$M1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1202=$AX$646,$M1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1202=$AZ$646,$N1202,0)","v":0},{"$f":"IF($U1202=$BA$646,$N1202,0)","v":0},{"$f":"IF($U1202=$BB$646,$N1202,0)+IF($U1202=$BC$646,$N1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1202=$BC$646,$N1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1202=$BE$646,$O1202,0)","v":0},{"$f":"IF($U1202=$BF$646,$O1202,0)","v":0},{"$f":"IF($U1202=$BG$646,$O1202,0)+IF($U1202=$BH$646,$O1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1202=$BH$646,$O1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1202=$BJ$646,$P1202,0)","v":0},{"$f":"IF($U1202=$BK$646,$P1202,0)","v":0},{"$f":"IF($U1202=$BL$646,$P1202,0)+IF($U1202=$BM$646,$P1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1202=$BM$646,$P1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1202=$BO$646,$Q1202,0)","v":0},{"$f":"IF($U1202=$BP$646,$Q1202,0)","v":0},{"$f":"IF($U1202=$BQ$646,$Q1202,0)+IF($U1202=$BR$646,$Q1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1202=$BR$646,$Q1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1202=$BT$646,$R1202,0)","v":0},{"$f":"IF($U1202=$BU$646,$R1202,0)","v":0},{"$f":"IF($U1202=$BV$646,$R1202,0)+IF($U1202=$BW$646,$R1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1202=$BW$646,$R1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1194,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W1200","v":-3993927.9008333334},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1203","v":-3988187.2158063808},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1203","v":-1578.5156782895958},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1203","v":-62.173484046417336},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1203","v":-3094.8578725327743},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1203","v":-784.0767154742631},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1203","v":-107.07655585771876},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1203","v":-37.994906917255044},{"$f":"VLOOKUP($F1203,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1203","v":-75.989813834510088},{"$f":"SUM(H1203:R1203)","v":-3993927.9008333338},null,"Customer",{"$f":"IF($U1203=$V$646,$H1203,0)","v":-3988187.2158063808},{"$f":"IF($U1203=$W$646,$H1203,0)","v":0},{"$f":"IF($U1203=$X$646,$H1203,0)+IF($U1203=$Y$646,$H1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1203=$Y$646,$H1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1203=$AA$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AB$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AC$646,$I1203,0)+IF($U1203=$AD$646,$I1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AD$646,$I1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AF$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AG$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AH$646,$J1203,0)+IF($U1203=$AI$646,$J1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AI$646,$J1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AK$646,$K1203,0)","v":-1578.5156782895958},{"$f":"IF($U1203=$AL$646,$K1203,0)","v":0},{"$f":"IF($U1203=$AM$646,$K1203,0)+IF($U1203=$AN$646,$K1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1203=$AN$646,$K1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1203=$AP$646,$L1203,0)","v":-62.173484046417336},{"$f":"IF($U1203=$AQ$646,$L1203,0)","v":0},{"$f":"IF($U1203=$AR$646,$L1203,0)+IF($U1203=$AS$646,$L1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AS$646,$L1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AU$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AV$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AW$646,$M1203,0)+IF($U1203=$AX$646,$M1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1203=$AX$646,$M1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1203=$AZ$646,$N1203,0)","v":-3094.8578725327743},{"$f":"IF($U1203=$BA$646,$N1203,0)","v":0},{"$f":"IF($U1203=$BB$646,$N1203,0)+IF($U1203=$BC$646,$N1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1203=$BC$646,$N1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1203=$BE$646,$O1203,0)","v":-784.0767154742631},{"$f":"IF($U1203=$BF$646,$O1203,0)","v":0},{"$f":"IF($U1203=$BG$646,$O1203,0)+IF($U1203=$BH$646,$O1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1203=$BH$646,$O1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1203=$BJ$646,$P1203,0)","v":-107.07655585771876},{"$f":"IF($U1203=$BK$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BL$646,$P1203,0)+IF($U1203=$BM$646,$P1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1203=$BM$646,$P1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1203=$BO$646,$Q1203,0)","v":-37.994906917255044},{"$f":"IF($U1203=$BP$646,$Q1203,0)","v":0},{"$f":"IF($U1203=$BQ$646,$Q1203,0)+IF($U1203=$BR$646,$Q1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1203=$BR$646,$Q1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1203=$BT$646,$R1203,0)","v":-75.989813834510088},{"$f":"IF($U1203=$BU$646,$R1203,0)","v":0},{"$f":"IF($U1203=$BV$646,$R1203,0)+IF($U1203=$BW$646,$R1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1203=$BW$646,$R1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1195,null,null,"Total",null,null,{"$f":"SUM(G1202:G1203)","v":-3993927.9008333334},{"$f":"SUM(H1202:H1203)","v":-3988187.2158063808},{"$f":"SUM(I1202:I1203)","v":0},0,-1578.5156782895958,-62.173484046417336,0,{"$f":"SUM(N1202:N1203)","v":-3094.8578725327743},{"$f":"SUM(O1202:O1203)","v":-784.0767154742631},-107.07655585771876,-37.994906917255044,-75.989813834510088,{"$f":"SUM(S1202:S1203)","v":-3993927.9008333338},null,null,{"$f":"SUM(V1202:V1203)","v":-3988187.2158063808},{"$f":"SUM(W1202:W1203)","v":0},0,0,0,{"$f":"SUM(AA1202:AA1203)","v":0},{"$f":"SUM(AB1202:AB1203)","v":0},0,0,0,{"$f":"SUM(AF1202:AF1203)","v":0},{"$f":"SUM(AG1202:AG1203)","v":0},0,0,0,{"$f":"SUM(AK1202:AK1203)","v":-1578.5156782895958},{"$f":"SUM(AL1202:AL1203)","v":0},{"$f":"SUM(AM1202:AM1203)","v":0},{"$f":"SUM(AN1202:AN1203)","v":0},0,{"$f":"SUM(AP1202:AP1203)","v":-62.173484046417336},{"$f":"SUM(AQ1202:AQ1203)","v":0},{"$f":"SUM(AR1202:AR1203)","v":0},{"$f":"SUM(AS1202:AS1203)","v":0},0,{"$f":"SUM(AU1202:AU1203)","v":0},{"$f":"SUM(AV1202:AV1203)","v":0},{"$f":"SUM(AW1202:AW1203)","v":0},{"$f":"SUM(AX1202:AX1203)","v":0},0,{"$f":"SUM(AZ1202:AZ1203)","v":-3094.8578725327743},{"$f":"SUM(BA1202:BA1203)","v":0},0,0,0,{"$f":"SUM(BE1202:BE1203)","v":-784.0767154742631},{"$f":"SUM(BF1202:BF1203)","v":0},0,0,0,{"$f":"SUM(BJ1202:BJ1203)","v":-107.07655585771876},{"$f":"SUM(BK1202:BK1203)","v":0},0,0,0,{"$f":"SUM(BO1202:BO1203)","v":-37.994906917255044},{"$f":"SUM(BP1202:BP1203)","v":0},{"$f":"SUM(BQ1202:BQ1203)","v":0},{"$f":"SUM(BR1202:BR1203)","v":0},0,{"$f":"SUM(BT1202:BT1203)","v":-75.989813834510088},{"$f":"SUM(BU1202:BU1203)","v":0},{"$f":"SUM(BV1202:BV1203)","v":0},{"$f":"SUM(BW1202:BW1203)","v":0},0,0]
[1196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1197,252,"Contributions in Aid of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1198,null,null,"Wyoming",null,"GS",{"$f":"'ROR-Model'!W1204","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1207","v":0},{"$f":"'ROR-Model'!AH1204","v":0},null,"Distribution Plant",{"$f":"IF($U1207=$V$646,$H1207,0)","v":0},{"$f":"IF($U1207=$W$646,$H1207,0)","v":0},{"$f":"IF($U1207=$X$646,$H1207,0)+IF($U1207=$Y$646,$H1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1207=$Y$646,$H1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1207=$AA$646,$I1207,0)","v":0},{"$f":"IF($U1207=$AB$646,$I1207,0)","v":0},{"$f":"IF($U1207=$AC$646,$I1207,0)+IF($U1207=$AD$646,$I1207,0)*$X$643","v":0},{"$f":"IF($U1207=$AD$646,$I1207,0)*$Y$643","v":0},0,{"$f":"IF($U1207=$AF$646,$J1207,0)","v":0},{"$f":"IF($U1207=$AG$646,$J1207,0)","v":0},{"$f":"IF($U1207=$AH$646,$J1207,0)+IF($U1207=$AI$646,$J1207,0)*$X$643","v":0},{"$f":"IF($U1207=$AI$646,$J1207,0)*$Y$643","v":0},0,{"$f":"IF($U1207=$AK$646,$K1207,0)","v":0},{"$f":"IF($U1207=$AL$646,$K1207,0)","v":0},{"$f":"IF($U1207=$AM$646,$K1207,0)+IF($U1207=$AN$646,$K1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1207=$AN$646,$K1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1207=$AP$646,$L1207,0)","v":0},{"$f":"IF($U1207=$AQ$646,$L1207,0)","v":0},{"$f":"IF($U1207=$AR$646,$L1207,0)+IF($U1207=$AS$646,$L1207,0)*$X$643","v":0},{"$f":"IF($U1207=$AS$646,$L1207,0)*$Y$643","v":0},0,{"$f":"IF($U1207=$AU$646,$M1207,0)","v":0},{"$f":"IF($U1207=$AV$646,$M1207,0)","v":0},{"$f":"IF($U1207=$AW$646,$M1207,0)+IF($U1207=$AX$646,$M1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1207=$AX$646,$M1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1207=$AZ$646,$N1207,0)","v":0},{"$f":"IF($U1207=$BA$646,$N1207,0)","v":0},{"$f":"IF($U1207=$BB$646,$N1207,0)+IF($U1207=$BC$646,$N1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1207=$BC$646,$N1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1207=$BE$646,$O1207,0)","v":0},{"$f":"IF($U1207=$BF$646,$O1207,0)","v":0},{"$f":"IF($U1207=$BG$646,$O1207,0)+IF($U1207=$BH$646,$O1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1207=$BH$646,$O1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1207=$BJ$646,$P1207,0)","v":0},{"$f":"IF($U1207=$BK$646,$P1207,0)","v":0},{"$f":"IF($U1207=$BL$646,$P1207,0)+IF($U1207=$BM$646,$P1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1207=$BM$646,$P1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1207=$BO$646,$Q1207,0)","v":0},{"$f":"IF($U1207=$BP$646,$Q1207,0)","v":0},{"$f":"IF($U1207=$BQ$646,$Q1207,0)+IF($U1207=$BR$646,$Q1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1207=$BR$646,$Q1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1207=$BT$646,$R1207,0)","v":0},{"$f":"IF($U1207=$BU$646,$R1207,0)","v":0},{"$f":"IF($U1207=$BV$646,$R1207,0)+IF($U1207=$BW$646,$R1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1207=$BW$646,$R1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1199,null,null,"Utah",null,"GS",{"$f":"'ROR-Model'!W1205","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1208","v":0},{"$f":"SUM(H1208:R1208)","v":0},null,"Distribution Plant",{"$f":"IF($U1208=$V$646,$H1208,0)","v":0},{"$f":"IF($U1208=$W$646,$H1208,0)","v":0},{"$f":"IF($U1208=$X$646,$H1208,0)+IF($U1208=$Y$646,$H1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1208=$Y$646,$H1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1208=$AA$646,$I1208,0)","v":0},{"$f":"IF($U1208=$AB$646,$I1208,0)","v":0},{"$f":"IF($U1208=$AC$646,$I1208,0)+IF($U1208=$AD$646,$I1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AD$646,$I1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AF$646,$J1208,0)","v":0},{"$f":"IF($U1208=$AG$646,$J1208,0)","v":0},{"$f":"IF($U1208=$AH$646,$J1208,0)+IF($U1208=$AI$646,$J1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AI$646,$J1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AK$646,$K1208,0)","v":0},{"$f":"IF($U1208=$AL$646,$K1208,0)","v":0},{"$f":"IF($U1208=$AM$646,$K1208,0)+IF($U1208=$AN$646,$K1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1208=$AN$646,$K1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1208=$AP$646,$L1208,0)","v":0},{"$f":"IF($U1208=$AQ$646,$L1208,0)","v":0},{"$f":"IF($U1208=$AR$646,$L1208,0)+IF($U1208=$AS$646,$L1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AS$646,$L1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AU$646,$M1208,0)","v":0},{"$f":"IF($U1208=$AV$646,$M1208,0)","v":0},{"$f":"IF($U1208=$AW$646,$M1208,0)+IF($U1208=$AX$646,$M1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1208=$AX$646,$M1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1208=$AZ$646,$N1208,0)","v":0},{"$f":"IF($U1208=$BA$646,$N1208,0)","v":0},{"$f":"IF($U1208=$BB$646,$N1208,0)+IF($U1208=$BC$646,$N1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1208=$BC$646,$N1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1208=$BE$646,$O1208,0)","v":0},{"$f":"IF($U1208=$BF$646,$O1208,0)","v":0},{"$f":"IF($U1208=$BG$646,$O1208,0)+IF($U1208=$BH$646,$O1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1208=$BH$646,$O1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1208=$BJ$646,$P1208,0)","v":0},{"$f":"IF($U1208=$BK$646,$P1208,0)","v":0},{"$f":"IF($U1208=$BL$646,$P1208,0)+IF($U1208=$BM$646,$P1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1208=$BM$646,$P1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1208=$BO$646,$Q1208,0)","v":0},{"$f":"IF($U1208=$BP$646,$Q1208,0)","v":0},{"$f":"IF($U1208=$BQ$646,$Q1208,0)+IF($U1208=$BR$646,$Q1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1208=$BR$646,$Q1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1208=$BT$646,$R1208,0)","v":0},{"$f":"IF($U1208=$BU$646,$R1208,0)","v":0},{"$f":"IF($U1208=$BV$646,$R1208,0)+IF($U1208=$BW$646,$R1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1208=$BW$646,$R1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1200,null,null,"Total",null,null,{"$f":"SUM(G1208)","v":0},{"$f":"SUM(H1208)","v":0},{"$f":"SUM(I1208)","v":0},0,0,0,0,{"$f":"SUM(N1208)","v":0},{"$f":"SUM(O1208)","v":0},0,0,0,{"$f":"SUM(S1208)","v":0},null,null,{"$f":"SUM(V1208)","v":0},{"$f":"SUM(W1208)","v":0},0,0,0,{"$f":"SUM(AA1208)","v":0},{"$f":"SUM(AB1208)","v":0},0,0,0,{"$f":"SUM(AF1208)","v":0},{"$f":"SUM(AG1208)","v":0},0,0,0,{"$f":"SUM(AK1208)","v":0},{"$f":"SUM(AL1208)","v":0},{"$f":"SUM(AM1208)","v":0},{"$f":"SUM(AN1208)","v":0},0,{"$f":"SUM(AP1208)","v":0},{"$f":"SUM(AQ1208)","v":0},{"$f":"SUM(AR1208)","v":0},{"$f":"SUM(AS1208)","v":0},0,{"$f":"SUM(AU1208)","v":0},{"$f":"SUM(AV1208)","v":0},{"$f":"SUM(AW1208)","v":0},{"$f":"SUM(AX1208)","v":0},0,{"$f":"SUM(AZ1208)","v":0},{"$f":"SUM(BA1208)","v":0},0,0,0,{"$f":"SUM(BE1208)","v":0},{"$f":"SUM(BF1208)","v":0},0,0,0,{"$f":"SUM(BJ1208)","v":0},{"$f":"SUM(BK1208)","v":0},0,0,0,{"$f":"SUM(BO1208)","v":0},{"$f":"SUM(BP1208)","v":0},{"$f":"SUM(BQ1208)","v":0},{"$f":"SUM(BR1208)","v":0},0,{"$f":"SUM(BT1208)","v":0},{"$f":"SUM(BU1208)","v":0},{"$f":"SUM(BV1208)","v":0},{"$f":"SUM(BW1208)","v":0},0,0]
[1201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1202,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1203,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1209","v":-103366.14278556436},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1212","v":-103217.56913002614},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1212","v":-40.853285548116659},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1212","v":-1.6091009625078772},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1212","v":-80.097470133725452},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1212","v":-20.292551027182672},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1212","v":-2.7712294354302331},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1212","v":-0.98333947708814728},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1212","v":-1.9666789541762946},{"$f":"SUM(H1212:R1212)","v":-103366.14278556437},null,"Customer",{"$f":"IF($U1212=$V$646,$H1212,0)","v":-103217.56913002614},{"$f":"IF($U1212=$W$646,$H1212,0)","v":0},{"$f":"IF($U1212=$X$646,$H1212,0)+IF($U1212=$Y$646,$H1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1212=$Y$646,$H1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1212=$AA$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AB$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AC$646,$I1212,0)+IF($U1212=$AD$646,$I1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AD$646,$I1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AF$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AG$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AH$646,$J1212,0)+IF($U1212=$AI$646,$J1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AI$646,$J1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AK$646,$K1212,0)","v":-40.853285548116659},{"$f":"IF($U1212=$AL$646,$K1212,0)","v":0},{"$f":"IF($U1212=$AM$646,$K1212,0)+IF($U1212=$AN$646,$K1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1212=$AN$646,$K1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1212=$AP$646,$L1212,0)","v":-1.6091009625078772},{"$f":"IF($U1212=$AQ$646,$L1212,0)","v":0},{"$f":"IF($U1212=$AR$646,$L1212,0)+IF($U1212=$AS$646,$L1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AS$646,$L1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AU$646,$M1212,0)","v":0},{"$f":"IF($U1212=$AV$646,$M1212,0)","v":0},{"$f":"IF($U1212=$AW$646,$M1212,0)+IF($U1212=$AX$646,$M1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1212=$AX$646,$M1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1212=$AZ$646,$N1212,0)","v":-80.097470133725452},{"$f":"IF($U1212=$BA$646,$N1212,0)","v":0},{"$f":"IF($U1212=$BB$646,$N1212,0)+IF($U1212=$BC$646,$N1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1212=$BC$646,$N1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1212=$BE$646,$O1212,0)","v":-20.292551027182672},{"$f":"IF($U1212=$BF$646,$O1212,0)","v":0},{"$f":"IF($U1212=$BG$646,$O1212,0)+IF($U1212=$BH$646,$O1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1212=$BH$646,$O1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1212=$BJ$646,$P1212,0)","v":-2.7712294354302331},{"$f":"IF($U1212=$BK$646,$P1212,0)","v":0},{"$f":"IF($U1212=$BL$646,$P1212,0)+IF($U1212=$BM$646,$P1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1212=$BM$646,$P1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1212=$BO$646,$Q1212,0)","v":-0.98333947708814728},{"$f":"IF($U1212=$BP$646,$Q1212,0)","v":0},{"$f":"IF($U1212=$BQ$646,$Q1212,0)+IF($U1212=$BR$646,$Q1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1212=$BR$646,$Q1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1212=$BT$646,$R1212,0)","v":-1.9666789541762946},{"$f":"IF($U1212=$BU$646,$R1212,0)","v":0},{"$f":"IF($U1212=$BV$646,$R1212,0)+IF($U1212=$BW$646,$R1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1212=$BW$646,$R1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1204,null,null,"Total",null,null,{"$f":"SUM(G1212)","v":-103366.14278556436},{"$f":"SUM(H1212)","v":-103217.56913002614},{"$f":"SUM(I1212)","v":0},0,-40.853285548116659,-1.6091009625078772,0,{"$f":"SUM(N1212)","v":-80.097470133725452},{"$f":"SUM(O1212)","v":-20.292551027182672},-2.7712294354302331,-0.98333947708814728,-1.9666789541762946,{"$f":"SUM(S1212)","v":-103366.14278556437},null,null,{"$f":"SUM(V1212)","v":-103217.56913002614},{"$f":"SUM(W1212)","v":0},0,0,0,{"$f":"SUM(AA1212)","v":0},{"$f":"SUM(AB1212)","v":0},0,0,0,{"$f":"SUM(AF1212)","v":0},{"$f":"SUM(AG1212)","v":0},0,0,0,{"$f":"SUM(AK1212)","v":-40.853285548116659},{"$f":"SUM(AL1212)","v":0},{"$f":"SUM(AM1212)","v":0},{"$f":"SUM(AN1212)","v":0},0,{"$f":"SUM(AP1212)","v":-1.6091009625078772},{"$f":"SUM(AQ1212)","v":0},{"$f":"SUM(AR1212)","v":0},{"$f":"SUM(AS1212)","v":0},0,{"$f":"SUM(AU1212)","v":0},{"$f":"SUM(AV1212)","v":0},{"$f":"SUM(AW1212)","v":0},{"$f":"SUM(AX1212)","v":0},0,{"$f":"SUM(AZ1212)","v":-80.097470133725452},{"$f":"SUM(BA1212)","v":0},0,0,0,{"$f":"SUM(BE1212)","v":-20.292551027182672},{"$f":"SUM(BF1212)","v":0},0,0,0,{"$f":"SUM(BJ1212)","v":-2.7712294354302331},{"$f":"SUM(BK1212)","v":0},0,0,0,{"$f":"SUM(BO1212)","v":-0.98333947708814728},{"$f":"SUM(BP1212)","v":0},{"$f":"SUM(BQ1212)","v":0},{"$f":"SUM(BR1212)","v":0},0,{"$f":"SUM(BT1212)","v":-1.9666789541762946},{"$f":"SUM(BU1212)","v":0},{"$f":"SUM(BV1212)","v":0},{"$f":"SUM(BW1212)","v":0},0,0]
[1205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1206,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1207,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1213","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1216","v":0},{"$f":"SUM(H1216:R1216)","v":0},null,"Throughput",{"$f":"IF($U1216=$V$646,$H1216,0)","v":0},{"$f":"IF($U1216=$W$646,$H1216,0)","v":0},{"$f":"IF($U1216=$X$646,$H1216,0)+IF($U1216=$Y$646,$H1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1216=$Y$646,$H1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1216=$AA$646,$I1216,0)","v":0},{"$f":"IF($U1216=$AB$646,$I1216,0)","v":0},{"$f":"IF($U1216=$AC$646,$I1216,0)+IF($U1216=$AD$646,$I1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AD$646,$I1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AF$646,$J1216,0)","v":0},{"$f":"IF($U1216=$AG$646,$J1216,0)","v":0},{"$f":"IF($U1216=$AH$646,$J1216,0)+IF($U1216=$AI$646,$J1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AI$646,$J1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AK$646,$K1216,0)","v":0},{"$f":"IF($U1216=$AL$646,$K1216,0)","v":0},{"$f":"IF($U1216=$AM$646,$K1216,0)+IF($U1216=$AN$646,$K1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1216=$AN$646,$K1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1216=$AP$646,$L1216,0)","v":0},{"$f":"IF($U1216=$AQ$646,$L1216,0)","v":0},{"$f":"IF($U1216=$AR$646,$L1216,0)+IF($U1216=$AS$646,$L1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AS$646,$L1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AU$646,$M1216,0)","v":0},{"$f":"IF($U1216=$AV$646,$M1216,0)","v":0},{"$f":"IF($U1216=$AW$646,$M1216,0)+IF($U1216=$AX$646,$M1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1216=$AX$646,$M1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1216=$AZ$646,$N1216,0)","v":0},{"$f":"IF($U1216=$BA$646,$N1216,0)","v":0},{"$f":"IF($U1216=$BB$646,$N1216,0)+IF($U1216=$BC$646,$N1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1216=$BC$646,$N1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1216=$BE$646,$O1216,0)","v":0},{"$f":"IF($U1216=$BF$646,$O1216,0)","v":0},{"$f":"IF($U1216=$BG$646,$O1216,0)+IF($U1216=$BH$646,$O1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1216=$BH$646,$O1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1216=$BJ$646,$P1216,0)","v":0},{"$f":"IF($U1216=$BK$646,$P1216,0)","v":0},{"$f":"IF($U1216=$BL$646,$P1216,0)+IF($U1216=$BM$646,$P1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1216=$BM$646,$P1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1216=$BO$646,$Q1216,0)","v":0},{"$f":"IF($U1216=$BP$646,$Q1216,0)","v":0},{"$f":"IF($U1216=$BQ$646,$Q1216,0)+IF($U1216=$BR$646,$Q1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1216=$BR$646,$Q1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1216=$BT$646,$R1216,0)","v":0},{"$f":"IF($U1216=$BU$646,$R1216,0)","v":0},{"$f":"IF($U1216=$BV$646,$R1216,0)+IF($U1216=$BW$646,$R1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1216=$BW$646,$R1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1208,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1214","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1217","v":0},{"$f":"SUM(H1217:R1217)","v":0},null,"Distribution Plant",{"$f":"IF($U1217=$V$646,$H1217,0)","v":0},{"$f":"IF($U1217=$W$646,$H1217,0)","v":0},{"$f":"IF($U1217=$X$646,$H1217,0)+IF($U1217=$Y$646,$H1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1217=$Y$646,$H1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1217=$AA$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AB$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AC$646,$I1217,0)+IF($U1217=$AD$646,$I1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AD$646,$I1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AF$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AG$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AH$646,$J1217,0)+IF($U1217=$AI$646,$J1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AI$646,$J1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AK$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AL$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AM$646,$K1217,0)+IF($U1217=$AN$646,$K1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1217=$AN$646,$K1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1217=$AP$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AQ$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AR$646,$L1217,0)+IF($U1217=$AS$646,$L1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AS$646,$L1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AU$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AV$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AW$646,$M1217,0)+IF($U1217=$AX$646,$M1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1217=$AX$646,$M1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1217=$AZ$646,$N1217,0)","v":0},{"$f":"IF($U1217=$BA$646,$N1217,0)","v":0},{"$f":"IF($U1217=$BB$646,$N1217,0)+IF($U1217=$BC$646,$N1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1217=$BC$646,$N1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1217=$BE$646,$O1217,0)","v":0},{"$f":"IF($U1217=$BF$646,$O1217,0)","v":0},{"$f":"IF($U1217=$BG$646,$O1217,0)+IF($U1217=$BH$646,$O1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1217=$BH$646,$O1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1217=$BJ$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BK$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BL$646,$P1217,0)+IF($U1217=$BM$646,$P1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1217=$BM$646,$P1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1217=$BO$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BP$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BQ$646,$Q1217,0)+IF($U1217=$BR$646,$Q1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1217=$BR$646,$Q1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1217=$BT$646,$R1217,0)","v":0},{"$f":"IF($U1217=$BU$646,$R1217,0)","v":0},{"$f":"IF($U1217=$BV$646,$R1217,0)+IF($U1217=$BW$646,$R1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1217=$BW$646,$R1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1209,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1215","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1218","v":0},{"$f":"SUM(H1218:R1218)","v":0},null,"Distribution Plant",{"$f":"IF($U1218=$V$646,$H1218,0)","v":0},{"$f":"IF($U1218=$W$646,$H1218,0)","v":0},{"$f":"IF($U1218=$X$646,$H1218,0)+IF($U1218=$Y$646,$H1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1218=$Y$646,$H1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1218:Y1218)-H1218","v":0},{"$f":"IF($U1218=$AA$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AB$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AC$646,$I1218,0)+IF($U1218=$AD$646,$I1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AD$646,$I1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AF$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AG$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AH$646,$J1218,0)+IF($U1218=$AI$646,$J1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AI$646,$J1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AK$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AL$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AM$646,$K1218,0)+IF($U1218=$AN$646,$K1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1218=$AN$646,$K1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1218:AN1218)-K1218","v":0},{"$f":"IF($U1218=$AP$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AQ$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AR$646,$L1218,0)+IF($U1218=$AS$646,$L1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AS$646,$L1218,0)*$Y$643","v":0},{"$f":"SUM(AP1218:AS1218)-L1218","v":0},{"$f":"IF($U1218=$AU$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AV$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AW$646,$M1218,0)+IF($U1218=$AX$646,$M1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1218=$AX$646,$M1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1218:AX1218)-M1218","v":0},{"$f":"IF($U1218=$AZ$646,$N1218,0)","v":0},{"$f":"IF($U1218=$BA$646,$N1218,0)","v":0},{"$f":"IF($U1218=$BB$646,$N1218,0)+IF($U1218=$BC$646,$N1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1218=$BC$646,$N1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1218=$BE$646,$O1218,0)","v":0},{"$f":"IF($U1218=$BF$646,$O1218,0)","v":0},{"$f":"IF($U1218=$BG$646,$O1218,0)+IF($U1218=$BH$646,$O1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1218=$BH$646,$O1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1218=$BJ$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BK$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BL$646,$P1218,0)+IF($U1218=$BM$646,$P1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1218=$BM$646,$P1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1218=$BO$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BP$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BQ$646,$Q1218,0)+IF($U1218=$BR$646,$Q1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1218=$BR$646,$Q1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1218:BR1218)-Q1218","v":0},{"$f":"IF($U1218=$BT$646,$R1218,0)","v":0},{"$f":"IF($U1218=$BU$646,$R1218,0)","v":0},{"$f":"IF($U1218=$BV$646,$R1218,0)+IF($U1218=$BW$646,$R1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1218=$BW$646,$R1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1218:BW1218)-R1218","v":0},{"$f":"SUM(V1218:BW1218)-S1218","v":0}]
[1210,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1216","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1219","v":0},{"$f":"SUM(H1219:R1219)","v":0},null,"Customer",{"$f":"IF($U1219=$V$646,$H1219,0)","v":0},{"$f":"IF($U1219=$W$646,$H1219,0)","v":0},{"$f":"IF($U1219=$X$646,$H1219,0)+IF($U1219=$Y$646,$H1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1219=$Y$646,$H1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1219=$AA$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AB$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AC$646,$I1219,0)+IF($U1219=$AD$646,$I1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AD$646,$I1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AF$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AG$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AH$646,$J1219,0)+IF($U1219=$AI$646,$J1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AI$646,$J1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AK$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AL$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AM$646,$K1219,0)+IF($U1219=$AN$646,$K1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1219=$AN$646,$K1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1219=$AP$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AQ$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AR$646,$L1219,0)+IF($U1219=$AS$646,$L1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AS$646,$L1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AU$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AV$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AW$646,$M1219,0)+IF($U1219=$AX$646,$M1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1219=$AX$646,$M1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1219=$AZ$646,$N1219,0)","v":0},{"$f":"IF($U1219=$BA$646,$N1219,0)","v":0},{"$f":"IF($U1219=$BB$646,$N1219,0)+IF($U1219=$BC$646,$N1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1219=$BC$646,$N1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1219=$BE$646,$O1219,0)","v":0},{"$f":"IF($U1219=$BF$646,$O1219,0)","v":0},{"$f":"IF($U1219=$BG$646,$O1219,0)+IF($U1219=$BH$646,$O1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1219=$BH$646,$O1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1219=$BJ$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BK$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BL$646,$P1219,0)+IF($U1219=$BM$646,$P1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1219=$BM$646,$P1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1219=$BO$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BP$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BQ$646,$Q1219,0)+IF($U1219=$BR$646,$Q1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1219=$BR$646,$Q1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1219=$BT$646,$R1219,0)","v":0},{"$f":"IF($U1219=$BU$646,$R1219,0)","v":0},{"$f":"IF($U1219=$BV$646,$R1219,0)+IF($U1219=$BW$646,$R1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1219=$BW$646,$R1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1211,null,null,"Total",null,null,{"$f":"SUM(G1216:G1219)","v":0},{"$f":"SUM(H1216:H1219)","v":0},{"$f":"SUM(I1216:I1219)","v":0},0,0,0,0,{"$f":"SUM(N1216:N1219)","v":0},{"$f":"SUM(O1216:O1219)","v":0},0,0,0,{"$f":"SUM(S1216:S1219)","v":0},null,null,{"$f":"SUM(V1216:V1219)","v":0},{"$f":"SUM(W1216:W1219)","v":0},0,0,0,{"$f":"SUM(AA1216:AA1219)","v":0},{"$f":"SUM(AB1216:AB1219)","v":0},0,0,0,{"$f":"SUM(AF1216:AF1219)","v":0},{"$f":"SUM(AG1216:AG1219)","v":0},0,0,0,{"$f":"SUM(AK1216:AK1219)","v":0},{"$f":"SUM(AL1216:AL1219)","v":0},{"$f":"SUM(AM1216:AM1219)","v":0},{"$f":"SUM(AN1216:AN1219)","v":0},0,{"$f":"SUM(AP1216:AP1219)","v":0},{"$f":"SUM(AQ1216:AQ1219)","v":0},{"$f":"SUM(AR1216:AR1219)","v":0},{"$f":"SUM(AS1216:AS1219)","v":0},0,{"$f":"SUM(AU1216:AU1219)","v":0},{"$f":"SUM(AV1216:AV1219)","v":0},{"$f":"SUM(AW1216:AW1219)","v":0},{"$f":"SUM(AX1216:AX1219)","v":0},0,{"$f":"SUM(AZ1216:AZ1219)","v":0},{"$f":"SUM(BA1216:BA1219)","v":0},0,0,0,{"$f":"SUM(BE1216:BE1219)","v":0},{"$f":"SUM(BF1216:BF1219)","v":0},0,0,0,{"$f":"SUM(BJ1216:BJ1219)","v":0},{"$f":"SUM(BK1216:BK1219)","v":0},0,0,0,{"$f":"SUM(BO1216:BO1219)","v":0},{"$f":"SUM(BP1216:BP1219)","v":0},{"$f":"SUM(BQ1216:BQ1219)","v":0},{"$f":"SUM(BR1216:BR1219)","v":0},0,{"$f":"SUM(BT1216:BT1219)","v":0},{"$f":"SUM(BU1216:BU1219)","v":0},{"$f":"SUM(BV1216:BV1219)","v":0},{"$f":"SUM(BW1216:BW1219)","v":0},0,0]
[1212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1213,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1214,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1220","v":-30432708.876189433},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1223","v":-29670295.329156365},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1223","v":-685675.49183304829},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1223","v":-76738.055200018411},{"$f":"SUM(H1223:R1223)","v":-30432708.876189433},null,"Throughput",{"$f":"IF($U1223=$V$646,$H1223,0)","v":0},{"$f":"IF($U1223=$W$646,$H1223,0)","v":0},{"$f":"IF($U1223=$X$646,$H1223,0)+IF($U1223=$Y$646,$H1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-29670295.329156365},{"$f":"IF($U1223=$Y$646,$H1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1223=$AA$646,$I1223,0)","v":0},{"$f":"IF($U1223=$AB$646,$I1223,0)","v":0},{"$f":"IF($U1223=$AC$646,$I1223,0)+IF($U1223=$AD$646,$I1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AD$646,$I1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AF$646,$J1223,0)","v":0},{"$f":"IF($U1223=$AG$646,$J1223,0)","v":0},{"$f":"IF($U1223=$AH$646,$J1223,0)+IF($U1223=$AI$646,$J1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AI$646,$J1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AK$646,$K1223,0)","v":0},{"$f":"IF($U1223=$AL$646,$K1223,0)","v":0},{"$f":"IF($U1223=$AM$646,$K1223,0)+IF($U1223=$AN$646,$K1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-685675.49183304829},{"$f":"IF($U1223=$AN$646,$K1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1223=$AP$646,$L1223,0)","v":0},{"$f":"IF($U1223=$AQ$646,$L1223,0)","v":0},{"$f":"IF($U1223=$AR$646,$L1223,0)+IF($U1223=$AS$646,$L1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AS$646,$L1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AU$646,$M1223,0)","v":0},{"$f":"IF($U1223=$AV$646,$M1223,0)","v":0},{"$f":"IF($U1223=$AW$646,$M1223,0)+IF($U1223=$AX$646,$M1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1223=$AX$646,$M1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1223=$AZ$646,$N1223,0)","v":0},{"$f":"IF($U1223=$BA$646,$N1223,0)","v":0},{"$f":"IF($U1223=$BB$646,$N1223,0)+IF($U1223=$BC$646,$N1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1223=$BC$646,$N1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1223=$BE$646,$O1223,0)","v":0},{"$f":"IF($U1223=$BF$646,$O1223,0)","v":0},{"$f":"IF($U1223=$BG$646,$O1223,0)+IF($U1223=$BH$646,$O1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1223=$BH$646,$O1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE1223:BH1223)-O1223","v":0},{"$f":"IF($U1223=$BJ$646,$P1223,0)","v":0},{"$f":"IF($U1223=$BK$646,$P1223,0)","v":0},{"$f":"IF($U1223=$BL$646,$P1223,0)+IF($U1223=$BM$646,$P1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1223=$BM$646,$P1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1223=$BO$646,$Q1223,0)","v":0},{"$f":"IF($U1223=$BP$646,$Q1223,0)","v":0},{"$f":"IF($U1223=$BQ$646,$Q1223,0)+IF($U1223=$BR$646,$Q1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1223=$BR$646,$Q1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1223=$BT$646,$R1223,0)","v":0},{"$f":"IF($U1223=$BU$646,$R1223,0)","v":0},{"$f":"IF($U1223=$BV$646,$R1223,0)+IF($U1223=$BW$646,$R1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-76738.055200018411},{"$f":"IF($U1223=$BW$646,$R1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1215,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1221","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1224","v":0},{"$f":"SUM(H1224:R1224)","v":0},null,"Distribution Plant",{"$f":"IF($U1224=$V$646,$H1224,0)","v":0},{"$f":"IF($U1224=$W$646,$H1224,0)","v":0},{"$f":"IF($U1224=$X$646,$H1224,0)+IF($U1224=$Y$646,$H1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1224=$Y$646,$H1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1224=$AA$646,$I1224,0)","v":0},{"$f":"IF($U1224=$AB$646,$I1224,0)","v":0},{"$f":"IF($U1224=$AC$646,$I1224,0)+IF($U1224=$AD$646,$I1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AD$646,$I1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AF$646,$J1224,0)","v":0},{"$f":"IF($U1224=$AG$646,$J1224,0)","v":0},{"$f":"IF($U1224=$AH$646,$J1224,0)+IF($U1224=$AI$646,$J1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AI$646,$J1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AK$646,$K1224,0)","v":0},{"$f":"IF($U1224=$AL$646,$K1224,0)","v":0},{"$f":"IF($U1224=$AM$646,$K1224,0)+IF($U1224=$AN$646,$K1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1224=$AN$646,$K1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1224=$AP$646,$L1224,0)","v":0},{"$f":"IF($U1224=$AQ$646,$L1224,0)","v":0},{"$f":"IF($U1224=$AR$646,$L1224,0)+IF($U1224=$AS$646,$L1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AS$646,$L1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AU$646,$M1224,0)","v":0},{"$f":"IF($U1224=$AV$646,$M1224,0)","v":0},{"$f":"IF($U1224=$AW$646,$M1224,0)+IF($U1224=$AX$646,$M1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1224=$AX$646,$M1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1224=$AZ$646,$N1224,0)","v":0},{"$f":"IF($U1224=$BA$646,$N1224,0)","v":0},{"$f":"IF($U1224=$BB$646,$N1224,0)+IF($U1224=$BC$646,$N1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1224=$BC$646,$N1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1224=$BE$646,$O1224,0)","v":0},{"$f":"IF($U1224=$BF$646,$O1224,0)","v":0},{"$f":"IF($U1224=$BG$646,$O1224,0)+IF($U1224=$BH$646,$O1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1224=$BH$646,$O1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1224=$BJ$646,$P1224,0)","v":0},{"$f":"IF($U1224=$BK$646,$P1224,0)","v":0},{"$f":"IF($U1224=$BL$646,$P1224,0)+IF($U1224=$BM$646,$P1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1224=$BM$646,$P1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1224=$BO$646,$Q1224,0)","v":0},{"$f":"IF($U1224=$BP$646,$Q1224,0)","v":0},{"$f":"IF($U1224=$BQ$646,$Q1224,0)+IF($U1224=$BR$646,$Q1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1224=$BR$646,$Q1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1224=$BT$646,$R1224,0)","v":0},{"$f":"IF($U1224=$BU$646,$R1224,0)","v":0},{"$f":"IF($U1224=$BV$646,$R1224,0)+IF($U1224=$BW$646,$R1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1224=$BW$646,$R1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1216,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1222","v":-239140085.2687923},{"$f":"'Dist Plant'!F147","v":-209062169.68553728},{"$f":"'Dist Plant'!G147","v":0},{"$f":"'Dist Plant'!H147","v":0},{"$f":"'Dist Plant'!I147","v":-1873469.4460542821},{"$f":"'Dist Plant'!J147","v":-107630.47535131437},{"$f":"'Dist Plant'!K147*M8","v":0},{"$f":"'Dist Plant'!L147","v":-5795597.2274773065},{"$f":"'Dist Plant'!M147","v":-8089218.4151242096},{"$f":"'Dist Plant'!N147","v":-8797319.861336913},{"$f":"'Dist Plant'!O147","v":-5283311.8914909838},{"$f":"'Dist Plant'!P147","v":-131368.26642003591},{"$f":"SUM(H1225:R1225)","v":-239140085.26879233},null,"\"Dist Plant\" Tab",{"$f":"IF($U1225=$V$646,$H1225,0)","v":0},{"$f":"'Dist Plant'!F134","v":-130846728.89795153},{"$f":"'Dist Plant'!F140","v":-31254929.549386196},{"$f":"'Dist Plant'!F145","v":-46960511.238199547},0,{"$f":"IF($U1225=$AA$646,$I1225,0)","v":0},{"$f":"IF($U1225=$AB$646,$I1225,0)","v":0},{"$f":"IF($U1225=$AC$646,$I1225,0)+IF($U1225=$AD$646,$I1225,0)*$X$643","v":0},{"$f":"IF($U1225=$AD$646,$I1225,0)*$Y$643","v":0},0,{"$f":"IF($U1225=$AF$646,$J1225,0)","v":0},{"$f":"IF($U1225=$AG$646,$J1225,0)","v":0},{"$f":"IF($U1225=$AH$646,$J1225,0)+IF($U1225=$AI$646,$J1225,0)*$X$643","v":0},{"$f":"IF($U1225=$AI$646,$J1225,0)*$Y$643","v":0},0,{"$f":"IF($U1225=$AK$646,$K1225,0)","v":0},{"$f":"'Dist Plant'!I134","v":-574023.68261631893},{"$f":"'Dist Plant'!I140","v":-712553.61934459826},{"$f":"'Dist Plant'!I145","v":-586892.14409336483},0,{"$f":"IF($U1225=$AP$646,$L1225,0)","v":0},{"$f":"'Dist Plant'!J134","v":-32366.518990105877},{"$f":"'Dist Plant'!J140","v":-75263.956361208489},{"$f":"'Dist Plant'!J145","v":0},0,{"$f":"IF($U1225=$AU$646,$M1225,0)*$M$8","v":0},{"$f":"'Dist Plant'!K134*$M$8","v":0},{"$f":"'Dist Plant'!K140*$M$8","v":0},{"$f":"'Dist Plant'!K145*$M$8","v":0},0,{"$f":"IF($U1225=$AZ$646,$N1225,0)","v":0},{"$f":"'Dist Plant'!L134","v":-1209370.1015468121},{"$f":"'Dist Plant'!L140","v":-2150104.9067963576},{"$f":"'Dist Plant'!L145","v":-2436122.2191341366},0,0,{"$f":"'Dist Plant'!M134","v":-1475835.8155265362},{"$f":"'Dist Plant'!M140","v":-4001114.7407772611},{"$f":"'Dist Plant'!M145","v":-2612267.8588204118},0,{"$f":"IF($U1225=$BJ$646,$P1225,0)","v":0},{"$f":"'Dist Plant'!N134","v":-639770.51036666357},{"$f":"'Dist Plant'!N140","v":-5726873.7144658929},{"$f":"'Dist Plant'!N145","v":-2430675.6365043577},0,{"$f":"IF($U1225=$BO$646,$Q1225,0)","v":0},{"$f":"'Dist Plant'!O134","v":-485951.51179473958},{"$f":"'Dist Plant'!O140","v":-2251675.020125384},{"$f":"'Dist Plant'!O145","v":-2545685.3595708604},0,{"$f":"IF($U1225=$BT$646,$R1225,0)","v":0},{"$f":"'Dist Plant'!P134","v":-12056.293869412677},{"$f":"'Dist Plant'!P140","v":-80870.150221599702},{"$f":"'Dist Plant'!P145","v":-38441.822329023547},0,0]
[1217,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1223","v":17285005.823521219},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1226","v":15143608.450872293},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1226","v":140175.08377503467},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1226","v":7633.7108501338835},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1226","v":411053.77723168343},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1226","v":573729.27308066934},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1226","v":623951.49569285812},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1226","v":374719.84750668088},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1226","v":10134.184511863987},{"$f":"SUM(H1226:R1226)","v":17285005.823521215},null,"Customer",{"$f":"IF($U1226=$V$646,$H1226,0)","v":15143608.450872293},{"$f":"IF($U1226=$W$646,$H1226,0)","v":0},{"$f":"IF($U1226=$X$646,$H1226,0)+IF($U1226=$Y$646,$H1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1226=$Y$646,$H1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1226=$AA$646,$I1226,0)","v":0},{"$f":"IF($U1226=$AB$646,$I1226,0)","v":0},{"$f":"IF($U1226=$AC$646,$I1226,0)+IF($U1226=$AD$646,$I1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AD$646,$I1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AF$646,$J1226,0)","v":0},{"$f":"IF($U1226=$AG$646,$J1226,0)","v":0},{"$f":"IF($U1226=$AH$646,$J1226,0)+IF($U1226=$AI$646,$J1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AI$646,$J1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AK$646,$K1226,0)","v":140175.08377503467},{"$f":"IF($U1226=$AL$646,$K1226,0)","v":0},{"$f":"IF($U1226=$AM$646,$K1226,0)+IF($U1226=$AN$646,$K1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1226=$AN$646,$K1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1226=$AP$646,$L1226,0)","v":7633.7108501338835},{"$f":"IF($U1226=$AQ$646,$L1226,0)","v":0},{"$f":"IF($U1226=$AR$646,$L1226,0)+IF($U1226=$AS$646,$L1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AS$646,$L1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AU$646,$M1226,0)","v":0},{"$f":"IF($U1226=$AV$646,$M1226,0)","v":0},{"$f":"IF($U1226=$AW$646,$M1226,0)+IF($U1226=$AX$646,$M1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1226=$AX$646,$M1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1226=$AZ$646,$N1226,0)","v":411053.77723168343},{"$f":"IF($U1226=$BA$646,$N1226,0)","v":0},{"$f":"IF($U1226=$BB$646,$N1226,0)+IF($U1226=$BC$646,$N1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1226=$BC$646,$N1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1226=$BE$646,$O1226,0)","v":573729.27308066934},{"$f":"IF($U1226=$BF$646,$O1226,0)","v":0},{"$f":"IF($U1226=$BG$646,$O1226,0)+IF($U1226=$BH$646,$O1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1226=$BH$646,$O1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1226=$BJ$646,$P1226,0)","v":623951.49569285812},{"$f":"IF($U1226=$BK$646,$P1226,0)","v":0},{"$f":"IF($U1226=$BL$646,$P1226,0)+IF($U1226=$BM$646,$P1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1226=$BM$646,$P1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1226=$BO$646,$Q1226,0)","v":374719.84750668088},{"$f":"IF($U1226=$BP$646,$Q1226,0)","v":0},{"$f":"IF($U1226=$BQ$646,$Q1226,0)+IF($U1226=$BR$646,$Q1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1226=$BR$646,$Q1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1226=$BT$646,$R1226,0)","v":10134.184511863987},{"$f":"IF($U1226=$BU$646,$R1226,0)","v":0},{"$f":"IF($U1226=$BV$646,$R1226,0)+IF($U1226=$BW$646,$R1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1226=$BW$646,$R1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1218,null,null,"Total",null,null,{"$f":"SUM(G1223:G1226)","v":-252287788.32146052},{"$f":"SUM(H1223:H1226)","v":-223588856.56382135},{"$f":"SUM(I1223:I1226)","v":0},0,-2418969.8541122959,-99996.764501180485,0,{"$f":"SUM(N1223:N1226)","v":-5384543.4502456235},{"$f":"SUM(O1223:O1226)","v":-7515489.1420435403},-8173368.3656440545,-4908592.0439843033,-197972.13710819033,{"$f":"SUM(S1223:S1226)","v":-252287788.32146052},null,null,{"$f":"SUM(V1223:V1226)","v":15143608.450872293},{"$f":"SUM(W1223:W1226)","v":-130846728.89795153},-60925224.878542557,-46960511.238199547,0,{"$f":"SUM(AA1223:AA1226)","v":0},{"$f":"SUM(AB1223:AB1226)","v":0},0,0,0,{"$f":"SUM(AF1223:AF1226)","v":0},{"$f":"SUM(AG1223:AG1226)","v":0},0,0,0,{"$f":"SUM(AK1223:AK1226)","v":140175.08377503467},{"$f":"SUM(AL1223:AL1226)","v":-574023.68261631893},{"$f":"SUM(AM1223:AM1226)","v":-1398229.1111776466},{"$f":"SUM(AN1223:AN1226)","v":-586892.14409336483},0,{"$f":"SUM(AP1223:AP1226)","v":7633.7108501338835},{"$f":"SUM(AQ1223:AQ1226)","v":-32366.518990105877},{"$f":"SUM(AR1223:AR1226)","v":-75263.956361208489},{"$f":"SUM(AS1223:AS1226)","v":0},0,{"$f":"SUM(AU1223:AU1226)","v":0},{"$f":"SUM(AV1223:AV1226)","v":0},{"$f":"SUM(AW1223:AW1226)","v":0},{"$f":"SUM(AX1223:AX1226)","v":0},0,{"$f":"SUM(AZ1223:AZ1226)","v":411053.77723168343},{"$f":"SUM(BA1223:BA1226)","v":-1209370.1015468121},-2150104.9067963576,-2436122.2191341366,0,{"$f":"SUM(BE1223:BE1226)","v":573729.27308066934},{"$f":"SUM(BF1223:BF1226)","v":-1475835.8155265362},-4001114.7407772611,-2612267.8588204118,0,{"$f":"SUM(BJ1223:BJ1226)","v":623951.49569285812},{"$f":"SUM(BK1223:BK1226)","v":-639770.51036666357},-5726873.7144658929,-2430675.6365043577,0,{"$f":"SUM(BO1223:BO1226)","v":374719.84750668088},{"$f":"SUM(BP1223:BP1226)","v":-485951.51179473958},{"$f":"SUM(BQ1223:BQ1226)","v":-2251675.020125384},{"$f":"SUM(BR1223:BR1226)","v":-2545685.3595708604},0,{"$f":"SUM(BT1223:BT1226)","v":10134.184511863987},{"$f":"SUM(BU1223:BU1226)","v":-12056.293869412677},{"$f":"SUM(BV1223:BV1226)","v":-157608.20542161813},{"$f":"SUM(BW1223:BW1226)","v":-38441.822329023547},0,0]
[1219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1220,"283","Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1221,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1227","v":-624365.98878687096},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1230","v":-608724.09867138905},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1230","v":-14067.510657265895},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1230","v":-1574.3794582160199},{"$f":"SUM(H1230:R1230)","v":-624365.98878687096},null,"Throughput",{"$f":"IF($U1230=$V$646,$H1230,0)","v":0},{"$f":"IF($U1230=$W$646,$H1230,0)","v":0},{"$f":"IF($U1230=$X$646,$H1230,0)+IF($U1230=$Y$646,$H1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-608724.09867138905},{"$f":"IF($U1230=$Y$646,$H1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1230=$AA$646,$I1230,0)","v":0},{"$f":"IF($U1230=$AB$646,$I1230,0)","v":0},{"$f":"IF($U1230=$AC$646,$I1230,0)+IF($U1230=$AD$646,$I1230,0)*$X$643","v":0},{"$f":"IF($U1230=$AD$646,$I1230,0)*$Y$643","v":0},0,{"$f":"IF($U1230=$AF$646,$J1230,0)","v":0},{"$f":"IF($U1230=$AG$646,$J1230,0)","v":0},{"$f":"IF($U1230=$AH$646,$J1230,0)+IF($U1230=$AI$646,$J1230,0)*$X$643","v":0},{"$f":"IF($U1230=$AI$646,$J1230,0)*$Y$643","v":0},0,{"$f":"IF($U1230=$AK$646,$K1230,0)","v":0},{"$f":"IF($U1230=$AL$646,$K1230,0)","v":0},{"$f":"IF($U1230=$AM$646,$K1230,0)+IF($U1230=$AN$646,$K1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-14067.510657265895},{"$f":"IF($U1230=$AN$646,$K1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1230=$AP$646,$L1230,0)","v":0},{"$f":"IF($U1230=$AQ$646,$L1230,0)","v":0},{"$f":"IF($U1230=$AR$646,$L1230,0)+IF($U1230=$AS$646,$L1230,0)*$X$643","v":0},{"$f":"IF($U1230=$AS$646,$L1230,0)*$Y$643","v":0},0,{"$f":"IF($U1230=$AU$646,$M1230,0)","v":0},{"$f":"IF($U1230=$AV$646,$M1230,0)","v":0},{"$f":"IF($U1230=$AW$646,$M1230,0)+IF($U1230=$AX$646,$M1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1230=$AX$646,$M1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1230=$AZ$646,$N1230,0)","v":0},{"$f":"IF($U1230=$BA$646,$N1230,0)","v":0},{"$f":"IF($U1230=$BB$646,$N1230,0)+IF($U1230=$BC$646,$N1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1230=$BC$646,$N1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1230=$BE$646,$O1230,0)","v":0},{"$f":"IF($U1230=$BF$646,$O1230,0)","v":0},{"$f":"IF($U1230=$BG$646,$O1230,0)+IF($U1230=$BH$646,$O1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1230=$BH$646,$O1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1230=$BJ$646,$P1230,0)","v":0},{"$f":"IF($U1230=$BK$646,$P1230,0)","v":0},{"$f":"IF($U1230=$BL$646,$P1230,0)+IF($U1230=$BM$646,$P1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1230=$BM$646,$P1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1230=$BO$646,$Q1230,0)","v":0},{"$f":"IF($U1230=$BP$646,$Q1230,0)","v":0},{"$f":"IF($U1230=$BQ$646,$Q1230,0)+IF($U1230=$BR$646,$Q1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1230=$BR$646,$Q1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1230=$BT$646,$R1230,0)","v":0},{"$f":"IF($U1230=$BU$646,$R1230,0)","v":0},{"$f":"IF($U1230=$BV$646,$R1230,0)+IF($U1230=$BW$646,$R1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-1574.3794582160199},{"$f":"IF($U1230=$BW$646,$R1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1222,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1228","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1231","v":0},{"$f":"SUM(H1231:R1231)","v":0},null,"Distribution Plant",{"$f":"IF($U1231=$V$646,$H1231,0)","v":0},{"$f":"IF($U1231=$W$646,$H1231,0)","v":0},{"$f":"IF($U1231=$X$646,$H1231,0)+IF($U1231=$Y$646,$H1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1231=$Y$646,$H1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1231=$AA$646,$I1231,0)","v":0},{"$f":"IF($U1231=$AB$646,$I1231,0)","v":0},{"$f":"IF($U1231=$AC$646,$I1231,0)+IF($U1231=$AD$646,$I1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AD$646,$I1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AF$646,$J1231,0)","v":0},{"$f":"IF($U1231=$AG$646,$J1231,0)","v":0},{"$f":"IF($U1231=$AH$646,$J1231,0)+IF($U1231=$AI$646,$J1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AI$646,$J1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AK$646,$K1231,0)","v":0},{"$f":"IF($U1231=$AL$646,$K1231,0)","v":0},{"$f":"IF($U1231=$AM$646,$K1231,0)+IF($U1231=$AN$646,$K1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1231=$AN$646,$K1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1231=$AP$646,$L1231,0)","v":0},{"$f":"IF($U1231=$AQ$646,$L1231,0)","v":0},{"$f":"IF($U1231=$AR$646,$L1231,0)+IF($U1231=$AS$646,$L1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AS$646,$L1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AU$646,$M1231,0)","v":0},{"$f":"IF($U1231=$AV$646,$M1231,0)","v":0},{"$f":"IF($U1231=$AW$646,$M1231,0)+IF($U1231=$AX$646,$M1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1231=$AX$646,$M1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1231=$AZ$646,$N1231,0)","v":0},{"$f":"IF($U1231=$BA$646,$N1231,0)","v":0},{"$f":"IF($U1231=$BB$646,$N1231,0)+IF($U1231=$BC$646,$N1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1231=$BC$646,$N1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1231=$BE$646,$O1231,0)","v":0},{"$f":"IF($U1231=$BF$646,$O1231,0)","v":0},{"$f":"IF($U1231=$BG$646,$O1231,0)+IF($U1231=$BH$646,$O1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1231=$BH$646,$O1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1231=$BJ$646,$P1231,0)","v":0},{"$f":"IF($U1231=$BK$646,$P1231,0)","v":0},{"$f":"IF($U1231=$BL$646,$P1231,0)+IF($U1231=$BM$646,$P1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1231=$BM$646,$P1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1231=$BO$646,$Q1231,0)","v":0},{"$f":"IF($U1231=$BP$646,$Q1231,0)","v":0},{"$f":"IF($U1231=$BQ$646,$Q1231,0)+IF($U1231=$BR$646,$Q1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1231=$BR$646,$Q1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1231=$BT$646,$R1231,0)","v":0},{"$f":"IF($U1231=$BU$646,$R1231,0)","v":0},{"$f":"IF($U1231=$BV$646,$R1231,0)+IF($U1231=$BW$646,$R1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1231=$BW$646,$R1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1223,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1229","v":-59095988.426955618},{"$f":"'Dist Plant'!F178","v":-51663172.848517127},{"$f":"'Dist Plant'!G178","v":0},{"$f":"'Dist Plant'!H178","v":0},{"$f":"'Dist Plant'!I178","v":-462969.34525985556},{"$f":"'Dist Plant'!J178","v":-26597.503796152789},{"$f":"'Dist Plant'!K178*$M$8","v":0},{"$f":"'Dist Plant'!L178","v":-1432200.4874144397},{"$f":"'Dist Plant'!M178","v":-1998997.1873848815},{"$f":"'Dist Plant'!N178","v":-2173982.3004973978},{"$f":"'Dist Plant'!O178","v":-1305605.1980771504},{"$f":"'Dist Plant'!P178","v":-32463.5560086119},{"$f":"SUM(H1232:R1232)","v":-59095988.426955618},null,"Distribution Plant",{"$f":"IF($U1232=$V$646,$H1232,0)","v":0},{"$f":"IF($U1232=$W$646,$H1232,0)","v":-51663172.848517127},{"$f":"IF($U1232=$X$646,$H1232,0)+IF($U1232=$Y$646,$H1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1232=$Y$646,$H1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1232=$AA$646,$I1232,0)","v":0},{"$f":"IF($U1232=$AB$646,$I1232,0)","v":0},{"$f":"IF($U1232=$AC$646,$I1232,0)+IF($U1232=$AD$646,$I1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AD$646,$I1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AF$646,$J1232,0)","v":0},{"$f":"IF($U1232=$AG$646,$J1232,0)","v":0},{"$f":"IF($U1232=$AH$646,$J1232,0)+IF($U1232=$AI$646,$J1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AI$646,$J1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AK$646,$K1232,0)","v":0},{"$f":"IF($U1232=$AL$646,$K1232,0)","v":-462969.34525985556},{"$f":"IF($U1232=$AM$646,$K1232,0)+IF($U1232=$AN$646,$K1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1232=$AN$646,$K1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1232=$AP$646,$L1232,0)","v":0},{"$f":"IF($U1232=$AQ$646,$L1232,0)","v":-26597.503796152789},{"$f":"IF($U1232=$AR$646,$L1232,0)+IF($U1232=$AS$646,$L1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AS$646,$L1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AU$646,$M1232,0)","v":0},{"$f":"IF($U1232=$AV$646,$M1232,0)","v":0},{"$f":"IF($U1232=$AW$646,$M1232,0)+IF($U1232=$AX$646,$M1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1232=$AX$646,$M1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1232=$AZ$646,$N1232,0)","v":0},{"$f":"IF($U1232=$BA$646,$N1232,0)","v":-1432200.4874144397},{"$f":"IF($U1232=$BB$646,$N1232,0)+IF($U1232=$BC$646,$N1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1232=$BC$646,$N1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1232=$BE$646,$O1232,0)","v":0},{"$f":"IF($U1232=$BF$646,$O1232,0)","v":-1998997.1873848815},{"$f":"IF($U1232=$BG$646,$O1232,0)+IF($U1232=$BH$646,$O1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1232=$BH$646,$O1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1232=$BJ$646,$P1232,0)","v":0},{"$f":"IF($U1232=$BK$646,$P1232,0)","v":-2173982.3004973978},{"$f":"IF($U1232=$BL$646,$P1232,0)+IF($U1232=$BM$646,$P1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1232=$BM$646,$P1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1232=$BO$646,$Q1232,0)","v":0},{"$f":"IF($U1232=$BP$646,$Q1232,0)","v":-1305605.1980771504},{"$f":"IF($U1232=$BQ$646,$Q1232,0)+IF($U1232=$BR$646,$Q1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1232=$BR$646,$Q1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1232=$BT$646,$R1232,0)","v":0},{"$f":"IF($U1232=$BU$646,$R1232,0)","v":-32463.5560086119},{"$f":"IF($U1232=$BV$646,$R1232,0)+IF($U1232=$BW$646,$R1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1232=$BW$646,$R1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1224,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1230","v":-1272289.7406990048},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1233","v":-1114668.856112805},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1233","v":-10317.805085487029},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1233","v":-561.89116146386561},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1233","v":-30256.252672809693},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1233","v":-42230.235588693104},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1233","v":-45926.920405405101},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1233","v":-27581.837257485167},{"$f":"VLOOKUP($F1233,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1233","v":-745.94241485587622},{"$f":"SUM(H1233:R1233)","v":-1272289.7406990046},null,"Customer",{"$f":"IF($U1233=$V$646,$H1233,0)","v":-1114668.856112805},{"$f":"IF($U1233=$W$646,$H1233,0)","v":0},{"$f":"IF($U1233=$X$646,$H1233,0)+IF($U1233=$Y$646,$H1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1233=$Y$646,$H1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1233=$AA$646,$I1233,0)","v":0},{"$f":"IF($U1233=$AB$646,$I1233,0)","v":0},{"$f":"IF($U1233=$AC$646,$I1233,0)+IF($U1233=$AD$646,$I1233,0)*$X$643","v":0},{"$f":"IF($U1233=$AD$646,$I1233,0)*$Y$643","v":0},0,{"$f":"IF($U1233=$AF$646,$J1233,0)","v":0},{"$f":"IF($U1233=$AG$646,$J1233,0)","v":0},{"$f":"IF($U1233=$AH$646,$J1233,0)+IF($U1233=$AI$646,$J1233,0)*$X$643","v":0},{"$f":"IF($U1233=$AI$646,$J1233,0)*$Y$643","v":0},0,{"$f":"IF($U1233=$AK$646,$K1233,0)","v":-10317.805085487029},{"$f":"IF($U1233=$AL$646,$K1233,0)","v":0},{"$f":"IF($U1233=$AM$646,$K1233,0)+IF($U1233=$AN$646,$K1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1233=$AN$646,$K1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1233=$AP$646,$L1233,0)","v":-561.89116146386561},{"$f":"IF($U1233=$AQ$646,$L1233,0)","v":0},{"$f":"IF($U1233=$AR$646,$L1233,0)+IF($U1233=$AS$646,$L1233,0)*$X$643","v":0},{"$f":"IF($U1233=$AS$646,$L1233,0)*$Y$643","v":0},0,{"$f":"IF($U1233=$AU$646,$M1233,0)","v":0},{"$f":"IF($U1233=$AV$646,$M1233,0)","v":0},{"$f":"IF($U1233=$AW$646,$M1233,0)+IF($U1233=$AX$646,$M1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1233=$AX$646,$M1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1233=$AZ$646,$N1233,0)","v":-30256.252672809693},{"$f":"IF($U1233=$BA$646,$N1233,0)","v":0},{"$f":"IF($U1233=$BB$646,$N1233,0)+IF($U1233=$BC$646,$N1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1233=$BC$646,$N1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1233=$BE$646,$O1233,0)","v":-42230.235588693104},{"$f":"IF($U1233=$BF$646,$O1233,0)","v":0},{"$f":"IF($U1233=$BG$646,$O1233,0)+IF($U1233=$BH$646,$O1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1233=$BH$646,$O1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1233=$BJ$646,$P1233,0)","v":-45926.920405405101},{"$f":"IF($U1233=$BK$646,$P1233,0)","v":0},{"$f":"IF($U1233=$BL$646,$P1233,0)+IF($U1233=$BM$646,$P1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1233=$BM$646,$P1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1233=$BO$646,$Q1233,0)","v":-27581.837257485167},{"$f":"IF($U1233=$BP$646,$Q1233,0)","v":0},{"$f":"IF($U1233=$BQ$646,$Q1233,0)+IF($U1233=$BR$646,$Q1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1233=$BR$646,$Q1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1233=$BT$646,$R1233,0)","v":-745.94241485587622},{"$f":"IF($U1233=$BU$646,$R1233,0)","v":0},{"$f":"IF($U1233=$BV$646,$R1233,0)+IF($U1233=$BW$646,$R1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1233=$BW$646,$R1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1225,null,null,"Total",null,null,{"$f":"SUM(G1230:G1233)","v":-60992644.156441495},{"$f":"SUM(H1230:H1233)","v":-53386565.803301327},{"$f":"SUM(I1230:I1233)","v":0},0,-487354.66100260848,-27159.394957616656,0,{"$f":"SUM(N1230:N1233)","v":-1462456.7400872493},{"$f":"SUM(O1230:O1233)","v":-2041227.4229735746},-2219909.2209028029,-1333187.0353346355,-34783.877881683795,{"$f":"SUM(S1230:S1233)","v":-60992644.156441495},null,null,{"$f":"SUM(V1230:V1233)","v":-1114668.856112805},{"$f":"SUM(W1230:W1233)","v":-51663172.848517127},-608724.09867138905,0,0,{"$f":"SUM(AA1230:AA1233)","v":0},{"$f":"SUM(AB1230:AB1233)","v":0},0,0,0,{"$f":"SUM(AF1230:AF1233)","v":0},{"$f":"SUM(AG1230:AG1233)","v":0},0,0,0,{"$f":"SUM(AK1230:AK1233)","v":-10317.805085487029},{"$f":"SUM(AL1230:AL1233)","v":-462969.34525985556},{"$f":"SUM(AM1230:AM1233)","v":-14067.510657265895},{"$f":"SUM(AN1230:AN1233)","v":0},0,{"$f":"SUM(AP1230:AP1233)","v":-561.89116146386561},{"$f":"SUM(AQ1230:AQ1233)","v":-26597.503796152789},{"$f":"SUM(AR1230:AR1233)","v":0},{"$f":"SUM(AS1230:AS1233)","v":0},0,{"$f":"SUM(AU1230:AU1233)","v":0},{"$f":"SUM(AV1230:AV1233)","v":0},{"$f":"SUM(AW1230:AW1233)","v":0},{"$f":"SUM(AX1230:AX1233)","v":0},0,{"$f":"SUM(AZ1230:AZ1233)","v":-30256.252672809693},{"$f":"SUM(BA1230:BA1233)","v":-1432200.4874144397},0,0,0,{"$f":"SUM(BE1230:BE1233)","v":-42230.235588693104},{"$f":"SUM(BF1230:BF1233)","v":-1998997.1873848815},0,0,0,{"$f":"SUM(BJ1230:BJ1233)","v":-45926.920405405101},{"$f":"SUM(BK1230:BK1233)","v":-2173982.3004973978},0,0,0,{"$f":"SUM(BO1230:BO1233)","v":-27581.837257485167},{"$f":"SUM(BP1230:BP1233)","v":-1305605.1980771504},{"$f":"SUM(BQ1230:BQ1233)","v":0},{"$f":"SUM(BR1230:BR1233)","v":0},0,{"$f":"SUM(BT1230:BT1233)","v":-745.94241485587622},{"$f":"SUM(BU1230:BU1233)","v":-32463.5560086119},{"$f":"SUM(BV1230:BV1233)","v":-1574.3794582160199},{"$f":"SUM(BW1230:BW1233)","v":0},0,0]
[1226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1227,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1228,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1234","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1237","v":0},{"$f":"SUM(H1237:R1237)","v":0},null,"Distribution Plant",{"$f":"IF($U1237=$V$646,$H1237,0)","v":0},{"$f":"IF($U1237=$W$646,$H1237,0)","v":0},{"$f":"IF($U1237=$X$646,$H1237,0)+IF($U1237=$Y$646,$H1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1237=$Y$646,$H1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1237=$AA$646,$I1237,0)","v":0},{"$f":"IF($U1237=$AB$646,$I1237,0)","v":0},{"$f":"IF($U1237=$AC$646,$I1237,0)+IF($U1237=$AD$646,$I1237,0)*$X$643","v":0},{"$f":"IF($U1237=$AD$646,$I1237,0)*$Y$643","v":0},0,{"$f":"IF($U1237=$AF$646,$J1237,0)","v":0},{"$f":"IF($U1237=$AG$646,$J1237,0)","v":0},{"$f":"IF($U1237=$AH$646,$J1237,0)+IF($U1237=$AI$646,$J1237,0)*$X$643","v":0},{"$f":"IF($U1237=$AI$646,$J1237,0)*$Y$643","v":0},0,{"$f":"IF($U1237=$AK$646,$K1237,0)","v":0},{"$f":"IF($U1237=$AL$646,$K1237,0)","v":0},{"$f":"IF($U1237=$AM$646,$K1237,0)+IF($U1237=$AN$646,$K1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1237=$AN$646,$K1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1237=$AP$646,$L1237,0)","v":0},{"$f":"IF($U1237=$AQ$646,$L1237,0)","v":0},{"$f":"IF($U1237=$AR$646,$L1237,0)+IF($U1237=$AS$646,$L1237,0)*$X$643","v":0},{"$f":"IF($U1237=$AS$646,$L1237,0)*$Y$643","v":0},0,{"$f":"IF($U1237=$AU$646,$M1237,0)","v":0},{"$f":"IF($U1237=$AV$646,$M1237,0)","v":0},{"$f":"IF($U1237=$AW$646,$M1237,0)+IF($U1237=$AX$646,$M1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1237=$AX$646,$M1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1237=$AZ$646,$N1237,0)","v":0},{"$f":"IF($U1237=$BA$646,$N1237,0)","v":0},{"$f":"IF($U1237=$BB$646,$N1237,0)+IF($U1237=$BC$646,$N1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1237=$BC$646,$N1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1237=$BE$646,$O1237,0)","v":0},{"$f":"IF($U1237=$BF$646,$O1237,0)","v":0},{"$f":"IF($U1237=$BG$646,$O1237,0)+IF($U1237=$BH$646,$O1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1237=$BH$646,$O1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1237=$BJ$646,$P1237,0)","v":0},{"$f":"IF($U1237=$BK$646,$P1237,0)","v":0},{"$f":"IF($U1237=$BL$646,$P1237,0)+IF($U1237=$BM$646,$P1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1237=$BM$646,$P1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1237=$BO$646,$Q1237,0)","v":0},{"$f":"IF($U1237=$BP$646,$Q1237,0)","v":0},{"$f":"IF($U1237=$BQ$646,$Q1237,0)+IF($U1237=$BR$646,$Q1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1237=$BR$646,$Q1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1237=$BT$646,$R1237,0)","v":0},{"$f":"IF($U1237=$BU$646,$R1237,0)","v":0},{"$f":"IF($U1237=$BV$646,$R1237,0)+IF($U1237=$BW$646,$R1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1237=$BW$646,$R1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1229,null,"Total",null,null,null,{"$f":"SUM(G1237)","v":0},{"$f":"SUM(H1237)","v":0},{"$f":"SUM(I1237)","v":0},0,0,0,0,{"$f":"SUM(N1237)","v":0},{"$f":"SUM(O1237)","v":0},0,0,0,{"$f":"SUM(S1237)","v":0},null,null,{"$f":"SUM(V1237)","v":0},{"$f":"SUM(W1237)","v":0},0,0,0,{"$f":"SUM(AA1237)","v":0},{"$f":"SUM(AB1237)","v":0},0,0,0,{"$f":"SUM(AF1237)","v":0},{"$f":"SUM(AG1237)","v":0},0,0,0,{"$f":"SUM(AK1237)","v":0},{"$f":"SUM(AL1237)","v":0},{"$f":"SUM(AM1237)","v":0},{"$f":"SUM(AN1237)","v":0},0,{"$f":"SUM(AP1237)","v":0},{"$f":"SUM(AQ1237)","v":0},{"$f":"SUM(AR1237)","v":0},{"$f":"SUM(AS1237)","v":0},0,{"$f":"SUM(AU1237)","v":0},{"$f":"SUM(AV1237)","v":0},{"$f":"SUM(AW1237)","v":0},{"$f":"SUM(AX1237)","v":0},0,{"$f":"SUM(AZ1237)","v":0},{"$f":"SUM(BA1237)","v":0},0,0,0,{"$f":"SUM(BE1237)","v":0},{"$f":"SUM(BF1237)","v":0},0,0,0,{"$f":"SUM(BJ1237)","v":0},{"$f":"SUM(BK1237)","v":0},0,0,0,{"$f":"SUM(BO1237)","v":0},{"$f":"SUM(BP1237)","v":0},{"$f":"SUM(BQ1237)","v":0},{"$f":"SUM(BR1237)","v":0},0,{"$f":"SUM(BT1237)","v":0},{"$f":"SUM(BU1237)","v":0},{"$f":"SUM(BV1237)","v":0},{"$f":"SUM(BW1237)","v":0},0,0]
[1230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1231,"Total Other Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1232,null,"Production",null,null,null,{"$f":"G1179+G1188+G1195+G1216+G1223+G1230","v":-31057074.864976306},{"$f":"H1179+H1188+H1195+H1216+H1223+H1230","v":-30279019.427827753},0,0,-699743.00249031419,0,0,0,{"$f":"O1179+O1188+O1195+O1216+O1223+O1230","v":0},0,0,-78312.43465823443,{"$f":"SUM(H1241:R1241)","v":-31057074.864976302},null,null,{"$f":"V1179+V1188+V1195+V1216+V1223+V1230","v":0},{"$f":"W1179+W1188+W1195+W1216+W1223+W1230","v":0},{"$f":"X1179+X1188+X1195+X1216+X1223+X1230","v":-30279019.427827753},{"$f":"Y1179+Y1188+Y1195+Y1216+Y1223+Y1230","v":0},0,{"$f":"AA1179+AA1188+AA1195+AA1216+AA1223+AA1230","v":0},{"$f":"AB1179+AB1188+AB1195+AB1216+AB1223+AB1230","v":0},{"$f":"AC1179+AC1188+AC1195+AC1216+AC1223+AC1230","v":0},{"$f":"AD1179+AD1188+AD1195+AD1216+AD1223+AD1230","v":0},0,{"$f":"AF1179+AF1188+AF1195+AF1216+AF1223+AF1230","v":0},{"$f":"AG1179+AG1188+AG1195+AG1216+AG1223+AG1230","v":0},{"$f":"AH1179+AH1188+AH1195+AH1216+AH1223+AH1230","v":0},{"$f":"AI1179+AI1188+AI1195+AI1216+AI1223+AI1230","v":0},0,{"$f":"AK1179+AK1188+AK1195+AK1216+AK1223+AK1230","v":0},{"$f":"AL1179+AL1188+AL1195+AL1216+AL1223+AL1230","v":0},{"$f":"AM1179+AM1188+AM1195+AM1216+AM1223+AM1230","v":-699743.00249031419},{"$f":"AN1179+AN1188+AN1195+AN1216+AN1223+AN1230","v":0},0,{"$f":"AP1179+AP1188+AP1195+AP1216+AP1223+AP1230","v":0},{"$f":"AQ1179+AQ1188+AQ1195+AQ1216+AQ1223+AQ1230","v":0},{"$f":"AR1179+AR1188+AR1195+AR1216+AR1223+AR1230","v":0},{"$f":"AS1179+AS1188+AS1195+AS1216+AS1223+AS1230","v":0},0,{"$f":"AU1179+AU1188+AU1195+AU1216+AU1223+AU1230","v":0},{"$f":"AV1179+AV1188+AV1195+AV1216+AV1223+AV1230","v":0},{"$f":"AW1179+AW1188+AW1195+AW1216+AW1223+AW1230","v":0},{"$f":"AX1179+AX1188+AX1195+AX1216+AX1223+AX1230","v":0},0,{"$f":"AZ1179+AZ1188+AZ1195+AZ1216+AZ1223+AZ1230","v":0},{"$f":"BA1179+BA1188+BA1195+BA1216+BA1223+BA1230","v":0},{"$f":"BB1179+BB1188+BB1195+BB1216+BB1223+BB1230","v":0},{"$f":"BC1179+BC1188+BC1195+BC1216+BC1223+BC1230","v":0},0,{"$f":"BE1179+BE1188+BE1195+BE1216+BE1223+BE1230","v":0},{"$f":"BF1179+BF1188+BF1195+BF1216+BF1223+BF1230","v":0},{"$f":"BG1179+BG1188+BG1195+BG1216+BG1223+BG1230","v":0},{"$f":"BH1179+BH1188+BH1195+BH1216+BH1223+BH1230","v":0},0,{"$f":"BJ1179+BJ1188+BJ1195+BJ1216+BJ1223+BJ1230","v":0},{"$f":"BK1179+BK1188+BK1195+BK1216+BK1223+BK1230","v":0},{"$f":"BL1179+BL1188+BL1195+BL1216+BL1223+BL1230","v":0},{"$f":"BM1179+BM1188+BM1195+BM1216+BM1223+BM1230","v":0},0,{"$f":"BO1179+BO1188+BO1195+BO1216+BO1223+BO1230","v":0},{"$f":"BP1179+BP1188+BP1195+BP1216+BP1223+BP1230","v":0},{"$f":"BQ1179+BQ1188+BQ1195+BQ1216+BQ1223+BQ1230","v":0},{"$f":"BR1179+BR1188+BR1195+BR1216+BR1223+BR1230","v":0},0,{"$f":"BT1179+BT1188+BT1195+BT1216+BT1223+BT1230","v":0},{"$f":"BU1179+BU1188+BU1195+BU1216+BU1223+BU1230","v":0},{"$f":"BV1179+BV1188+BV1195+BV1216+BV1223+BV1230","v":-78312.43465823443},{"$f":"BW1179+BW1188+BW1195+BW1216+BW1223+BW1230","v":0},0,0]
[1233,null,"Distribution - Wyoming",null,null,null,{"$f":"G1174+G1202+G1217+G1224+G1231","v":0},0,0,0,0,0,0,0,{"$f":"O1174+O1202+O1217+O1224+O1231","v":0},0,0,0,{"$f":"SUM(H1242:R1242)","v":0},null,null,{"$f":"V1174+V1202+V1217+V1224+V1231","v":0},{"$f":"W1174+W1202+W1217+W1224+W1231","v":0},{"$f":"X1174+X1202+X1217+X1224+X1231","v":0},{"$f":"Y1174+Y1202+Y1217+Y1224+Y1231","v":0},0,{"$f":"AA1174+AA1202+AA1217+AA1224+AA1231","v":0},{"$f":"AB1174+AB1202+AB1217+AB1224+AB1231","v":0},{"$f":"AC1174+AC1202+AC1217+AC1224+AC1231","v":0},{"$f":"AD1174+AD1202+AD1217+AD1224+AD1231","v":0},0,{"$f":"AF1174+AF1202+AF1217+AF1224+AF1231","v":0},{"$f":"AG1174+AG1202+AG1217+AG1224+AG1231","v":0},{"$f":"AH1174+AH1202+AH1217+AH1224+AH1231","v":0},{"$f":"AI1174+AI1202+AI1217+AI1224+AI1231","v":0},0,{"$f":"AK1174+AK1202+AK1217+AK1224+AK1231","v":0},{"$f":"AL1174+AL1202+AL1217+AL1224+AL1231","v":0},{"$f":"AM1174+AM1202+AM1217+AM1224+AM1231","v":0},{"$f":"AN1174+AN1202+AN1217+AN1224+AN1231","v":0},0,{"$f":"AP1174+AP1202+AP1217+AP1224+AP1231","v":0},{"$f":"AQ1174+AQ1202+AQ1217+AQ1224+AQ1231","v":0},{"$f":"AR1174+AR1202+AR1217+AR1224+AR1231","v":0},{"$f":"AS1174+AS1202+AS1217+AS1224+AS1231","v":0},0,{"$f":"AU1174+AU1202+AU1217+AU1224+AU1231","v":0},{"$f":"AV1174+AV1202+AV1217+AV1224+AV1231","v":0},{"$f":"AW1174+AW1202+AW1217+AW1224+AW1231","v":0},{"$f":"AX1174+AX1202+AX1217+AX1224+AX1231","v":0},0,{"$f":"AZ1174+AZ1202+AZ1217+AZ1224+AZ1231","v":0},{"$f":"BA1174+BA1202+BA1217+BA1224+BA1231","v":0},{"$f":"BB1174+BB1202+BB1217+BB1224+BB1231","v":0},{"$f":"BC1174+BC1202+BC1217+BC1224+BC1231","v":0},0,{"$f":"BE1174+BE1202+BE1217+BE1224+BE1231","v":0},{"$f":"BF1174+BF1202+BF1217+BF1224+BF1231","v":0},{"$f":"BG1174+BG1202+BG1217+BG1224+BG1231","v":0},{"$f":"BH1174+BH1202+BH1217+BH1224+BH1231","v":0},0,{"$f":"BJ1174+BJ1202+BJ1217+BJ1224+BJ1231","v":0},{"$f":"BK1174+BK1202+BK1217+BK1224+BK1231","v":0},{"$f":"BL1174+BL1202+BL1217+BL1224+BL1231","v":0},{"$f":"BM1174+BM1202+BM1217+BM1224+BM1231","v":0},0,{"$f":"BO1174+BO1202+BO1217+BO1224+BO1231","v":0},{"$f":"BP1174+BP1202+BP1217+BP1224+BP1231","v":0},{"$f":"BQ1174+BQ1202+BQ1217+BQ1224+BQ1231","v":0},{"$f":"BR1174+BR1202+BR1217+BR1224+BR1231","v":0},0,{"$f":"BT1174+BT1202+BT1217+BT1224+BT1231","v":0},{"$f":"BU1174+BU1202+BU1217+BU1224+BU1231","v":0},{"$f":"BV1174+BV1202+BV1217+BV1224+BV1231","v":0},{"$f":"BW1174+BW1202+BW1217+BW1224+BW1231","v":0},0,0]
[1234,null,"Distribution - Utah",null,null,null,{"$f":"G1175+G1203+G1218+G1225+G1232+G1197+G1190+G1208+G1184","v":-275572786.66928959},{"$f":"H1175+H1203+H1218+H1225+H1232+H1197+H1190+H1208+H1184","v":-240905171.42587852},0,0,-2057000.7099585538,-124495.06478630287,0,-6703454.7465045396,-9352827.0969089195,-10170794.723189484,-6108138.6249928959,-150904.27707039227,-275572786.66928965,null,null,{"$f":"V1175+V1203+V1218+V1225+V1232+V1197+V1190+V1208+V1184","v":15443119.259099938},-182509901.74646866,-29738785.327936556,-44099603.610573247,0,{"$f":"AA1175+AA1203+AA1218+AA1225+AA1232+AA1197+AA1190+AA1208","v":0},{"$f":"AB1175+AB1203+AB1218+AB1225+AB1232+AB1197+AB1190+AB1208","v":0},{"$f":"AC1175+AC1203+AC1218+AC1225+AC1232+AC1197+AC1190+AC1208","v":0},{"$f":"AD1175+AD1203+AD1218+AD1225+AD1232+AD1197+AD1190+AD1208","v":0},0,{"$f":"AF1175+AF1203+AF1218+AF1225+AF1232+AF1197+AF1190+AF1208","v":0},{"$f":"AG1175+AG1203+AG1218+AG1225+AG1232+AG1197+AG1190+AG1208","v":0},{"$f":"AH1175+AH1203+AH1218+AH1225+AH1232+AH1197+AH1190+AH1208","v":0},{"$f":"AI1175+AI1203+AI1218+AI1225+AI1232+AI1197+AI1190+AI1208","v":0},0,{"$f":"AK1175+AK1203+AK1218+AK1225+AK1232+AK1197+AK1190+AK1208+AK1184","v":178285.1556398547},-1036993.0278761745,-662489.0847671458,-535803.75295508816,0,{"$f":"AP1175+AP1203+AP1218+AP1225+AP1232+AP1197+AP1190+AP1208+AP1184","v":9732.9143611642758},-58964.022786258662,-75263.956361208489,0,0,{"$f":"AU1175+AU1203+AU1218+AU1225+AU1232+AU1197+AU1190+AU1208+AU1184","v":0},0,0,0,0,{"$f":"AZ1175+AZ1203+AZ1218+AZ1225+AZ1232+AZ1197+AZ1190+AZ1208+AZ1184","v":524342.96838720702},-2641570.588961252,-2150104.9067963576,-2436122.2191341366,0,{"$f":"BE1175+BE1203+BE1218+BE1225+BE1232+BE1197+BE1190+BE1208+BE1184","v":735388.50560017233},-3474833.0029114177,-4001114.7407772611,-2612267.8588204118,0,{"$f":"BJ1175+BJ1203+BJ1218+BJ1225+BJ1232+BJ1197+BJ1190+BJ1208+BJ1184","v":800507.43864482723},-2813752.8108640611,-5726873.7144658929,-2430675.6365043577,0,{"$f":"BO1175+BO1203+BO1218+BO1225+BO1232+BO1197+BO1190+BO1208+BO1184","v":480778.46457523893},-1791556.70987189,-2251675.020125384,-2545685.3595708604,0,{"$f":"BT1175+BT1203+BT1218+BT1225+BT1232+BT1197+BT1190+BT1208+BT1184","v":12927.54535825554},-44519.849878024579,-80870.150221599702,-38441.822329023547,0,0]
[1235,null,"General",null,null,null,{"$f":"G1183+G1191+G1198+G1212+G1219+G1226+G1233+G1237","v":76288007.915612474},{"$f":"H1183+H1191+H1198+H1212+H1219+H1226+H1233+H1237","v":66824214.771696165},0,0,619465.28791310953,33735.704438885223,0,1816578.9870118003,{"$f":"O1183+O1191+O1198+O1212+O1219+O1226+O1233+O1237","v":2535585.8828612873},2757561.3620096059,1656079.6874020796,44786.232279541568,76288007.915612474,null,null,{"$f":"V1183+V1191+V1198+V1212+V1219+V1226+V1233+V1237","v":66824214.771696165},{"$f":"W1183+W1191+W1198+W1212+W1219+W1226+W1233+W1237","v":0},{"$f":"X1183+X1191+X1198+X1212+X1219+X1226+X1233+X1237","v":0},{"$f":"Y1183+Y1191+Y1198+Y1212+Y1219+Y1226+Y1233+Y1237","v":0},0,{"$f":"AA1183+AA1191+AA1198+AA1212+AA1219+AA1226+AA1233+AA1237","v":0},{"$f":"AB1183+AB1191+AB1198+AB1212+AB1219+AB1226+AB1233+AB1237","v":0},{"$f":"AC1183+AC1191+AC1198+AC1212+AC1219+AC1226+AC1233+AC1237","v":0},{"$f":"AD1183+AD1191+AD1198+AD1212+AD1219+AD1226+AD1233+AD1237","v":0},0,{"$f":"AF1183+AF1191+AF1198+AF1212+AF1219+AF1226+AF1233+AF1237","v":0},{"$f":"AG1183+AG1191+AG1198+AG1212+AG1219+AG1226+AG1233+AG1237","v":0},{"$f":"AH1183+AH1191+AH1198+AH1212+AH1219+AH1226+AH1233+AH1237","v":0},{"$f":"AI1183+AI1191+AI1198+AI1212+AI1219+AI1226+AI1233+AI1237","v":0},0,{"$f":"AK1183+AK1191+AK1198+AK1212+AK1219+AK1226+AK1233+AK1237","v":619465.28791310953},{"$f":"AL1183+AL1191+AL1198+AL1212+AL1219+AL1226+AL1233+AL1237","v":0},{"$f":"AM1183+AM1191+AM1198+AM1212+AM1219+AM1226+AM1233+AM1237","v":0},{"$f":"AN1183+AN1191+AN1198+AN1212+AN1219+AN1226+AN1233+AN1237","v":0},0,{"$f":"AP1183+AP1191+AP1198+AP1212+AP1219+AP1226+AP1233+AP1237","v":33735.704438885223},{"$f":"AQ1183+AQ1191+AQ1198+AQ1212+AQ1219+AQ1226+AQ1233+AQ1237","v":0},{"$f":"AR1183+AR1191+AR1198+AR1212+AR1219+AR1226+AR1233+AR1237","v":0},{"$f":"AS1183+AS1191+AS1198+AS1212+AS1219+AS1226+AS1233+AS1237","v":0},0,{"$f":"AU1183+AU1191+AU1198+AU1212+AU1219+AU1226+AU1233+AU1237","v":0},{"$f":"AV1183+AV1191+AV1198+AV1212+AV1219+AV1226+AV1233+AV1237","v":0},{"$f":"AW1183+AW1191+AW1198+AW1212+AW1219+AW1226+AW1233+AW1237","v":0},{"$f":"AX1183+AX1191+AX1198+AX1212+AX1219+AX1226+AX1233+AX1237","v":0},0,{"$f":"AZ1183+AZ1191+AZ1198+AZ1212+AZ1219+AZ1226+AZ1233+AZ1237","v":1816578.9870118003},{"$f":"BA1183+BA1191+BA1198+BA1212+BA1219+BA1226+BA1233+BA1237","v":0},{"$f":"BB1183+BB1191+BB1198+BB1212+BB1219+BB1226+BB1233+BB1237","v":0},{"$f":"BC1183+BC1191+BC1198+BC1212+BC1219+BC1226+BC1233+BC1237","v":0},0,{"$f":"BE1183+BE1191+BE1198+BE1212+BE1219+BE1226+BE1233+BE1237","v":2535585.8828612873},{"$f":"BF1183+BF1191+BF1198+BF1212+BF1219+BF1226+BF1233+BF1237","v":0},{"$f":"BG1183+BG1191+BG1198+BG1212+BG1219+BG1226+BG1233+BG1237","v":0},{"$f":"BH1183+BH1191+BH1198+BH1212+BH1219+BH1226+BH1233+BH1237","v":0},0,{"$f":"BJ1183+BJ1191+BJ1198+BJ1212+BJ1219+BJ1226+BJ1233+BJ1237","v":2757561.3620096059},{"$f":"BK1183+BK1191+BK1198+BK1212+BK1219+BK1226+BK1233+BK1237","v":0},{"$f":"BL1183+BL1191+BL1198+BL1212+BL1219+BL1226+BL1233+BL1237","v":0},{"$f":"BM1183+BM1191+BM1198+BM1212+BM1219+BM1226+BM1233+BM1237","v":0},0,{"$f":"BO1183+BO1191+BO1198+BO1212+BO1219+BO1226+BO1233+BO1237","v":1656079.6874020796},{"$f":"BP1183+BP1191+BP1198+BP1212+BP1219+BP1226+BP1233+BP1237","v":0},{"$f":"BQ1183+BQ1191+BQ1198+BQ1212+BQ1219+BQ1226+BQ1233+BQ1237","v":0},{"$f":"BR1183+BR1191+BR1198+BR1212+BR1219+BR1226+BR1233+BR1237","v":0},0,{"$f":"BT1183+BT1191+BT1198+BT1212+BT1219+BT1226+BT1233+BT1237","v":44786.232279541568},{"$f":"BU1183+BU1191+BU1198+BU1212+BU1219+BU1226+BU1233+BU1237","v":0},{"$f":"BV1183+BV1191+BV1198+BV1212+BV1219+BV1226+BV1233+BV1237","v":0},{"$f":"BW1183+BW1191+BW1198+BW1212+BW1219+BW1226+BW1233+BW1237","v":0},0,0]
[1236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1238,null,"Total Other Rate Base",null,null,null,{"$f":"SUM(G1241:G1246)","v":-230341853.61865342},{"$f":"SUM(H1241:H1246)","v":-204359976.08201015},{"$f":"SUM(I1241:I1246)","v":0},0,-2137278.4245357583,-90759.360347417649,0,{"$f":"SUM(N1241:N1246)","v":-4886875.7594927391},{"$f":"SUM(O1241:O1246)","v":-6817241.2140476322},-7413233.3611798789,-4452058.9375908161,-184430.47944908513,{"$f":"SUM(H1247:R1247)","v":-230341853.61865348},null,null,{"$f":"SUM(V1241:V1246)","v":82267334.030796111},-182509901.74646866,-60017804.755764306,-44099603.610573247,0,{"$f":"SUM(AA1241:AA1246)","v":0},0,0,0,0,{"$f":"SUM(AF1241:AF1246)","v":0},0,0,0,0,{"$f":"SUM(AK1241:AK1246)","v":797750.44355296425},-1036993.0278761745,-1362232.08725746,-535803.75295508816,0,{"$f":"SUM(AP1241:AP1246)","v":43468.618800049502},-58964.022786258662,-75263.956361208489,0,0,{"$f":"SUM(AU1241:AU1246)","v":0},0,0,0,0,{"$f":"SUM(AZ1241:AZ1246)","v":2340921.9553990075},-2641570.588961252,-2150104.9067963576,-2436122.2191341366,0,{"$f":"SUM(BE1241:BE1246)","v":3270974.3884614594},-3474833.0029114177,-4001114.7407772611,-2612267.8588204118,0,{"$f":"SUM(BJ1241:BJ1246)","v":3558068.8006544332},-2813752.8108640611,-5726873.7144658929,-2430675.6365043577,0,{"$f":"SUM(BO1241:BO1246)","v":2136858.1519773183},-1791556.70987189,-2251675.020125384,-2545685.3595708604,0,{"$f":"SUM(BT1241:BT1246)","v":57713.777637797109},-44519.849878024579,-159182.58487983415,-38441.822329023547,0,0]
[1239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1240,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1241,null,"Production",null,null,null,{"$f":"G1162+G1241","v":-30505269.777334746},-29741038.402837064,0,0,-687310.35226506169,0,0,0,{"$f":"O1162+O1241","v":0},0,0,-76921.022232631454,-30505269.777334765,null,null,{"$f":"V1162+V1241","v":0},0,-29741038.402837064,0,{"$f":"SUM(V1250:Y1250)-H1250","v":0},{"$f":"AA1162+AA1241","v":0},0,0,0,0,{"$f":"AF1162+AF1241","v":0},0,0,0,0,{"$f":"AK1162+AK1241","v":0},0,-687310.35226506169,0,{"$f":"SUM(AK1250:AN1250)-K1250","v":0},{"$f":"AP1162+AP1241","v":0},0,0,0,{"$f":"SUM(AP1250:AS1250)-L1250","v":0},{"$f":"AU1162+AU1241","v":0},0,0,0,{"$f":"SUM(AU1250:AX1250)-M1250","v":0},{"$f":"AZ1162+AZ1241","v":0},0,0,0,0,{"$f":"BE1162+BE1241","v":0},0,0,0,0,{"$f":"BJ1162+BJ1241","v":0},0,0,0,0,{"$f":"BO1162+BO1241","v":0},0,0,0,{"$f":"SUM(BO1250:BR1250)-Q1250","v":0},{"$f":"BT1162+BT1241","v":0},0,-76921.022232631454,0,{"$f":"SUM(BT1250:BW1250)-R1250","v":0},{"$f":"SUM(V1250:BW1250)-S1250","v":0}]
[1242,null,"Distribution - Wyoming",null,null,null,{"$f":"G1163+G1242","v":0},0,0,0,0,0,0,0,{"$f":"O1163+O1242","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1243,null,"Distribution - Utah",null,null,null,{"$f":"G1164+G1243","v":2587668528.9700685},2262211113.3741198,0,0,20374182.736615431,1164172.3013904188,0,62687644.662619151,{"$f":"O1164+O1243","v":87499962.556026936},95160144.103559434,57149331.879291147,1421977.3564458922,2587668528.9700699,null,null,15443119.259099938,1384128973.2777371,344478059.48436904,518160961.35291344,0,0,0,0,0,{"$f":"SUM(AA1252:AD1252)-I1252","v":0},0,0,0,0,{"$f":"SUM(AF1252:AI1252)-J1252","v":0},178285.1556398547,5835860.8812689912,7868951.2683262397,6491085.4313803492,0,9732.9143611642758,328564.2052241569,202350.62678117896,623524.55502391863,0,0,0,0,0,0,524342.96838720702,11838400.578888804,23593209.374729212,26731691.740613922,{"$f":"SUM(AZ1252:BC1252)-N1252","v":0},735388.50560017233,14195593.87913648,43904433.459540993,28664546.711749293,0,800507.43864482723,4846437.0002081329,62841273.549460419,26671926.115246087,{"$f":"SUM(BJ1252:BM1252)-P1252","v":0},480778.46457523893,4026876.4777291352,24707743.341147274,27933933.595839497,0,12927.54535825554,99833.530337382981,887392.22924098722,421824.05150926649,0,0]
[1244,null,"General",null,null,null,{"$f":"G1165+G1244","v":-14196635.544703439},-26311531.261790171,0,0,-242635.11867408652,-13212.904760673518,0,-711471.06965419441,{"$f":"O1165+O1244","v":-992945.90947649069},-1079845.5696729566,-648510.57351943036,15803516.862844549,-14196635.544703439,null,null,-49839471.369562969,23527940.107772805,0,0,0,0,0,0,0,0,0,0,0,0,0,-460418.81179850001,217783.69312441384,0,0,3.4924596548080444E-10,-25073.056339781462,11860.151579107944,0,0,0,0,0,0,0,0,-1350106.7477460799,638635.67809188529,0,0,0,-1884323.1541344831,891377.24465799145,0,0,-9.3132257461547852E-10,-2049250.8120523724,969405.24237941601,0,0,0,-1230695.8669342969,582185.29341486702,0,0,0,-13842.431665944488,15817359.294510495,0,0,0,0]
[1245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1247,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"SUM(G1250:G1255)","v":2542966623.6480303},{"$f":"SUM(H1250:H1255)","v":2206158543.7094922},{"$f":"SUM(I1250:I1255)","v":0},0,19444237.265676282,1150959.3966297454,0,{"$f":"SUM(N1250:N1255)","v":61976173.592964955},86507016.646550447,94080298.533886477,56500821.305771716,17148573.19705781,{"$f":"SUM(S1250:S1255)","v":2542966623.6480317},null,null,{"$f":"SUM(V1250:V1255)","v":-34396352.110463031},1407656913.38551,314737021.081532,518160961.35291344,0,{"$f":"SUM(AA1250:AA1255)","v":0},0,0,0,0,{"$f":"SUM(AF1250:AF1255)","v":0},0,0,0,0,{"$f":"SUM(AK1250:AK1255)","v":-282133.65615864529},6053644.5743934046,7181640.9160611778,6491085.4313803492,0,{"$f":"SUM(AP1250:AP1255)","v":-15340.141978617186},340424.35680326482,202350.62678117896,623524.55502391863,0,{"$f":"SUM(AU1250:AU1255)","v":0},0,0,0,0,{"$f":"SUM(AZ1250:AZ1255)","v":-825763.77935887291},12477036.256980689,23593209.374729212,26731691.740613922,0,{"$f":"SUM(BE1250:BE1255)","v":-1148934.6485343107},15086971.123794472,43904433.459540993,28664546.711749293,0,{"$f":"SUM(BJ1250:BJ1255)","v":-1248743.373407545},5815842.2425875487,62841273.549460419,26671926.115246087,0,{"$f":"SUM(BO1250:BO1255)","v":-749917.40235905792},4609061.7711440027,24707743.341147274,27933933.595839497,0,{"$f":"SUM(BT1250:BT1255)","v":-914.88630768894836},15917192.824847877,810471.20700835576,421824.05150926649,0,0]
[1248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1249,"WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1251,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1252,null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1253,null,null,"Operation & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1254,null,null,"Deprec, Depl, & Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1255,null,null,"Taxes - Excluding Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1256,null,null,"Income Taxes - Federal & State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1257,null,null,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1258,null,null,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1259,null,null,"South Georgia Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1260,null,null,"Section 29 Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1262,null,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1264,null,null,"Daily Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1266,null,"Working Capital - Cash Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1269,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1275","v":20796924.493468642},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G1278","v":18220444.050003018},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G1278","v":168655.46143861031},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G1278","v":9184.7066628795237},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G1278","v":494570.5228637816},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G1278","v":690297.9665598193},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G1278","v":750724.19853357796},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G1278","v":450854.36790515174},{"$f":"VLOOKUP($F1278,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G1278","v":12193.219501801688},{"$f":"SUM(H1278:R1278)","v":20796924.493468642},null,"Customer",{"$f":"IF($U1278=$V$646,$H1278,0)","v":18220444.050003018},{"$f":"IF($U1278=$W$646,$H1278,0)","v":0},{"$f":"IF($U1278=$X$646,$H1278,0)+IF($U1278=$Y$646,$H1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1278=$Y$646,$H1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1278=$AA$646,$I1278,0)","v":0},{"$f":"IF($U1278=$AB$646,$I1278,0)","v":0},{"$f":"IF($U1278=$AC$646,$I1278,0)+IF($U1278=$AD$646,$I1278,0)*$X$643","v":0},{"$f":"IF($U1278=$AD$646,$I1278,0)*$Y$643","v":0},0,{"$f":"IF($U1278=$AF$646,$J1278,0)","v":0},{"$f":"IF($U1278=$AG$646,$J1278,0)","v":0},{"$f":"IF($U1278=$AH$646,$J1278,0)+IF($U1278=$AI$646,$J1278,0)*$X$643","v":0},{"$f":"IF($U1278=$AI$646,$J1278,0)*$Y$643","v":0},0,{"$f":"IF($U1278=$AK$646,$K1278,0)","v":168655.46143861031},{"$f":"IF($U1278=$AL$646,$K1278,0)","v":0},{"$f":"IF($U1278=$AM$646,$K1278,0)+IF($U1278=$AN$646,$K1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1278=$AN$646,$K1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1278=$AP$646,$L1278,0)","v":9184.7066628795237},{"$f":"IF($U1278=$AQ$646,$L1278,0)","v":0},{"$f":"IF($U1278=$AR$646,$L1278,0)+IF($U1278=$AS$646,$L1278,0)*$X$643","v":0},{"$f":"IF($U1278=$AS$646,$L1278,0)*$Y$643","v":0},0,{"$f":"IF($U1278=$AU$646,$M1278,0)","v":0},{"$f":"IF($U1278=$AV$646,$M1278,0)","v":0},{"$f":"IF($U1278=$AW$646,$M1278,0)+IF($U1278=$AX$646,$M1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1278=$AX$646,$M1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1278=$AZ$646,$N1278,0)","v":494570.5228637816},{"$f":"IF($U1278=$BA$646,$N1278,0)","v":0},{"$f":"IF($U1278=$BB$646,$N1278,0)+IF($U1278=$BC$646,$N1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1278=$BC$646,$N1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1278=$BE$646,$O1278,0)","v":690297.9665598193},{"$f":"IF($U1278=$BF$646,$O1278,0)","v":0},{"$f":"IF($U1278=$BG$646,$O1278,0)+IF($U1278=$BH$646,$O1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1278=$BH$646,$O1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1278=$BJ$646,$P1278,0)","v":750724.19853357796},{"$f":"IF($U1278=$BK$646,$P1278,0)","v":0},{"$f":"IF($U1278=$BL$646,$P1278,0)+IF($U1278=$BM$646,$P1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1278=$BM$646,$P1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1278=$BO$646,$Q1278,0)","v":450854.36790515174},{"$f":"IF($U1278=$BP$646,$Q1278,0)","v":0},{"$f":"IF($U1278=$BQ$646,$Q1278,0)+IF($U1278=$BR$646,$Q1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1278=$BR$646,$Q1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1278=$BT$646,$R1278,0)","v":12193.219501801688},{"$f":"IF($U1278=$BU$646,$R1278,0)","v":0},{"$f":"IF($U1278=$BV$646,$R1278,0)+IF($U1278=$BW$646,$R1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1278=$BW$646,$R1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1271,null,null,null,null,null,{"$f":"G1247+G1278","v":-209544929.12518477},{"$f":"H1247+H1278","v":-186139532.03200713},{"$f":"I1247+I1278","v":0},0,-1968622.9630971481,-81574.65368453812,0,{"$f":"N1247+N1278","v":-4392305.2366289571},{"$f":"O1247+O1278","v":-6126943.2474878132},-6662509.1626463011,-4001204.5696856645,-172237.25994728346,{"$f":"S1247+S1278","v":-209544929.12518483},null,null,{"$f":"V1247+V1278","v":100487778.08079913},{"$f":"W1247+W1278","v":-182509901.74646866},-60017804.755764306,-44099603.610573247,0,{"$f":"AA1247+AA1278","v":0},{"$f":"AB1247+AB1278","v":0},0,0,0,{"$f":"AF1247+AF1278","v":0},{"$f":"AG1247+AG1278","v":0},0,0,0,{"$f":"AK1247+AK1278","v":966405.90499157459},{"$f":"AL1247+AL1278","v":-1036993.0278761745},-1362232.08725746,-535803.75295508816,0,{"$f":"AP1247+AP1278","v":52653.325462929024},{"$f":"AQ1247+AQ1278","v":-58964.022786258662},-75263.956361208489,0,0,{"$f":"AU1247+AU1278","v":0},{"$f":"AV1247+AV1278","v":0},0,0,0,{"$f":"AZ1247+AZ1278","v":2835492.4782627891},{"$f":"BA1247+BA1278","v":-2641570.588961252},-2150104.9067963576,-2436122.2191341366,0,{"$f":"BE1247+BE1278","v":3961272.3550212788},{"$f":"BF1247+BF1278","v":-3474833.0029114177},-4001114.7407772611,-2612267.8588204118,0,{"$f":"BJ1247+BJ1278","v":4308792.9991880115},{"$f":"BK1247+BK1278","v":-2813752.8108640611},-5726873.7144658929,-2430675.6365043577,0,{"$f":"BO1247+BO1278","v":2587712.5198824699},{"$f":"BP1247+BP1278","v":-1791556.70987189},-2251675.020125384,-2545685.3595708604,0,{"$f":"BT1247+BT1278","v":69906.997139598796},{"$f":"BU1247+BU1278","v":-44519.849878024579},-159182.58487983415,-38441.822329023547,0,0]
[1272,"TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1273,null,"Production",null,null,null,{"$f":"G1250","v":-30505269.777334746},-29741038.402837064,{"$f":"I1250","v":0},0,-687310.35226506169,0,0,{"$f":"N1250","v":0},{"$f":"O1250","v":0},0,0,-76921.022232631454,{"$f":"S1250","v":-30505269.777334765},null,null,{"$f":"V1250","v":0},{"$f":"W1250","v":0},-29741038.402837064,0,{"$f":"SUM(V1282:Y1282)-H1282","v":0},{"$f":"AA1250","v":0},{"$f":"AB1250","v":0},{"$f":"AC1250","v":0},0,0,{"$f":"AF1250","v":0},{"$f":"AG1250","v":0},0,0,0,{"$f":"AK1250","v":0},{"$f":"AL1250","v":0},{"$f":"AM1250","v":-687310.35226506169},0,{"$f":"SUM(AK1282:AN1282)-K1282","v":0},{"$f":"AP1250","v":0},{"$f":"AQ1250","v":0},0,0,{"$f":"SUM(AP1282:AS1282)-L1282","v":0},{"$f":"AU1250","v":0},{"$f":"AV1250","v":0},0,0,{"$f":"SUM(AU1282:AX1282)-M1282","v":0},{"$f":"AZ1250","v":0},{"$f":"BA1250","v":0},0,0,0,{"$f":"BE1250","v":0},{"$f":"BF1250","v":0},0,0,0,{"$f":"BJ1250","v":0},{"$f":"BK1250","v":0},0,0,0,{"$f":"BO1250","v":0},{"$f":"BP1250","v":0},0,0,{"$f":"SUM(BO1282:BR1282)-Q1282","v":0},{"$f":"BT1250","v":0},{"$f":"BU1250","v":0},-76921.022232631454,0,{"$f":"SUM(BT1282:BW1282)-R1282","v":0},{"$f":"SUM(V1282:BW1282)-S1282","v":0}]
[1274,null,"Distribution - Wyoming",null,null,null,0,0,{"$f":"I1251","v":0},0,0,0,0,{"$f":"N1251","v":0},{"$f":"O1251","v":0},0,0,0,{"$f":"S1251","v":0},null,null,{"$f":"V1251","v":0},{"$f":"W1251","v":0},0,0,0,{"$f":"AA1251","v":0},{"$f":"AB1251","v":0},0,0,0,{"$f":"AF1251","v":0},{"$f":"AG1251","v":0},0,0,0,{"$f":"AK1251","v":0},{"$f":"AL1251","v":0},0,0,0,{"$f":"AP1251","v":0},{"$f":"AQ1251","v":0},0,0,0,{"$f":"AU1251","v":0},{"$f":"AV1251","v":0},0,0,0,{"$f":"AZ1251","v":0},{"$f":"BA1251","v":0},0,0,0,{"$f":"BE1251","v":0},0,0,0,0,{"$f":"BJ1251","v":0},{"$f":"BK1251","v":0},0,0,0,{"$f":"BO1251","v":0},{"$f":"BP1251","v":0},0,0,0,{"$f":"BT1251","v":0},{"$f":"BU1251","v":0},0,0,0,0]
[1275,null,"Distribution - Utah",null,null,null,2587668528.9700685,2262211113.3741198,{"$f":"I1252","v":0},{"$f":"J1252","v":0},20374182.736615431,1164172.3013904188,0,{"$f":"N1252","v":62687644.662619151},{"$f":"O1252","v":87499962.556026936},95160144.103559434,57149331.879291147,1421977.3564458922,{"$f":"S1252","v":2587668528.9700699},null,null,{"$f":"V1252","v":15443119.259099938},{"$f":"W1252","v":1384128973.2777371},344478059.48436904,518160961.35291344,0,{"$f":"AA1252","v":0},{"$f":"AB1252","v":0},{"$f":"AC1252","v":0},0,0,{"$f":"AF1252","v":0},{"$f":"AG1252","v":0},0,0,0,{"$f":"AK1252","v":178285.1556398547},{"$f":"AL1252","v":5835860.8812689912},{"$f":"AM1252","v":7868951.2683262397},6491085.4313803492,0,{"$f":"AP1252","v":9732.9143611642758},{"$f":"AQ1252","v":328564.2052241569},202350.62678117896,623524.55502391863,0,{"$f":"AU1252","v":0},{"$f":"AV1252","v":0},{"$f":"AW1252","v":0},0,0,{"$f":"AZ1252","v":524342.96838720702},{"$f":"BA1252","v":11838400.578888804},23593209.374729212,26731691.740613922,0,{"$f":"BE1252","v":735388.50560017233},14195593.87913648,43904433.459540993,28664546.711749293,0,{"$f":"BJ1252","v":800507.43864482723},{"$f":"BK1252","v":4846437.0002081329},62841273.549460419,26671926.115246087,0,{"$f":"BO1252","v":480778.46457523893},{"$f":"BP1252","v":4026876.4777291352},24707743.341147274,27933933.595839497,0,{"$f":"BT1252","v":12927.54535825554},{"$f":"BU1252","v":99833.530337382981},887392.22924098722,421824.05150926649,0,0]
[1276,null,"General",null,null,null,{"$f":"G1253+G1278","v":6600288.9487652034},{"$f":"H1253+H1278","v":-8091087.211787153},{"$f":"I1253+I1278","v":0},0,-73979.657235476217,-4028.1980977939947,0,{"$f":"N1253+N1278","v":-216900.5467904128},{"$f":"O1253+O1278","v":-302647.9429166714},-329121.37113937864,-197656.20561427862,15815710.08234635,{"$f":"S1253+S1278","v":6600288.9487652034},null,null,{"$f":"V1253+V1278","v":-31619027.31955995},{"$f":"W1253+W1278","v":23527940.107772805},0,0,7.4505805969238281E-9,{"$f":"AA1253+AA1278","v":0},{"$f":"AB1253+AB1278","v":0},0,0,0,{"$f":"AF1253+AF1278","v":0},{"$f":"AG1253+AG1278","v":0},0,0,0,{"$f":"AK1253+AK1278","v":-291763.35035988968},{"$f":"AL1253+AL1278","v":217783.69312441384},0,0,3.7834979593753815E-10,{"$f":"AP1253+AP1278","v":-15888.349676901938},{"$f":"AQ1253+AQ1278","v":11860.151579107944},0,0,0,{"$f":"AU1253+AU1278","v":0},{"$f":"AV1253+AV1278","v":0},0,0,0,{"$f":"AZ1253+AZ1278","v":-855536.22488229838},{"$f":"BA1253+BA1278","v":638635.67809188529},0,0,-2.9103830456733704E-10,{"$f":"BE1253+BE1278","v":-1194025.1875746637},{"$f":"BF1253+BF1278","v":891377.24465799145},0,0,-8.149072527885437E-10,{"$f":"BJ1253+BJ1278","v":-1298526.6135187945},{"$f":"BK1253+BK1278","v":969405.24237941601},0,0,0,{"$f":"BO1253+BO1278","v":-779841.49902914511},{"$f":"BP1253+BP1278","v":582185.29341486702},0,0,5.2386894822120667E-10,{"$f":"BT1253+BT1278","v":-1649.2121641428002},{"$f":"BU1253+BU1278","v":15817359.294510495},0,0,0,0]
[1277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1287:BH1287)-O1287","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1279,null,"TOTAL RATE BASE",null,null,null,{"$f":"SUM(G1282:G1287)","v":2563763548.141499},{"$f":"SUM(H1282:H1287)","v":2224378987.7594953},{"$f":"SUM(I1282:I1287)","v":0},0,19612892.727114893,1160144.1032926247,0,{"$f":"SUM(N1282:N1287)","v":62470744.115828738},{"$f":"SUM(O1282:O1287)","v":87197314.613110259},94831022.732420057,56951675.673676871,17160766.416559611,{"$f":"SUM(S1282:S1287)","v":2563763548.1415005},null,null,{"$f":"SUM(V1282:V1287)","v":-16175908.060460012},{"$f":"SUM(W1282:W1287)","v":1407656913.38551},314737021.081532,518160961.35291344,0,{"$f":"SUM(AA1282:AA1287)","v":0},{"$f":"SUM(AB1282:AB1287)","v":0},0,0,0,{"$f":"SUM(AF1282:AF1287)","v":0},{"$f":"SUM(AG1282:AG1287)","v":0},0,0,0,{"$f":"SUM(AK1282:AK1287)","v":-113478.19472003498},{"$f":"SUM(AL1282:AL1287)","v":6053644.5743934046},{"$f":"SUM(AM1282:AM1287)","v":7181640.9160611778},{"$f":"SUM(AN1282:AN1287)","v":6491085.4313803492},0,{"$f":"SUM(AP1282:AP1287)","v":-6155.4353157376627},{"$f":"SUM(AQ1282:AQ1287)","v":340424.35680326482},{"$f":"SUM(AR1282:AR1287)","v":202350.62678117896},{"$f":"SUM(AS1282:AS1287)","v":623524.55502391863},0,{"$f":"SUM(AU1282:AU1287)","v":0},{"$f":"SUM(AV1282:AV1287)","v":0},{"$f":"SUM(AW1282:AW1287)","v":0},{"$f":"SUM(AX1282:AX1287)","v":0},0,{"$f":"SUM(AZ1282:AZ1287)","v":-331193.25649509137},{"$f":"SUM(BA1282:BA1287)","v":12477036.256980689},23593209.374729212,26731691.740613922,0,{"$f":"SUM(BE1282:BE1287)","v":-458636.68197449134},{"$f":"SUM(BF1282:BF1287)","v":15086971.123794472},43904433.459540993,28664546.711749293,0,{"$f":"SUM(BJ1282:BJ1287)","v":-498019.17487396731},{"$f":"SUM(BK1282:BK1287)","v":5815842.2425875487},62841273.549460419,26671926.115246087,0,{"$f":"SUM(BO1282:BO1287)","v":-299063.03445390618},{"$f":"SUM(BP1282:BP1287)","v":4609061.7711440027},{"$f":"SUM(BQ1282:BQ1287)","v":24707743.341147274},{"$f":"SUM(BR1282:BR1287)","v":27933933.595839497},0,{"$f":"SUM(BT1282:BT1287)","v":11278.33319411274},{"$f":"SUM(BU1282:BU1287)","v":15917192.824847877},{"$f":"SUM(BV1282:BV1287)","v":810471.20700835576},{"$f":"SUM(BW1282:BW1287)","v":421824.05150926649},0,0]
[1280]
[1281,null,null,null,null,"ROR Model Rate Base",{"$f":"+'ROR-Model'!Q1285","v":2563763548.141499}]
[]
[null,null,null,null,null,null,{"$f":"+G1290-G1288","v":0}]

{"sheet":"COS Detail TS TTL","index":78,"n_rows":1292,"n_cols":77,"rows_kept":1292,"cut":false,"hidden":false,"merged":[[7,71,7,74],[7,1,7,2],[7,21,7,24],[7,26,7,29],[7,31,7,34],[7,36,7,39],[7,41,7,44],[7,46,7,49],[7,51,7,54],[7,56,7,59],[7,61,7,64],[7,66,7,69],[8,1,8,2],[8,3,8,4],[10,1,10,4],[514,1,514,4],[644,21,644,24],[960,1,960,4],[644,31,644,34],[644,36,644,39],[644,41,644,44],[644,46,644,49],[644,26,644,29],[644,61,644,64],[644,66,644,69],[644,71,644,74],[645,1,645,2],[645,3,645,4],[644,51,644,54],[644,56,644,59]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Input'!N9","v":0.4},{"$f":"+'COS Input'!M9","v":0.6}]
[null,null,null,null,null,null,{"$f":"'COS Sum TS TTL'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum TS TTL'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors TS TTL'!D8","v":1},{"$f":"+'COS Alloc Factors TS TTL'!E8","v":0},{"$f":"+'COS Alloc Factors TS TTL'!F8","v":0},{"$f":"+'COS Alloc Factors TS TTL'!G8","v":1},{"$f":"+'COS Alloc Factors TS TTL'!H8","v":1},{"$f":"+'COS Alloc Factors TS TTL'!I8","v":1},{"$f":"+'COS Alloc Factors TS TTL'!J8","v":0},{"$f":"+'COS Alloc Factors TS TTL'!K8","v":0},{"$f":"+'COS Alloc Factors TS TTL'!L8","v":0},{"$f":"+'COS Alloc Factors TS TTL'!M8","v":1},{"$f":"+'COS Alloc Factors TS TTL'!N8","v":1},null,null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV",null,null,null,null,{"$f":"SUM(BY10:BY1288)","v":1.076841726899147E-7}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum TS TTL'!F11","v":"DNG Related"},"GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[1]
[2,"UTILITY OPERATING REVENUE"]
[3]
[4,"TARIFF DTH SALES AND REVENUE"]
[5]
[6,"Utah"]
[7,null,"GS",{"$f":"'ROR-Model'!C16","v":"Distribution Non-Gas Rev"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W16","v":381802633.60695046},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G16","v":381802633.60695046},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G16","v":0},{"$f":"SUM(H16:R16)","v":381802633.60695046}]
[8]
[9,null,null,{"$f":"'ROR-Model'!C18","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G18","v":0},{"$f":"'ROR-Model'!AB18","v":0}]
[10]
[11,null,null,{"$f":"'ROR-Model'!C20","v":"Commodity Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G20","v":0},{"$f":"'ROR-Model'!AB20","v":0}]
[12,null,null,{"$f":"'ROR-Model'!C21","v":"Total Revenue"},null,null,{"$f":"SUM(G16:G20)","v":381802633.60695046},{"$f":"SUM(H16:H20)","v":381802633.60695046},{"$f":"SUM(I16:I20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S16:S20)","v":381802633.60695046}]
[13]
[14,null,null,{"$f":"'ROR-Model'!C23","v":"Total Dth"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W23","v":112038555},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G23","v":112038555},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G23","v":0},{"$f":"SUM(H23:R23)","v":112038555}]
[15]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C25","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G25","v":0},{"$f":"SUM(H25:R25)","v":0}]
[17]
[18,null,null,{"$f":"'ROR-Model'!C27","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G27","v":0},{"$f":"'ROR-Model'!AB27","v":0}]
[19]
[20,null,null,{"$f":"'ROR-Model'!C29","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G29","v":0},{"$f":"'ROR-Model'!AB29","v":0}]
[21,null,null,{"$f":"'ROR-Model'!C30","v":"Total Revenue"},null,null,{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S25:S29)","v":0}]
[22]
[23,null,null,{"$f":"'ROR-Model'!C32","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G32","v":0},{"$f":"SUM(H32:R32)","v":0}]
[24]
[25,"FUTURE","BLANK",{"$f":"'ROR-Model'!C34","v":"Distribution Non-Gas Rev"},null,"GS",{"$f":"'ROR-Model'!W34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G34","v":0},{"$f":"SUM(H34:R34)","v":0}]
[26]
[27,null,null,{"$f":"'ROR-Model'!C36","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G36","v":0},{"$f":"'ROR-Model'!AB36","v":0}]
[28]
[29,null,null,{"$f":"'ROR-Model'!C38","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G38","v":0},{"$f":"'ROR-Model'!AB38","v":0}]
[30,null,null,{"$f":"'ROR-Model'!C39","v":"Total Revenue"},null,null,{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S34:S38)","v":0}]
[31]
[32,null,null,{"$f":"'ROR-Model'!C41","v":"Total Dth"},null,"GS",{"$f":"'ROR-Model'!W41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G41","v":0},{"$f":"SUM(H41:R41)","v":0}]
[33]
[34,"FS","FS",{"$f":"'ROR-Model'!C43","v":"Distribution Non-Gas Rev"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W43","v":2795739.177905635},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G43","v":2795739.177905635},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G43","v":0},{"$f":"SUM(H43:R43)","v":2795739.177905635}]
[35]
[36,null,null,{"$f":"'ROR-Model'!C45","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G45","v":0},{"$f":"SUM(H45:R45)","v":0}]
[37]
[38,null,null,{"$f":"'ROR-Model'!C47","v":"Commodity Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G47","v":0},{"$f":"SUM(H47:R47)","v":0}]
[39,null,null,{"$f":"'ROR-Model'!C48","v":"Total Revenue"},null,null,{"$f":"SUM(G43:G47)","v":2795739.177905635},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,2795739.177905635,0,0,0,0,0,0,0,{"$f":"SUM(S43:S47)","v":2795739.177905635}]
[40]
[41,null,null,{"$f":"'ROR-Model'!C50","v":"Total Dth"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W50","v":2589192},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G50","v":2589192},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G50","v":0},{"$f":"SUM(H50:R50)","v":2589192}]
[42]
[43,"FUTURE","BLANK",{"$f":"'ROR-Model'!C52","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G52","v":0},{"$f":"SUM(H52:R52)","v":0}]
[44]
[45,null,null,{"$f":"'ROR-Model'!C54","v":"Supplier Non-Gas Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G54","v":0},{"$f":"'ROR-Model'!AB54","v":0}]
[46]
[47,null,null,{"$f":"'ROR-Model'!C56","v":"Commodity Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G56","v":0},{"$f":"'ROR-Model'!AB56","v":0}]
[48,null,null,{"$f":"'ROR-Model'!C57","v":"Total Revenue"},null,null,{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S52:S56)","v":0}]
[49]
[50,null,null,{"$f":"'ROR-Model'!C59","v":"Total Sales Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G59","v":0},{"$f":"SUM(H59:R59)","v":0}]
[51]
[52,"OK","NGV",{"$f":"'ROR-Model'!C61","v":"Distribution Non-Gas Rev"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W61","v":2603338.7936690347},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G61","v":2603338.7936690347},{"$f":"SUM(H61:R61)","v":2603338.7936690347}]
[53]
[54,null,null,{"$f":"'ROR-Model'!C63","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G63","v":0},{"$f":"'ROR-Model'!AB63","v":0}]
[55]
[56,null,null,{"$f":"'ROR-Model'!C65","v":"Commodity Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G65","v":0},{"$f":"'ROR-Model'!AB65","v":0}]
[57,null,null,{"$f":"'ROR-Model'!C66","v":"Total Revenue"},null,null,{"$f":"SUM(G61:G65)","v":2603338.7936690347},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,0,0,0,0,2603338.7936690347,{"$f":"SUM(S61:S65)","v":2603338.7936690347}]
[58]
[59,null,null,{"$f":"'ROR-Model'!C68","v":"Total Dth"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W68","v":289772},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G68","v":289772},{"$f":"SUM(H68:R68)","v":289772}]
[60]
[61,"FUTURE","BLANK",{"$f":"'ROR-Model'!C70","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G70","v":0},{"$f":"SUM(H70:R70)","v":0}]
[62]
[63,null,null,{"$f":"'ROR-Model'!C72","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G72","v":0},{"$f":"'ROR-Model'!AB72","v":0}]
[64]
[65,null,null,{"$f":"'ROR-Model'!C74","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G74","v":0},{"$f":"'ROR-Model'!AB74","v":0}]
[66,null,null,{"$f":"'ROR-Model'!C75","v":"Total Revenue"},null,null,{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S70:S74)","v":0}]
[67]
[68,null,null,{"$f":"'ROR-Model'!C77","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G77","v":0},{"$f":"SUM(H77:R77)","v":0}]
[69]
[70,"FUTURE","BLANK",{"$f":"'ROR-Model'!C79","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G79","v":0},{"$f":"SUM(H79:R79)","v":0}]
[71]
[72,null,null,{"$f":"'ROR-Model'!C81","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G81","v":0},{"$f":"'ROR-Model'!AB81","v":0}]
[73]
[74,null,null,{"$f":"'ROR-Model'!C83","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G83","v":0},{"$f":"'ROR-Model'!AB83","v":0}]
[75,null,null,{"$f":"'ROR-Model'!C84","v":"Total Revenue"},null,null,{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S79:S83)","v":0}]
[76]
[77,null,null,{"$f":"'ROR-Model'!C86","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G86","v":0},{"$f":"SUM(H86:R86)","v":0}]
[78]
[79,"FUTURE","IS",{"$f":"'ROR-Model'!C88","v":"Distribution Non-Gas Rev"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G88","v":0},{"$f":"SUM(H88:R88)","v":0}]
[80]
[81,null,null,{"$f":"'ROR-Model'!C90","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G90","v":0},{"$f":"SUM(H90:R90)","v":0}]
[82]
[83,null,null,{"$f":"'ROR-Model'!C92","v":"Commodity Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G92","v":0},{"$f":"SUM(H92:R92)","v":0}]
[84,null,null,{"$f":"'ROR-Model'!C93","v":"Total Revenue"},null,null,{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H93:R93)","v":0}]
[85]
[86,null,null,{"$f":"'ROR-Model'!C95","v":"Total Dth"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G95","v":0},{"$f":"SUM(H95:R95)","v":0}]
[87]
[88,"FUTURE","IS",{"$f":"'ROR-Model'!C97","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W97","v":263426.74551994528},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G97","v":263426.74551994528},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G97","v":0},{"$f":"SUM(H97:R97)","v":263426.74551994528}]
[89]
[90,null,null,{"$f":"'ROR-Model'!C99","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G99","v":0},{"$f":"SUM(H99:R99)","v":0}]
[91]
[92,null,null,{"$f":"'ROR-Model'!C101","v":"Commodity Revenue"},null,"IS",{"$f":"'ROR-Model'!W101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G101","v":0},{"$f":"SUM(H101:R101)","v":0}]
[93,null,null,{"$f":"'ROR-Model'!C102","v":"Total Revenue"},null,null,{"$f":"SUM(G97:G101)","v":263426.74551994528},{"$f":"SUM(H97:H101)","v":0},0,0,0,263426.74551994528,0,0,0,0,0,0,{"$f":"SUM(H102:R102)","v":263426.74551994528}]
[94]
[95,null,null,{"$f":"'ROR-Model'!C104","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W104","v":271004},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G104","v":271004},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G104","v":0},{"$f":"SUM(H104:R104)","v":271004}]
[96]
[97,"FUTURE","IS",{"$f":"'ROR-Model'!C106","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G106","v":0},{"$f":"SUM(H106:R106)","v":0}]
[98]
[99,null,null,{"$f":"'ROR-Model'!C108","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G108","v":0},{"$f":"'ROR-Model'!AB108","v":0}]
[100]
[101,null,null,{"$f":"'ROR-Model'!C110","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G110","v":0},{"$f":"'ROR-Model'!AB110","v":0}]
[102,null,null,{"$f":"'ROR-Model'!C111","v":"Total Revenue"},null,null,{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S106:S110)","v":0}]
[103]
[104,null,null,{"$f":"'ROR-Model'!C113","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G113","v":0},{"$f":"SUM(H113:R113)","v":0}]
[105]
[106,"OK","FT1-L",{"$f":"'ROR-Model'!C115","v":"Distribution Non-Gas Rev"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W115","v":2240124},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G115","v":1676222.2874854775},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G115","v":27110.370810570661},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G115","v":1404.4252754164347},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G115","v":423070.92211589566},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G115","v":109917.44702545884},{"$f":"VLOOKUP($F115,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G115","v":2398.5472871807247},{"$f":"SUM(H115:R115)","v":2240123.9999999995}]
[107]
[108,null,null,{"$f":"'ROR-Model'!C117","v":"Supplier Non-Gas Revenue"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G117","v":0},{"$f":"'ROR-Model'!AB117","v":0}]
[109]
[110,null,null,{"$f":"'ROR-Model'!C119","v":"Commodity Revenue"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G119","v":0},{"$f":"'ROR-Model'!AB119","v":0}]
[111,null,null,{"$f":"'ROR-Model'!C120","v":"Total Revenue"},null,null,{"$f":"SUM(G115:G119)","v":2240124},{"$f":"SUM(H115:H119)","v":1676222.2874854775},{"$f":"SUM(I115:I119)","v":0},0,27110.370810570661,1404.4252754164347,423070.92211589566,0,0,0,109917.44702545884,2398.5472871807247,{"$f":"SUM(S115:S119)","v":2240123.9999999995}]
[112]
[113,null,null,{"$f":"'ROR-Model'!C122","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!I122","v":43403526},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G122","v":0},{"$f":"SUM(H122:R122)","v":0}]
[114]
[115,"OK","TBF",{"$f":"'ROR-Model'!C124","v":"Distribution Non-Gas Rev"},null,{"$f":"+C124","v":"TBF"},{"$f":"('ROR-Model'!W124+'ROR-Model'!W160)*'TS Inputs'!$Q$48","v":4638800.9028503913},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G124","v":4638800.9028503913},{"$f":"VLOOKUP($F124,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G124","v":0},{"$f":"SUM(H124:R124)","v":4638800.9028503913}]
[116]
[117,null,null,{"$f":"'ROR-Model'!C126","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G126","v":0},{"$f":"'ROR-Model'!AB126","v":0}]
[118]
[119,null,null,{"$f":"'ROR-Model'!C128","v":"Commodity Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G128","v":0},{"$f":"'ROR-Model'!AB128","v":0}]
[120,null,null,{"$f":"'ROR-Model'!C129","v":"Total Revenue"},null,null,{"$f":"SUM(G124:G128)","v":4638800.9028503913},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,0,0,0,4638800.9028503913,0,{"$f":"SUM(S124:S128)","v":4638800.9028503913}]
[121]
[122,null,null,{"$f":"'ROR-Model'!C131","v":"Total Dth"},null,{"$f":"+C124","v":"TBF"},9749670,{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G131","v":9749670},{"$f":"VLOOKUP($F131,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G131","v":0},{"$f":"SUM(H131:R131)","v":9749670}]
[123]
[124,"FUTURE","FT-2",{"$f":"'ROR-Model'!C133","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G133","v":0},{"$f":"SUM(H133:R133)","v":0}]
[125]
[126,null,null,{"$f":"'ROR-Model'!C135","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G135","v":0},{"$f":"'ROR-Model'!AB135","v":0}]
[127]
[128,null,null,{"$f":"'ROR-Model'!C137","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G137","v":0},{"$f":"'ROR-Model'!AB137","v":0}]
[129,null,null,{"$f":"'ROR-Model'!C138","v":"Total Revenue"},null,null,{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S133:S137)","v":0}]
[130]
[131,null,null,{"$f":"'ROR-Model'!C140","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G140","v":0},{"$f":"SUM(H140:R140)","v":0}]
[132]
[133,"OK","MT",{"$f":"'ROR-Model'!C142","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W142","v":28825.142680000001},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G142","v":28825.142680000001},{"$f":"+N8*G142","v":0},0,0,{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G142","v":0},{"$f":"SUM(H142:R142)","v":28825.142680000001}]
[134]
[135,null,null,{"$f":"'ROR-Model'!C144","v":"Supplier Non-Gas Revenue"},null,"TS",{"$f":"'ROR-Model'!W144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G144","v":0},{"$f":"'ROR-Model'!AB144","v":0}]
[136]
[137,null,null,{"$f":"'ROR-Model'!C146","v":"Commodity Revenue"},null,"TS",{"$f":"'ROR-Model'!W146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G146","v":0},{"$f":"'ROR-Model'!AB146","v":0}]
[138,null,null,{"$f":"'ROR-Model'!C147","v":"Total Revenue"},null,null,{"$f":"SUM(G142:G146)","v":28825.142680000001},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,28825.142680000001,0,0,0,0,0,{"$f":"SUM(S142:S146)","v":28825.142680000001}]
[139]
[140,null,null,{"$f":"'ROR-Model'!C149","v":"Total Dth"},null,"TS",{"$f":"'ROR-Model'!W149","v":25468},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G149","v":25468},{"$f":"+N8*G149","v":0},0,0,{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G149","v":0},{"$f":"SUM(H149:R149)","v":25468}]
[141]
[142,"FUTURE","BLANK",{"$f":"'ROR-Model'!C151","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G151","v":0},{"$f":"SUM(H151:R151)","v":0}]
[143]
[144,null,null,{"$f":"'ROR-Model'!C153","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G153","v":0},{"$f":"'ROR-Model'!AB153","v":0}]
[145]
[146,null,null,{"$f":"'ROR-Model'!C155","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G155","v":0},{"$f":"'ROR-Model'!AB155","v":0}]
[147,null,null,{"$f":"'ROR-Model'!C156","v":"Total Revenue"},null,null,{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S151:S155)","v":0}]
[148]
[149,null,null,{"$f":"'ROR-Model'!C158","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G158","v":0},{"$f":"SUM(H158:R158)","v":0}]
[150]
[151,"TS","TS",{"$f":"'ROR-Model'!C160","v":"Distribution Non-Gas Rev"},null,{"$f":"+C160","v":"TS"},{"$f":"('ROR-Model'!W160+'ROR-Model'!W124)*'TS Inputs'!$Q$47","v":39029615.441144481},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G160","v":39029615.441144481},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G160","v":0},{"$f":"SUM(H160:R160)","v":39029615.441144481}]
[152]
[153,null,null,{"$f":"'ROR-Model'!C162","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G162","v":0},{"$f":"'ROR-Model'!AB162","v":0}]
[154]
[155,null,null,{"$f":"'ROR-Model'!C164","v":"Commodity Revenue"},null,{"$f":"+C160","v":"TS"},{"$f":"'ROR-Model'!W164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G164","v":0},{"$f":"'ROR-Model'!AB164","v":0}]
[156,null,null,{"$f":"'ROR-Model'!C165","v":"Total Revenue"},null,null,{"$f":"SUM(G160:G164)","v":39029615.441144481},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,39029615.441144481,0,0,0,0,0,{"$f":"SUM(S160:S164)","v":39029615.441144481}]
[157]
[158,null,null,{"$f":"'ROR-Model'!C167","v":"Total Dth"},null,{"$f":"+C160","v":"TS"},{"$f":"+'COS Input'!I19-G149","v":47941961},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!D$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!G$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!H$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!I$9,FALSE)*$G167","v":47941961},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!J$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!K$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!L$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!M$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range2,'COS Alloc Factors TS Split'!N$9,FALSE)*$G167","v":0},{"$f":"SUM(H167:R167)","v":47941961}]
[159]
[160,"FUTURE","BLANK",{"$f":"'ROR-Model'!C169","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G169","v":0},{"$f":"SUM(H169:R169)","v":0}]
[161]
[162,null,null,{"$f":"'ROR-Model'!C171","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G171","v":0},{"$f":"'ROR-Model'!AB171","v":0}]
[163]
[164,null,null,{"$f":"'ROR-Model'!C173","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G173","v":0},{"$f":"'ROR-Model'!AB173","v":0}]
[165,null,null,{"$f":"'ROR-Model'!C174","v":"Total Revenue"},null,null,{"$f":"SUM(G169:G173)","v":0},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S169:S173)","v":0}]
[166]
[167,null,null,{"$f":"'ROR-Model'!C176","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G176","v":0},{"$f":"SUM(H176:R176)","v":0}]
[168]
[169,"OK","FT-2C",{"$f":"'ROR-Model'!C178","v":"Distribution Non-Gas Rev"},null,"TS",{"$f":"'ROR-Model'!W178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G178","v":0},{"$f":"SUM(H178:R178)","v":0}]
[170]
[171,null,null,{"$f":"'ROR-Model'!B180","v":0},null,"TS",{"$f":"'ROR-Model'!W180-'ROR-Model'!W180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G180","v":0},{"$f":"'ROR-Model'!AB180","v":0}]
[172]
[173,null,null,{"$f":"'ROR-Model'!B182","v":0},null,"TS",{"$f":"'ROR-Model'!W182-'ROR-Model'!W182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G182","v":0},{"$f":"'ROR-Model'!AB182","v":0}]
[174,null,null,{"$f":"'ROR-Model'!B183","v":0},null,null,{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S178:S182)","v":0}]
[175]
[176,null,null,{"$f":"'ROR-Model'!B185","v":0},null,"TS",{"$f":"'ROR-Model'!W185-'ROR-Model'!W185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G185","v":0},{"$f":"SUM(H185:R185)","v":0}]
[177]
[178,"FUTURE","BLANK",{"$f":"'ROR-Model'!B187","v":"Blank"},null,"No Allocation",{"$f":"'ROR-Model'!W187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G187","v":0},{"$f":"SUM(H187:R187)","v":0}]
[179]
[180,null,null,{"$f":"'ROR-Model'!B189","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G189","v":0},{"$f":"'ROR-Model'!AB189","v":0}]
[181]
[182,null,null,{"$f":"'ROR-Model'!B191","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G191","v":0},{"$f":"'ROR-Model'!AB191","v":0}]
[183,null,null,{"$f":"'ROR-Model'!B192","v":0},null,null,{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S187:S191)","v":0}]
[184]
[185,null,null,{"$f":"'ROR-Model'!B194","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G194","v":0},{"$f":"SUM(H194:R194)","v":0}]
[186]
[187,null,"CET",{"$f":"'ROR-Model'!B196","v":"CET"},null,"GS",{"$f":"'ROR-Model'!W196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G196","v":0},{"$f":"'ROR-Model'!W196","v":0}]
[188,null,"DSM"]
[189,null,"Utah Totals"]
[190]
[191,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G16+G25+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G196","v":433402503.81071991},{"$f":"+H16+H25+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H196","v":383478855.89443594},{"$f":"+I16+I25+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I196","v":0},0,2822849.5487162056,264831.17079536174,{"$f":"+M16+M25+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M196","v":39481511.505940378},{"$f":"+N16+N25+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N196","v":0},0,0,{"$f":"+Q16+Q25+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q196","v":4748718.3498758506},2605737.3409562153,{"$f":"SUM(H200:R200)","v":433402503.81071997}]
[192,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G18+G27+G36+G45+G53+G54+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189","v":0},{"$f":"+H18+H27+H36+H45+H53+H54+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189","v":0},{"$f":"+I18+I27+I36+I45+I53+I54+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189","v":0},0,0,0,0,0,0,0,0,0,0]
[193,null,null,"Commodity Revenue",null,null,{"$f":"+G20+G29+G38+G47+G55+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191","v":0},{"$f":"+H20+H29+H38+H47+H55+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191","v":0},{"$f":"+I20+I29+I38+I47+I55+I56+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191","v":0},0,0,0,0,0,0,0,0,0,0]
[194,null,null,"Total Utah Revenue",null,null,{"$f":"SUM(G200:G202)","v":433402503.81071991},{"$f":"SUM(H200:H202)","v":383478855.89443594},{"$f":"SUM(I200:I202)","v":0},0,2822849.5487162056,264831.17079536174,39481511.505940378,0,0,0,4748718.3498758506,2605737.3409562153,433402503.81071997]
[195,null,null,"Utah DNG Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"+G16+G25+G34+G43+G52+G70+G79+G88+G97+G106+G151+G160+G169+G187+G196","v":423891414.97152048},{"$f":"+H16+H25+H34+H43+H52+H70+H79+H88+H97+H106+H151+H160+H169+H187+H196","v":381802633.60695046},{"$f":"+I16+I25+I34+I43+I52+I70+I79+I88+I97+I106+I151+I160+I169+I187+I196","v":0},0,2795739.177905635,263426.74551994528,39029615.441144481,0,0,0,0,0,423891414.97152048]
[196]
[197,null,null,"Sales Dth",null,null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113","v":115188523},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113","v":112038555},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113","v":0},0,2589192,271004,0,0,0,0,0,289772,115188523]
[198,null,null,"Transportation Dth",null,null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G194","v":57717099},{"$f":"H122+H131+H140+H149+H158+H167+H176+H185+H194","v":0},{"$f":"I122+I131+I140+I149+I158+I167+I176+I185+I194","v":0},0,0,0,47967429,0,0,0,{"$f":"Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194","v":9749670},0,{"$f":"SUM(H207:R207)","v":57717099}]
[199,null,null,"Total Utah Dth",null,null,{"$f":"SUM(G206:G207)","v":172905622},{"$f":"SUM(H206:H207)","v":112038555},{"$f":"SUM(I206:I207)","v":0},0,2589192,271004,47967429,0,0,0,9749670,289772,172905622]
[200,null,null,"Utah Dth Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"G23+G32+G41+G50+G59+G77+G86+G95+G104+G113+G158+G167+G176+G194","v":162840712},{"$f":"H23+H32+H41+H50+H59+H77+H86+H95+H104+H113+H158+H167+H176+H194","v":112038555},{"$f":"I23+I32+I41+I50+I59+I77+I86+I95+I104+I113+I158+I167+I176+I194","v":0},0,2589192,271004,47941961,0,0,0,0,0,{"$f":"S23+S32+S41+S50+S59+S77+S86+S95+S104+S113+S158+S167+S176+S194","v":162840712}]
[201,"Idaho",{"$f":"'ROR-Model'!A210","v":"Idaho"},{"$f":"'ROR-Model'!B210","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G210","v":0},{"$f":"SUM(H210:R210)","v":0}]
[202]
[203,null,null,{"$f":"'ROR-Model'!B212","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G212","v":0},{"$f":"'ROR-Model'!AA212","v":0}]
[204]
[205,null,null,{"$f":"'ROR-Model'!B214","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G214","v":0},{"$f":"'ROR-Model'!AA214","v":0}]
[206,null,null,{"$f":"'ROR-Model'!B215","v":0},null,null,{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S210:S214)","v":0}]
[207]
[208,null,null,{"$f":"'ROR-Model'!B217","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G217","v":0},{"$f":"SUM(H217:R217)","v":0}]
[209]
[210,null,{"$f":"'ROR-Model'!A219","v":0},{"$f":"'ROR-Model'!B219","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G219","v":0},{"$f":"SUM(H219:R219)","v":0}]
[211]
[212,null,null,{"$f":"'ROR-Model'!B221","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G221","v":0},{"$f":"'ROR-Model'!AA221","v":0}]
[213]
[214,null,null,{"$f":"'ROR-Model'!B223","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G223","v":0},{"$f":"'ROR-Model'!AA223","v":0}]
[215,null,null,{"$f":"'ROR-Model'!B224","v":0},null,null,{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S219:S223)","v":0}]
[216]
[217,null,null,{"$f":"'ROR-Model'!B226","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G226","v":0},{"$f":"SUM(H226:R226)","v":0}]
[218]
[219,null,"Idaho Totals"]
[220,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S210+S219","v":0}]
[221,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S212+S221","v":0}]
[222,null,null,"Commodity Revenue",null,null,{"$f":"+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S214+S223","v":0}]
[223,null,null,"Total Idaho Revenue",null,null,{"$f":"SUM(G229:G231)","v":0},{"$f":"SUM(H229:H231)","v":0},{"$f":"SUM(I229:I231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S229:S231)","v":0}]
[224]
[225,null,null,"Sales Dth",null,null,{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S217+S226","v":0}]
[226,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Total Idaho Dth",null,null,{"$f":"SUM(G234:G235)","v":0},{"$f":"SUM(H234:H235)","v":0},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S234:S235)","v":0}]
[228]
[229,"Wyoming"]
[230,null,{"$f":"'ROR-Model'!A239","v":0},{"$f":"'ROR-Model'!B239","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G239","v":0},{"$f":"SUM(H239:R239)","v":0}]
[231]
[232]
[233]
[234,null,null,{"$f":"'ROR-Model'!B243","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G243","v":0},{"$f":"'ROR-Model'!AA243","v":0}]
[235,null,null,{"$f":"'ROR-Model'!B244","v":0},null,null,{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S239:S243)","v":0}]
[236]
[237,null,null,{"$f":"'ROR-Model'!B246","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G246","v":0},{"$f":"SUM(H246:R246)","v":0}]
[238]
[239,null,{"$f":"'ROR-Model'!A248","v":0},{"$f":"'ROR-Model'!B248","v":"F-1"},null,"No Allocation",{"$f":"'ROR-Model'!W248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G248","v":0},{"$f":"SUM(H248:R248)","v":0}]
[240]
[241]
[242]
[243,null,null,{"$f":"'ROR-Model'!B252","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G252","v":0},{"$f":"'ROR-Model'!AA252","v":0}]
[244,null,null,{"$f":"'ROR-Model'!B253","v":0},null,null,{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S248:S252)","v":0}]
[245]
[246,null,null,{"$f":"'ROR-Model'!B255","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G255","v":0},{"$f":"SUM(H255:R255)","v":0}]
[247]
[248,null,{"$f":"'ROR-Model'!A257","v":0},{"$f":"'ROR-Model'!B257","v":"NGV"},null,"No Allocation",{"$f":"'ROR-Model'!W257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G257","v":0},{"$f":"SUM(H257:R257)","v":0}]
[249]
[250]
[251]
[252,null,null,{"$f":"'ROR-Model'!B261","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G261","v":0},{"$f":"'ROR-Model'!AA261","v":0}]
[253,null,null,{"$f":"'ROR-Model'!B262","v":0},null,null,{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S257:S261)","v":0}]
[254]
[255,null,null,{"$f":"'ROR-Model'!B264","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G264","v":0},{"$f":"SUM(H264:R264)","v":0}]
[256]
[257,null,{"$f":"'ROR-Model'!A266","v":0},{"$f":"'ROR-Model'!B266","v":"GSW"},null,"No Allocation",{"$f":"'ROR-Model'!W266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G266","v":0},{"$f":"SUM(H266:R266)","v":0}]
[258]
[259]
[260]
[261,null,null,{"$f":"'ROR-Model'!B270","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G270","v":0},{"$f":"'ROR-Model'!AA270","v":0}]
[262,null,null,{"$f":"'ROR-Model'!B271","v":0},null,null,{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S266:S270)","v":0}]
[263]
[264,null,null,{"$f":"'ROR-Model'!B273","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G273","v":0},{"$f":"SUM(H273:R273)","v":0}]
[265]
[266,null,{"$f":"'ROR-Model'!A275","v":0},{"$f":"'ROR-Model'!B275","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G275","v":0},{"$f":"SUM(H275:R275)","v":0}]
[267,null,null,null,{"$f":"'ROR-Model'!C276","v":0}]
[268,null,null,{"$f":"'ROR-Model'!B277","v":0}]
[269]
[270,null,null,{"$f":"'ROR-Model'!B279","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G279","v":0},{"$f":"'ROR-Model'!AA279","v":0}]
[271,null,null,{"$f":"'ROR-Model'!B280","v":0},null,null,{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S275:S279)","v":0}]
[272]
[273,null,null,{"$f":"'ROR-Model'!B282","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G282","v":0},{"$f":"SUM(H282:R282)","v":0}]
[274]
[275,null,{"$f":"'ROR-Model'!A284","v":0},{"$f":"'ROR-Model'!B284","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G284","v":0},{"$f":"SUM(H284:R284)","v":0}]
[276,null,null,null,{"$f":"'ROR-Model'!C285","v":0}]
[277,null,null,{"$f":"'ROR-Model'!B286","v":0},null,null,{"$f":"'ROR-Model'!W286","v":0}]
[278]
[279,null,null,{"$f":"'ROR-Model'!B288","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G288","v":0},{"$f":"'ROR-Model'!AA288","v":0}]
[280,null,null,{"$f":"'ROR-Model'!B289","v":0},null,null,{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S284:S288)","v":0}]
[281]
[282,null,null,{"$f":"'ROR-Model'!B291","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G291","v":0},{"$f":"SUM(H291:R291)","v":0}]
[283]
[284,null,{"$f":"'ROR-Model'!A293","v":0},{"$f":"'ROR-Model'!B293","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G293","v":0},{"$f":"SUM(H293:R293)","v":0}]
[285,null,"Sales",null,{"$f":"'ROR-Model'!C294","v":" (To Commodity Costs) "}]
[286]
[287]
[288,null,null,{"$f":"'ROR-Model'!B297","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G297","v":0},{"$f":"'ROR-Model'!AA297","v":0}]
[289,null,null,{"$f":"'ROR-Model'!B298","v":0},null,null,{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S293:S297)","v":0}]
[290]
[291,null,null,{"$f":"'ROR-Model'!B300","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G300","v":0},{"$f":"SUM(H300:R300)","v":0}]
[292]
[293,null,{"$f":"'ROR-Model'!A302","v":0},{"$f":"'ROR-Model'!B302","v":"I-T"},null,"No Allocation",{"$f":"'ROR-Model'!W302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G302","v":0},{"$f":"SUM(H302:R302)","v":0}]
[294,null,null,null,{"$f":"'ROR-Model'!C303","v":0}]
[295]
[296]
[297,null,null,{"$f":"'ROR-Model'!B306","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G306","v":0},{"$f":"'ROR-Model'!AA306","v":0}]
[298,null,null,{"$f":"'ROR-Model'!B307","v":0},null,null,{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S302:S306)","v":0}]
[299]
[300,null,null,{"$f":"'ROR-Model'!B309","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G309","v":0},{"$f":"SUM(H309:R309)","v":0}]
[301]
[302,null,{"$f":"'ROR-Model'!A311","v":0},{"$f":"'ROR-Model'!B311","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G311","v":0},{"$f":"SUM(H311:R311)","v":0}]
[303,null,"Trans",null,{"$f":"'ROR-Model'!C312","v":0}]
[304]
[305]
[306,null,null,{"$f":"'ROR-Model'!B315","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G315","v":0},{"$f":"'ROR-Model'!AA315","v":0}]
[307,null,null,{"$f":"'ROR-Model'!B316","v":0},null,null,{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S311:S315)","v":0}]
[308]
[309,null,null,{"$f":"'ROR-Model'!B318","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G318","v":0},{"$f":"SUM(H318:R318)","v":0}]
[310]
[311]
[312]
[313,null,"Wyoming Totals"]
[314,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G239+G248+G257+G266+G275","v":0},{"$f":"+H239+H248+H257+H266+H275","v":0},{"$f":"+I239+I248+I257+I266+I275","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S239+S248+S257+S266+S275","v":0}]
[315,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S277+S286","v":0}]
[316,null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S284+S293+S302+S311","v":0}]
[317,null,null,"Commodity Revenue",null,null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S243+S252+S261+S270+S279+S288+S297+S306+S315","v":0}]
[318,null,null,"Total Wyoming Revenue",null,null,{"$f":"SUM(G323:G326)","v":0},{"$f":"SUM(H323:H326)","v":0},{"$f":"SUM(I323:I326)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S323:S326)","v":0}]
[319]
[320,null,null,"Sales Dth",null,null,{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S246+S255+S264+S273+S282+S291","v":0}]
[321,null,null,"Transportation Dth",null,null,{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S309+S318+S300","v":0}]
[322,null,null,"Total Wyoming Dth",null,null,{"$f":"SUM(G329:G330)","v":0},{"$f":"SUM(H329:H330)","v":0},{"$f":"SUM(I329:I330)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S329:S330)","v":0}]
[323,null,null,"Total Wyoming Less NGV",null,null,{"$f":"G246+G255+G273+G282+G291+G309+G318+G300","v":0},{"$f":"H246+H255+H273+H282+H291+H309+H318+H300","v":0},{"$f":"I246+I255+I273+I282+I291+I309+I318+I300","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H332:R332)","v":0}]
[324,"Colorado"]
[325,null,{"$f":"'ROR-Model'!A334","v":0},{"$f":"'ROR-Model'!B334","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G334","v":0},{"$f":"SUM(H334:R334)","v":0}]
[326]
[327]
[328]
[329,null,null,{"$f":"'ROR-Model'!B338","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G338","v":0},{"$f":"'ROR-Model'!AA338","v":0}]
[330,null,null,{"$f":"'ROR-Model'!B339","v":0},null,null,{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S334:S338)","v":0}]
[331]
[332,null,null,{"$f":"'ROR-Model'!B341","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G341","v":0},{"$f":"SUM(H341:R341)","v":0}]
[333]
[334,null,{"$f":"'ROR-Model'!A343","v":0},{"$f":"'ROR-Model'!B343","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G343","v":0},{"$f":"SUM(H343:R343)","v":0}]
[335]
[336]
[337]
[338,null,null,{"$f":"'ROR-Model'!B347","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G347","v":0},{"$f":"'ROR-Model'!AA347","v":0}]
[339,null,null,{"$f":"'ROR-Model'!B348","v":0},null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S343:S347)","v":0}]
[340]
[341,null,null,{"$f":"'ROR-Model'!B350","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G350","v":0},{"$f":"SUM(H350:R350)","v":0}]
[342]
[343,null,"Colorado Totals"]
[344,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S334+S343","v":0}]
[345,null,null,"Commodity Revenue",null,null,{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+S337+S346","v":0}]
[346,null,null,"Total Colorado Revenue",null,null,{"$f":"SUM(G353:G354)","v":0},{"$f":"SUM(H353:H354)","v":0},{"$f":"SUM(I353:I354)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S353:S354)","v":0}]
[347]
[348,null,null,"Sales Dth",null,null,{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S341","v":0}]
[349,null,null,"Transportation Dth",null,null,{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S350","v":0}]
[350,null,null,"Total Colorado Dth",null,null,{"$f":"SUM(G357:G358)","v":0},{"$f":"SUM(H357:H358)","v":0},{"$f":"SUM(I357:I358)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S357:S358)","v":0}]
[351]
[352,"System Total Tariff Sales and Revenue"]
[353,null,"SystemTotal Tariff Revenue"]
[354,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"G200+G229+G323+G353","v":433402503.81071991},383478855.89443594,0,0,2822849.5487162056,264831.17079536174,39481511.505940378,0,0,0,4748718.3498758506,2605737.3409562153,433402503.81071997]
[355,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"G201+G230+G324","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[356,null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S325","v":0}]
[357,null,null,"Commodity Revenue",null,null,{"$f":"G202+G231+G326+G354","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[358]
[359,null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(G363:G367)","v":433402503.81071991},{"$f":"SUM(H363:H367)","v":383478855.89443594},{"$f":"SUM(I363:I367)","v":0},0,2822849.5487162056,264831.17079536174,39481511.505940378,0,0,0,4748718.3498758506,2605737.3409562153,{"$f":"SUM(S363:S367)","v":433402503.81071997}]
[360,null,"System Total Dth Throughput"]
[361,null,null,"Sales Dth",null,null,{"$f":"G206+G234+G329+G357","v":115188523},{"$f":"H206+H234+H329+H357","v":112038555},0,0,2589192,271004,0,0,0,0,0,289772,115188523]
[362,null,null,"Transportation Dth",null,null,{"$f":"G207+G235+G330+G358","v":57717099},0,0,0,0,0,47967429,0,0,0,9749670,0,57717099]
[363,null,null,"System Total Dth Throughput",null,null,{"$f":"ROUND(SUM(G370:G371),0)","v":172905622},{"$f":"ROUND(SUM(H370:H371),0)","v":112038555},{"$f":"ROUND(SUM(I370:I371),0)","v":0},0,2589192,271004,47967429,0,0,0,9749670,289772,{"$f":"ROUND(SUM(S370:S371),0)","v":172905622}]
[364,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[365]
[366,"OTHER OPERATING REVENUE"]
[367]
[368,null,"Utah % of Sales Dth from 191 Acct ===>"]
[369]
[370,483,"Sales For Resale \\2"]
[371,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G380","v":0},{"$f":"SUM(H380:R380)","v":0}]
[372,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G381","v":0},{"$f":"SUM(H381:R381)","v":0}]
[373,null,null,"Total",null,null,{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S380:S381)","v":0}]
[374]
[375,487,"Interest on Past Due Accounts"]
[376,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W385","v":1128521.19044},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G385","v":996654.96955242974},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G385","v":7468.9111742147707},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G385","v":703.7534040192071},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G385","v":104345.93671304804},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G385","v":12392.712514838997},{"$f":"VLOOKUP($F385,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G385","v":6954.9070814494116},{"$f":"SUM(H385:R385)","v":1128521.19044}]
[377,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G386","v":0},{"$f":"SUM(H386:R386)","v":0}]
[378,null,null,"Total",null,null,{"$f":"SUM(G385:G386)","v":1128521.19044},{"$f":"SUM(H385:H386)","v":996654.96955242974},{"$f":"SUM(I385:I386)","v":0},0,7468.9111742147707,703.7534040192071,104345.93671304804,0,0,0,12392.712514838997,6954.9070814494116,{"$f":"SUM(S385:S386)","v":1128521.19044}]
[379]
[380,4860,"NGV Equipment Leases Revenue"]
[381,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W390","v":2755442.5527999997},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G390","v":2751482.0086444113},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G390","v":1089.0304928422922},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G390","v":42.893980024422888},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G390","v":2749.9807193435568},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G390","v":26.212987792702879},{"$f":"VLOOKUP($F390,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G390","v":52.425975585405759},{"$f":"SUM(H390:R390)","v":2755442.5527999997}]
[382,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G391","v":0},{"$f":"SUM(H391:R391)","v":0}]
[383,null,null,"Total",null,null,{"$f":"SUM(G390:G391)","v":2755442.5527999997},{"$f":"SUM(H390:H391)","v":2751482.0086444113},{"$f":"SUM(I390:I391)","v":0},0,1089.0304928422922,42.893980024422888,2749.9807193435568,0,0,0,26.212987792702879,52.425975585405759,{"$f":"SUM(S390:S391)","v":2755442.5527999997}]
[384]
[385,4861,"NGV Revenue - Repairs to NGV"]
[386,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G395","v":0},{"$f":"SUM(H395:R395)","v":0}]
[387,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G396","v":0},{"$f":"SUM(H396:R396)","v":0}]
[388,null,null,"Total",null,null,{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S395:S396)","v":0}]
[389]
[390,4862,"NGV Revenue - Sales of NGV Equipment"]
[391,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G400","v":0},{"$f":"SUM(H400:R400)","v":0}]
[392,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G401","v":0},{"$f":"SUM(H401:R401)","v":0}]
[393,null,null,"Total",null,null,{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S400:S401)","v":0}]
[394]
[395,"488001","Fees for Connecting Gas Service"]
[396,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G405","v":0},{"$f":"SUM(H405:R405)","v":0}]
[397,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G406","v":0},{"$f":"SUM(H406:R406)","v":0}]
[398,null,null,"Total",null,null,{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S405:S406)","v":0}]
[399]
[400,"488002","New Premises Fees"]
[401,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G410","v":0},{"$f":"SUM(H410:R410)","v":0}]
[402,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G411","v":0},{"$f":"SUM(H411:R411)","v":0}]
[403,null,null,"Total",null,null,{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S410:S411)","v":0}]
[404]
[405,"488003","Fees for Processing Bad Checks"]
[406,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G415","v":0},{"$f":"SUM(H415:R415)","v":0}]
[407,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G416","v":0},{"$f":"SUM(H416:R416)","v":0}]
[408,null,null,"Total",null,null,{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S415:S416)","v":0}]
[409]
[410,"488004","BLANK"]
[411,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G420","v":0},{"$f":"SUM(H420:R420)","v":0}]
[412,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G421","v":0},{"$f":"SUM(H421:R421)","v":0}]
[413,null,null,"Total",null,null,{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S420:S421)","v":0}]
[414]
[415,"488005","Contributions - Mains"]
[416,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G425","v":0},{"$f":"SUM(H425:R425)","v":0}]
[417,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G426","v":0},{"$f":"SUM(H426:R426)","v":0}]
[418,null,null,"Total",null,null,{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S425:S426)","v":0}]
[419]
[420,"488006","Refunds of Contributions - Mains"]
[421,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G430","v":0},{"$f":"SUM(H430:R430)","v":0}]
[422,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G431","v":0},{"$f":"SUM(H431:R431)","v":0}]
[423,null,null,"Total",null,null,{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S430:S431)","v":0}]
[424]
[425,"488007","Service Line Contributions - 1/2 Inch"]
[426,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G435","v":0},{"$f":"SUM(H435:R435)","v":0}]
[427,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G436","v":0},{"$f":"SUM(H436:R436)","v":0}]
[428,null,null,"Total",null,null,{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S435:S436)","v":0}]
[429]
[430,"488008","Service Line Contributions - 3/4 Inch"]
[431,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G440","v":0},{"$f":"SUM(H440:R440)","v":0}]
[432,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G441","v":0},{"$f":"SUM(H441:R441)","v":0}]
[433,null,null,"Total",null,null,{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S440:S441)","v":0}]
[434]
[435,"488009","Service Line Contributions - 1 1/4 Inch"]
[436,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G445","v":0},{"$f":"SUM(H445:R445)","v":0}]
[437,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G446","v":0},{"$f":"SUM(H446:R446)","v":0}]
[438,null,null,"Total",null,null,{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S445:S446)","v":0}]
[439]
[440,"488010","Misc Customer Service Revenue"]
[441,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G450","v":0},{"$f":"SUM(H450:R450)","v":0}]
[442,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G451","v":0},{"$f":"SUM(H451:R451)","v":0}]
[443,null,null,"Total",null,null,{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S450:S451)","v":0}]
[444]
[445,4891,"Capacity Release Revenues (Utah 10%)"]
[446,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W455","v":341404.42},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G455","v":278291.27170693845},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G455","v":3477.9638642796035},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G455","v":44321.46614203533},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G455","v":15085.909360893729},{"$f":"VLOOKUP($F455,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G455","v":227.80892585287586},{"$f":"SUM(H455:R455)","v":341404.42}]
[447,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G456","v":0},{"$f":"SUM(H456:R456)","v":0}]
[448,null,null,"Total",null,null,{"$f":"SUM(G455:G456)","v":341404.42},{"$f":"SUM(H455:H456)","v":278291.27170693845},{"$f":"SUM(I455:I456)","v":0},0,3477.9638642796035,0,44321.46614203533,0,0,0,15085.909360893729,227.80892585287586,{"$f":"SUM(S455:S456)","v":341404.42}]
[449]
[450,490,"Incidental Plant Production Sales \\2"]
[451,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G460","v":0},{"$f":"SUM(H460:R460)","v":0}]
[452,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G461","v":0},{"$f":"SUM(H461:R461)","v":0}]
[453,null,null,"Total",null,null,{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S460:S461)","v":0}]
[454]
[455,491,"Rev from Gas Processed by Others \\2"]
[456,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G465","v":0},{"$f":"SUM(H465:R465)","v":0}]
[457,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G466","v":0},{"$f":"SUM(H466:R466)","v":0}]
[458,null,null,"Total",null,null,{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S465:S466)","v":0}]
[459]
[460,492,"Incidental Oil Sales \\2"]
[461,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G470","v":0},{"$f":"SUM(H470:R470)","v":0}]
[462,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G471","v":0},{"$f":"SUM(H471:R471)","v":0}]
[463,null,null,"Total",null,null,{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S470:S471)","v":0}]
[464]
[465,493,"Rent From Gas Property \\2"]
[466,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G475","v":0},{"$f":"SUM(H475:R475)","v":0}]
[467,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G476","v":0},{"$f":"SUM(H476:R476)","v":0}]
[468,null,null,"Total",null,null,{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S475:S476)","v":0}]
[469]
[470,495,"Other Gas Revenues \\2"]
[471,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G480","v":0},{"$f":"SUM(H480:R480)","v":0}]
[472,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G481","v":0},{"$f":"SUM(H481:R481)","v":0}]
[473,null,null,"Total",null,null,{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S480:S481)","v":0}]
[474]
[475,4951,"Overriding Royalties from Celsius \\2"]
[476,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G485","v":0},{"$f":"SUM(H485:R485)","v":0}]
[477,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G486","v":0},{"$f":"SUM(H486:R486)","v":0}]
[478,null,null,"Total",null,null,{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S485:S486)","v":0}]
[479]
[480,4952,"Oil Revenues received from Wexpro \\2"]
[481,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G490","v":0},{"$f":"SUM(H490:R490)","v":0}]
[482,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G491","v":0},{"$f":"SUM(H491:R491)","v":0}]
[483,null,null,"Total",null,null,{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S490:S491)","v":0}]
[484]
[485,"496","Provision for rate refunds (EDIT Amort)"]
[486,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W495","v":4927225.619728107},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G495","v":4316803.6097929776},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G495","v":39958.000076807824},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G495","v":2176.0487707324223},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G495","v":458582.31992216787},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G495","v":106816.81289011},{"$f":"VLOOKUP($F495,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G495","v":2888.8282753112671},{"$f":"SUM(H495:R495)","v":4927225.6197281061}]
[487,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G496","v":0},{"$f":"SUM(H496:R496)","v":0}]
[488,null,null,"Total",null,null,{"$f":"SUM(G495:G496)","v":4927225.619728107},{"$f":"SUM(H495:H496)","v":4316803.6097929776},{"$f":"SUM(I495:I496)","v":0},0,39958.000076807824,2176.0487707324223,458582.31992216787,0,0,0,106816.81289011,2888.8282753112671,{"$f":"SUM(S495:S496)","v":4927225.6197281061}]
[489]
[490,"System Total Other Revenues"]
[491,null,"Utah Other Revenues",null,null,null,null,{"$f":"+H502-H495","v":4026428.2499037795},{"$f":"+I502-I495","v":0},0,12035.905531336663,746.6473840436297,151417.38357442693,0,0,0,27504.834863525422,7235.1419828876933]
[492,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0}]
[493,null,null,"General Other Revenues",null,null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":9152593.7829681076},{"$f":"H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":8343231.859696757},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},0,51993.905608144487,2922.696154776052,609999.7034965948,0,0,0,134321.64775363542,10123.97025819896,{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":9152593.7829681057}]
[494,null,null,"Utah Total Other Revenues",null,null,{"$f":"SUM(G501:G502)","v":9152593.7829681076},{"$f":"SUM(H501:H502)","v":8343231.859696757},{"$f":"SUM(I501:I502)","v":0},0,51993.905608144487,2922.696154776052,609999.7034965948,0,0,0,134321.64775363542,10123.97025819896,{"$f":"SUM(S501:S502)","v":9152593.7829681057}]
[495,null,"Wyoming Other Revenues"]
[496,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S486+S491","v":0}]
[497,null,null,"General Other Revenues",null,null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},0,0,0,0,0,0,0,0,0,{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0}]
[498,null,null,"Wyoming Total Other Revenues",null,null,{"$f":"SUM(G505:G506)","v":0},{"$f":"SUM(H505:H506)","v":0},{"$f":"SUM(I505:I506)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S505:S506)","v":0}]
[499]
[500,null,"System Total Other Revenue",null,null,null,{"$f":"G503+G507","v":9152593.7829681076},{"$f":"H503+H507","v":8343231.859696757},{"$f":"I503+I507","v":0},0,51993.905608144487,2922.696154776052,609999.7034965948,0,0,0,134321.64775363542,10123.97025819896,{"$f":"S503+S507","v":9152593.7829681057}]
[501]
[502]
[503,"TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"G368+G509","v":442555097.59368801},{"$f":"H368+H509","v":391822087.75413269},{"$f":"I368+I509","v":0},0,2874843.4543243502,267753.86695013777,40091511.209436975,0,0,0,4883039.997629486,2615861.3112144144,{"$f":"S368+S509","v":442555097.59368807}]
[504]
[505]
[506,"UTILITY OPERATING EXPENSES"]
[507]
[508,"GAS PURCHASE EXPENSES"]
[509]
[510,null,"Utah % of Sales Dth from 191 Acct ===>"]
[511]
[512,758,"Gas Well Royalties"]
[513,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G522","v":0},{"$f":"SUM(H522:R522)","v":0}]
[514,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G523","v":0},{"$f":"SUM(H523:R523)","v":0}]
[515,null,null,"Total",null,null,{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S522:S523)","v":0}]
[516]
[517,"7581","Gas Well Royalties - Other"]
[518,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G527","v":0},{"$f":"SUM(H527:R527)","v":0}]
[519,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G528","v":0},{"$f":"SUM(H528:R528)","v":0}]
[520,null,null,"Total",null,null,{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S527:S528)","v":0}]
[521]
[522,759,"Gath by Others, GRI & ACA  -  Gas Cost"]
[523,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G532","v":0},{"$f":"SUM(H532:R532)","v":0}]
[524,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G533","v":0},{"$f":"SUM(H533:R533)","v":0}]
[525,null,null,"Total",null,null,{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S532:S533)","v":0}]
[526]
[527,759,"Gathering by Others - SNG Cost"]
[528,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G537","v":0},{"$f":"SUM(H537:R537)","v":0}]
[529,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W538","v":0}]
[530,null,null,"Total",null,null,{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S537:S538)","v":0}]
[531]
[532,800,"Natural Gas Well Head Purchases"]
[533,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G542","v":0},{"$f":"SUM(H542:R542)","v":0}]
[534,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G543","v":0},{"$f":"SUM(H543:R543)","v":0}]
[535,null,null,"Total",null,null,{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S542:S543)","v":0}]
[536]
[537,801,"Natural Gas Field Line Purchases"]
[538,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G547","v":0},{"$f":"SUM(H547:R547)","v":0}]
[539,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G548","v":0},{"$f":"SUM(H548:R548)","v":0}]
[540,null,null,"Total",null,null,{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S547:S548)","v":0}]
[541]
[542,802,"Natural Gas Gasoline Plant Outlet Purch"]
[543,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G552","v":0},{"$f":"SUM(H552:R552)","v":0}]
[544,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G553","v":0},{"$f":"SUM(H553:R553)","v":0}]
[545,null,null,"Total",null,null,{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S552:S553)","v":0}]
[546]
[547,803,"Natural Gas Trans Line - Purchases"]
[548,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G557","v":0},{"$f":"SUM(H557:R557)","v":0}]
[549,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G558","v":0},{"$f":"SUM(H558:R558)","v":0}]
[550,null,null,"Total",null,null,{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S557:S558)","v":0}]
[551]
[552,804,"Natural Gas City Gate Purch - Resources"]
[553,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G562","v":0},{"$f":"SUM(H562:R562)","v":0}]
[554,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G563","v":0},{"$f":"SUM(H563:R563)","v":0}]
[555,null,null,"Total",null,null,{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S562:S563)","v":0}]
[556]
[557,"8041","Natural Gas City Gate Purch - Other"]
[558,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G567","v":0},{"$f":"SUM(H567:R567)","v":0}]
[559,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G568","v":0},{"$f":"SUM(H568:R568)","v":0}]
[560,null,null,"Total",null,null,{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S567:S568)","v":0}]
[561]
[562,805,"Purchased Gas Cost Adj - Other"]
[563,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G572","v":0},{"$f":"SUM(H572:R572)","v":0}]
[564,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G573","v":0},{"$f":"SUM(H573:R573)","v":0}]
[565,null,null,"Total",null,null,{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S572:S573)","v":0}]
[566]
[567,"8051","Purchased Gas Cost Adj - Utah"]
[568,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G577","v":0},{"$f":"SUM(H577:R577)","v":0}]
[569,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G578","v":0},{"$f":"SUM(H578:R578)","v":0}]
[570,null,null,"Total",null,null,{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S577:S578)","v":0}]
[571]
[572,806,"Exchange Gas"]
[573,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G582","v":0},{"$f":"SUM(H582:R582)","v":0}]
[574,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G583","v":0},{"$f":"SUM(H583:R583)","v":0}]
[575,null,null,"Total",null,null,{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S582:S583)","v":0}]
[576]
[577,"8081","Gas Withdrawn Underground Storage"]
[578,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G587","v":0},{"$f":"SUM(H587:R587)","v":0}]
[579,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G588","v":0},{"$f":"SUM(H588:R588)","v":0}]
[580,null,null,"Total",null,null,{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S587:S588)","v":0}]
[581]
[582,"8082","Gas Delivered to Underground Storage"]
[583,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G592","v":0},{"$f":"SUM(H592:R592)","v":0}]
[584,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G593","v":0},{"$f":"SUM(H593:R593)","v":0}]
[585,null,null,"Total",null,null,{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S592:S593)","v":0}]
[586]
[587,"8083","Exchange Gas"]
[588,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G597","v":0},{"$f":"SUM(H597:R597)","v":0}]
[589,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G598","v":0},{"$f":"SUM(H598:R598)","v":0}]
[590,null,null,"Total",null,null,{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S597:S598)","v":0}]
[591]
[592,813,"Other Gas Supply Expenses - Gas Cost"]
[593,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G602","v":0},{"$f":"SUM(H602:R602)","v":0}]
[594,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G603","v":0},{"$f":"SUM(H603:R603)","v":0}]
[595,null,null,"Total",null,null,{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S602:S603)","v":0}]
[596]
[597,813,"Other Gas Supply Expenses - SNG Cost"]
[598,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G607","v":0},{"$f":"SUM(H607:R607)","v":0}]
[599,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G608","v":0},{"$f":"SUM(H608:R608)","v":0}]
[600,null,null,"Total",null,null,{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S607:S608)","v":0}]
[601]
[602,"8135","CO2 Processing Expenses"]
[603,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G612","v":0},{"$f":"SUM(H612:R612)","v":0}]
[604,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G613","v":0},{"$f":"SUM(H613:R613)","v":0}]
[605,null,null,"Total",null,null,{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S612:S613)","v":0}]
[606]
[607,858,"Transportation GRI & ACA - Gas Cost"]
[608,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G617","v":0},{"$f":"SUM(H617:R617)","v":0}]
[609,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G618","v":0},{"$f":"SUM(H618:R618)","v":0}]
[610,null,null,"Total",null,null,{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S617:S618)","v":0}]
[611]
[612,858,"Trans & Comp by Others - SNG Cost"]
[613,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G622","v":0},{"$f":"SUM(H622:R622)","v":0}]
[614,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G623","v":0},{"$f":"SUM(H623:R623)","v":0}]
[615,null,null,"Total",null,null,{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S622:S623)","v":0}]
[616]
[617,null,"Value of Gas Purchased During Interruption"]
[618,null,null,"Utah Interruptible Transportation",null,"No Allocation",{"$f":"'ROR-Model'!W627","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!D54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!E54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!F54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!G54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!H54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!I54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!J54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!K54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!L54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!M54","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors TS TTL'!N54","v":0},{"$f":"SUM(H627:R627)","v":0}]
[619,null,null,"Utah Interruptible Sales",null,"No Allocation",{"$f":"'ROR-Model'!W628","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!D56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!E56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!F56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!G56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!H56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!I56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!J56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!K56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!L56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!M56","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors TS TTL'!N56","v":0},{"$f":"SUM(H628:R628)","v":0}]
[620,null,null,"Total",null,null,{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S627:S628)","v":0}]
[621]
[622,"System Total Gas Purchase Expenses"]
[623,null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"G537+G612+G629","v":0},{"$f":"H537+H612+H629","v":0},{"$f":"I537+I612+I629","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(H632:R632)","v":0}]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,0,0]
[625,null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"G538+G613","v":0},{"$f":"H538+H613","v":0},{"$f":"I538+I613","v":0},0,0,0,0,0,0,0,0,0,0]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"G523+G528+G533+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623","v":0},{"$f":"H523+H528+H533+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623","v":0},{"$f":"I523+I528+I533+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623","v":0},0,0,0,0,0,0,0,0,0,0]
[627,null,"Utah Timing Differences",null,null,null,{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[628,null,"Wyoming Timing Differences",null,null,null,{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":0},0,0,0,0,0,0,0,0,0,0]
[629]
[630]
[631,"System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(G632:G639)","v":0},{"$f":"SUM(H632:H639)","v":0},{"$f":"SUM(I632:I639)","v":0},0,0,0,0,{"$f":"SUM(N632:N639)","v":0},{"$f":"SUM(O632:O639)","v":0},{"$f":"SUM(P632:P639)","v":0},0,0,{"$f":"SUM(H640:R640)","v":0}]
[632]
[633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand"]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COS Alloc Factors TS TTL'!D92","v":0.34638479819920837},{"$f":"1-X643","v":0.65361520180079169},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COS Alloc Factors TS TTL'!G92","v":0.49493906600535914},{"$f":"1-AM643","v":0.5050609339946408},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!H92","v":1},{"$f":"1-AR643","v":0},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!I92","v":0.58756538180997864},{"$f":"'COS Alloc Factors TS TTL'!I91","v":0.41243461819002142},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!J92","v":0},{"$f":"1-BB643","v":1},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!K92","v":0},{"$f":"1-BG643","v":1},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!L92","v":0},{"$f":"1-BL643","v":1},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!M92","v":0.45967006187214471},{"$f":"1-BQ643","v":0.54032993812785524},null,null,null,{"$f":"'COS Alloc Factors TS TTL'!N92","v":0.62608178548211746},{"$f":"1-BV643","v":0.37391821451788254}]
[635]
[636,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV"]
[637,null,null,null,null,"Factor","DNG Related","GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[638,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-10608.594906492161},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G647","v":-9057.314095085414},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G647","v":-88.064885858834558},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G647","v":-4.7165311470103557},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G647","v":-1026.5092832585387},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G647","v":-241.17239095310109},{"$f":"VLOOKUP($F647,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G647","v":-190.81772018926139},{"$f":"SUM(H647:R647)","v":-10608.594906492161},null,"Throughput",{"$f":"IF($U647=$V$646,$H647,0)","v":0},{"$f":"IF($U647=$W$646,$H647,0)","v":0},{"$f":"IF($U647=$X$646,$H647,0)+IF($U647=$Y$646,$H647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":-9057.314095085414},{"$f":"IF($U647=$Y$646,$H647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V647:Y647)-H647","v":0},{"$f":"IF($U647=$AA$646,$I647,0)","v":0},{"$f":"IF($U647=$AB$646,$I647,0)","v":0},{"$f":"IF($U647=$AC$646,$I647,0)+IF($U647=$AD$646,$I647,0)*$X$643","v":0},{"$f":"IF($U647=$AD$646,$I647,0)*$Y$643","v":0},{"$f":"SUM(AA647:AD647)-I647","v":0},{"$f":"IF($U647=$AF$646,$J647,0)","v":0},{"$f":"IF($U647=$AG$646,$J647,0)","v":0},{"$f":"IF($U647=$AH$646,$J647,0)+IF($U647=$AI$646,$J647,0)*$X$643","v":0},{"$f":"IF($U647=$AI$646,$J647,0)*$Y$643","v":0},{"$f":"SUM(AF647:AI647)-J647","v":0},{"$f":"IF($U647=$AK$646,$K647,0)","v":0},{"$f":"IF($U647=$AL$646,$K647,0)","v":0},{"$f":"IF($U647=$AM$646,$K647,0)+IF($U647=$AN$646,$K647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-88.064885858834558},{"$f":"IF($U647=$AN$646,$K647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK647:AN647)-K647","v":0},{"$f":"IF($U647=$AP$646,$L647,0)","v":0},{"$f":"IF($U647=$AQ$646,$L647,0)","v":0},{"$f":"IF($U647=$AR$646,$L647,0)+IF($U647=$AS$646,$L647,0)*$X$643","v":-4.7165311470103557},{"$f":"IF($U647=$AS$646,$L647,0)*$Y$643","v":0},{"$f":"SUM(AP647:AS647)-L647","v":0},{"$f":"IF($U647=$AU$646,$M647,0)","v":0},{"$f":"IF($U647=$AV$646,$M647,0)","v":0},{"$f":"IF($U647=$AW$646,$M647,0)+IF($U647=$AX$646,$M647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":-1026.5092832585387},{"$f":"IF($U647=$AX$646,$M647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU647:AX647)-M647","v":0},{"$f":"IF($U647=$AZ$646,$N647,0)","v":0},{"$f":"IF($U647=$BA$646,$N647,0)","v":0},{"$f":"IF($U647=$BB$646,$N647,0)+IF($U647=$BC$646,$N647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U647=$BC$646,$N647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ647:BC647)-N647","v":0},{"$f":"IF($U647=$BE$646,$O647,0)","v":0},{"$f":"IF($U647=$BF$646,$O647,0)","v":0},{"$f":"IF($U647=$BG$646,$O647,0)+IF($U647=$BH$646,$O647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U647=$BH$646,$O647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE647:BH647)-O647","v":0},{"$f":"IF($U647=$BJ$646,$P647,0)","v":0},{"$f":"IF($U647=$BK$646,$P647,0)","v":0},{"$f":"IF($U647=$BL$646,$P647,0)+IF($U647=$BM$646,$P647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U647=$BM$646,$P647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ647:BM647)-P647","v":0},{"$f":"IF($U647=$BO$646,$Q647,0)","v":0},{"$f":"IF($U647=$BP$646,$Q647,0)","v":0},{"$f":"IF($U647=$BQ$646,$Q647,0)+IF($U647=$BR$646,$Q647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":-241.17239095310109},{"$f":"IF($U647=$BR$646,$Q647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO647:BR647)-Q647","v":0},{"$f":"IF($U647=$BT$646,$R647,0)","v":0},{"$f":"IF($U647=$BU$646,$R647,0)","v":0},{"$f":"IF($U647=$BV$646,$R647,0)+IF($U647=$BW$646,$R647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-190.81772018926139},{"$f":"IF($U647=$BW$646,$R647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT647:BW647)-R647","v":0},{"$f":"SUM(V647:BW647)-S647","v":0}]
[639,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-519942.41929345543},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G648","v":-443911.92654716945},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G648","v":-4316.1860936195308},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G648","v":-231.16394177222725},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G648","v":-50310.689103418445},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G648","v":-11820.204044383274},{"$f":"VLOOKUP($F648,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G648","v":-9352.2495630924604},{"$f":"SUM(H648:R648)","v":-519942.41929345543},null,"Throughput",{"$f":"IF($U648=$V$646,$H648,0)","v":0},{"$f":"IF($U648=$W$646,$H648,0)","v":0},{"$f":"IF($U648=$X$646,$H648,0)+IF($U648=$Y$646,$H648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-443911.92654716945},{"$f":"IF($U648=$Y$646,$H648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U648=$AA$646,$I648,0)","v":0},{"$f":"IF($U648=$AB$646,$I648,0)","v":0},{"$f":"IF($U648=$AC$646,$I648,0)+IF($U648=$AD$646,$I648,0)*$X$643","v":0},{"$f":"IF($U648=$AD$646,$I648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AF$646,$J648,0)","v":0},{"$f":"IF($U648=$AG$646,$J648,0)","v":0},{"$f":"IF($U648=$AH$646,$J648,0)+IF($U648=$AI$646,$J648,0)*$X$643","v":0},{"$f":"IF($U648=$AI$646,$J648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AK$646,$K648,0)","v":0},{"$f":"IF($U648=$AL$646,$K648,0)","v":0},{"$f":"IF($U648=$AM$646,$K648,0)+IF($U648=$AN$646,$K648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-4316.1860936195308},{"$f":"IF($U648=$AN$646,$K648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U648=$AP$646,$L648,0)","v":0},{"$f":"IF($U648=$AQ$646,$L648,0)","v":0},{"$f":"IF($U648=$AR$646,$L648,0)+IF($U648=$AS$646,$L648,0)*$X$643","v":-231.16394177222725},{"$f":"IF($U648=$AS$646,$L648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AU$646,$M648,0)","v":0},{"$f":"IF($U648=$AV$646,$M648,0)","v":0},{"$f":"IF($U648=$AW$646,$M648,0)+IF($U648=$AX$646,$M648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":-50310.689103418445},{"$f":"IF($U648=$AX$646,$M648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U648=$AZ$646,$N648,0)","v":0},{"$f":"IF($U648=$BA$646,$N648,0)","v":0},{"$f":"IF($U648=$BB$646,$N648,0)+IF($U648=$BC$646,$N648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U648=$BC$646,$N648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U648=$BE$646,$O648,0)","v":0},{"$f":"IF($U648=$BF$646,$O648,0)","v":0},{"$f":"IF($U648=$BG$646,$O648,0)+IF($U648=$BH$646,$O648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U648=$BH$646,$O648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U648=$BJ$646,$P648,0)","v":0},{"$f":"IF($U648=$BK$646,$P648,0)","v":0},{"$f":"IF($U648=$BL$646,$P648,0)+IF($U648=$BM$646,$P648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U648=$BM$646,$P648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U648=$BO$646,$Q648,0)","v":0},{"$f":"IF($U648=$BP$646,$Q648,0)","v":0},{"$f":"IF($U648=$BQ$646,$Q648,0)+IF($U648=$BR$646,$Q648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":-11820.204044383274},{"$f":"IF($U648=$BR$646,$Q648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U648=$BT$646,$R648,0)","v":0},{"$f":"IF($U648=$BU$646,$R648,0)","v":0},{"$f":"IF($U648=$BV$646,$R648,0)+IF($U648=$BW$646,$R648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-9352.2495630924604},{"$f":"IF($U648=$BW$646,$R648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[641,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G647:G649)","v":-530551.01419994759},{"$f":"SUM(H647:H649)","v":-452969.24064225488},{"$f":"SUM(I647:I649)","v":0},0,-4404.2509794783655,-235.8804729192376,-51337.198386676981,0,0,0,-12061.376435336375,-9543.0672832817218,{"$f":"SUM(S647:S649)","v":-530551.01419994759},null,null,{"$f":"SUM(V647:V649)","v":0},{"$f":"SUM(W647:W649)","v":0},-452969.24064225488,0,0,{"$f":"SUM(AA647:AA649)","v":0},{"$f":"SUM(AB647:AB649)","v":0},0,0,0,{"$f":"SUM(AF647:AF649)","v":0},{"$f":"SUM(AG647:AG649)","v":0},0,0,0,{"$f":"SUM(AK647:AK649)","v":0},{"$f":"SUM(AL647:AL649)","v":0},-4404.2509794783655,0,0,{"$f":"SUM(AP647:AP649)","v":0},{"$f":"SUM(AQ647:AQ649)","v":0},-235.8804729192376,0,0,{"$f":"SUM(AU647:AU649)","v":0},{"$f":"SUM(AV647:AV649)","v":0},-51337.198386676981,0,0,{"$f":"SUM(AZ647:AZ649)","v":0},{"$f":"SUM(BA647:BA649)","v":0},0,0,0,{"$f":"SUM(BE647:BE649)","v":0},{"$f":"SUM(BF647:BF649)","v":0},0,0,0,{"$f":"SUM(BJ647:BJ649)","v":0},{"$f":"SUM(BK647:BK649)","v":0},0,0,0,{"$f":"SUM(BO647:BO649)","v":0},{"$f":"SUM(BP647:BP649)","v":0},-12061.376435336375,0,0,{"$f":"SUM(BT647:BT649)","v":0},{"$f":"SUM(BU647:BU649)","v":0},-9543.0672832817218,0,0,0]
[642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[644,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[646,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W655","v":7525894.6340674218},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G655","v":6579347.5946517373},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G655","v":58962.824619534847},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G655","v":3387.0940236911874},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G655","v":713798.99939283659},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G655","v":0},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G655","v":166264.0072391649},{"$f":"VLOOKUP($F655,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G655","v":4134.1141404569817},{"$f":"SUM(H655:R655)","v":7525894.6340674208},null,"Distribution Plant",{"$f":"IF($U655=$V$646,$H655,0)","v":0},{"$f":"IF($U655=$W$646,$H655,0)","v":6579347.5946517373},{"$f":"IF($U655=$X$646,$H655,0)+IF($U655=$Y$646,$H655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U655=$Y$646,$H655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U655=$AA$646,$I655,0)","v":0},{"$f":"IF($U655=$AB$646,$I655,0)","v":0},{"$f":"IF($U655=$AC$646,$I655,0)+IF($U655=$AD$646,$I655,0)*$X$643","v":0},{"$f":"IF($U655=$AD$646,$I655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AF$646,$J655,0)","v":0},{"$f":"IF($U655=$AG$646,$J655,0)","v":0},{"$f":"IF($U655=$AH$646,$J655,0)+IF($U655=$AI$646,$J655,0)*$X$643","v":0},{"$f":"IF($U655=$AI$646,$J655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AK$646,$K655,0)","v":0},{"$f":"IF($U655=$AL$646,$K655,0)","v":58962.824619534847},{"$f":"IF($U655=$AM$646,$K655,0)+IF($U655=$AN$646,$K655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U655=$AN$646,$K655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U655=$AP$646,$L655,0)","v":0},{"$f":"IF($U655=$AQ$646,$L655,0)","v":3387.0940236911874},{"$f":"IF($U655=$AR$646,$L655,0)+IF($U655=$AS$646,$L655,0)*$X$643","v":0},{"$f":"IF($U655=$AS$646,$L655,0)*$Y$643","v":0},0,{"$f":"IF($U655=$AU$646,$M655,0)","v":0},{"$f":"IF($U655=$AV$646,$M655,0)","v":713798.99939283659},{"$f":"IF($U655=$AW$646,$M655,0)+IF($U655=$AX$646,$M655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U655=$AX$646,$M655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U655=$AZ$646,$N655,0)","v":0},{"$f":"IF($U655=$BA$646,$N655,0)","v":0},{"$f":"IF($U655=$BB$646,$N655,0)+IF($U655=$BC$646,$N655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U655=$BC$646,$N655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U655=$BE$646,$O655,0)","v":0},{"$f":"IF($U655=$BF$646,$O655,0)","v":0},{"$f":"IF($U655=$BG$646,$O655,0)+IF($U655=$BH$646,$O655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U655=$BH$646,$O655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U655=$BJ$646,$P655,0)","v":0},{"$f":"IF($U655=$BK$646,$P655,0)","v":0},{"$f":"IF($U655=$BL$646,$P655,0)+IF($U655=$BM$646,$P655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U655=$BM$646,$P655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U655=$BO$646,$Q655,0)","v":0},{"$f":"IF($U655=$BP$646,$Q655,0)","v":166264.0072391649},{"$f":"IF($U655=$BQ$646,$Q655,0)+IF($U655=$BR$646,$Q655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U655=$BR$646,$Q655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U655=$BT$646,$R655,0)","v":0},{"$f":"IF($U655=$BU$646,$R655,0)","v":4134.1141404569817},{"$f":"IF($U655=$BV$646,$R655,0)+IF($U655=$BW$646,$R655,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U655=$BW$646,$R655,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[647,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G656","v":0},{"$f":"SUM(H656:R656)","v":0},null,"Distribution Plant",{"$f":"IF($U656=$V$646,$H656,0)","v":0},{"$f":"IF($U656=$W$646,$H656,0)","v":0},{"$f":"IF($U656=$X$646,$H656,0)+IF($U656=$Y$646,$H656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U656=$Y$646,$H656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U656=$AA$646,$I656,0)","v":0},{"$f":"IF($U656=$AB$646,$I656,0)","v":0},{"$f":"IF($U656=$AC$646,$I656,0)+IF($U656=$AD$646,$I656,0)*$X$643","v":0},{"$f":"IF($U656=$AD$646,$I656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AF$646,$J656,0)","v":0},{"$f":"IF($U656=$AG$646,$J656,0)","v":0},{"$f":"IF($U656=$AH$646,$J656,0)+IF($U656=$AI$646,$J656,0)*$X$643","v":0},{"$f":"IF($U656=$AI$646,$J656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AK$646,$K656,0)","v":0},{"$f":"IF($U656=$AL$646,$K656,0)","v":0},{"$f":"IF($U656=$AM$646,$K656,0)+IF($U656=$AN$646,$K656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U656=$AN$646,$K656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U656=$AP$646,$L656,0)","v":0},{"$f":"IF($U656=$AQ$646,$L656,0)","v":0},{"$f":"IF($U656=$AR$646,$L656,0)+IF($U656=$AS$646,$L656,0)*$X$643","v":0},{"$f":"IF($U656=$AS$646,$L656,0)*$Y$643","v":0},0,{"$f":"IF($U656=$AU$646,$M656,0)","v":0},{"$f":"IF($U656=$AV$646,$M656,0)","v":0},{"$f":"IF($U656=$AW$646,$M656,0)+IF($U656=$AX$646,$M656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U656=$AX$646,$M656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U656=$AZ$646,$N656,0)","v":0},{"$f":"IF($U656=$BA$646,$N656,0)","v":0},{"$f":"IF($U656=$BB$646,$N656,0)+IF($U656=$BC$646,$N656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U656=$BC$646,$N656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U656=$BE$646,$O656,0)","v":0},{"$f":"IF($U656=$BF$646,$O656,0)","v":0},{"$f":"IF($U656=$BG$646,$O656,0)+IF($U656=$BH$646,$O656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U656=$BH$646,$O656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U656=$BJ$646,$P656,0)","v":0},{"$f":"IF($U656=$BK$646,$P656,0)","v":0},{"$f":"IF($U656=$BL$646,$P656,0)+IF($U656=$BM$646,$P656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U656=$BM$646,$P656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U656=$BO$646,$Q656,0)","v":0},{"$f":"IF($U656=$BP$646,$Q656,0)","v":0},{"$f":"IF($U656=$BQ$646,$Q656,0)+IF($U656=$BR$646,$Q656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U656=$BR$646,$Q656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U656=$BT$646,$R656,0)","v":0},{"$f":"IF($U656=$BU$646,$R656,0)","v":0},{"$f":"IF($U656=$BV$646,$R656,0)+IF($U656=$BW$646,$R656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U656=$BW$646,$R656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[648,null,null,"Total",null,null,{"$f":"SUM(G655:G656)","v":7525894.6340674218},{"$f":"SUM(H655:H656)","v":6579347.5946517373},{"$f":"SUM(I655:I656)","v":0},0,58962.824619534847,3387.0940236911874,713798.99939283659,0,0,0,166264.0072391649,4134.1141404569817,{"$f":"SUM(S655:S656)","v":7525894.6340674208},null,null,{"$f":"SUM(V655:V656)","v":0},{"$f":"SUM(W655:W656)","v":6579347.5946517373},0,0,0,{"$f":"SUM(AA655:AA656)","v":0},{"$f":"SUM(AB655:AB656)","v":0},0,0,0,{"$f":"SUM(AF655:AF656)","v":0},{"$f":"SUM(AG655:AG656)","v":0},0,0,0,{"$f":"SUM(AK655:AK656)","v":0},{"$f":"SUM(AL655:AL656)","v":58962.824619534847},0,0,0,{"$f":"SUM(AP655:AP656)","v":0},{"$f":"SUM(AQ655:AQ656)","v":3387.0940236911874},0,0,0,{"$f":"SUM(AU655:AU656)","v":0},{"$f":"SUM(AV655:AV656)","v":713798.99939283659},0,0,0,{"$f":"SUM(AZ655:AZ656)","v":0},{"$f":"SUM(BA655:BA656)","v":0},0,0,0,{"$f":"SUM(BE655:BE656)","v":0},{"$f":"SUM(BF655:BF656)","v":0},0,0,0,{"$f":"SUM(BJ655:BJ656)","v":0},{"$f":"SUM(BK655:BK656)","v":0},0,0,0,{"$f":"SUM(BO655:BO656)","v":0},{"$f":"SUM(BP655:BP656)","v":166264.0072391649},0,0,0,{"$f":"SUM(BT655:BT656)","v":0},{"$f":"SUM(BU655:BU656)","v":4134.1141404569817},0,0,0,0]
[649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[651,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W660","v":1599815.4639611635},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G660","v":1036640.7452550234},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G660","v":23956.591768684841},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G660","v":2507.4742219505806},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G660","v":443820.35582775425},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G660","v":0},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G660","v":90209.171073212623},{"$f":"VLOOKUP($F660,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G660","v":2681.1258145380275},{"$f":"SUM(H660:R660)","v":1599815.4639611638},null,"Throughput",{"$f":"IF($U660=$V$646,$H660,0)","v":0},{"$f":"IF($U660=$W$646,$H660,0)","v":0},{"$f":"IF($U660=$X$646,$H660,0)+IF($U660=$Y$646,$H660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1036640.7452550234},{"$f":"IF($U660=$Y$646,$H660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U660=$AA$646,$I660,0)","v":0},{"$f":"IF($U660=$AB$646,$I660,0)","v":0},{"$f":"IF($U660=$AC$646,$I660,0)+IF($U660=$AD$646,$I660,0)*$X$643","v":0},{"$f":"IF($U660=$AD$646,$I660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AF$646,$J660,0)","v":0},{"$f":"IF($U660=$AG$646,$J660,0)","v":0},{"$f":"IF($U660=$AH$646,$J660,0)+IF($U660=$AI$646,$J660,0)*$X$643","v":0},{"$f":"IF($U660=$AI$646,$J660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AK$646,$K660,0)","v":0},{"$f":"IF($U660=$AL$646,$K660,0)","v":0},{"$f":"IF($U660=$AM$646,$K660,0)+IF($U660=$AN$646,$K660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":23956.591768684841},{"$f":"IF($U660=$AN$646,$K660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U660=$AP$646,$L660,0)","v":0},{"$f":"IF($U660=$AQ$646,$L660,0)","v":0},{"$f":"IF($U660=$AR$646,$L660,0)+IF($U660=$AS$646,$L660,0)*$X$643","v":2507.4742219505806},{"$f":"IF($U660=$AS$646,$L660,0)*$Y$643","v":0},0,{"$f":"IF($U660=$AU$646,$M660,0)","v":0},{"$f":"IF($U660=$AV$646,$M660,0)","v":0},{"$f":"IF($U660=$AW$646,$M660,0)+IF($U660=$AX$646,$M660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":443820.35582775425},{"$f":"IF($U660=$AX$646,$M660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U660=$AZ$646,$N660,0)","v":0},{"$f":"IF($U660=$BA$646,$N660,0)","v":0},{"$f":"IF($U660=$BB$646,$N660,0)+IF($U660=$BC$646,$N660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U660=$BC$646,$N660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U660=$BE$646,$O660,0)","v":0},{"$f":"IF($U660=$BF$646,$O660,0)","v":0},{"$f":"IF($U660=$BG$646,$O660,0)+IF($U660=$BH$646,$O660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U660=$BH$646,$O660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U660=$BJ$646,$P660,0)","v":0},{"$f":"IF($U660=$BK$646,$P660,0)","v":0},{"$f":"IF($U660=$BL$646,$P660,0)+IF($U660=$BM$646,$P660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U660=$BM$646,$P660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U660=$BO$646,$Q660,0)","v":0},{"$f":"IF($U660=$BP$646,$Q660,0)","v":0},{"$f":"IF($U660=$BQ$646,$Q660,0)+IF($U660=$BR$646,$Q660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":90209.171073212623},{"$f":"IF($U660=$BR$646,$Q660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U660=$BT$646,$R660,0)","v":0},{"$f":"IF($U660=$BU$646,$R660,0)","v":0},{"$f":"IF($U660=$BV$646,$R660,0)+IF($U660=$BW$646,$R660,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":2681.1258145380275},{"$f":"IF($U660=$BW$646,$R660,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[652,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G661","v":0},{"$f":"SUM(H661:R661)","v":0},null,"Throughput",{"$f":"IF($U661=$V$646,$H661,0)","v":0},{"$f":"IF($U661=$W$646,$H661,0)","v":0},{"$f":"IF($U661=$X$646,$H661,0)+IF($U661=$Y$646,$H661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U661=$Y$646,$H661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U661=$AA$646,$I661,0)","v":0},{"$f":"IF($U661=$AB$646,$I661,0)","v":0},{"$f":"IF($U661=$AC$646,$I661,0)+IF($U661=$AD$646,$I661,0)*$X$643","v":0},{"$f":"IF($U661=$AD$646,$I661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AF$646,$J661,0)","v":0},{"$f":"IF($U661=$AG$646,$J661,0)","v":0},{"$f":"IF($U661=$AH$646,$J661,0)+IF($U661=$AI$646,$J661,0)*$X$643","v":0},{"$f":"IF($U661=$AI$646,$J661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AK$646,$K661,0)","v":0},{"$f":"IF($U661=$AL$646,$K661,0)","v":0},{"$f":"IF($U661=$AM$646,$K661,0)+IF($U661=$AN$646,$K661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U661=$AN$646,$K661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U661=$AP$646,$L661,0)","v":0},{"$f":"IF($U661=$AQ$646,$L661,0)","v":0},{"$f":"IF($U661=$AR$646,$L661,0)+IF($U661=$AS$646,$L661,0)*$X$643","v":0},{"$f":"IF($U661=$AS$646,$L661,0)*$Y$643","v":0},0,{"$f":"IF($U661=$AU$646,$M661,0)","v":0},{"$f":"IF($U661=$AV$646,$M661,0)","v":0},{"$f":"IF($U661=$AW$646,$M661,0)+IF($U661=$AX$646,$M661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U661=$AX$646,$M661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U661=$AZ$646,$N661,0)","v":0},{"$f":"IF($U661=$BA$646,$N661,0)","v":0},{"$f":"IF($U661=$BB$646,$N661,0)+IF($U661=$BC$646,$N661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U661=$BC$646,$N661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U661=$BE$646,$O661,0)","v":0},{"$f":"IF($U661=$BF$646,$O661,0)","v":0},{"$f":"IF($U661=$BG$646,$O661,0)+IF($U661=$BH$646,$O661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U661=$BH$646,$O661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U661=$BJ$646,$P661,0)","v":0},{"$f":"IF($U661=$BK$646,$P661,0)","v":0},{"$f":"IF($U661=$BL$646,$P661,0)+IF($U661=$BM$646,$P661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U661=$BM$646,$P661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U661=$BO$646,$Q661,0)","v":0},{"$f":"IF($U661=$BP$646,$Q661,0)","v":0},{"$f":"IF($U661=$BQ$646,$Q661,0)+IF($U661=$BR$646,$Q661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U661=$BR$646,$Q661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U661=$BT$646,$R661,0)","v":0},{"$f":"IF($U661=$BU$646,$R661,0)","v":0},{"$f":"IF($U661=$BV$646,$R661,0)+IF($U661=$BW$646,$R661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U661=$BW$646,$R661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[653,null,null,"Total",null,null,{"$f":"SUM(G660:G661)","v":1599815.4639611635},{"$f":"SUM(H660:H661)","v":1036640.7452550234},{"$f":"SUM(I660:I661)","v":0},0,23956.591768684841,2507.4742219505806,443820.35582775425,0,0,0,90209.171073212623,2681.1258145380275,{"$f":"SUM(S660:S661)","v":1599815.4639611638},null,null,{"$f":"SUM(V660:V661)","v":0},{"$f":"SUM(W660:W661)","v":0},1036640.7452550234,0,0,{"$f":"SUM(AA660:AA661)","v":0},{"$f":"SUM(AB660:AB661)","v":0},0,0,0,{"$f":"SUM(AF660:AF661)","v":0},{"$f":"SUM(AG660:AG661)","v":0},0,0,0,{"$f":"SUM(AK660:AK661)","v":0},{"$f":"SUM(AL660:AL661)","v":0},23956.591768684841,0,0,{"$f":"SUM(AP660:AP661)","v":0},{"$f":"SUM(AQ660:AQ661)","v":0},2507.4742219505806,0,0,{"$f":"SUM(AU660:AU661)","v":0},{"$f":"SUM(AV660:AV661)","v":0},443820.35582775425,0,0,{"$f":"SUM(AZ660:AZ661)","v":0},{"$f":"SUM(BA660:BA661)","v":0},0,0,0,{"$f":"SUM(BE660:BE661)","v":0},{"$f":"SUM(BF660:BF661)","v":0},0,0,0,{"$f":"SUM(BJ660:BJ661)","v":0},{"$f":"SUM(BK660:BK661)","v":0},0,0,0,{"$f":"SUM(BO660:BO661)","v":0},{"$f":"SUM(BP660:BP661)","v":0},90209.171073212623,0,0,{"$f":"SUM(BT660:BT661)","v":0},{"$f":"SUM(BU660:BU661)","v":0},2681.1258145380275,0,0,0]
[654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[656,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G665","v":0},{"$f":"VLOOKUP($F665,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G665","v":0},{"$f":"SUM(H665:R665)","v":0},null,"Distribution Plant",{"$f":"IF($U665=$V$646,$H665,0)","v":0},{"$f":"IF($U665=$W$646,$H665,0)","v":0},{"$f":"IF($U665=$X$646,$H665,0)+IF($U665=$Y$646,$H665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U665=$Y$646,$H665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U665=$AA$646,$I665,0)","v":0},{"$f":"IF($U665=$AB$646,$I665,0)","v":0},{"$f":"IF($U665=$AC$646,$I665,0)+IF($U665=$AD$646,$I665,0)*$X$643","v":0},{"$f":"IF($U665=$AD$646,$I665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AF$646,$J665,0)","v":0},{"$f":"IF($U665=$AG$646,$J665,0)","v":0},{"$f":"IF($U665=$AH$646,$J665,0)+IF($U665=$AI$646,$J665,0)*$X$643","v":0},{"$f":"IF($U665=$AI$646,$J665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AK$646,$K665,0)","v":0},{"$f":"IF($U665=$AL$646,$K665,0)","v":0},{"$f":"IF($U665=$AM$646,$K665,0)+IF($U665=$AN$646,$K665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U665=$AN$646,$K665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U665=$AP$646,$L665,0)","v":0},{"$f":"IF($U665=$AQ$646,$L665,0)","v":0},{"$f":"IF($U665=$AR$646,$L665,0)+IF($U665=$AS$646,$L665,0)*$X$643","v":0},{"$f":"IF($U665=$AS$646,$L665,0)*$Y$643","v":0},0,{"$f":"IF($U665=$AU$646,$M665,0)","v":0},{"$f":"IF($U665=$AV$646,$M665,0)","v":0},{"$f":"IF($U665=$AW$646,$M665,0)+IF($U665=$AX$646,$M665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U665=$AX$646,$M665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U665=$AZ$646,$N665,0)","v":0},{"$f":"IF($U665=$BA$646,$N665,0)","v":0},{"$f":"IF($U665=$BB$646,$N665,0)+IF($U665=$BC$646,$N665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U665=$BC$646,$N665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U665=$BE$646,$O665,0)","v":0},{"$f":"IF($U665=$BF$646,$O665,0)","v":0},{"$f":"IF($U665=$BG$646,$O665,0)+IF($U665=$BH$646,$O665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U665=$BH$646,$O665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U665=$BJ$646,$P665,0)","v":0},{"$f":"IF($U665=$BK$646,$P665,0)","v":0},{"$f":"IF($U665=$BL$646,$P665,0)+IF($U665=$BM$646,$P665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U665=$BM$646,$P665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U665=$BO$646,$Q665,0)","v":0},{"$f":"IF($U665=$BP$646,$Q665,0)","v":0},{"$f":"IF($U665=$BQ$646,$Q665,0)+IF($U665=$BR$646,$Q665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U665=$BR$646,$Q665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U665=$BT$646,$R665,0)","v":0},{"$f":"IF($U665=$BU$646,$R665,0)","v":0},{"$f":"IF($U665=$BV$646,$R665,0)+IF($U665=$BW$646,$R665,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U665=$BW$646,$R665,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[657,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G666","v":0},{"$f":"SUM(H666:R666)","v":0},null,"Distribution Plant",{"$f":"IF($U666=$V$646,$H666,0)","v":0},{"$f":"IF($U666=$W$646,$H666,0)","v":0},{"$f":"IF($U666=$X$646,$H666,0)+IF($U666=$Y$646,$H666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U666=$Y$646,$H666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U666=$AA$646,$I666,0)","v":0},{"$f":"IF($U666=$AB$646,$I666,0)","v":0},{"$f":"IF($U666=$AC$646,$I666,0)+IF($U666=$AD$646,$I666,0)*$X$643","v":0},{"$f":"IF($U666=$AD$646,$I666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AF$646,$J666,0)","v":0},{"$f":"IF($U666=$AG$646,$J666,0)","v":0},{"$f":"IF($U666=$AH$646,$J666,0)+IF($U666=$AI$646,$J666,0)*$X$643","v":0},{"$f":"IF($U666=$AI$646,$J666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AK$646,$K666,0)","v":0},{"$f":"IF($U666=$AL$646,$K666,0)","v":0},{"$f":"IF($U666=$AM$646,$K666,0)+IF($U666=$AN$646,$K666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U666=$AN$646,$K666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U666=$AP$646,$L666,0)","v":0},{"$f":"IF($U666=$AQ$646,$L666,0)","v":0},{"$f":"IF($U666=$AR$646,$L666,0)+IF($U666=$AS$646,$L666,0)*$X$643","v":0},{"$f":"IF($U666=$AS$646,$L666,0)*$Y$643","v":0},0,{"$f":"IF($U666=$AU$646,$M666,0)","v":0},{"$f":"IF($U666=$AV$646,$M666,0)","v":0},{"$f":"IF($U666=$AW$646,$M666,0)+IF($U666=$AX$646,$M666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U666=$AX$646,$M666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U666=$AZ$646,$N666,0)","v":0},{"$f":"IF($U666=$BA$646,$N666,0)","v":0},{"$f":"IF($U666=$BB$646,$N666,0)+IF($U666=$BC$646,$N666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U666=$BC$646,$N666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U666=$BE$646,$O666,0)","v":0},{"$f":"IF($U666=$BF$646,$O666,0)","v":0},{"$f":"IF($U666=$BG$646,$O666,0)+IF($U666=$BH$646,$O666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U666=$BH$646,$O666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U666=$BJ$646,$P666,0)","v":0},{"$f":"IF($U666=$BK$646,$P666,0)","v":0},{"$f":"IF($U666=$BL$646,$P666,0)+IF($U666=$BM$646,$P666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U666=$BM$646,$P666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U666=$BO$646,$Q666,0)","v":0},{"$f":"IF($U666=$BP$646,$Q666,0)","v":0},{"$f":"IF($U666=$BQ$646,$Q666,0)+IF($U666=$BR$646,$Q666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U666=$BR$646,$Q666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U666=$BT$646,$R666,0)","v":0},{"$f":"IF($U666=$BU$646,$R666,0)","v":0},{"$f":"IF($U666=$BV$646,$R666,0)+IF($U666=$BW$646,$R666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U666=$BW$646,$R666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[658,null,null,"Total",null,null,{"$f":"SUM(G665:G666)","v":0},{"$f":"SUM(H665:H666)","v":0},{"$f":"SUM(I665:I666)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S665:S666)","v":0},null,null,{"$f":"SUM(V665:V666)","v":0},{"$f":"SUM(W665:W666)","v":0},0,0,0,{"$f":"SUM(AA665:AA666)","v":0},{"$f":"SUM(AB665:AB666)","v":0},0,0,0,{"$f":"SUM(AF665:AF666)","v":0},{"$f":"SUM(AG665:AG666)","v":0},0,0,0,{"$f":"SUM(AK665:AK666)","v":0},{"$f":"SUM(AL665:AL666)","v":0},0,0,0,{"$f":"SUM(AP665:AP666)","v":0},{"$f":"SUM(AQ665:AQ666)","v":0},0,0,0,{"$f":"SUM(AU665:AU666)","v":0},{"$f":"SUM(AV665:AV666)","v":0},0,0,0,{"$f":"SUM(AZ665:AZ666)","v":0},{"$f":"SUM(BA665:BA666)","v":0},0,0,0,{"$f":"SUM(BE665:BE666)","v":0},{"$f":"SUM(BF665:BF666)","v":0},0,0,0,{"$f":"SUM(BJ665:BJ666)","v":0},{"$f":"SUM(BK665:BK666)","v":0},0,0,0,{"$f":"SUM(BO665:BO666)","v":0},{"$f":"SUM(BP665:BP666)","v":0},0,0,0,{"$f":"SUM(BT665:BT666)","v":0},{"$f":"SUM(BU665:BU666)","v":0},0,0,0,0]
[659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[661,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G670","v":0},{"$f":"VLOOKUP($F670,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G670","v":0},{"$f":"SUM(H670:R670)","v":0},null,"Distribution Plant",{"$f":"IF($U670=$V$646,$H670,0)","v":0},{"$f":"IF($U670=$W$646,$H670,0)","v":0},{"$f":"IF($U670=$X$646,$H670,0)+IF($U670=$Y$646,$H670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U670=$Y$646,$H670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U670=$AA$646,$I670,0)","v":0},{"$f":"IF($U670=$AB$646,$I670,0)","v":0},{"$f":"IF($U670=$AC$646,$I670,0)+IF($U670=$AD$646,$I670,0)*$X$643","v":0},{"$f":"IF($U670=$AD$646,$I670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AF$646,$J670,0)","v":0},{"$f":"IF($U670=$AG$646,$J670,0)","v":0},{"$f":"IF($U670=$AH$646,$J670,0)+IF($U670=$AI$646,$J670,0)*$X$643","v":0},{"$f":"IF($U670=$AI$646,$J670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AK$646,$K670,0)","v":0},{"$f":"IF($U670=$AL$646,$K670,0)","v":0},{"$f":"IF($U670=$AM$646,$K670,0)+IF($U670=$AN$646,$K670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U670=$AN$646,$K670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U670=$AP$646,$L670,0)","v":0},{"$f":"IF($U670=$AQ$646,$L670,0)","v":0},{"$f":"IF($U670=$AR$646,$L670,0)+IF($U670=$AS$646,$L670,0)*$X$643","v":0},{"$f":"IF($U670=$AS$646,$L670,0)*$Y$643","v":0},0,{"$f":"IF($U670=$AU$646,$M670,0)","v":0},{"$f":"IF($U670=$AV$646,$M670,0)","v":0},{"$f":"IF($U670=$AW$646,$M670,0)+IF($U670=$AX$646,$M670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U670=$AX$646,$M670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U670=$AZ$646,$N670,0)","v":0},{"$f":"IF($U670=$BA$646,$N670,0)","v":0},{"$f":"IF($U670=$BB$646,$N670,0)+IF($U670=$BC$646,$N670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U670=$BC$646,$N670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U670=$BE$646,$O670,0)","v":0},{"$f":"IF($U670=$BF$646,$O670,0)","v":0},{"$f":"IF($U670=$BG$646,$O670,0)+IF($U670=$BH$646,$O670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U670=$BH$646,$O670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U670=$BJ$646,$P670,0)","v":0},{"$f":"IF($U670=$BK$646,$P670,0)","v":0},{"$f":"IF($U670=$BL$646,$P670,0)+IF($U670=$BM$646,$P670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U670=$BM$646,$P670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U670=$BO$646,$Q670,0)","v":0},{"$f":"IF($U670=$BP$646,$Q670,0)","v":0},{"$f":"IF($U670=$BQ$646,$Q670,0)+IF($U670=$BR$646,$Q670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U670=$BR$646,$Q670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U670=$BT$646,$R670,0)","v":0},{"$f":"IF($U670=$BU$646,$R670,0)","v":0},{"$f":"IF($U670=$BV$646,$R670,0)+IF($U670=$BW$646,$R670,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U670=$BW$646,$R670,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[662,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G671","v":0},{"$f":"VLOOKUP($F671,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G671","v":0},{"$f":"SUM(H671:R671)","v":0},null,"Distribution Plant",{"$f":"IF($U671=$V$646,$H671,0)","v":0},{"$f":"IF($U671=$W$646,$H671,0)","v":0},{"$f":"IF($U671=$X$646,$H671,0)+IF($U671=$Y$646,$H671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U671=$Y$646,$H671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U671=$AA$646,$I671,0)","v":0},{"$f":"IF($U671=$AB$646,$I671,0)","v":0},{"$f":"IF($U671=$AC$646,$I671,0)+IF($U671=$AD$646,$I671,0)*$X$643","v":0},{"$f":"IF($U671=$AD$646,$I671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AF$646,$J671,0)","v":0},{"$f":"IF($U671=$AG$646,$J671,0)","v":0},{"$f":"IF($U671=$AH$646,$J671,0)+IF($U671=$AI$646,$J671,0)*$X$643","v":0},{"$f":"IF($U671=$AI$646,$J671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AK$646,$K671,0)","v":0},{"$f":"IF($U671=$AL$646,$K671,0)","v":0},{"$f":"IF($U671=$AM$646,$K671,0)+IF($U671=$AN$646,$K671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U671=$AN$646,$K671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U671=$AP$646,$L671,0)","v":0},{"$f":"IF($U671=$AQ$646,$L671,0)","v":0},{"$f":"IF($U671=$AR$646,$L671,0)+IF($U671=$AS$646,$L671,0)*$X$643","v":0},{"$f":"IF($U671=$AS$646,$L671,0)*$Y$643","v":0},0,{"$f":"IF($U671=$AU$646,$M671,0)","v":0},{"$f":"IF($U671=$AV$646,$M671,0)","v":0},{"$f":"IF($U671=$AW$646,$M671,0)+IF($U671=$AX$646,$M671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U671=$AX$646,$M671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U671=$AZ$646,$N671,0)","v":0},{"$f":"IF($U671=$BA$646,$N671,0)","v":0},{"$f":"IF($U671=$BB$646,$N671,0)+IF($U671=$BC$646,$N671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U671=$BC$646,$N671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U671=$BE$646,$O671,0)","v":0},{"$f":"IF($U671=$BF$646,$O671,0)","v":0},{"$f":"IF($U671=$BG$646,$O671,0)+IF($U671=$BH$646,$O671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U671=$BH$646,$O671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U671=$BJ$646,$P671,0)","v":0},{"$f":"IF($U671=$BK$646,$P671,0)","v":0},{"$f":"IF($U671=$BL$646,$P671,0)+IF($U671=$BM$646,$P671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U671=$BM$646,$P671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U671=$BO$646,$Q671,0)","v":0},{"$f":"IF($U671=$BP$646,$Q671,0)","v":0},{"$f":"IF($U671=$BQ$646,$Q671,0)+IF($U671=$BR$646,$Q671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U671=$BR$646,$Q671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U671=$BT$646,$R671,0)","v":0},{"$f":"IF($U671=$BU$646,$R671,0)","v":0},{"$f":"IF($U671=$BV$646,$R671,0)+IF($U671=$BW$646,$R671,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U671=$BW$646,$R671,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[663,null,null,"Total",null,null,{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S670:S671)","v":0},null,null,{"$f":"SUM(V670:V671)","v":0},{"$f":"SUM(W670:W671)","v":0},0,0,0,{"$f":"SUM(AA670:AA671)","v":0},{"$f":"SUM(AB670:AB671)","v":0},0,0,0,{"$f":"SUM(AF670:AF671)","v":0},{"$f":"SUM(AG670:AG671)","v":0},0,0,0,{"$f":"SUM(AK670:AK671)","v":0},{"$f":"SUM(AL670:AL671)","v":0},0,0,0,{"$f":"SUM(AP670:AP671)","v":0},{"$f":"SUM(AQ670:AQ671)","v":0},0,0,0,{"$f":"SUM(AU670:AU671)","v":0},{"$f":"SUM(AV670:AV671)","v":0},0,0,0,{"$f":"SUM(AZ670:AZ671)","v":0},{"$f":"SUM(BA670:BA671)","v":0},0,0,0,{"$f":"SUM(BE670:BE671)","v":0},{"$f":"SUM(BF670:BF671)","v":0},0,0,0,{"$f":"SUM(BJ670:BJ671)","v":0},{"$f":"SUM(BK670:BK671)","v":0},0,0,0,{"$f":"SUM(BO670:BO671)","v":0},{"$f":"SUM(BP670:BP671)","v":0},0,0,0,{"$f":"SUM(BT670:BT671)","v":0},{"$f":"SUM(BU670:BU671)","v":0},0,0,0,0]
[664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[666,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W675","v":18324653.616385948},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G675","v":15905749.775542149},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G675","v":127942.93449408837},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G675","v":7592.1597663821876},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G675","v":1823941.2875346409},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G675","v":0},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G675","v":447502.53340445535},{"$f":"VLOOKUP($F675,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G675","v":11924.925644232595},{"$f":"SUM(H675:R675)","v":18324653.616385948},null,"Distribution Plant",{"$f":"IF($U675=$V$646,$H675,0)","v":0},{"$f":"IF($U675=$W$646,$H675,0)","v":15905749.775542149},{"$f":"IF($U675=$X$646,$H675,0)+IF($U675=$Y$646,$H675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U675=$Y$646,$H675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U675=$AA$646,$I675,0)","v":0},{"$f":"IF($U675=$AB$646,$I675,0)","v":0},{"$f":"IF($U675=$AC$646,$I675,0)+IF($U675=$AD$646,$I675,0)*$X$643","v":0},{"$f":"IF($U675=$AD$646,$I675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AF$646,$J675,0)","v":0},{"$f":"IF($U675=$AG$646,$J675,0)","v":0},{"$f":"IF($U675=$AH$646,$J675,0)+IF($U675=$AI$646,$J675,0)*$X$643","v":0},{"$f":"IF($U675=$AI$646,$J675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AK$646,$K675,0)","v":0},{"$f":"IF($U675=$AL$646,$K675,0)","v":127942.93449408837},{"$f":"IF($U675=$AM$646,$K675,0)+IF($U675=$AN$646,$K675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U675=$AN$646,$K675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U675=$AP$646,$L675,0)","v":0},{"$f":"IF($U675=$AQ$646,$L675,0)","v":7592.1597663821876},{"$f":"IF($U675=$AR$646,$L675,0)+IF($U675=$AS$646,$L675,0)*$X$643","v":0},{"$f":"IF($U675=$AS$646,$L675,0)*$Y$643","v":0},0,{"$f":"IF($U675=$AU$646,$M675,0)","v":0},{"$f":"IF($U675=$AV$646,$M675,0)","v":1823941.2875346409},{"$f":"IF($U675=$AW$646,$M675,0)+IF($U675=$AX$646,$M675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U675=$AX$646,$M675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U675=$AZ$646,$N675,0)","v":0},{"$f":"IF($U675=$BA$646,$N675,0)","v":0},{"$f":"IF($U675=$BB$646,$N675,0)+IF($U675=$BC$646,$N675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U675=$BC$646,$N675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U675=$BE$646,$O675,0)","v":0},{"$f":"IF($U675=$BF$646,$O675,0)","v":0},{"$f":"IF($U675=$BG$646,$O675,0)+IF($U675=$BH$646,$O675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U675=$BH$646,$O675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U675=$BJ$646,$P675,0)","v":0},{"$f":"IF($U675=$BK$646,$P675,0)","v":0},{"$f":"IF($U675=$BL$646,$P675,0)+IF($U675=$BM$646,$P675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U675=$BM$646,$P675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U675=$BO$646,$Q675,0)","v":0},{"$f":"IF($U675=$BP$646,$Q675,0)","v":447502.53340445535},{"$f":"IF($U675=$BQ$646,$Q675,0)+IF($U675=$BR$646,$Q675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U675=$BR$646,$Q675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U675=$BT$646,$R675,0)","v":0},{"$f":"IF($U675=$BU$646,$R675,0)","v":11924.925644232595},{"$f":"IF($U675=$BV$646,$R675,0)+IF($U675=$BW$646,$R675,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U675=$BW$646,$R675,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[667,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G676","v":0},{"$f":"VLOOKUP($F676,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G676","v":0},{"$f":"SUM(H676:R676)","v":0},null,"Distribution Plant",{"$f":"IF($U676=$V$646,$H676,0)","v":0},{"$f":"IF($U676=$W$646,$H676,0)","v":0},{"$f":"IF($U676=$X$646,$H676,0)+IF($U676=$Y$646,$H676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U676=$Y$646,$H676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U676=$AA$646,$I676,0)","v":0},{"$f":"IF($U676=$AB$646,$I676,0)","v":0},{"$f":"IF($U676=$AC$646,$I676,0)+IF($U676=$AD$646,$I676,0)*$X$643","v":0},{"$f":"IF($U676=$AD$646,$I676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AF$646,$J676,0)","v":0},{"$f":"IF($U676=$AG$646,$J676,0)","v":0},{"$f":"IF($U676=$AH$646,$J676,0)+IF($U676=$AI$646,$J676,0)*$X$643","v":0},{"$f":"IF($U676=$AI$646,$J676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AK$646,$K676,0)","v":0},{"$f":"IF($U676=$AL$646,$K676,0)","v":0},{"$f":"IF($U676=$AM$646,$K676,0)+IF($U676=$AN$646,$K676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U676=$AN$646,$K676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U676=$AP$646,$L676,0)","v":0},{"$f":"IF($U676=$AQ$646,$L676,0)","v":0},{"$f":"IF($U676=$AR$646,$L676,0)+IF($U676=$AS$646,$L676,0)*$X$643","v":0},{"$f":"IF($U676=$AS$646,$L676,0)*$Y$643","v":0},0,{"$f":"IF($U676=$AU$646,$M676,0)","v":0},{"$f":"IF($U676=$AV$646,$M676,0)","v":0},{"$f":"IF($U676=$AW$646,$M676,0)+IF($U676=$AX$646,$M676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U676=$AX$646,$M676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U676=$AZ$646,$N676,0)","v":0},{"$f":"IF($U676=$BA$646,$N676,0)","v":0},{"$f":"IF($U676=$BB$646,$N676,0)+IF($U676=$BC$646,$N676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U676=$BC$646,$N676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U676=$BE$646,$O676,0)","v":0},{"$f":"IF($U676=$BF$646,$O676,0)","v":0},{"$f":"IF($U676=$BG$646,$O676,0)+IF($U676=$BH$646,$O676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U676=$BH$646,$O676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U676=$BJ$646,$P676,0)","v":0},{"$f":"IF($U676=$BK$646,$P676,0)","v":0},{"$f":"IF($U676=$BL$646,$P676,0)+IF($U676=$BM$646,$P676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U676=$BM$646,$P676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U676=$BO$646,$Q676,0)","v":0},{"$f":"IF($U676=$BP$646,$Q676,0)","v":0},{"$f":"IF($U676=$BQ$646,$Q676,0)+IF($U676=$BR$646,$Q676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U676=$BR$646,$Q676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U676=$BT$646,$R676,0)","v":0},{"$f":"IF($U676=$BU$646,$R676,0)","v":0},{"$f":"IF($U676=$BV$646,$R676,0)+IF($U676=$BW$646,$R676,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U676=$BW$646,$R676,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[668,null,null,"Total",null,null,{"$f":"SUM(G675:G676)","v":18324653.616385948},{"$f":"SUM(H675:H676)","v":15905749.775542149},{"$f":"SUM(I675:I676)","v":0},0,127942.93449408837,7592.1597663821876,1823941.2875346409,0,0,0,447502.53340445535,11924.925644232595,{"$f":"SUM(S675:S676)","v":18324653.616385948},null,null,{"$f":"SUM(V675:V676)","v":0},{"$f":"SUM(W675:W676)","v":15905749.775542149},0,0,0,{"$f":"SUM(AA675:AA676)","v":0},{"$f":"SUM(AB675:AB676)","v":0},0,0,0,{"$f":"SUM(AF675:AF676)","v":0},{"$f":"SUM(AG675:AG676)","v":0},0,0,0,{"$f":"SUM(AK675:AK676)","v":0},{"$f":"SUM(AL675:AL676)","v":127942.93449408837},0,0,0,{"$f":"SUM(AP675:AP676)","v":0},{"$f":"SUM(AQ675:AQ676)","v":7592.1597663821876},0,0,0,{"$f":"SUM(AU675:AU676)","v":0},{"$f":"SUM(AV675:AV676)","v":1823941.2875346409},0,0,0,{"$f":"SUM(AZ675:AZ676)","v":0},{"$f":"SUM(BA675:BA676)","v":0},0,0,0,{"$f":"SUM(BE675:BE676)","v":0},{"$f":"SUM(BF675:BF676)","v":0},0,0,0,{"$f":"SUM(BJ675:BJ676)","v":0},{"$f":"SUM(BK675:BK676)","v":0},0,0,0,{"$f":"SUM(BO675:BO676)","v":0},{"$f":"SUM(BP675:BP676)","v":447502.53340445535},0,0,0,{"$f":"SUM(BT675:BT676)","v":0},{"$f":"SUM(BU675:BU676)","v":11924.925644232595},0,0,0,0]
[669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V679:Y679)-H679","v":0},null,null,null,null,{"$f":"SUM(AA679:AD679)-I679","v":0},null,null,null,null,{"$f":"SUM(AF679:AI679)-J679","v":0},null,null,null,null,{"$f":"SUM(AK679:AN679)-K679","v":0},null,null,null,null,{"$f":"SUM(AP679:AS679)-L679","v":0},null,null,null,null,{"$f":"SUM(AU679:AX679)-M679","v":0},null,null,null,null,{"$f":"SUM(AZ679:BC679)-N679","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO679:BR679)-Q679","v":0},null,null,null,null,{"$f":"SUM(BT679:BW679)-R679","v":0},{"$f":"SUM(V679:BW679)-S679","v":0}]
[671,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W680","v":3706883.9248876623},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G680","v":2773757.8152005612},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G680","v":44861.35488725092},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G680","v":2323.9970096062139},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G680","v":700083.92405010341},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G680","v":0},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G680","v":181887.7961413585},{"$f":"VLOOKUP($F680,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G680","v":3969.0375987816478},{"$f":"SUM(H680:R680)","v":3706883.9248876618},null,"Demand",{"$f":"IF($U680=$V$646,$H680,0)","v":0},{"$f":"IF($U680=$W$646,$H680,0)","v":0},{"$f":"IF($U680=$X$646,$H680,0)+IF($U680=$Y$646,$H680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":960787.54107172345},{"$f":"IF($U680=$Y$646,$H680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":1812970.274128838},0,{"$f":"IF($U680=$AA$646,$I680,0)","v":0},{"$f":"IF($U680=$AB$646,$I680,0)","v":0},{"$f":"IF($U680=$AC$646,$I680,0)+IF($U680=$AD$646,$I680,0)*$X$643","v":0},{"$f":"IF($U680=$AD$646,$I680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AF$646,$J680,0)","v":0},{"$f":"IF($U680=$AG$646,$J680,0)","v":0},{"$f":"IF($U680=$AH$646,$J680,0)+IF($U680=$AI$646,$J680,0)*$X$643","v":0},{"$f":"IF($U680=$AI$646,$J680,0)*$Y$643","v":0},0,{"$f":"IF($U680=$AK$646,$K680,0)","v":0},{"$f":"IF($U680=$AL$646,$K680,0)","v":0},{"$f":"IF($U680=$AM$646,$K680,0)+IF($U680=$AN$646,$K680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":22203.637087630923},{"$f":"IF($U680=$AN$646,$K680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":22657.717799619993},0,{"$f":"IF($U680=$AP$646,$L680,0)","v":0},{"$f":"IF($U680=$AQ$646,$L680,0)","v":0},{"$f":"IF($U680=$AR$646,$L680,0)+IF($U680=$AS$646,$L680,0)*$X$643","v":804.99723518801204},{"$f":"IF($U680=$AS$646,$L680,0)*$Y$643","v":1518.9997744182019},0,{"$f":"IF($U680=$AU$646,$M680,0)","v":0},{"$f":"IF($U680=$AV$646,$M680,0)","v":0},{"$f":"IF($U680=$AW$646,$M680,0)+IF($U680=$AX$646,$M680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":411345.07813352707},{"$f":"IF($U680=$AX$646,$M680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":288738.84591657633},0,{"$f":"IF($U680=$AZ$646,$N680,0)","v":0},{"$f":"IF($U680=$BA$646,$N680,0)","v":0},{"$f":"IF($U680=$BB$646,$N680,0)+IF($U680=$BC$646,$N680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U680=$BC$646,$N680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U680=$BE$646,$O680,0)","v":0},{"$f":"IF($U680=$BF$646,$O680,0)","v":0},{"$f":"IF($U680=$BG$646,$O680,0)+IF($U680=$BH$646,$O680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U680=$BH$646,$O680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U680=$BJ$646,$P680,0)","v":0},{"$f":"IF($U680=$BK$646,$P680,0)","v":0},{"$f":"IF($U680=$BL$646,$P680,0)+IF($U680=$BM$646,$P680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U680=$BM$646,$P680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U680=$BO$646,$Q680,0)","v":0},{"$f":"IF($U680=$BP$646,$Q680,0)","v":0},{"$f":"IF($U680=$BQ$646,$Q680,0)+IF($U680=$BR$646,$Q680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":83608.3745060863},{"$f":"IF($U680=$BR$646,$Q680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":98279.421635272185},0,{"$f":"IF($U680=$BT$646,$R680,0)","v":0},{"$f":"IF($U680=$BU$646,$R680,0)","v":0},{"$f":"IF($U680=$BV$646,$R680,0)+IF($U680=$BW$646,$R680,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":2484.9421464908701},{"$f":"IF($U680=$BW$646,$R680,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":1484.0954522907775},0,0]
[672,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G681","v":0},{"$f":"VLOOKUP($F681,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G681","v":0},{"$f":"SUM(H681:R681)","v":0},null,"Demand",{"$f":"IF($U681=$V$646,$H681,0)","v":0},{"$f":"IF($U681=$W$646,$H681,0)","v":0},{"$f":"IF($U681=$X$646,$H681,0)+IF($U681=$Y$646,$H681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U681=$Y$646,$H681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U681=$AA$646,$I681,0)","v":0},{"$f":"IF($U681=$AB$646,$I681,0)","v":0},{"$f":"IF($U681=$AC$646,$I681,0)+IF($U681=$AD$646,$I681,0)*$X$643","v":0},{"$f":"IF($U681=$AD$646,$I681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AF$646,$J681,0)","v":0},{"$f":"IF($U681=$AG$646,$J681,0)","v":0},{"$f":"IF($U681=$AH$646,$J681,0)+IF($U681=$AI$646,$J681,0)*$X$643","v":0},{"$f":"IF($U681=$AI$646,$J681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AK$646,$K681,0)","v":0},{"$f":"IF($U681=$AL$646,$K681,0)","v":0},{"$f":"IF($U681=$AM$646,$K681,0)+IF($U681=$AN$646,$K681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U681=$AN$646,$K681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U681=$AP$646,$L681,0)","v":0},{"$f":"IF($U681=$AQ$646,$L681,0)","v":0},{"$f":"IF($U681=$AR$646,$L681,0)+IF($U681=$AS$646,$L681,0)*$X$643","v":0},{"$f":"IF($U681=$AS$646,$L681,0)*$Y$643","v":0},0,{"$f":"IF($U681=$AU$646,$M681,0)","v":0},{"$f":"IF($U681=$AV$646,$M681,0)","v":0},{"$f":"IF($U681=$AW$646,$M681,0)+IF($U681=$AX$646,$M681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U681=$AX$646,$M681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U681=$AZ$646,$N681,0)","v":0},{"$f":"IF($U681=$BA$646,$N681,0)","v":0},{"$f":"IF($U681=$BB$646,$N681,0)+IF($U681=$BC$646,$N681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U681=$BC$646,$N681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U681=$BE$646,$O681,0)","v":0},{"$f":"IF($U681=$BF$646,$O681,0)","v":0},{"$f":"IF($U681=$BG$646,$O681,0)+IF($U681=$BH$646,$O681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U681=$BH$646,$O681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U681=$BJ$646,$P681,0)","v":0},{"$f":"IF($U681=$BK$646,$P681,0)","v":0},{"$f":"IF($U681=$BL$646,$P681,0)+IF($U681=$BM$646,$P681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U681=$BM$646,$P681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U681=$BO$646,$Q681,0)","v":0},{"$f":"IF($U681=$BP$646,$Q681,0)","v":0},{"$f":"IF($U681=$BQ$646,$Q681,0)+IF($U681=$BR$646,$Q681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U681=$BR$646,$Q681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U681=$BT$646,$R681,0)","v":0},{"$f":"IF($U681=$BU$646,$R681,0)","v":0},{"$f":"IF($U681=$BV$646,$R681,0)+IF($U681=$BW$646,$R681,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U681=$BW$646,$R681,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[673,null,null,"Total",null,null,{"$f":"SUM(G680:G681)","v":3706883.9248876623},{"$f":"SUM(H680:H681)","v":2773757.8152005612},{"$f":"SUM(I680:I681)","v":0},0,44861.35488725092,2323.9970096062139,700083.92405010341,0,0,0,181887.7961413585,3969.0375987816478,{"$f":"SUM(S680:S681)","v":3706883.9248876618},null,null,{"$f":"SUM(V680:V681)","v":0},{"$f":"SUM(W680:W681)","v":0},960787.54107172345,1812970.274128838,0,{"$f":"SUM(AA680:AA681)","v":0},{"$f":"SUM(AB680:AB681)","v":0},0,0,0,{"$f":"SUM(AF680:AF681)","v":0},{"$f":"SUM(AG680:AG681)","v":0},0,0,0,{"$f":"SUM(AK680:AK681)","v":0},{"$f":"SUM(AL680:AL681)","v":0},22203.637087630923,22657.717799619993,0,{"$f":"SUM(AP680:AP681)","v":0},{"$f":"SUM(AQ680:AQ681)","v":0},804.99723518801204,1518.9997744182019,0,{"$f":"SUM(AU680:AU681)","v":0},{"$f":"SUM(AV680:AV681)","v":0},411345.07813352707,288738.84591657633,0,{"$f":"SUM(AZ680:AZ681)","v":0},{"$f":"SUM(BA680:BA681)","v":0},0,0,0,{"$f":"SUM(BE680:BE681)","v":0},{"$f":"SUM(BF680:BF681)","v":0},0,0,0,{"$f":"SUM(BJ680:BJ681)","v":0},{"$f":"SUM(BK680:BK681)","v":0},0,0,0,{"$f":"SUM(BO680:BO681)","v":0},{"$f":"SUM(BP680:BP681)","v":0},83608.3745060863,98279.421635272185,0,{"$f":"SUM(BT680:BT681)","v":0},{"$f":"SUM(BU680:BU681)","v":0},2484.9421464908701,1484.0954522907775,0,0]
[674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[676,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W685","v":2746110.1644787081},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G685","v":2498980.5144538237},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G685","v":14962.973413017649},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G685","v":2203.9521300032325},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G685","v":207291.16026168142},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G685","v":0},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G685","v":22671.564220181885},{"$f":"VLOOKUP($F685,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G685","v":0},{"$f":"SUM(H685:R685)","v":2746110.1644787076},null,"Distribution Plant",{"$f":"IF($U685=$V$646,$H685,0)","v":0},{"$f":"IF($U685=$W$646,$H685,0)","v":2498980.5144538237},{"$f":"IF($U685=$X$646,$H685,0)+IF($U685=$Y$646,$H685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U685=$Y$646,$H685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U685=$AA$646,$I685,0)","v":0},{"$f":"IF($U685=$AB$646,$I685,0)","v":0},{"$f":"IF($U685=$AC$646,$I685,0)+IF($U685=$AD$646,$I685,0)*$X$643","v":0},{"$f":"IF($U685=$AD$646,$I685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AF$646,$J685,0)","v":0},{"$f":"IF($U685=$AG$646,$J685,0)","v":0},{"$f":"IF($U685=$AH$646,$J685,0)+IF($U685=$AI$646,$J685,0)*$X$643","v":0},{"$f":"IF($U685=$AI$646,$J685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AK$646,$K685,0)","v":0},{"$f":"IF($U685=$AL$646,$K685,0)","v":14962.973413017649},{"$f":"IF($U685=$AM$646,$K685,0)+IF($U685=$AN$646,$K685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U685=$AN$646,$K685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U685=$AP$646,$L685,0)","v":0},{"$f":"IF($U685=$AQ$646,$L685,0)","v":2203.9521300032325},{"$f":"IF($U685=$AR$646,$L685,0)+IF($U685=$AS$646,$L685,0)*$X$643","v":0},{"$f":"IF($U685=$AS$646,$L685,0)*$Y$643","v":0},0,{"$f":"IF($U685=$AU$646,$M685,0)","v":0},{"$f":"IF($U685=$AV$646,$M685,0)","v":207291.16026168142},{"$f":"IF($U685=$AW$646,$M685,0)+IF($U685=$AX$646,$M685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U685=$AX$646,$M685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U685=$AZ$646,$N685,0)","v":0},{"$f":"IF($U685=$BA$646,$N685,0)","v":0},{"$f":"IF($U685=$BB$646,$N685,0)+IF($U685=$BC$646,$N685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U685=$BC$646,$N685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U685=$BE$646,$O685,0)","v":0},{"$f":"IF($U685=$BF$646,$O685,0)","v":0},{"$f":"IF($U685=$BG$646,$O685,0)+IF($U685=$BH$646,$O685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U685=$BH$646,$O685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U685=$BJ$646,$P685,0)","v":0},{"$f":"IF($U685=$BK$646,$P685,0)","v":0},{"$f":"IF($U685=$BL$646,$P685,0)+IF($U685=$BM$646,$P685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U685=$BM$646,$P685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U685=$BO$646,$Q685,0)","v":0},{"$f":"IF($U685=$BP$646,$Q685,0)","v":22671.564220181885},{"$f":"IF($U685=$BQ$646,$Q685,0)+IF($U685=$BR$646,$Q685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U685=$BR$646,$Q685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U685=$BT$646,$R685,0)","v":0},{"$f":"IF($U685=$BU$646,$R685,0)","v":0},{"$f":"IF($U685=$BV$646,$R685,0)+IF($U685=$BW$646,$R685,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U685=$BW$646,$R685,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[677,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G686","v":0},{"$f":"VLOOKUP($F686,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G686","v":0},{"$f":"SUM(H686:R686)","v":0},null,"Distribution Plant",{"$f":"IF($U686=$V$646,$H686,0)","v":0},{"$f":"IF($U686=$W$646,$H686,0)","v":0},{"$f":"IF($U686=$X$646,$H686,0)+IF($U686=$Y$646,$H686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U686=$Y$646,$H686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U686=$AA$646,$I686,0)","v":0},{"$f":"IF($U686=$AB$646,$I686,0)","v":0},{"$f":"IF($U686=$AC$646,$I686,0)+IF($U686=$AD$646,$I686,0)*$X$643","v":0},{"$f":"IF($U686=$AD$646,$I686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AF$646,$J686,0)","v":0},{"$f":"IF($U686=$AG$646,$J686,0)","v":0},{"$f":"IF($U686=$AH$646,$J686,0)+IF($U686=$AI$646,$J686,0)*$X$643","v":0},{"$f":"IF($U686=$AI$646,$J686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AK$646,$K686,0)","v":0},{"$f":"IF($U686=$AL$646,$K686,0)","v":0},{"$f":"IF($U686=$AM$646,$K686,0)+IF($U686=$AN$646,$K686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U686=$AN$646,$K686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U686=$AP$646,$L686,0)","v":0},{"$f":"IF($U686=$AQ$646,$L686,0)","v":0},{"$f":"IF($U686=$AR$646,$L686,0)+IF($U686=$AS$646,$L686,0)*$X$643","v":0},{"$f":"IF($U686=$AS$646,$L686,0)*$Y$643","v":0},0,{"$f":"IF($U686=$AU$646,$M686,0)","v":0},{"$f":"IF($U686=$AV$646,$M686,0)","v":0},{"$f":"IF($U686=$AW$646,$M686,0)+IF($U686=$AX$646,$M686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U686=$AX$646,$M686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U686=$AZ$646,$N686,0)","v":0},{"$f":"IF($U686=$BA$646,$N686,0)","v":0},{"$f":"IF($U686=$BB$646,$N686,0)+IF($U686=$BC$646,$N686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U686=$BC$646,$N686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U686=$BE$646,$O686,0)","v":0},{"$f":"IF($U686=$BF$646,$O686,0)","v":0},{"$f":"IF($U686=$BG$646,$O686,0)+IF($U686=$BH$646,$O686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U686=$BH$646,$O686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U686=$BJ$646,$P686,0)","v":0},{"$f":"IF($U686=$BK$646,$P686,0)","v":0},{"$f":"IF($U686=$BL$646,$P686,0)+IF($U686=$BM$646,$P686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U686=$BM$646,$P686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U686=$BO$646,$Q686,0)","v":0},{"$f":"IF($U686=$BP$646,$Q686,0)","v":0},{"$f":"IF($U686=$BQ$646,$Q686,0)+IF($U686=$BR$646,$Q686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U686=$BR$646,$Q686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U686=$BT$646,$R686,0)","v":0},{"$f":"IF($U686=$BU$646,$R686,0)","v":0},{"$f":"IF($U686=$BV$646,$R686,0)+IF($U686=$BW$646,$R686,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U686=$BW$646,$R686,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[678,null,null,"Total",null,null,{"$f":"SUM(G685:G686)","v":2746110.1644787081},{"$f":"SUM(H685:H686)","v":2498980.5144538237},{"$f":"SUM(I685:I686)","v":0},0,14962.973413017649,2203.9521300032325,207291.16026168142,0,0,0,22671.564220181885,0,{"$f":"SUM(S685:S686)","v":2746110.1644787076},null,null,{"$f":"SUM(V685:V686)","v":0},{"$f":"SUM(W685:W686)","v":2498980.5144538237},0,0,0,{"$f":"SUM(AA685:AA686)","v":0},{"$f":"SUM(AB685:AB686)","v":0},0,0,0,{"$f":"SUM(AF685:AF686)","v":0},{"$f":"SUM(AG685:AG686)","v":0},0,0,0,{"$f":"SUM(AK685:AK686)","v":0},{"$f":"SUM(AL685:AL686)","v":14962.973413017649},0,0,0,{"$f":"SUM(AP685:AP686)","v":0},{"$f":"SUM(AQ685:AQ686)","v":2203.9521300032325},0,0,0,{"$f":"SUM(AU685:AU686)","v":0},{"$f":"SUM(AV685:AV686)","v":207291.16026168142},0,0,0,{"$f":"SUM(AZ685:AZ686)","v":0},{"$f":"SUM(BA685:BA686)","v":0},0,0,0,{"$f":"SUM(BE685:BE686)","v":0},{"$f":"SUM(BF685:BF686)","v":0},0,0,0,{"$f":"SUM(BJ685:BJ686)","v":0},{"$f":"SUM(BK685:BK686)","v":0},0,0,0,{"$f":"SUM(BO685:BO686)","v":0},{"$f":"SUM(BP685:BP686)","v":22671.564220181885},0,0,0,{"$f":"SUM(BT685:BT686)","v":0},{"$f":"SUM(BU685:BU686)","v":0},0,0,0,0]
[679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[681,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W690","v":1854681.1561839357},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G690","v":1852015.3242992754},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G690","v":733.02356876641761},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G690","v":28.871825465635705},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G690","v":1851.0048104079781},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G690","v":0},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G690","v":17.643893340110711},{"$f":"VLOOKUP($F690,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G690","v":35.287786680221423},{"$f":"SUM(H690:R690)","v":1854681.1561839359},null,"Customer",{"$f":"IF($U690=$V$646,$H690,0)","v":1852015.3242992754},{"$f":"IF($U690=$W$646,$H690,0)","v":0},{"$f":"IF($U690=$X$646,$H690,0)+IF($U690=$Y$646,$H690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U690=$Y$646,$H690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U690=$AA$646,$I690,0)","v":0},{"$f":"IF($U690=$AB$646,$I690,0)","v":0},{"$f":"IF($U690=$AC$646,$I690,0)+IF($U690=$AD$646,$I690,0)*$X$643","v":0},{"$f":"IF($U690=$AD$646,$I690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AF$646,$J690,0)","v":0},{"$f":"IF($U690=$AG$646,$J690,0)","v":0},{"$f":"IF($U690=$AH$646,$J690,0)+IF($U690=$AI$646,$J690,0)*$X$643","v":0},{"$f":"IF($U690=$AI$646,$J690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AK$646,$K690,0)","v":733.02356876641761},{"$f":"IF($U690=$AL$646,$K690,0)","v":0},{"$f":"IF($U690=$AM$646,$K690,0)+IF($U690=$AN$646,$K690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U690=$AN$646,$K690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U690=$AP$646,$L690,0)","v":28.871825465635705},{"$f":"IF($U690=$AQ$646,$L690,0)","v":0},{"$f":"IF($U690=$AR$646,$L690,0)+IF($U690=$AS$646,$L690,0)*$X$643","v":0},{"$f":"IF($U690=$AS$646,$L690,0)*$Y$643","v":0},0,{"$f":"IF($U690=$AU$646,$M690,0)","v":1851.0048104079781},{"$f":"IF($U690=$AV$646,$M690,0)","v":0},{"$f":"IF($U690=$AW$646,$M690,0)+IF($U690=$AX$646,$M690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U690=$AX$646,$M690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U690=$AZ$646,$N690,0)","v":0},{"$f":"IF($U690=$BA$646,$N690,0)","v":0},{"$f":"IF($U690=$BB$646,$N690,0)+IF($U690=$BC$646,$N690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U690=$BC$646,$N690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U690=$BE$646,$O690,0)","v":0},{"$f":"IF($U690=$BF$646,$O690,0)","v":0},{"$f":"IF($U690=$BG$646,$O690,0)+IF($U690=$BH$646,$O690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U690=$BH$646,$O690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U690=$BJ$646,$P690,0)","v":0},{"$f":"IF($U690=$BK$646,$P690,0)","v":0},{"$f":"IF($U690=$BL$646,$P690,0)+IF($U690=$BM$646,$P690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U690=$BM$646,$P690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U690=$BO$646,$Q690,0)","v":17.643893340110711},{"$f":"IF($U690=$BP$646,$Q690,0)","v":0},{"$f":"IF($U690=$BQ$646,$Q690,0)+IF($U690=$BR$646,$Q690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U690=$BR$646,$Q690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U690=$BT$646,$R690,0)","v":35.287786680221423},{"$f":"IF($U690=$BU$646,$R690,0)","v":0},{"$f":"IF($U690=$BV$646,$R690,0)+IF($U690=$BW$646,$R690,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U690=$BW$646,$R690,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[682,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G691","v":0},{"$f":"VLOOKUP($F691,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G691","v":0},{"$f":"SUM(H691:R691)","v":0},null,"Customer",{"$f":"IF($U691=$V$646,$H691,0)","v":0},{"$f":"IF($U691=$W$646,$H691,0)","v":0},{"$f":"IF($U691=$X$646,$H691,0)+IF($U691=$Y$646,$H691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U691=$Y$646,$H691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U691=$AA$646,$I691,0)","v":0},{"$f":"IF($U691=$AB$646,$I691,0)","v":0},{"$f":"IF($U691=$AC$646,$I691,0)+IF($U691=$AD$646,$I691,0)*$X$643","v":0},{"$f":"IF($U691=$AD$646,$I691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AF$646,$J691,0)","v":0},{"$f":"IF($U691=$AG$646,$J691,0)","v":0},{"$f":"IF($U691=$AH$646,$J691,0)+IF($U691=$AI$646,$J691,0)*$X$643","v":0},{"$f":"IF($U691=$AI$646,$J691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AK$646,$K691,0)","v":0},{"$f":"IF($U691=$AL$646,$K691,0)","v":0},{"$f":"IF($U691=$AM$646,$K691,0)+IF($U691=$AN$646,$K691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U691=$AN$646,$K691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U691=$AP$646,$L691,0)","v":0},{"$f":"IF($U691=$AQ$646,$L691,0)","v":0},{"$f":"IF($U691=$AR$646,$L691,0)+IF($U691=$AS$646,$L691,0)*$X$643","v":0},{"$f":"IF($U691=$AS$646,$L691,0)*$Y$643","v":0},0,{"$f":"IF($U691=$AU$646,$M691,0)","v":0},{"$f":"IF($U691=$AV$646,$M691,0)","v":0},{"$f":"IF($U691=$AW$646,$M691,0)+IF($U691=$AX$646,$M691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U691=$AX$646,$M691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U691=$AZ$646,$N691,0)","v":0},{"$f":"IF($U691=$BA$646,$N691,0)","v":0},{"$f":"IF($U691=$BB$646,$N691,0)+IF($U691=$BC$646,$N691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U691=$BC$646,$N691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U691=$BE$646,$O691,0)","v":0},{"$f":"IF($U691=$BF$646,$O691,0)","v":0},{"$f":"IF($U691=$BG$646,$O691,0)+IF($U691=$BH$646,$O691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U691=$BH$646,$O691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U691=$BJ$646,$P691,0)","v":0},{"$f":"IF($U691=$BK$646,$P691,0)","v":0},{"$f":"IF($U691=$BL$646,$P691,0)+IF($U691=$BM$646,$P691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U691=$BM$646,$P691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U691=$BO$646,$Q691,0)","v":0},{"$f":"IF($U691=$BP$646,$Q691,0)","v":0},{"$f":"IF($U691=$BQ$646,$Q691,0)+IF($U691=$BR$646,$Q691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U691=$BR$646,$Q691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U691=$BT$646,$R691,0)","v":0},{"$f":"IF($U691=$BU$646,$R691,0)","v":0},{"$f":"IF($U691=$BV$646,$R691,0)+IF($U691=$BW$646,$R691,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U691=$BW$646,$R691,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[683,null,null,"Total",null,null,{"$f":"SUM(G690:G691)","v":1854681.1561839357},{"$f":"SUM(H690:H691)","v":1852015.3242992754},{"$f":"SUM(I690:I691)","v":0},0,733.02356876641761,28.871825465635705,1851.0048104079781,0,0,0,17.643893340110711,35.287786680221423,{"$f":"SUM(S690:S691)","v":1854681.1561839359},null,null,{"$f":"SUM(V690:V691)","v":1852015.3242992754},{"$f":"SUM(W690:W691)","v":0},0,0,0,{"$f":"SUM(AA690:AA691)","v":0},{"$f":"SUM(AB690:AB691)","v":0},0,0,0,{"$f":"SUM(AF690:AF691)","v":0},{"$f":"SUM(AG690:AG691)","v":0},0,0,0,{"$f":"SUM(AK690:AK691)","v":733.02356876641761},{"$f":"SUM(AL690:AL691)","v":0},0,0,0,{"$f":"SUM(AP690:AP691)","v":28.871825465635705},{"$f":"SUM(AQ690:AQ691)","v":0},0,0,0,{"$f":"SUM(AU690:AU691)","v":1851.0048104079781},{"$f":"SUM(AV690:AV691)","v":0},0,0,0,{"$f":"SUM(AZ690:AZ691)","v":0},{"$f":"SUM(BA690:BA691)","v":0},0,0,0,{"$f":"SUM(BE690:BE691)","v":0},{"$f":"SUM(BF690:BF691)","v":0},0,0,0,{"$f":"SUM(BJ690:BJ691)","v":0},{"$f":"SUM(BK690:BK691)","v":0},0,0,0,{"$f":"SUM(BO690:BO691)","v":17.643893340110711},{"$f":"SUM(BP690:BP691)","v":0},0,0,0,{"$f":"SUM(BT690:BT691)","v":35.287786680221423},{"$f":"SUM(BU690:BU691)","v":0},0,0,0,0]
[684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[685,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[686,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W695-'LNG O&M'!Q14","v":17807524.439866766},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G695","v":15567835.956642736},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G695","v":139515.89698093804},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G695","v":8014.4305148754675},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G695","v":1688967.7234254123},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G695","v":0},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G695","v":393408.42734885006},{"$f":"VLOOKUP($F695,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G695","v":9782.0049539544179},{"$f":"SUM(H695:R695)","v":17807524.439866763},null,"Distribution Plant",{"$f":"IF($U695=$V$646,$H695,0)","v":0},{"$f":"IF($U695=$W$646,$H695,0)","v":15567835.956642736},{"$f":"IF($U695=$X$646,$H695,0)+IF($U695=$Y$646,$H695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U695=$Y$646,$H695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U695=$AA$646,$I695,0)","v":0},{"$f":"IF($U695=$AB$646,$I695,0)","v":0},{"$f":"IF($U695=$AC$646,$I695,0)+IF($U695=$AD$646,$I695,0)*$X$643","v":0},{"$f":"IF($U695=$AD$646,$I695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AF$646,$J695,0)","v":0},{"$f":"IF($U695=$AG$646,$J695,0)","v":0},{"$f":"IF($U695=$AH$646,$J695,0)+IF($U695=$AI$646,$J695,0)*$X$643","v":0},{"$f":"IF($U695=$AI$646,$J695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AK$646,$K695,0)","v":0},{"$f":"IF($U695=$AL$646,$K695,0)","v":139515.89698093804},{"$f":"IF($U695=$AM$646,$K695,0)+IF($U695=$AN$646,$K695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U695=$AN$646,$K695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U695=$AP$646,$L695,0)","v":0},{"$f":"IF($U695=$AQ$646,$L695,0)","v":8014.4305148754675},{"$f":"IF($U695=$AR$646,$L695,0)+IF($U695=$AS$646,$L695,0)*$X$643","v":0},{"$f":"IF($U695=$AS$646,$L695,0)*$Y$643","v":0},0,{"$f":"IF($U695=$AU$646,$M695,0)","v":0},{"$f":"IF($U695=$AV$646,$M695,0)","v":1688967.7234254123},{"$f":"IF($U695=$AW$646,$M695,0)+IF($U695=$AX$646,$M695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U695=$AX$646,$M695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U695=$AZ$646,$N695,0)","v":0},{"$f":"IF($U695=$BA$646,$N695,0)","v":0},{"$f":"IF($U695=$BB$646,$N695,0)+IF($U695=$BC$646,$N695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U695=$BC$646,$N695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U695=$BE$646,$O695,0)","v":0},{"$f":"IF($U695=$BF$646,$O695,0)","v":0},{"$f":"IF($U695=$BG$646,$O695,0)+IF($U695=$BH$646,$O695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U695=$BH$646,$O695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U695=$BJ$646,$P695,0)","v":0},{"$f":"IF($U695=$BK$646,$P695,0)","v":0},{"$f":"IF($U695=$BL$646,$P695,0)+IF($U695=$BM$646,$P695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U695=$BM$646,$P695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U695=$BO$646,$Q695,0)","v":0},{"$f":"IF($U695=$BP$646,$Q695,0)","v":393408.42734885006},{"$f":"IF($U695=$BQ$646,$Q695,0)+IF($U695=$BR$646,$Q695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U695=$BR$646,$Q695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U695=$BT$646,$R695,0)","v":0},{"$f":"IF($U695=$BU$646,$R695,0)","v":9782.0049539544179},{"$f":"IF($U695=$BV$646,$R695,0)+IF($U695=$BW$646,$R695,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U695=$BW$646,$R695,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[687,null,null,"Utah - LNG",null,"Firm Sales less NGV",{"$f":"+'LNG O&M'!Q14","v":4104329.9},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G696","v":4011621.9961934215},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G696","v":92707.903806578353},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G696","v":0},{"$f":"VLOOKUP($F696,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G696","v":0},{"$f":"SUM(H696:R696)","v":4104329.9},null,"Demand",{"$f":"IF($U696=$V$646,$H696,0)","v":0},{"$f":"IF($U696=$W$646,$H696,0)","v":0},{"$f":"IF($U696=$X$646,$H696,0)+IF($U696=$Y$646,$H696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1389564.8756029638},{"$f":"IF($U696=$Y$646,$H696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":2622057.1205904582},0,{"$f":"IF($U696=$AA$646,$I696,0)","v":0},{"$f":"IF($U696=$AB$646,$I696,0)","v":0},{"$f":"IF($U696=$AC$646,$I696,0)+IF($U696=$AD$646,$I696,0)*$X$643","v":0},{"$f":"IF($U696=$AD$646,$I696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AF$646,$J696,0)","v":0},{"$f":"IF($U696=$AG$646,$J696,0)","v":0},{"$f":"IF($U696=$AH$646,$J696,0)+IF($U696=$AI$646,$J696,0)*$X$643","v":0},{"$f":"IF($U696=$AI$646,$J696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AK$646,$K696,0)","v":0},{"$f":"IF($U696=$AL$646,$K696,0)","v":0},{"$f":"IF($U696=$AM$646,$K696,0)+IF($U696=$AN$646,$K696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":45884.763321342572},{"$f":"IF($U696=$AN$646,$K696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":46823.140485235781},0,{"$f":"IF($U696=$AP$646,$L696,0)","v":0},{"$f":"IF($U696=$AQ$646,$L696,0)","v":0},{"$f":"IF($U696=$AR$646,$L696,0)+IF($U696=$AS$646,$L696,0)*$X$643","v":0},{"$f":"IF($U696=$AS$646,$L696,0)*$Y$643","v":0},0,{"$f":"IF($U696=$AU$646,$M696,0)","v":0},{"$f":"IF($U696=$AV$646,$M696,0)","v":0},{"$f":"IF($U696=$AW$646,$M696,0)+IF($U696=$AX$646,$M696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U696=$AX$646,$M696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U696=$AZ$646,$N696,0)","v":0},{"$f":"IF($U696=$BA$646,$N696,0)","v":0},{"$f":"IF($U696=$BB$646,$N696,0)+IF($U696=$BC$646,$N696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U696=$BC$646,$N696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U696=$BE$646,$O696,0)","v":0},{"$f":"IF($U696=$BF$646,$O696,0)","v":0},{"$f":"IF($U696=$BG$646,$O696,0)+IF($U696=$BH$646,$O696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U696=$BH$646,$O696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U696=$BJ$646,$P696,0)","v":0},{"$f":"IF($U696=$BK$646,$P696,0)","v":0},{"$f":"IF($U696=$BL$646,$P696,0)+IF($U696=$BM$646,$P696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U696=$BM$646,$P696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U696=$BO$646,$Q696,0)","v":0},{"$f":"IF($U696=$BP$646,$Q696,0)","v":0},{"$f":"IF($U696=$BQ$646,$Q696,0)+IF($U696=$BR$646,$Q696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U696=$BR$646,$Q696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U696=$BT$646,$R696,0)","v":0},{"$f":"IF($U696=$BU$646,$R696,0)","v":0},{"$f":"IF($U696=$BV$646,$R696,0)+IF($U696=$BW$646,$R696,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U696=$BW$646,$R696,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[688,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W696","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G697","v":0},{"$f":"VLOOKUP($F697,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G697","v":0},{"$f":"SUM(H697:R697)","v":0},null,"Distribution Plant",{"$f":"IF($U697=$V$646,$H697,0)","v":0},{"$f":"IF($U697=$W$646,$H697,0)","v":0},{"$f":"IF($U697=$X$646,$H697,0)+IF($U697=$Y$646,$H697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U697=$Y$646,$H697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U697=$AA$646,$I697,0)","v":0},{"$f":"IF($U697=$AB$646,$I697,0)","v":0},{"$f":"IF($U697=$AC$646,$I697,0)+IF($U697=$AD$646,$I697,0)*$X$643","v":0},{"$f":"IF($U697=$AD$646,$I697,0)*$Y$643","v":0},0,{"$f":"IF($U697=$AF$646,$J697,0)","v":0},{"$f":"IF($U697=$AG$646,$J697,0)","v":0},{"$f":"IF($U697=$AH$646,$J697,0)+IF($U697=$AI$646,$J697,0)*$X$643","v":0},{"$f":"IF($U697=$AI$646,$J697,0)*$Y$643","v":0},0,{"$f":"IF($U697=$AK$646,$K697,0)","v":0},{"$f":"IF($U697=$AL$646,$K697,0)","v":0},{"$f":"IF($U697=$AM$646,$K697,0)+IF($U697=$AN$646,$K697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U697=$AN$646,$K697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U697=$AP$646,$L697,0)","v":0},{"$f":"IF($U697=$AQ$646,$L697,0)","v":0},{"$f":"IF($U697=$AR$646,$L697,0)+IF($U697=$AS$646,$L697,0)*$X$643","v":0},{"$f":"IF($U697=$AS$646,$L697,0)*$Y$643","v":0},0,{"$f":"IF($U697=$AU$646,$M697,0)","v":0},{"$f":"IF($U697=$AV$646,$M697,0)","v":0},{"$f":"IF($U697=$AW$646,$M697,0)+IF($U697=$AX$646,$M697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U697=$AX$646,$M697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U697=$AZ$646,$N697,0)","v":0},{"$f":"IF($U697=$BA$646,$N697,0)","v":0},{"$f":"IF($U697=$BB$646,$N697,0)+IF($U697=$BC$646,$N697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U697=$BC$646,$N697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U697=$BE$646,$O697,0)","v":0},{"$f":"IF($U697=$BF$646,$O697,0)","v":0},{"$f":"IF($U697=$BG$646,$O697,0)+IF($U697=$BH$646,$O697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U697=$BH$646,$O697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U697=$BJ$646,$P697,0)","v":0},{"$f":"IF($U697=$BK$646,$P697,0)","v":0},{"$f":"IF($U697=$BL$646,$P697,0)+IF($U697=$BM$646,$P697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U697=$BM$646,$P697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U697=$BO$646,$Q697,0)","v":0},{"$f":"IF($U697=$BP$646,$Q697,0)","v":0},{"$f":"IF($U697=$BQ$646,$Q697,0)+IF($U697=$BR$646,$Q697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U697=$BR$646,$Q697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U697=$BT$646,$R697,0)","v":0},{"$f":"IF($U697=$BU$646,$R697,0)","v":0},{"$f":"IF($U697=$BV$646,$R697,0)+IF($U697=$BW$646,$R697,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U697=$BW$646,$R697,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[689,null,null,"Total",null,null,{"$f":"SUM(G695:G697)","v":21911854.339866765},{"$f":"SUM(H695:H697)","v":19579457.952836156},{"$f":"SUM(I695:I697)","v":0},0,232223.8007875164,8014.4305148754675,1688967.7234254123,0,0,0,393408.42734885006,9782.0049539544179,{"$f":"SUM(S695:S697)","v":21911854.339866761},null,null,{"$f":"SUM(V695:V697)","v":0},{"$f":"SUM(W695:W697)","v":15567835.956642736},1389564.8756029638,2622057.1205904582,0,{"$f":"SUM(AA695:AA697)","v":0},{"$f":"SUM(AB695:AB697)","v":0},0,0,0,{"$f":"SUM(AF695:AF697)","v":0},{"$f":"SUM(AG695:AG697)","v":0},0,0,0,{"$f":"SUM(AK695:AK697)","v":0},{"$f":"SUM(AL695:AL697)","v":139515.89698093804},45884.763321342572,46823.140485235781,0,{"$f":"SUM(AP695:AP697)","v":0},{"$f":"SUM(AQ695:AQ697)","v":8014.4305148754675},0,0,0,{"$f":"SUM(AU695:AU697)","v":0},{"$f":"SUM(AV695:AV697)","v":1688967.7234254123},0,0,0,{"$f":"SUM(AZ695:AZ697)","v":0},{"$f":"SUM(BA695:BA697)","v":0},0,0,0,{"$f":"SUM(BE695:BE697)","v":0},{"$f":"SUM(BF695:BF697)","v":0},0,0,0,{"$f":"SUM(BJ695:BJ697)","v":0},{"$f":"SUM(BK695:BK697)","v":0},0,0,0,{"$f":"SUM(BO695:BO697)","v":0},{"$f":"SUM(BP695:BP697)","v":393408.42734885006},0,0,0,{"$f":"SUM(BT695:BT697)","v":0},{"$f":"SUM(BU695:BU697)","v":9782.0049539544179},0,0,0,0]
[690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[691,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[692,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W700","v":10519.691220974451},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G701","v":9196.6083099134175},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G701","v":82.418202575704598},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G701","v":4.7344780917271621},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G701","v":997.74783365454971},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G701","v":0},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G701","v":232.40373435478085},{"$f":"VLOOKUP($F701,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G701","v":5.7786623842709037},{"$f":"SUM(H701:R701)","v":10519.691220974451},null,"Distribution Plant",{"$f":"IF($U701=$V$646,$H701,0)","v":0},{"$f":"IF($U701=$W$646,$H701,0)","v":9196.6083099134175},{"$f":"IF($U701=$X$646,$H701,0)+IF($U701=$Y$646,$H701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U701=$Y$646,$H701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U701=$AA$646,$I701,0)","v":0},{"$f":"IF($U701=$AB$646,$I701,0)","v":0},{"$f":"IF($U701=$AC$646,$I701,0)+IF($U701=$AD$646,$I701,0)*$X$643","v":0},{"$f":"IF($U701=$AD$646,$I701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AF$646,$J701,0)","v":0},{"$f":"IF($U701=$AG$646,$J701,0)","v":0},{"$f":"IF($U701=$AH$646,$J701,0)+IF($U701=$AI$646,$J701,0)*$X$643","v":0},{"$f":"IF($U701=$AI$646,$J701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AK$646,$K701,0)","v":0},{"$f":"IF($U701=$AL$646,$K701,0)","v":82.418202575704598},{"$f":"IF($U701=$AM$646,$K701,0)+IF($U701=$AN$646,$K701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U701=$AN$646,$K701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U701=$AP$646,$L701,0)","v":0},{"$f":"IF($U701=$AQ$646,$L701,0)","v":4.7344780917271621},{"$f":"IF($U701=$AR$646,$L701,0)+IF($U701=$AS$646,$L701,0)*$X$643","v":0},{"$f":"IF($U701=$AS$646,$L701,0)*$Y$643","v":0},0,{"$f":"IF($U701=$AU$646,$M701,0)","v":0},{"$f":"IF($U701=$AV$646,$M701,0)","v":997.74783365454971},{"$f":"IF($U701=$AW$646,$M701,0)+IF($U701=$AX$646,$M701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U701=$AX$646,$M701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U701=$AZ$646,$N701,0)","v":0},{"$f":"IF($U701=$BA$646,$N701,0)","v":0},{"$f":"IF($U701=$BB$646,$N701,0)+IF($U701=$BC$646,$N701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U701=$BC$646,$N701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U701=$BE$646,$O701,0)","v":0},{"$f":"IF($U701=$BF$646,$O701,0)","v":0},{"$f":"IF($U701=$BG$646,$O701,0)+IF($U701=$BH$646,$O701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U701=$BH$646,$O701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U701=$BJ$646,$P701,0)","v":0},{"$f":"IF($U701=$BK$646,$P701,0)","v":0},{"$f":"IF($U701=$BL$646,$P701,0)+IF($U701=$BM$646,$P701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U701=$BM$646,$P701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U701=$BO$646,$Q701,0)","v":0},{"$f":"IF($U701=$BP$646,$Q701,0)","v":232.40373435478085},{"$f":"IF($U701=$BQ$646,$Q701,0)+IF($U701=$BR$646,$Q701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U701=$BR$646,$Q701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U701=$BT$646,$R701,0)","v":0},{"$f":"IF($U701=$BU$646,$R701,0)","v":5.7786623842709037},{"$f":"IF($U701=$BV$646,$R701,0)+IF($U701=$BW$646,$R701,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U701=$BW$646,$R701,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[693,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W701","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G702","v":0},{"$f":"VLOOKUP($F702,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G702","v":0},{"$f":"SUM(H702:R702)","v":0},null,"Distribution Plant",{"$f":"IF($U702=$V$646,$H702,0)","v":0},{"$f":"IF($U702=$W$646,$H702,0)","v":0},{"$f":"IF($U702=$X$646,$H702,0)+IF($U702=$Y$646,$H702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U702=$Y$646,$H702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U702=$AA$646,$I702,0)","v":0},{"$f":"IF($U702=$AB$646,$I702,0)","v":0},{"$f":"IF($U702=$AC$646,$I702,0)+IF($U702=$AD$646,$I702,0)*$X$643","v":0},{"$f":"IF($U702=$AD$646,$I702,0)*$Y$643","v":0},0,{"$f":"IF($U702=$AF$646,$J702,0)","v":0},{"$f":"IF($U702=$AG$646,$J702,0)","v":0},{"$f":"IF($U702=$AH$646,$J702,0)+IF($U702=$AI$646,$J702,0)*$X$643","v":0},{"$f":"IF($U702=$AI$646,$J702,0)*$Y$643","v":0},0,{"$f":"IF($U702=$AK$646,$K702,0)","v":0},{"$f":"IF($U702=$AL$646,$K702,0)","v":0},{"$f":"IF($U702=$AM$646,$K702,0)+IF($U702=$AN$646,$K702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U702=$AN$646,$K702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U702=$AP$646,$L702,0)","v":0},{"$f":"IF($U702=$AQ$646,$L702,0)","v":0},{"$f":"IF($U702=$AR$646,$L702,0)+IF($U702=$AS$646,$L702,0)*$X$643","v":0},{"$f":"IF($U702=$AS$646,$L702,0)*$Y$643","v":0},0,{"$f":"IF($U702=$AU$646,$M702,0)","v":0},{"$f":"IF($U702=$AV$646,$M702,0)","v":0},{"$f":"IF($U702=$AW$646,$M702,0)+IF($U702=$AX$646,$M702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U702=$AX$646,$M702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U702=$AZ$646,$N702,0)","v":0},{"$f":"IF($U702=$BA$646,$N702,0)","v":0},{"$f":"IF($U702=$BB$646,$N702,0)+IF($U702=$BC$646,$N702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U702=$BC$646,$N702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U702=$BE$646,$O702,0)","v":0},{"$f":"IF($U702=$BF$646,$O702,0)","v":0},{"$f":"IF($U702=$BG$646,$O702,0)+IF($U702=$BH$646,$O702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U702=$BH$646,$O702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U702=$BJ$646,$P702,0)","v":0},{"$f":"IF($U702=$BK$646,$P702,0)","v":0},{"$f":"IF($U702=$BL$646,$P702,0)+IF($U702=$BM$646,$P702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U702=$BM$646,$P702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U702=$BO$646,$Q702,0)","v":0},{"$f":"IF($U702=$BP$646,$Q702,0)","v":0},{"$f":"IF($U702=$BQ$646,$Q702,0)+IF($U702=$BR$646,$Q702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U702=$BR$646,$Q702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U702=$BT$646,$R702,0)","v":0},{"$f":"IF($U702=$BU$646,$R702,0)","v":0},{"$f":"IF($U702=$BV$646,$R702,0)+IF($U702=$BW$646,$R702,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U702=$BW$646,$R702,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[694,null,null,"Total",null,null,{"$f":"SUM(G701:G702)","v":10519.691220974451},{"$f":"SUM(H701:H702)","v":9196.6083099134175},{"$f":"SUM(I701:I702)","v":0},0,82.418202575704598,4.7344780917271621,997.74783365454971,0,0,0,232.40373435478085,5.7786623842709037,{"$f":"SUM(S701:S702)","v":10519.691220974451},null,null,{"$f":"SUM(V701:V702)","v":0},{"$f":"SUM(W701:W702)","v":9196.6083099134175},0,0,0,{"$f":"SUM(AA701:AA702)","v":0},{"$f":"SUM(AB701:AB702)","v":0},0,0,0,{"$f":"SUM(AF701:AF702)","v":0},{"$f":"SUM(AG701:AG702)","v":0},0,0,0,{"$f":"SUM(AK701:AK702)","v":0},{"$f":"SUM(AL701:AL702)","v":82.418202575704598},0,0,0,{"$f":"SUM(AP701:AP702)","v":0},{"$f":"SUM(AQ701:AQ702)","v":4.7344780917271621},0,0,0,{"$f":"SUM(AU701:AU702)","v":0},{"$f":"SUM(AV701:AV702)","v":997.74783365454971},0,0,0,{"$f":"SUM(AZ701:AZ702)","v":0},{"$f":"SUM(BA701:BA702)","v":0},0,0,0,{"$f":"SUM(BE701:BE702)","v":0},{"$f":"SUM(BF701:BF702)","v":0},0,0,0,{"$f":"SUM(BJ701:BJ702)","v":0},{"$f":"SUM(BK701:BK702)","v":0},0,0,0,{"$f":"SUM(BO701:BO702)","v":0},{"$f":"SUM(BP701:BP702)","v":232.40373435478085},0,0,0,{"$f":"SUM(BT701:BT702)","v":0},{"$f":"SUM(BU701:BU702)","v":5.7786623842709037},0,0,0,0]
[695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[696,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[697,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W705","v":-1.0853640000000001E-2},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G706","v":-9.4885556733634371E-3},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G706","v":-8.5034577670893704E-5},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G706","v":-4.884774630365398E-6},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G706","v":-1.0294214506671848E-3},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G706","v":0},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G706","v":-2.397814169975959E-4},{"$f":"VLOOKUP($F706,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G706","v":-5.9621066705233841E-6},{"$f":"SUM(H706:R706)","v":-1.0853639999999999E-2},null,"Distribution Plant",{"$f":"IF($U706=$V$646,$H706,0)","v":0},{"$f":"IF($U706=$W$646,$H706,0)","v":-9.4885556733634371E-3},{"$f":"IF($U706=$X$646,$H706,0)+IF($U706=$Y$646,$H706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U706=$Y$646,$H706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U706=$AA$646,$I706,0)","v":0},{"$f":"IF($U706=$AB$646,$I706,0)","v":0},{"$f":"IF($U706=$AC$646,$I706,0)+IF($U706=$AD$646,$I706,0)*$X$643","v":0},{"$f":"IF($U706=$AD$646,$I706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AF$646,$J706,0)","v":0},{"$f":"IF($U706=$AG$646,$J706,0)","v":0},{"$f":"IF($U706=$AH$646,$J706,0)+IF($U706=$AI$646,$J706,0)*$X$643","v":0},{"$f":"IF($U706=$AI$646,$J706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AK$646,$K706,0)","v":0},{"$f":"IF($U706=$AL$646,$K706,0)","v":-8.5034577670893704E-5},{"$f":"IF($U706=$AM$646,$K706,0)+IF($U706=$AN$646,$K706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U706=$AN$646,$K706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U706=$AP$646,$L706,0)","v":0},{"$f":"IF($U706=$AQ$646,$L706,0)","v":-4.884774630365398E-6},{"$f":"IF($U706=$AR$646,$L706,0)+IF($U706=$AS$646,$L706,0)*$X$643","v":0},{"$f":"IF($U706=$AS$646,$L706,0)*$Y$643","v":0},0,{"$f":"IF($U706=$AU$646,$M706,0)","v":0},{"$f":"IF($U706=$AV$646,$M706,0)","v":-1.0294214506671848E-3},{"$f":"IF($U706=$AW$646,$M706,0)+IF($U706=$AX$646,$M706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U706=$AX$646,$M706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U706=$AZ$646,$N706,0)","v":0},{"$f":"IF($U706=$BA$646,$N706,0)","v":0},{"$f":"IF($U706=$BB$646,$N706,0)+IF($U706=$BC$646,$N706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U706=$BC$646,$N706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U706=$BE$646,$O706,0)","v":0},{"$f":"IF($U706=$BF$646,$O706,0)","v":0},{"$f":"IF($U706=$BG$646,$O706,0)+IF($U706=$BH$646,$O706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U706=$BH$646,$O706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U706=$BJ$646,$P706,0)","v":0},{"$f":"IF($U706=$BK$646,$P706,0)","v":0},{"$f":"IF($U706=$BL$646,$P706,0)+IF($U706=$BM$646,$P706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U706=$BM$646,$P706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U706=$BO$646,$Q706,0)","v":0},{"$f":"IF($U706=$BP$646,$Q706,0)","v":-2.397814169975959E-4},{"$f":"IF($U706=$BQ$646,$Q706,0)+IF($U706=$BR$646,$Q706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U706=$BR$646,$Q706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U706=$BT$646,$R706,0)","v":0},{"$f":"IF($U706=$BU$646,$R706,0)","v":-5.9621066705233841E-6},{"$f":"IF($U706=$BV$646,$R706,0)+IF($U706=$BW$646,$R706,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U706=$BW$646,$R706,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[698,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W706","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G707","v":0},{"$f":"VLOOKUP($F707,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G707","v":0},{"$f":"SUM(H707:R707)","v":0},null,"Distribution Plant",{"$f":"IF($U707=$V$646,$H707,0)","v":0},{"$f":"IF($U707=$W$646,$H707,0)","v":0},{"$f":"IF($U707=$X$646,$H707,0)+IF($U707=$Y$646,$H707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U707=$Y$646,$H707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U707=$AA$646,$I707,0)","v":0},{"$f":"IF($U707=$AB$646,$I707,0)","v":0},{"$f":"IF($U707=$AC$646,$I707,0)+IF($U707=$AD$646,$I707,0)*$X$643","v":0},{"$f":"IF($U707=$AD$646,$I707,0)*$Y$643","v":0},0,{"$f":"IF($U707=$AF$646,$J707,0)","v":0},{"$f":"IF($U707=$AG$646,$J707,0)","v":0},{"$f":"IF($U707=$AH$646,$J707,0)+IF($U707=$AI$646,$J707,0)*$X$643","v":0},{"$f":"IF($U707=$AI$646,$J707,0)*$Y$643","v":0},0,{"$f":"IF($U707=$AK$646,$K707,0)","v":0},{"$f":"IF($U707=$AL$646,$K707,0)","v":0},{"$f":"IF($U707=$AM$646,$K707,0)+IF($U707=$AN$646,$K707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U707=$AN$646,$K707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U707=$AP$646,$L707,0)","v":0},{"$f":"IF($U707=$AQ$646,$L707,0)","v":0},{"$f":"IF($U707=$AR$646,$L707,0)+IF($U707=$AS$646,$L707,0)*$X$643","v":0},{"$f":"IF($U707=$AS$646,$L707,0)*$Y$643","v":0},0,{"$f":"IF($U707=$AU$646,$M707,0)","v":0},{"$f":"IF($U707=$AV$646,$M707,0)","v":0},{"$f":"IF($U707=$AW$646,$M707,0)+IF($U707=$AX$646,$M707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U707=$AX$646,$M707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U707=$AZ$646,$N707,0)","v":0},{"$f":"IF($U707=$BA$646,$N707,0)","v":0},{"$f":"IF($U707=$BB$646,$N707,0)+IF($U707=$BC$646,$N707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U707=$BC$646,$N707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U707=$BE$646,$O707,0)","v":0},{"$f":"IF($U707=$BF$646,$O707,0)","v":0},{"$f":"IF($U707=$BG$646,$O707,0)+IF($U707=$BH$646,$O707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U707=$BH$646,$O707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U707=$BJ$646,$P707,0)","v":0},{"$f":"IF($U707=$BK$646,$P707,0)","v":0},{"$f":"IF($U707=$BL$646,$P707,0)+IF($U707=$BM$646,$P707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U707=$BM$646,$P707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U707=$BO$646,$Q707,0)","v":0},{"$f":"IF($U707=$BP$646,$Q707,0)","v":0},{"$f":"IF($U707=$BQ$646,$Q707,0)+IF($U707=$BR$646,$Q707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U707=$BR$646,$Q707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U707=$BT$646,$R707,0)","v":0},{"$f":"IF($U707=$BU$646,$R707,0)","v":0},{"$f":"IF($U707=$BV$646,$R707,0)+IF($U707=$BW$646,$R707,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U707=$BW$646,$R707,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[699,null,null,"Total",null,null,{"$f":"SUM(G706:G707)","v":-1.0853640000000001E-2},{"$f":"SUM(H706:H707)","v":-9.4885556733634371E-3},{"$f":"SUM(I706:I707)","v":0},0,-8.5034577670893704E-5,-4.884774630365398E-6,-1.0294214506671848E-3,0,0,0,-2.397814169975959E-4,-5.9621066705233841E-6,{"$f":"SUM(S706:S707)","v":-1.0853639999999999E-2},null,null,{"$f":"SUM(V706:V707)","v":0},{"$f":"SUM(W706:W707)","v":-9.4885556733634371E-3},0,0,0,{"$f":"SUM(AA706:AA707)","v":0},{"$f":"SUM(AB706:AB707)","v":0},0,0,0,{"$f":"SUM(AF706:AF707)","v":0},{"$f":"SUM(AG706:AG707)","v":0},0,0,0,{"$f":"SUM(AK706:AK707)","v":0},{"$f":"SUM(AL706:AL707)","v":-8.5034577670893704E-5},0,0,0,{"$f":"SUM(AP706:AP707)","v":0},{"$f":"SUM(AQ706:AQ707)","v":-4.884774630365398E-6},0,0,0,{"$f":"SUM(AU706:AU707)","v":0},{"$f":"SUM(AV706:AV707)","v":-1.0294214506671848E-3},0,0,0,{"$f":"SUM(AZ706:AZ707)","v":0},{"$f":"SUM(BA706:BA707)","v":0},0,0,0,{"$f":"SUM(BE706:BE707)","v":0},{"$f":"SUM(BF706:BF707)","v":0},0,0,0,{"$f":"SUM(BJ706:BJ707)","v":0},{"$f":"SUM(BK706:BK707)","v":0},0,0,0,{"$f":"SUM(BO706:BO707)","v":0},{"$f":"SUM(BP706:BP707)","v":-2.397814169975959E-4},0,0,0,{"$f":"SUM(BT706:BT707)","v":0},{"$f":"SUM(BU706:BU707)","v":-5.9621066705233841E-6},0,0,0,0]
[700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[701,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[702,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W710","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G711","v":0},{"$f":"VLOOKUP($F711,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G711","v":0},{"$f":"SUM(H711:R711)","v":0},null,"Distribution Plant",{"$f":"IF($U711=$V$646,$H711,0)","v":0},{"$f":"IF($U711=$W$646,$H711,0)","v":0},{"$f":"IF($U711=$X$646,$H711,0)+IF($U711=$Y$646,$H711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U711=$Y$646,$H711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V711:Y711)-H711","v":0},{"$f":"IF($U711=$AA$646,$I711,0)","v":0},{"$f":"IF($U711=$AB$646,$I711,0)","v":0},{"$f":"IF($U711=$AC$646,$I711,0)+IF($U711=$AD$646,$I711,0)*$X$643","v":0},{"$f":"IF($U711=$AD$646,$I711,0)*$Y$643","v":0},{"$f":"SUM(AA711:AD711)-I711","v":0},{"$f":"IF($U711=$AF$646,$J711,0)","v":0},{"$f":"IF($U711=$AG$646,$J711,0)","v":0},{"$f":"IF($U711=$AH$646,$J711,0)+IF($U711=$AI$646,$J711,0)*$X$643","v":0},{"$f":"IF($U711=$AI$646,$J711,0)*$Y$643","v":0},{"$f":"SUM(AF711:AI711)-J711","v":0},{"$f":"IF($U711=$AK$646,$K711,0)","v":0},{"$f":"IF($U711=$AL$646,$K711,0)","v":0},{"$f":"IF($U711=$AM$646,$K711,0)+IF($U711=$AN$646,$K711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U711=$AN$646,$K711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK711:AN711)-K711","v":0},{"$f":"IF($U711=$AP$646,$L711,0)","v":0},{"$f":"IF($U711=$AQ$646,$L711,0)","v":0},{"$f":"IF($U711=$AR$646,$L711,0)+IF($U711=$AS$646,$L711,0)*$X$643","v":0},{"$f":"IF($U711=$AS$646,$L711,0)*$Y$643","v":0},{"$f":"SUM(AP711:AS711)-L711","v":0},{"$f":"IF($U711=$AU$646,$M711,0)","v":0},{"$f":"IF($U711=$AV$646,$M711,0)","v":0},{"$f":"IF($U711=$AW$646,$M711,0)+IF($U711=$AX$646,$M711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U711=$AX$646,$M711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU711:AX711)-M711","v":0},{"$f":"IF($U711=$AZ$646,$N711,0)","v":0},{"$f":"IF($U711=$BA$646,$N711,0)","v":0},{"$f":"IF($U711=$BB$646,$N711,0)+IF($U711=$BC$646,$N711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U711=$BC$646,$N711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ711:BC711)-N711","v":0},{"$f":"IF($U711=$BE$646,$O711,0)","v":0},{"$f":"IF($U711=$BF$646,$O711,0)","v":0},{"$f":"IF($U711=$BG$646,$O711,0)+IF($U711=$BH$646,$O711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U711=$BH$646,$O711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE711:BH711)-O711","v":0},{"$f":"IF($U711=$BJ$646,$P711,0)","v":0},{"$f":"IF($U711=$BK$646,$P711,0)","v":0},{"$f":"IF($U711=$BL$646,$P711,0)+IF($U711=$BM$646,$P711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U711=$BM$646,$P711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ711:BM711)-P711","v":0},{"$f":"IF($U711=$BO$646,$Q711,0)","v":0},{"$f":"IF($U711=$BP$646,$Q711,0)","v":0},{"$f":"IF($U711=$BQ$646,$Q711,0)+IF($U711=$BR$646,$Q711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U711=$BR$646,$Q711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO711:BR711)-Q711","v":0},{"$f":"IF($U711=$BT$646,$R711,0)","v":0},{"$f":"IF($U711=$BU$646,$R711,0)","v":0},{"$f":"IF($U711=$BV$646,$R711,0)+IF($U711=$BW$646,$R711,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U711=$BW$646,$R711,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT711:BW711)-R711","v":0},{"$f":"SUM(V711:BW711)-S711","v":0}]
[703,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W711","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G712","v":0},{"$f":"VLOOKUP($F712,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G712","v":0},{"$f":"SUM(H712:R712)","v":0},null,"Distribution Plant",{"$f":"IF($U712=$V$646,$H712,0)","v":0},{"$f":"IF($U712=$W$646,$H712,0)","v":0},{"$f":"IF($U712=$X$646,$H712,0)+IF($U712=$Y$646,$H712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U712=$Y$646,$H712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U712=$AA$646,$I712,0)","v":0},{"$f":"IF($U712=$AB$646,$I712,0)","v":0},{"$f":"IF($U712=$AC$646,$I712,0)+IF($U712=$AD$646,$I712,0)*$X$643","v":0},{"$f":"IF($U712=$AD$646,$I712,0)*$Y$643","v":0},0,{"$f":"IF($U712=$AF$646,$J712,0)","v":0},{"$f":"IF($U712=$AG$646,$J712,0)","v":0},{"$f":"IF($U712=$AH$646,$J712,0)+IF($U712=$AI$646,$J712,0)*$X$643","v":0},{"$f":"IF($U712=$AI$646,$J712,0)*$Y$643","v":0},0,{"$f":"IF($U712=$AK$646,$K712,0)","v":0},{"$f":"IF($U712=$AL$646,$K712,0)","v":0},{"$f":"IF($U712=$AM$646,$K712,0)+IF($U712=$AN$646,$K712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U712=$AN$646,$K712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U712=$AP$646,$L712,0)","v":0},{"$f":"IF($U712=$AQ$646,$L712,0)","v":0},{"$f":"IF($U712=$AR$646,$L712,0)+IF($U712=$AS$646,$L712,0)*$X$643","v":0},{"$f":"IF($U712=$AS$646,$L712,0)*$Y$643","v":0},0,{"$f":"IF($U712=$AU$646,$M712,0)","v":0},{"$f":"IF($U712=$AV$646,$M712,0)","v":0},{"$f":"IF($U712=$AW$646,$M712,0)+IF($U712=$AX$646,$M712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U712=$AX$646,$M712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U712=$AZ$646,$N712,0)","v":0},{"$f":"IF($U712=$BA$646,$N712,0)","v":0},{"$f":"IF($U712=$BB$646,$N712,0)+IF($U712=$BC$646,$N712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U712=$BC$646,$N712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U712=$BE$646,$O712,0)","v":0},{"$f":"IF($U712=$BF$646,$O712,0)","v":0},{"$f":"IF($U712=$BG$646,$O712,0)+IF($U712=$BH$646,$O712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U712=$BH$646,$O712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U712=$BJ$646,$P712,0)","v":0},{"$f":"IF($U712=$BK$646,$P712,0)","v":0},{"$f":"IF($U712=$BL$646,$P712,0)+IF($U712=$BM$646,$P712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U712=$BM$646,$P712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U712=$BO$646,$Q712,0)","v":0},{"$f":"IF($U712=$BP$646,$Q712,0)","v":0},{"$f":"IF($U712=$BQ$646,$Q712,0)+IF($U712=$BR$646,$Q712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U712=$BR$646,$Q712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U712=$BT$646,$R712,0)","v":0},{"$f":"IF($U712=$BU$646,$R712,0)","v":0},{"$f":"IF($U712=$BV$646,$R712,0)+IF($U712=$BW$646,$R712,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U712=$BW$646,$R712,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[704,null,null,"Total",null,null,{"$f":"SUM(G711:G712)","v":0},{"$f":"SUM(H711:H712)","v":0},{"$f":"SUM(I711:I712)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S711:S712)","v":0},null,null,{"$f":"SUM(V711:V712)","v":0},{"$f":"SUM(W711:W712)","v":0},0,0,0,{"$f":"SUM(AA711:AA712)","v":0},{"$f":"SUM(AB711:AB712)","v":0},0,0,0,{"$f":"SUM(AF711:AF712)","v":0},{"$f":"SUM(AG711:AG712)","v":0},0,0,0,{"$f":"SUM(AK711:AK712)","v":0},{"$f":"SUM(AL711:AL712)","v":0},0,0,0,{"$f":"SUM(AP711:AP712)","v":0},{"$f":"SUM(AQ711:AQ712)","v":0},0,0,0,{"$f":"SUM(AU711:AU712)","v":0},{"$f":"SUM(AV711:AV712)","v":0},0,0,0,{"$f":"SUM(AZ711:AZ712)","v":0},{"$f":"SUM(BA711:BA712)","v":0},0,0,0,{"$f":"SUM(BE711:BE712)","v":0},{"$f":"SUM(BF711:BF712)","v":0},0,0,0,{"$f":"SUM(BJ711:BJ712)","v":0},{"$f":"SUM(BK711:BK712)","v":0},0,0,0,{"$f":"SUM(BO711:BO712)","v":0},{"$f":"SUM(BP711:BP712)","v":0},0,0,0,{"$f":"SUM(BT711:BT712)","v":0},{"$f":"SUM(BU711:BU712)","v":0},0,0,0,0]
[705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[706,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[707,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W715","v":13293648.018853124},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G716","v":11299639.653596539},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G716","v":104842.76057976299},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G716","v":6152.75989789504},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G716","v":1505408.2150544182},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G716","v":0},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G716","v":367970.42015986651},{"$f":"VLOOKUP($F716,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G716","v":9634.2095646420676},{"$f":"SUM(H716:R716)","v":13293648.018853126},null,"Distribution Plant",{"$f":"IF($U716=$V$646,$H716,0)","v":0},{"$f":"IF($U716=$W$646,$H716,0)","v":11299639.653596539},{"$f":"IF($U716=$X$646,$H716,0)+IF($U716=$Y$646,$H716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U716=$Y$646,$H716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U716=$AA$646,$I716,0)","v":0},{"$f":"IF($U716=$AB$646,$I716,0)","v":0},{"$f":"IF($U716=$AC$646,$I716,0)+IF($U716=$AD$646,$I716,0)*$X$643","v":0},{"$f":"IF($U716=$AD$646,$I716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AF$646,$J716,0)","v":0},{"$f":"IF($U716=$AG$646,$J716,0)","v":0},{"$f":"IF($U716=$AH$646,$J716,0)+IF($U716=$AI$646,$J716,0)*$X$643","v":0},{"$f":"IF($U716=$AI$646,$J716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AK$646,$K716,0)","v":0},{"$f":"IF($U716=$AL$646,$K716,0)","v":104842.76057976299},{"$f":"IF($U716=$AM$646,$K716,0)+IF($U716=$AN$646,$K716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U716=$AN$646,$K716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U716=$AP$646,$L716,0)","v":0},{"$f":"IF($U716=$AQ$646,$L716,0)","v":6152.75989789504},{"$f":"IF($U716=$AR$646,$L716,0)+IF($U716=$AS$646,$L716,0)*$X$643","v":0},{"$f":"IF($U716=$AS$646,$L716,0)*$Y$643","v":0},0,{"$f":"IF($U716=$AU$646,$M716,0)","v":0},{"$f":"IF($U716=$AV$646,$M716,0)","v":1505408.2150544182},{"$f":"IF($U716=$AW$646,$M716,0)+IF($U716=$AX$646,$M716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U716=$AX$646,$M716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U716=$AZ$646,$N716,0)","v":0},{"$f":"IF($U716=$BA$646,$N716,0)","v":0},{"$f":"IF($U716=$BB$646,$N716,0)+IF($U716=$BC$646,$N716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U716=$BC$646,$N716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U716=$BE$646,$O716,0)","v":0},{"$f":"IF($U716=$BF$646,$O716,0)","v":0},{"$f":"IF($U716=$BG$646,$O716,0)+IF($U716=$BH$646,$O716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U716=$BH$646,$O716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U716=$BJ$646,$P716,0)","v":0},{"$f":"IF($U716=$BK$646,$P716,0)","v":0},{"$f":"IF($U716=$BL$646,$P716,0)+IF($U716=$BM$646,$P716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U716=$BM$646,$P716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U716=$BO$646,$Q716,0)","v":0},{"$f":"IF($U716=$BP$646,$Q716,0)","v":367970.42015986651},{"$f":"IF($U716=$BQ$646,$Q716,0)+IF($U716=$BR$646,$Q716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U716=$BR$646,$Q716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U716=$BT$646,$R716,0)","v":0},{"$f":"IF($U716=$BU$646,$R716,0)","v":9634.2095646420676},{"$f":"IF($U716=$BV$646,$R716,0)+IF($U716=$BW$646,$R716,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U716=$BW$646,$R716,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[708,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W716","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G717","v":0},{"$f":"VLOOKUP($F717,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G717","v":0},{"$f":"SUM(H717:R717)","v":0},null,"Distribution Plant",{"$f":"IF($U717=$V$646,$H717,0)","v":0},{"$f":"IF($U717=$W$646,$H717,0)","v":0},{"$f":"IF($U717=$X$646,$H717,0)+IF($U717=$Y$646,$H717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U717=$Y$646,$H717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U717=$AA$646,$I717,0)","v":0},{"$f":"IF($U717=$AB$646,$I717,0)","v":0},{"$f":"IF($U717=$AC$646,$I717,0)+IF($U717=$AD$646,$I717,0)*$X$643","v":0},{"$f":"IF($U717=$AD$646,$I717,0)*$Y$643","v":0},0,{"$f":"IF($U717=$AF$646,$J717,0)","v":0},{"$f":"IF($U717=$AG$646,$J717,0)","v":0},{"$f":"IF($U717=$AH$646,$J717,0)+IF($U717=$AI$646,$J717,0)*$X$643","v":0},{"$f":"IF($U717=$AI$646,$J717,0)*$Y$643","v":0},0,{"$f":"IF($U717=$AK$646,$K717,0)","v":0},{"$f":"IF($U717=$AL$646,$K717,0)","v":0},{"$f":"IF($U717=$AM$646,$K717,0)+IF($U717=$AN$646,$K717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U717=$AN$646,$K717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U717=$AP$646,$L717,0)","v":0},{"$f":"IF($U717=$AQ$646,$L717,0)","v":0},{"$f":"IF($U717=$AR$646,$L717,0)+IF($U717=$AS$646,$L717,0)*$X$643","v":0},{"$f":"IF($U717=$AS$646,$L717,0)*$Y$643","v":0},0,{"$f":"IF($U717=$AU$646,$M717,0)","v":0},{"$f":"IF($U717=$AV$646,$M717,0)","v":0},{"$f":"IF($U717=$AW$646,$M717,0)+IF($U717=$AX$646,$M717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U717=$AX$646,$M717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U717=$AZ$646,$N717,0)","v":0},{"$f":"IF($U717=$BA$646,$N717,0)","v":0},{"$f":"IF($U717=$BB$646,$N717,0)+IF($U717=$BC$646,$N717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U717=$BC$646,$N717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U717=$BE$646,$O717,0)","v":0},{"$f":"IF($U717=$BF$646,$O717,0)","v":0},{"$f":"IF($U717=$BG$646,$O717,0)+IF($U717=$BH$646,$O717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U717=$BH$646,$O717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U717=$BJ$646,$P717,0)","v":0},{"$f":"IF($U717=$BK$646,$P717,0)","v":0},{"$f":"IF($U717=$BL$646,$P717,0)+IF($U717=$BM$646,$P717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U717=$BM$646,$P717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U717=$BO$646,$Q717,0)","v":0},{"$f":"IF($U717=$BP$646,$Q717,0)","v":0},{"$f":"IF($U717=$BQ$646,$Q717,0)+IF($U717=$BR$646,$Q717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U717=$BR$646,$Q717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U717=$BT$646,$R717,0)","v":0},{"$f":"IF($U717=$BU$646,$R717,0)","v":0},{"$f":"IF($U717=$BV$646,$R717,0)+IF($U717=$BW$646,$R717,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U717=$BW$646,$R717,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[709,null,null,"Total",null,null,{"$f":"SUM(G716:G717)","v":13293648.018853124},{"$f":"SUM(H716:H717)","v":11299639.653596539},{"$f":"SUM(I716:I717)","v":0},0,104842.76057976299,6152.75989789504,1505408.2150544182,0,0,0,367970.42015986651,9634.2095646420676,{"$f":"SUM(S716:S717)","v":13293648.018853126},null,null,{"$f":"SUM(V716:V717)","v":0},{"$f":"SUM(W716:W717)","v":11299639.653596539},0,0,0,{"$f":"SUM(AA716:AA717)","v":0},{"$f":"SUM(AB716:AB717)","v":0},0,0,0,{"$f":"SUM(AF716:AF717)","v":0},{"$f":"SUM(AG716:AG717)","v":0},0,0,0,{"$f":"SUM(AK716:AK717)","v":0},{"$f":"SUM(AL716:AL717)","v":104842.76057976299},0,0,0,{"$f":"SUM(AP716:AP717)","v":0},{"$f":"SUM(AQ716:AQ717)","v":6152.75989789504},0,0,0,{"$f":"SUM(AU716:AU717)","v":0},{"$f":"SUM(AV716:AV717)","v":1505408.2150544182},0,0,0,{"$f":"SUM(AZ716:AZ717)","v":0},{"$f":"SUM(BA716:BA717)","v":0},0,0,0,{"$f":"SUM(BE716:BE717)","v":0},{"$f":"SUM(BF716:BF717)","v":0},0,0,0,{"$f":"SUM(BJ716:BJ717)","v":0},{"$f":"SUM(BK716:BK717)","v":0},0,0,0,{"$f":"SUM(BO716:BO717)","v":0},{"$f":"SUM(BP716:BP717)","v":367970.42015986651},0,0,0,{"$f":"SUM(BT716:BT717)","v":0},{"$f":"SUM(BU716:BU717)","v":9634.2095646420676},0,0,0,0]
[710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[711,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[712,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W720-G722","v":2366057.7783553042},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G721","v":2072932.6292037233},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G721","v":19187.864365437774},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G721","v":1044.940402050446},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G721","v":220211.60563943078},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G721","v":0},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G721","v":51293.521040693529},{"$f":"VLOOKUP($F721,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G721","v":1387.2177039682904},{"$f":"SUM(H721:R721)","v":2366057.7783553042},null,"Demand",{"$f":"IF($U721=$V$646,$H721,0)","v":0},{"$f":"IF($U721=$W$646,$H721,0)","v":0},{"$f":"IF($U721=$X$646,$H721,0)+IF($U721=$Y$646,$H721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":718032.35044728615},{"$f":"IF($U721=$Y$646,$H721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":1354900.2787564374},0,{"$f":"IF($U721=$AA$646,$I721,0)","v":0},{"$f":"IF($U721=$AB$646,$I721,0)","v":0},{"$f":"IF($U721=$AC$646,$I721,0)+IF($U721=$AD$646,$I721,0)*$X$643","v":0},{"$f":"IF($U721=$AD$646,$I721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AF$646,$J721,0)","v":0},{"$f":"IF($U721=$AG$646,$J721,0)","v":0},{"$f":"IF($U721=$AH$646,$J721,0)+IF($U721=$AI$646,$J721,0)*$X$643","v":0},{"$f":"IF($U721=$AI$646,$J721,0)*$Y$643","v":0},0,{"$f":"IF($U721=$AK$646,$K721,0)","v":0},{"$f":"IF($U721=$AL$646,$K721,0)","v":0},{"$f":"IF($U721=$AM$646,$K721,0)+IF($U721=$AN$646,$K721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":9496.8236676672841},{"$f":"IF($U721=$AN$646,$K721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":9691.0406977704879},0,{"$f":"IF($U721=$AP$646,$L721,0)","v":0},{"$f":"IF($U721=$AQ$646,$L721,0)","v":0},{"$f":"IF($U721=$AR$646,$L721,0)+IF($U721=$AS$646,$L721,0)*$X$643","v":361.95147029444337},{"$f":"IF($U721=$AS$646,$L721,0)*$Y$643","v":682.98893175600267},0,{"$f":"IF($U721=$AU$646,$M721,0)","v":0},{"$f":"IF($U721=$AV$646,$M721,0)","v":0},{"$f":"IF($U721=$AW$646,$M721,0)+IF($U721=$AX$646,$M721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":129388.71614652059},{"$f":"IF($U721=$AX$646,$M721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":90822.889492910195},0,{"$f":"IF($U721=$AZ$646,$N721,0)","v":0},{"$f":"IF($U721=$BA$646,$N721,0)","v":0},{"$f":"IF($U721=$BB$646,$N721,0)+IF($U721=$BC$646,$N721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U721=$BC$646,$N721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U721=$BE$646,$O721,0)","v":0},{"$f":"IF($U721=$BF$646,$O721,0)","v":0},{"$f":"IF($U721=$BG$646,$O721,0)+IF($U721=$BH$646,$O721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U721=$BH$646,$O721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U721=$BJ$646,$P721,0)","v":0},{"$f":"IF($U721=$BK$646,$P721,0)","v":0},{"$f":"IF($U721=$BL$646,$P721,0)+IF($U721=$BM$646,$P721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U721=$BM$646,$P721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U721=$BO$646,$Q721,0)","v":0},{"$f":"IF($U721=$BP$646,$Q721,0)","v":0},{"$f":"IF($U721=$BQ$646,$Q721,0)+IF($U721=$BR$646,$Q721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":23578.09599041575},{"$f":"IF($U721=$BR$646,$Q721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":27715.425050277776},0,{"$f":"IF($U721=$BT$646,$R721,0)","v":0},{"$f":"IF($U721=$BU$646,$R721,0)","v":0},{"$f":"IF($U721=$BV$646,$R721,0)+IF($U721=$BW$646,$R721,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":868.51173695287071},{"$f":"IF($U721=$BW$646,$R721,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":518.70596701541967},0,0]
[713,null,null,"Utah",null,"NGV",1329456.28,{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G722","v":0},{"$f":"VLOOKUP($F722,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G722","v":1329456.28},{"$f":"SUM(H722:R722)","v":1329456.28},null,"Demand",{"$f":"IF($U722=$V$646,$H722,0)","v":0},{"$f":"IF($U722=$W$646,$H722,0)","v":0},{"$f":"IF($U722=$X$646,$H722,0)+IF($U722=$Y$646,$H722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U722=$Y$646,$H722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U722=$AA$646,$I722,0)","v":0},{"$f":"IF($U722=$AB$646,$I722,0)","v":0},{"$f":"IF($U722=$AC$646,$I722,0)+IF($U722=$AD$646,$I722,0)*$X$643","v":0},{"$f":"IF($U722=$AD$646,$I722,0)*$Y$643","v":0},0,{"$f":"IF($U722=$AF$646,$J722,0)","v":0},{"$f":"IF($U722=$AG$646,$J722,0)","v":0},{"$f":"IF($U722=$AH$646,$J722,0)+IF($U722=$AI$646,$J722,0)*$X$643","v":0},{"$f":"IF($U722=$AI$646,$J722,0)*$Y$643","v":0},0,{"$f":"IF($U722=$AK$646,$K722,0)","v":0},{"$f":"IF($U722=$AL$646,$K722,0)","v":0},{"$f":"IF($U722=$AM$646,$K722,0)+IF($U722=$AN$646,$K722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U722=$AN$646,$K722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U722=$AP$646,$L722,0)","v":0},{"$f":"IF($U722=$AQ$646,$L722,0)","v":0},{"$f":"IF($U722=$AR$646,$L722,0)+IF($U722=$AS$646,$L722,0)*$X$643","v":0},{"$f":"IF($U722=$AS$646,$L722,0)*$Y$643","v":0},0,{"$f":"IF($U722=$AU$646,$M722,0)","v":0},{"$f":"IF($U722=$AV$646,$M722,0)","v":0},{"$f":"IF($U722=$AW$646,$M722,0)+IF($U722=$AX$646,$M722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U722=$AX$646,$M722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U722=$AZ$646,$N722,0)","v":0},{"$f":"IF($U722=$BA$646,$N722,0)","v":0},{"$f":"IF($U722=$BB$646,$N722,0)+IF($U722=$BC$646,$N722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U722=$BC$646,$N722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U722=$BE$646,$O722,0)","v":0},{"$f":"IF($U722=$BF$646,$O722,0)","v":0},{"$f":"IF($U722=$BG$646,$O722,0)+IF($U722=$BH$646,$O722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U722=$BH$646,$O722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U722=$BJ$646,$P722,0)","v":0},{"$f":"IF($U722=$BK$646,$P722,0)","v":0},{"$f":"IF($U722=$BL$646,$P722,0)+IF($U722=$BM$646,$P722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U722=$BM$646,$P722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U722=$BO$646,$Q722,0)","v":0},{"$f":"IF($U722=$BP$646,$Q722,0)","v":0},{"$f":"IF($U722=$BQ$646,$Q722,0)+IF($U722=$BR$646,$Q722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U722=$BR$646,$Q722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U722=$BT$646,$R722,0)","v":0},{"$f":"IF($U722=$BU$646,$R722,0)","v":0},{"$f":"IF($U722=$BV$646,$R722,0)+IF($U722=$BW$646,$R722,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":832348.36150281387},{"$f":"IF($U722=$BW$646,$R722,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":497107.91849718615},0,0]
[714,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W721","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G723","v":0},{"$f":"VLOOKUP($F723,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G723","v":0},{"$f":"SUM(H723:R723)","v":0},null,"Demand",{"$f":"IF($U723=$V$646,$H723,0)","v":0},{"$f":"IF($U723=$W$646,$H723,0)","v":0},{"$f":"IF($U723=$X$646,$H723,0)+IF($U723=$Y$646,$H723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U723=$Y$646,$H723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U723=$AA$646,$I723,0)","v":0},{"$f":"IF($U723=$AB$646,$I723,0)","v":0},{"$f":"IF($U723=$AC$646,$I723,0)+IF($U723=$AD$646,$I723,0)*$X$643","v":0},{"$f":"IF($U723=$AD$646,$I723,0)*$Y$643","v":0},0,{"$f":"IF($U723=$AF$646,$J723,0)","v":0},{"$f":"IF($U723=$AG$646,$J723,0)","v":0},{"$f":"IF($U723=$AH$646,$J723,0)+IF($U723=$AI$646,$J723,0)*$X$643","v":0},{"$f":"IF($U723=$AI$646,$J723,0)*$Y$643","v":0},0,{"$f":"IF($U723=$AK$646,$K723,0)","v":0},{"$f":"IF($U723=$AL$646,$K723,0)","v":0},{"$f":"IF($U723=$AM$646,$K723,0)+IF($U723=$AN$646,$K723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U723=$AN$646,$K723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U723=$AP$646,$L723,0)","v":0},{"$f":"IF($U723=$AQ$646,$L723,0)","v":0},{"$f":"IF($U723=$AR$646,$L723,0)+IF($U723=$AS$646,$L723,0)*$X$643","v":0},{"$f":"IF($U723=$AS$646,$L723,0)*$Y$643","v":0},0,{"$f":"IF($U723=$AU$646,$M723,0)","v":0},{"$f":"IF($U723=$AV$646,$M723,0)","v":0},{"$f":"IF($U723=$AW$646,$M723,0)+IF($U723=$AX$646,$M723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U723=$AX$646,$M723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U723=$AZ$646,$N723,0)","v":0},{"$f":"IF($U723=$BA$646,$N723,0)","v":0},{"$f":"IF($U723=$BB$646,$N723,0)+IF($U723=$BC$646,$N723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U723=$BC$646,$N723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U723=$BE$646,$O723,0)","v":0},{"$f":"IF($U723=$BF$646,$O723,0)","v":0},{"$f":"IF($U723=$BG$646,$O723,0)+IF($U723=$BH$646,$O723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U723=$BH$646,$O723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U723=$BJ$646,$P723,0)","v":0},{"$f":"IF($U723=$BK$646,$P723,0)","v":0},{"$f":"IF($U723=$BL$646,$P723,0)+IF($U723=$BM$646,$P723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U723=$BM$646,$P723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U723=$BO$646,$Q723,0)","v":0},{"$f":"IF($U723=$BP$646,$Q723,0)","v":0},{"$f":"IF($U723=$BQ$646,$Q723,0)+IF($U723=$BR$646,$Q723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U723=$BR$646,$Q723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U723=$BT$646,$R723,0)","v":0},{"$f":"IF($U723=$BU$646,$R723,0)","v":0},{"$f":"IF($U723=$BV$646,$R723,0)+IF($U723=$BW$646,$R723,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U723=$BW$646,$R723,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[715,null,null,"Total",null,null,{"$f":"SUM(G721:G723)","v":3695514.0583553044},{"$f":"SUM(H721:H723)","v":2072932.6292037233},{"$f":"SUM(I721:I723)","v":0},0,19187.864365437774,1044.940402050446,220211.60563943078,0,0,0,51293.521040693529,1330843.4977039683,{"$f":"SUM(S721:S723)","v":3695514.0583553044},null,null,{"$f":"SUM(V721:V723)","v":0},{"$f":"SUM(W721:W723)","v":0},718032.35044728615,1354900.2787564374,0,{"$f":"SUM(AA721:AA723)","v":0},{"$f":"SUM(AB721:AB723)","v":0},0,0,0,{"$f":"SUM(AF721:AF723)","v":0},{"$f":"SUM(AG721:AG723)","v":0},0,0,0,{"$f":"SUM(AK721:AK723)","v":0},{"$f":"SUM(AL721:AL723)","v":0},9496.8236676672841,9691.0406977704879,0,{"$f":"SUM(AP721:AP723)","v":0},{"$f":"SUM(AQ721:AQ723)","v":0},361.95147029444337,682.98893175600267,0,{"$f":"SUM(AU721:AU723)","v":0},{"$f":"SUM(AV721:AV723)","v":0},129388.71614652059,90822.889492910195,0,{"$f":"SUM(AZ721:AZ723)","v":0},{"$f":"SUM(BA721:BA723)","v":0},0,0,0,{"$f":"SUM(BE721:BE723)","v":0},{"$f":"SUM(BF721:BF723)","v":0},0,0,0,{"$f":"SUM(BJ721:BJ723)","v":0},{"$f":"SUM(BK721:BK723)","v":0},0,0,0,{"$f":"SUM(BO721:BO723)","v":0},{"$f":"SUM(BP721:BP723)","v":0},23578.09599041575,27715.425050277776,0,{"$f":"SUM(BT721:BT723)","v":0},{"$f":"SUM(BU721:BU723)","v":0},833216.87323976669,497626.62446420157,0,0]
[716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[717,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[718,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W725","v":71916.83456093006},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G727","v":53813.360749867788},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G727","v":870.35005761702371},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G727","v":45.087602376168633},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G727","v":13582.248801115025},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G727","v":0},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G727","v":3528.7845017015652},{"$f":"VLOOKUP($F727,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G727","v":77.002848252482352},{"$f":"SUM(H727:R727)","v":71916.834560930045},null,"Demand",{"$f":"IF($U727=$V$646,$H727,0)","v":0},{"$f":"IF($U727=$W$646,$H727,0)","v":0},{"$f":"IF($U727=$X$646,$H727,0)+IF($U727=$Y$646,$H727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":18640.130103764153},{"$f":"IF($U727=$Y$646,$H727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":35173.230646103635},0,{"$f":"IF($U727=$AA$646,$I727,0)","v":0},{"$f":"IF($U727=$AB$646,$I727,0)","v":0},{"$f":"IF($U727=$AC$646,$I727,0)+IF($U727=$AD$646,$I727,0)*$X$643","v":0},{"$f":"IF($U727=$AD$646,$I727,0)*$Y$643","v":0},0,{"$f":"IF($U727=$AF$646,$J727,0)","v":0},{"$f":"IF($U727=$AG$646,$J727,0)","v":0},{"$f":"IF($U727=$AH$646,$J727,0)+IF($U727=$AI$646,$J727,0)*$X$643","v":0},{"$f":"IF($U727=$AI$646,$J727,0)*$Y$643","v":0},0,{"$f":"IF($U727=$AK$646,$K727,0)","v":0},{"$f":"IF($U727=$AL$646,$K727,0)","v":0},{"$f":"IF($U727=$AM$646,$K727,0)+IF($U727=$AN$646,$K727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":430.77024461468022},{"$f":"IF($U727=$AN$646,$K727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":439.57981300234343},0,{"$f":"IF($U727=$AP$646,$L727,0)","v":0},{"$f":"IF($U727=$AQ$646,$L727,0)","v":0},{"$f":"IF($U727=$AR$646,$L727,0)+IF($U727=$AS$646,$L727,0)*$X$643","v":15.617660050355319},{"$f":"IF($U727=$AS$646,$L727,0)*$Y$643","v":29.469942325813317},0,{"$f":"IF($U727=$AU$646,$M727,0)","v":0},{"$f":"IF($U727=$AV$646,$M727,0)","v":0},{"$f":"IF($U727=$AW$646,$M727,0)+IF($U727=$AX$646,$M727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":7980.4592026652745},{"$f":"IF($U727=$AX$646,$M727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":5601.7895984497518},0,{"$f":"IF($U727=$AZ$646,$N727,0)","v":0},{"$f":"IF($U727=$BA$646,$N727,0)","v":0},{"$f":"IF($U727=$BB$646,$N727,0)+IF($U727=$BC$646,$N727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U727=$BC$646,$N727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U727=$BE$646,$O727,0)","v":0},{"$f":"IF($U727=$BF$646,$O727,0)","v":0},{"$f":"IF($U727=$BG$646,$O727,0)+IF($U727=$BH$646,$O727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U727=$BH$646,$O727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U727=$BJ$646,$P727,0)","v":0},{"$f":"IF($U727=$BK$646,$P727,0)","v":0},{"$f":"IF($U727=$BL$646,$P727,0)+IF($U727=$BM$646,$P727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U727=$BM$646,$P727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U727=$BO$646,$Q727,0)","v":0},{"$f":"IF($U727=$BP$646,$Q727,0)","v":0},{"$f":"IF($U727=$BQ$646,$Q727,0)+IF($U727=$BR$646,$Q727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":1622.0765902306239},{"$f":"IF($U727=$BR$646,$Q727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":1906.7079114709411},0,{"$f":"IF($U727=$BT$646,$R727,0)","v":0},{"$f":"IF($U727=$BU$646,$R727,0)","v":0},{"$f":"IF($U727=$BV$646,$R727,0)+IF($U727=$BW$646,$R727,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":48.210080721122701},{"$f":"IF($U727=$BW$646,$R727,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":28.792767531359654},0,0]
[719,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W726","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G728","v":0},{"$f":"VLOOKUP($F728,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G728","v":0},{"$f":"SUM(H728:R728)","v":0},null,"Demand",{"$f":"IF($U728=$V$646,$H728,0)","v":0},{"$f":"IF($U728=$W$646,$H728,0)","v":0},{"$f":"IF($U728=$X$646,$H728,0)+IF($U728=$Y$646,$H728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U728=$Y$646,$H728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U728=$AA$646,$I728,0)","v":0},{"$f":"IF($U728=$AB$646,$I728,0)","v":0},{"$f":"IF($U728=$AC$646,$I728,0)+IF($U728=$AD$646,$I728,0)*$X$643","v":0},{"$f":"IF($U728=$AD$646,$I728,0)*$Y$643","v":0},0,{"$f":"IF($U728=$AF$646,$J728,0)","v":0},{"$f":"IF($U728=$AG$646,$J728,0)","v":0},{"$f":"IF($U728=$AH$646,$J728,0)+IF($U728=$AI$646,$J728,0)*$X$643","v":0},{"$f":"IF($U728=$AI$646,$J728,0)*$Y$643","v":0},0,{"$f":"IF($U728=$AK$646,$K728,0)","v":0},{"$f":"IF($U728=$AL$646,$K728,0)","v":0},{"$f":"IF($U728=$AM$646,$K728,0)+IF($U728=$AN$646,$K728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U728=$AN$646,$K728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U728=$AP$646,$L728,0)","v":0},{"$f":"IF($U728=$AQ$646,$L728,0)","v":0},{"$f":"IF($U728=$AR$646,$L728,0)+IF($U728=$AS$646,$L728,0)*$X$643","v":0},{"$f":"IF($U728=$AS$646,$L728,0)*$Y$643","v":0},0,{"$f":"IF($U728=$AU$646,$M728,0)","v":0},{"$f":"IF($U728=$AV$646,$M728,0)","v":0},{"$f":"IF($U728=$AW$646,$M728,0)+IF($U728=$AX$646,$M728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U728=$AX$646,$M728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U728=$AZ$646,$N728,0)","v":0},{"$f":"IF($U728=$BA$646,$N728,0)","v":0},{"$f":"IF($U728=$BB$646,$N728,0)+IF($U728=$BC$646,$N728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U728=$BC$646,$N728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U728=$BE$646,$O728,0)","v":0},{"$f":"IF($U728=$BF$646,$O728,0)","v":0},{"$f":"IF($U728=$BG$646,$O728,0)+IF($U728=$BH$646,$O728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U728=$BH$646,$O728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U728=$BJ$646,$P728,0)","v":0},{"$f":"IF($U728=$BK$646,$P728,0)","v":0},{"$f":"IF($U728=$BL$646,$P728,0)+IF($U728=$BM$646,$P728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U728=$BM$646,$P728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U728=$BO$646,$Q728,0)","v":0},{"$f":"IF($U728=$BP$646,$Q728,0)","v":0},{"$f":"IF($U728=$BQ$646,$Q728,0)+IF($U728=$BR$646,$Q728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U728=$BR$646,$Q728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U728=$BT$646,$R728,0)","v":0},{"$f":"IF($U728=$BU$646,$R728,0)","v":0},{"$f":"IF($U728=$BV$646,$R728,0)+IF($U728=$BW$646,$R728,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U728=$BW$646,$R728,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[720,null,null,"Total",null,null,{"$f":"SUM(G727:G728)","v":71916.83456093006},{"$f":"SUM(H727:H728)","v":53813.360749867788},{"$f":"SUM(I727:I728)","v":0},0,870.35005761702371,45.087602376168633,13582.248801115025,0,0,0,3528.7845017015652,77.002848252482352,{"$f":"SUM(S727:S728)","v":71916.834560930045},null,null,{"$f":"SUM(V727:V728)","v":0},{"$f":"SUM(W727:W728)","v":0},18640.130103764153,35173.230646103635,0,{"$f":"SUM(AA727:AA728)","v":0},{"$f":"SUM(AB727:AB728)","v":0},0,0,0,{"$f":"SUM(AF727:AF728)","v":0},{"$f":"SUM(AG727:AG728)","v":0},0,0,0,{"$f":"SUM(AK727:AK728)","v":0},{"$f":"SUM(AL727:AL728)","v":0},430.77024461468022,439.57981300234343,0,{"$f":"SUM(AP727:AP728)","v":0},{"$f":"SUM(AQ727:AQ728)","v":0},15.617660050355319,29.469942325813317,0,{"$f":"SUM(AU727:AU728)","v":0},{"$f":"SUM(AV727:AV728)","v":0},7980.4592026652745,5601.7895984497518,0,{"$f":"SUM(AZ727:AZ728)","v":0},{"$f":"SUM(BA727:BA728)","v":0},0,0,0,{"$f":"SUM(BE727:BE728)","v":0},{"$f":"SUM(BF727:BF728)","v":0},0,0,0,{"$f":"SUM(BJ727:BJ728)","v":0},{"$f":"SUM(BK727:BK728)","v":0},0,0,0,{"$f":"SUM(BO727:BO728)","v":0},{"$f":"SUM(BP727:BP728)","v":0},1622.0765902306239,1906.7079114709411,0,{"$f":"SUM(BT727:BT728)","v":0},{"$f":"SUM(BU727:BU728)","v":0},48.210080721122701,28.792767531359654,0,0]
[721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[722,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[723,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W730","v":975330.56003862829},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G732","v":947737.81424131943},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G732","v":1724.259872549429},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G732","v":131.3394065754911},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G732","v":20022.13868982426},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G732","v":0},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G732","v":5496.0852399503519},{"$f":"VLOOKUP($F732,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G732","v":218.92258840934932},{"$f":"SUM(H732:R732)","v":975330.56003862841},null,"Distribution Plant",{"$f":"IF($U732=$V$646,$H732,0)","v":0},{"$f":"IF($U732=$W$646,$H732,0)","v":947737.81424131943},{"$f":"IF($U732=$X$646,$H732,0)+IF($U732=$Y$646,$H732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U732=$Y$646,$H732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U732=$AA$646,$I732,0)","v":0},{"$f":"IF($U732=$AB$646,$I732,0)","v":0},{"$f":"IF($U732=$AC$646,$I732,0)+IF($U732=$AD$646,$I732,0)*$X$643","v":0},{"$f":"IF($U732=$AD$646,$I732,0)*$Y$643","v":0},0,{"$f":"IF($U732=$AF$646,$J732,0)","v":0},{"$f":"IF($U732=$AG$646,$J732,0)","v":0},{"$f":"IF($U732=$AH$646,$J732,0)+IF($U732=$AI$646,$J732,0)*$X$643","v":0},{"$f":"IF($U732=$AI$646,$J732,0)*$Y$643","v":0},0,{"$f":"IF($U732=$AK$646,$K732,0)","v":0},{"$f":"IF($U732=$AL$646,$K732,0)","v":1724.259872549429},{"$f":"IF($U732=$AM$646,$K732,0)+IF($U732=$AN$646,$K732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U732=$AN$646,$K732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U732=$AP$646,$L732,0)","v":0},{"$f":"IF($U732=$AQ$646,$L732,0)","v":131.3394065754911},{"$f":"IF($U732=$AR$646,$L732,0)+IF($U732=$AS$646,$L732,0)*$X$643","v":0},{"$f":"IF($U732=$AS$646,$L732,0)*$Y$643","v":0},0,{"$f":"IF($U732=$AU$646,$M732,0)","v":0},{"$f":"IF($U732=$AV$646,$M732,0)","v":20022.13868982426},{"$f":"IF($U732=$AW$646,$M732,0)+IF($U732=$AX$646,$M732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U732=$AX$646,$M732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U732=$AZ$646,$N732,0)","v":0},{"$f":"IF($U732=$BA$646,$N732,0)","v":0},{"$f":"IF($U732=$BB$646,$N732,0)+IF($U732=$BC$646,$N732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U732=$BC$646,$N732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U732=$BE$646,$O732,0)","v":0},{"$f":"IF($U732=$BF$646,$O732,0)","v":0},{"$f":"IF($U732=$BG$646,$O732,0)+IF($U732=$BH$646,$O732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U732=$BH$646,$O732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U732=$BJ$646,$P732,0)","v":0},{"$f":"IF($U732=$BK$646,$P732,0)","v":0},{"$f":"IF($U732=$BL$646,$P732,0)+IF($U732=$BM$646,$P732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U732=$BM$646,$P732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U732=$BO$646,$Q732,0)","v":0},{"$f":"IF($U732=$BP$646,$Q732,0)","v":5496.0852399503519},{"$f":"IF($U732=$BQ$646,$Q732,0)+IF($U732=$BR$646,$Q732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U732=$BR$646,$Q732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U732=$BT$646,$R732,0)","v":0},{"$f":"IF($U732=$BU$646,$R732,0)","v":218.92258840934932},{"$f":"IF($U732=$BV$646,$R732,0)+IF($U732=$BW$646,$R732,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U732=$BW$646,$R732,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[724,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W731","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G733","v":0},{"$f":"VLOOKUP($F733,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G733","v":0},{"$f":"SUM(H733:R733)","v":0},null,"Distribution Plant",{"$f":"IF($U733=$V$646,$H733,0)","v":0},{"$f":"IF($U733=$W$646,$H733,0)","v":0},{"$f":"IF($U733=$X$646,$H733,0)+IF($U733=$Y$646,$H733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U733=$Y$646,$H733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U733=$AA$646,$I733,0)","v":0},{"$f":"IF($U733=$AB$646,$I733,0)","v":0},{"$f":"IF($U733=$AC$646,$I733,0)+IF($U733=$AD$646,$I733,0)*$X$643","v":0},{"$f":"IF($U733=$AD$646,$I733,0)*$Y$643","v":0},0,{"$f":"IF($U733=$AF$646,$J733,0)","v":0},{"$f":"IF($U733=$AG$646,$J733,0)","v":0},{"$f":"IF($U733=$AH$646,$J733,0)+IF($U733=$AI$646,$J733,0)*$X$643","v":0},{"$f":"IF($U733=$AI$646,$J733,0)*$Y$643","v":0},0,{"$f":"IF($U733=$AK$646,$K733,0)","v":0},{"$f":"IF($U733=$AL$646,$K733,0)","v":0},{"$f":"IF($U733=$AM$646,$K733,0)+IF($U733=$AN$646,$K733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U733=$AN$646,$K733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U733=$AP$646,$L733,0)","v":0},{"$f":"IF($U733=$AQ$646,$L733,0)","v":0},{"$f":"IF($U733=$AR$646,$L733,0)+IF($U733=$AS$646,$L733,0)*$X$643","v":0},{"$f":"IF($U733=$AS$646,$L733,0)*$Y$643","v":0},0,{"$f":"IF($U733=$AU$646,$M733,0)","v":0},{"$f":"IF($U733=$AV$646,$M733,0)","v":0},{"$f":"IF($U733=$AW$646,$M733,0)+IF($U733=$AX$646,$M733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U733=$AX$646,$M733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U733=$AZ$646,$N733,0)","v":0},{"$f":"IF($U733=$BA$646,$N733,0)","v":0},{"$f":"IF($U733=$BB$646,$N733,0)+IF($U733=$BC$646,$N733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U733=$BC$646,$N733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U733=$BE$646,$O733,0)","v":0},{"$f":"IF($U733=$BF$646,$O733,0)","v":0},{"$f":"IF($U733=$BG$646,$O733,0)+IF($U733=$BH$646,$O733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U733=$BH$646,$O733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U733=$BJ$646,$P733,0)","v":0},{"$f":"IF($U733=$BK$646,$P733,0)","v":0},{"$f":"IF($U733=$BL$646,$P733,0)+IF($U733=$BM$646,$P733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U733=$BM$646,$P733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U733=$BO$646,$Q733,0)","v":0},{"$f":"IF($U733=$BP$646,$Q733,0)","v":0},{"$f":"IF($U733=$BQ$646,$Q733,0)+IF($U733=$BR$646,$Q733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U733=$BR$646,$Q733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U733=$BT$646,$R733,0)","v":0},{"$f":"IF($U733=$BU$646,$R733,0)","v":0},{"$f":"IF($U733=$BV$646,$R733,0)+IF($U733=$BW$646,$R733,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U733=$BW$646,$R733,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[725,null,null,"Total",null,null,{"$f":"SUM(G732:G733)","v":975330.56003862829},{"$f":"SUM(H732:H733)","v":947737.81424131943},{"$f":"SUM(I732:I733)","v":0},0,1724.259872549429,131.3394065754911,20022.13868982426,0,0,0,5496.0852399503519,218.92258840934932,{"$f":"SUM(S732:S733)","v":975330.56003862841},null,null,{"$f":"SUM(V732:V733)","v":0},{"$f":"SUM(W732:W733)","v":947737.81424131943},0,0,0,{"$f":"SUM(AA732:AA733)","v":0},{"$f":"SUM(AB732:AB733)","v":0},0,0,0,{"$f":"SUM(AF732:AF733)","v":0},{"$f":"SUM(AG732:AG733)","v":0},0,0,0,{"$f":"SUM(AK732:AK733)","v":0},{"$f":"SUM(AL732:AL733)","v":1724.259872549429},0,0,0,{"$f":"SUM(AP732:AP733)","v":0},{"$f":"SUM(AQ732:AQ733)","v":131.3394065754911},0,0,0,{"$f":"SUM(AU732:AU733)","v":0},{"$f":"SUM(AV732:AV733)","v":20022.13868982426},0,0,0,{"$f":"SUM(AZ732:AZ733)","v":0},{"$f":"SUM(BA732:BA733)","v":0},0,0,0,{"$f":"SUM(BE732:BE733)","v":0},{"$f":"SUM(BF732:BF733)","v":0},0,0,0,{"$f":"SUM(BJ732:BJ733)","v":0},{"$f":"SUM(BK732:BK733)","v":0},0,0,0,{"$f":"SUM(BO732:BO733)","v":0},{"$f":"SUM(BP732:BP733)","v":5496.0852399503519},0,0,0,{"$f":"SUM(BT732:BT733)","v":0},{"$f":"SUM(BU732:BU733)","v":218.92258840934932},0,0,0,0]
[726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[727,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[728,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W735","v":632722.22755397856},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G737","v":575781.8962151364},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G737","v":3447.5695808484343},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G737","v":507.80537472818241},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G737","v":47761.275701740604},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G737","v":0},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G737","v":5223.6806815248883},{"$f":"VLOOKUP($F737,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G737","v":0},{"$f":"SUM(H737:R737)","v":632722.22755397856},null,"Distribution Plant",{"$f":"IF($U737=$V$646,$H737,0)","v":0},{"$f":"IF($U737=$W$646,$H737,0)","v":575781.8962151364},{"$f":"IF($U737=$X$646,$H737,0)+IF($U737=$Y$646,$H737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U737=$Y$646,$H737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U737=$AA$646,$I737,0)","v":0},{"$f":"IF($U737=$AB$646,$I737,0)","v":0},{"$f":"IF($U737=$AC$646,$I737,0)+IF($U737=$AD$646,$I737,0)*$X$643","v":0},{"$f":"IF($U737=$AD$646,$I737,0)*$Y$643","v":0},0,{"$f":"IF($U737=$AF$646,$J737,0)","v":0},{"$f":"IF($U737=$AG$646,$J737,0)","v":0},{"$f":"IF($U737=$AH$646,$J737,0)+IF($U737=$AI$646,$J737,0)*$X$643","v":0},{"$f":"IF($U737=$AI$646,$J737,0)*$Y$643","v":0},0,{"$f":"IF($U737=$AK$646,$K737,0)","v":0},{"$f":"IF($U737=$AL$646,$K737,0)","v":3447.5695808484343},{"$f":"IF($U737=$AM$646,$K737,0)+IF($U737=$AN$646,$K737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U737=$AN$646,$K737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U737=$AP$646,$L737,0)","v":0},{"$f":"IF($U737=$AQ$646,$L737,0)","v":507.80537472818241},{"$f":"IF($U737=$AR$646,$L737,0)+IF($U737=$AS$646,$L737,0)*$X$643","v":0},{"$f":"IF($U737=$AS$646,$L737,0)*$Y$643","v":0},0,{"$f":"IF($U737=$AU$646,$M737,0)","v":0},{"$f":"IF($U737=$AV$646,$M737,0)","v":47761.275701740604},{"$f":"IF($U737=$AW$646,$M737,0)+IF($U737=$AX$646,$M737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U737=$AX$646,$M737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U737=$AZ$646,$N737,0)","v":0},{"$f":"IF($U737=$BA$646,$N737,0)","v":0},{"$f":"IF($U737=$BB$646,$N737,0)+IF($U737=$BC$646,$N737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U737=$BC$646,$N737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U737=$BE$646,$O737,0)","v":0},{"$f":"IF($U737=$BF$646,$O737,0)","v":0},{"$f":"IF($U737=$BG$646,$O737,0)+IF($U737=$BH$646,$O737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U737=$BH$646,$O737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U737=$BJ$646,$P737,0)","v":0},{"$f":"IF($U737=$BK$646,$P737,0)","v":0},{"$f":"IF($U737=$BL$646,$P737,0)+IF($U737=$BM$646,$P737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U737=$BM$646,$P737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U737=$BO$646,$Q737,0)","v":0},{"$f":"IF($U737=$BP$646,$Q737,0)","v":5223.6806815248883},{"$f":"IF($U737=$BQ$646,$Q737,0)+IF($U737=$BR$646,$Q737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U737=$BR$646,$Q737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U737=$BT$646,$R737,0)","v":0},{"$f":"IF($U737=$BU$646,$R737,0)","v":0},{"$f":"IF($U737=$BV$646,$R737,0)+IF($U737=$BW$646,$R737,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U737=$BW$646,$R737,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[729,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W736","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G738","v":0},{"$f":"VLOOKUP($F738,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G738","v":0},{"$f":"SUM(H738:R738)","v":0},null,"Distribution Plant",{"$f":"IF($U738=$V$646,$H738,0)","v":0},{"$f":"IF($U738=$W$646,$H738,0)","v":0},{"$f":"IF($U738=$X$646,$H738,0)+IF($U738=$Y$646,$H738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U738=$Y$646,$H738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U738=$AA$646,$I738,0)","v":0},{"$f":"IF($U738=$AB$646,$I738,0)","v":0},{"$f":"IF($U738=$AC$646,$I738,0)+IF($U738=$AD$646,$I738,0)*$X$643","v":0},{"$f":"IF($U738=$AD$646,$I738,0)*$Y$643","v":0},0,{"$f":"IF($U738=$AF$646,$J738,0)","v":0},{"$f":"IF($U738=$AG$646,$J738,0)","v":0},{"$f":"IF($U738=$AH$646,$J738,0)+IF($U738=$AI$646,$J738,0)*$X$643","v":0},{"$f":"IF($U738=$AI$646,$J738,0)*$Y$643","v":0},0,{"$f":"IF($U738=$AK$646,$K738,0)","v":0},{"$f":"IF($U738=$AL$646,$K738,0)","v":0},{"$f":"IF($U738=$AM$646,$K738,0)+IF($U738=$AN$646,$K738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U738=$AN$646,$K738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U738=$AP$646,$L738,0)","v":0},{"$f":"IF($U738=$AQ$646,$L738,0)","v":0},{"$f":"IF($U738=$AR$646,$L738,0)+IF($U738=$AS$646,$L738,0)*$X$643","v":0},{"$f":"IF($U738=$AS$646,$L738,0)*$Y$643","v":0},0,{"$f":"IF($U738=$AU$646,$M738,0)","v":0},{"$f":"IF($U738=$AV$646,$M738,0)","v":0},{"$f":"IF($U738=$AW$646,$M738,0)+IF($U738=$AX$646,$M738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U738=$AX$646,$M738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U738=$AZ$646,$N738,0)","v":0},{"$f":"IF($U738=$BA$646,$N738,0)","v":0},{"$f":"IF($U738=$BB$646,$N738,0)+IF($U738=$BC$646,$N738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U738=$BC$646,$N738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U738=$BE$646,$O738,0)","v":0},{"$f":"IF($U738=$BF$646,$O738,0)","v":0},{"$f":"IF($U738=$BG$646,$O738,0)+IF($U738=$BH$646,$O738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U738=$BH$646,$O738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U738=$BJ$646,$P738,0)","v":0},{"$f":"IF($U738=$BK$646,$P738,0)","v":0},{"$f":"IF($U738=$BL$646,$P738,0)+IF($U738=$BM$646,$P738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U738=$BM$646,$P738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U738=$BO$646,$Q738,0)","v":0},{"$f":"IF($U738=$BP$646,$Q738,0)","v":0},{"$f":"IF($U738=$BQ$646,$Q738,0)+IF($U738=$BR$646,$Q738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U738=$BR$646,$Q738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U738=$BT$646,$R738,0)","v":0},{"$f":"IF($U738=$BU$646,$R738,0)","v":0},{"$f":"IF($U738=$BV$646,$R738,0)+IF($U738=$BW$646,$R738,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U738=$BW$646,$R738,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[730,null,null,"Total",null,null,{"$f":"SUM(G737:G738)","v":632722.22755397856},{"$f":"SUM(H737:H738)","v":575781.8962151364},{"$f":"SUM(I737:I738)","v":0},0,3447.5695808484343,507.80537472818241,47761.275701740604,0,0,0,5223.6806815248883,0,{"$f":"SUM(S737:S738)","v":632722.22755397856},null,null,{"$f":"SUM(V737:V738)","v":0},{"$f":"SUM(W737:W738)","v":575781.8962151364},0,0,0,{"$f":"SUM(AA737:AA738)","v":0},{"$f":"SUM(AB737:AB738)","v":0},0,0,0,{"$f":"SUM(AF737:AF738)","v":0},{"$f":"SUM(AG737:AG738)","v":0},0,0,0,{"$f":"SUM(AK737:AK738)","v":0},{"$f":"SUM(AL737:AL738)","v":3447.5695808484343},0,0,0,{"$f":"SUM(AP737:AP738)","v":0},{"$f":"SUM(AQ737:AQ738)","v":507.80537472818241},0,0,0,{"$f":"SUM(AU737:AU738)","v":0},{"$f":"SUM(AV737:AV738)","v":47761.275701740604},0,0,0,{"$f":"SUM(AZ737:AZ738)","v":0},{"$f":"SUM(BA737:BA738)","v":0},0,0,0,{"$f":"SUM(BE737:BE738)","v":0},{"$f":"SUM(BF737:BF738)","v":0},0,0,0,{"$f":"SUM(BJ737:BJ738)","v":0},{"$f":"SUM(BK737:BK738)","v":0},0,0,0,{"$f":"SUM(BO737:BO738)","v":0},{"$f":"SUM(BP737:BP738)","v":5223.6806815248883},0,0,0,{"$f":"SUM(BT737:BT738)","v":0},{"$f":"SUM(BU737:BU738)","v":0},0,0,0,0]
[731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[732,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[733,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W740","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G742","v":0},{"$f":"VLOOKUP($F742,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G742","v":0},{"$f":"SUM(H742:R742)","v":0},null,"Distribution Plant",{"$f":"IF($U742=$V$646,$H742,0)","v":0},{"$f":"IF($U742=$W$646,$H742,0)","v":0},{"$f":"IF($U742=$X$646,$H742,0)+IF($U742=$Y$646,$H742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U742=$Y$646,$H742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U742=$AA$646,$I742,0)","v":0},{"$f":"IF($U742=$AB$646,$I742,0)","v":0},{"$f":"IF($U742=$AC$646,$I742,0)+IF($U742=$AD$646,$I742,0)*$X$643","v":0},{"$f":"IF($U742=$AD$646,$I742,0)*$Y$643","v":0},0,{"$f":"IF($U742=$AF$646,$J742,0)","v":0},{"$f":"IF($U742=$AG$646,$J742,0)","v":0},{"$f":"IF($U742=$AH$646,$J742,0)+IF($U742=$AI$646,$J742,0)*$X$643","v":0},{"$f":"IF($U742=$AI$646,$J742,0)*$Y$643","v":0},0,{"$f":"IF($U742=$AK$646,$K742,0)","v":0},{"$f":"IF($U742=$AL$646,$K742,0)","v":0},{"$f":"IF($U742=$AM$646,$K742,0)+IF($U742=$AN$646,$K742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U742=$AN$646,$K742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U742=$AP$646,$L742,0)","v":0},{"$f":"IF($U742=$AQ$646,$L742,0)","v":0},{"$f":"IF($U742=$AR$646,$L742,0)+IF($U742=$AS$646,$L742,0)*$X$643","v":0},{"$f":"IF($U742=$AS$646,$L742,0)*$Y$643","v":0},0,{"$f":"IF($U742=$AU$646,$M742,0)","v":0},{"$f":"IF($U742=$AV$646,$M742,0)","v":0},{"$f":"IF($U742=$AW$646,$M742,0)+IF($U742=$AX$646,$M742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U742=$AX$646,$M742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U742=$AZ$646,$N742,0)","v":0},{"$f":"IF($U742=$BA$646,$N742,0)","v":0},{"$f":"IF($U742=$BB$646,$N742,0)+IF($U742=$BC$646,$N742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U742=$BC$646,$N742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U742=$BE$646,$O742,0)","v":0},{"$f":"IF($U742=$BF$646,$O742,0)","v":0},{"$f":"IF($U742=$BG$646,$O742,0)+IF($U742=$BH$646,$O742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U742=$BH$646,$O742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U742=$BJ$646,$P742,0)","v":0},{"$f":"IF($U742=$BK$646,$P742,0)","v":0},{"$f":"IF($U742=$BL$646,$P742,0)+IF($U742=$BM$646,$P742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U742=$BM$646,$P742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U742=$BO$646,$Q742,0)","v":0},{"$f":"IF($U742=$BP$646,$Q742,0)","v":0},{"$f":"IF($U742=$BQ$646,$Q742,0)+IF($U742=$BR$646,$Q742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U742=$BR$646,$Q742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U742=$BT$646,$R742,0)","v":0},{"$f":"IF($U742=$BU$646,$R742,0)","v":0},{"$f":"IF($U742=$BV$646,$R742,0)+IF($U742=$BW$646,$R742,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U742=$BW$646,$R742,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[734,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W741","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G743","v":0},{"$f":"VLOOKUP($F743,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G743","v":0},{"$f":"SUM(H743:R743)","v":0},null,"Distribution Plant",{"$f":"IF($U743=$V$646,$H743,0)","v":0},{"$f":"IF($U743=$W$646,$H743,0)","v":0},{"$f":"IF($U743=$X$646,$H743,0)+IF($U743=$Y$646,$H743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U743=$Y$646,$H743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V743:Y743)-H743","v":0},{"$f":"IF($U743=$AA$646,$I743,0)","v":0},{"$f":"IF($U743=$AB$646,$I743,0)","v":0},{"$f":"IF($U743=$AC$646,$I743,0)+IF($U743=$AD$646,$I743,0)*$X$643","v":0},{"$f":"IF($U743=$AD$646,$I743,0)*$Y$643","v":0},{"$f":"SUM(AA743:AD743)-I743","v":0},{"$f":"IF($U743=$AF$646,$J743,0)","v":0},{"$f":"IF($U743=$AG$646,$J743,0)","v":0},{"$f":"IF($U743=$AH$646,$J743,0)+IF($U743=$AI$646,$J743,0)*$X$643","v":0},{"$f":"IF($U743=$AI$646,$J743,0)*$Y$643","v":0},{"$f":"SUM(AF743:AI743)-J743","v":0},{"$f":"IF($U743=$AK$646,$K743,0)","v":0},{"$f":"IF($U743=$AL$646,$K743,0)","v":0},{"$f":"IF($U743=$AM$646,$K743,0)+IF($U743=$AN$646,$K743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U743=$AN$646,$K743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK743:AN743)-K743","v":0},{"$f":"IF($U743=$AP$646,$L743,0)","v":0},{"$f":"IF($U743=$AQ$646,$L743,0)","v":0},{"$f":"IF($U743=$AR$646,$L743,0)+IF($U743=$AS$646,$L743,0)*$X$643","v":0},{"$f":"IF($U743=$AS$646,$L743,0)*$Y$643","v":0},{"$f":"SUM(AP743:AS743)-L743","v":0},{"$f":"IF($U743=$AU$646,$M743,0)","v":0},{"$f":"IF($U743=$AV$646,$M743,0)","v":0},{"$f":"IF($U743=$AW$646,$M743,0)+IF($U743=$AX$646,$M743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U743=$AX$646,$M743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU743:AX743)-M743","v":0},{"$f":"IF($U743=$AZ$646,$N743,0)","v":0},{"$f":"IF($U743=$BA$646,$N743,0)","v":0},{"$f":"IF($U743=$BB$646,$N743,0)+IF($U743=$BC$646,$N743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U743=$BC$646,$N743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ743:BC743)-N743","v":0},{"$f":"IF($U743=$BE$646,$O743,0)","v":0},{"$f":"IF($U743=$BF$646,$O743,0)","v":0},{"$f":"IF($U743=$BG$646,$O743,0)+IF($U743=$BH$646,$O743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U743=$BH$646,$O743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U743=$BJ$646,$P743,0)","v":0},{"$f":"IF($U743=$BK$646,$P743,0)","v":0},{"$f":"IF($U743=$BL$646,$P743,0)+IF($U743=$BM$646,$P743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U743=$BM$646,$P743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U743=$BO$646,$Q743,0)","v":0},{"$f":"IF($U743=$BP$646,$Q743,0)","v":0},{"$f":"IF($U743=$BQ$646,$Q743,0)+IF($U743=$BR$646,$Q743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U743=$BR$646,$Q743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO743:BR743)-Q743","v":0},{"$f":"IF($U743=$BT$646,$R743,0)","v":0},{"$f":"IF($U743=$BU$646,$R743,0)","v":0},{"$f":"IF($U743=$BV$646,$R743,0)+IF($U743=$BW$646,$R743,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U743=$BW$646,$R743,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT743:BW743)-R743","v":0},{"$f":"SUM(V743:BW743)-S743","v":0}]
[735,null,null,"Total",null,null,{"$f":"SUM(G742:G743)","v":0},{"$f":"SUM(H742:H743)","v":0},{"$f":"SUM(I742:I743)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S742:S743)","v":0},null,null,{"$f":"SUM(V742:V743)","v":0},{"$f":"SUM(W742:W743)","v":0},0,0,0,{"$f":"SUM(AA742:AA743)","v":0},{"$f":"SUM(AB742:AB743)","v":0},0,0,0,{"$f":"SUM(AF742:AF743)","v":0},{"$f":"SUM(AG742:AG743)","v":0},0,0,0,{"$f":"SUM(AK742:AK743)","v":0},{"$f":"SUM(AL742:AL743)","v":0},0,0,0,{"$f":"SUM(AP742:AP743)","v":0},{"$f":"SUM(AQ742:AQ743)","v":0},0,0,0,{"$f":"SUM(AU742:AU743)","v":0},{"$f":"SUM(AV742:AV743)","v":0},0,0,0,{"$f":"SUM(AZ742:AZ743)","v":0},{"$f":"SUM(BA742:BA743)","v":0},0,0,0,{"$f":"SUM(BE742:BE743)","v":0},{"$f":"SUM(BF742:BF743)","v":0},0,0,0,{"$f":"SUM(BJ742:BJ743)","v":0},{"$f":"SUM(BK742:BK743)","v":0},0,0,0,{"$f":"SUM(BO742:BO743)","v":0},{"$f":"SUM(BP742:BP743)","v":0},0,0,0,{"$f":"SUM(BT742:BT743)","v":0},{"$f":"SUM(BU742:BU743)","v":0},0,0,0,0]
[736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[737,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[738,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W745","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G747","v":0},{"$f":"VLOOKUP($F747,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G747","v":0},{"$f":"SUM(H747:R747)","v":0},null,"Distribution Plant",{"$f":"IF($U747=$V$646,$H747,0)","v":0},{"$f":"IF($U747=$W$646,$H747,0)","v":0},{"$f":"IF($U747=$X$646,$H747,0)+IF($U747=$Y$646,$H747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U747=$Y$646,$H747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U747=$AA$646,$I747,0)","v":0},{"$f":"IF($U747=$AB$646,$I747,0)","v":0},{"$f":"IF($U747=$AC$646,$I747,0)+IF($U747=$AD$646,$I747,0)*$X$643","v":0},{"$f":"IF($U747=$AD$646,$I747,0)*$Y$643","v":0},0,{"$f":"IF($U747=$AF$646,$J747,0)","v":0},{"$f":"IF($U747=$AG$646,$J747,0)","v":0},{"$f":"IF($U747=$AH$646,$J747,0)+IF($U747=$AI$646,$J747,0)*$X$643","v":0},{"$f":"IF($U747=$AI$646,$J747,0)*$Y$643","v":0},0,{"$f":"IF($U747=$AK$646,$K747,0)","v":0},{"$f":"IF($U747=$AL$646,$K747,0)","v":0},{"$f":"IF($U747=$AM$646,$K747,0)+IF($U747=$AN$646,$K747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U747=$AN$646,$K747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U747=$AP$646,$L747,0)","v":0},{"$f":"IF($U747=$AQ$646,$L747,0)","v":0},{"$f":"IF($U747=$AR$646,$L747,0)+IF($U747=$AS$646,$L747,0)*$X$643","v":0},{"$f":"IF($U747=$AS$646,$L747,0)*$Y$643","v":0},0,{"$f":"IF($U747=$AU$646,$M747,0)","v":0},{"$f":"IF($U747=$AV$646,$M747,0)","v":0},{"$f":"IF($U747=$AW$646,$M747,0)+IF($U747=$AX$646,$M747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U747=$AX$646,$M747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U747=$AZ$646,$N747,0)","v":0},{"$f":"IF($U747=$BA$646,$N747,0)","v":0},{"$f":"IF($U747=$BB$646,$N747,0)+IF($U747=$BC$646,$N747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U747=$BC$646,$N747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U747=$BE$646,$O747,0)","v":0},{"$f":"IF($U747=$BF$646,$O747,0)","v":0},{"$f":"IF($U747=$BG$646,$O747,0)+IF($U747=$BH$646,$O747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U747=$BH$646,$O747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U747=$BJ$646,$P747,0)","v":0},{"$f":"IF($U747=$BK$646,$P747,0)","v":0},{"$f":"IF($U747=$BL$646,$P747,0)+IF($U747=$BM$646,$P747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U747=$BM$646,$P747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U747=$BO$646,$Q747,0)","v":0},{"$f":"IF($U747=$BP$646,$Q747,0)","v":0},{"$f":"IF($U747=$BQ$646,$Q747,0)+IF($U747=$BR$646,$Q747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U747=$BR$646,$Q747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U747=$BT$646,$R747,0)","v":0},{"$f":"IF($U747=$BU$646,$R747,0)","v":0},{"$f":"IF($U747=$BV$646,$R747,0)+IF($U747=$BW$646,$R747,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U747=$BW$646,$R747,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[739,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W746","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G748","v":0},{"$f":"VLOOKUP($F748,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G748","v":0},{"$f":"SUM(H748:R748)","v":0},null,"Distribution Plant",{"$f":"IF($U748=$V$646,$H748,0)","v":0},{"$f":"IF($U748=$W$646,$H748,0)","v":0},{"$f":"IF($U748=$X$646,$H748,0)+IF($U748=$Y$646,$H748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U748=$Y$646,$H748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U748=$AA$646,$I748,0)","v":0},{"$f":"IF($U748=$AB$646,$I748,0)","v":0},{"$f":"IF($U748=$AC$646,$I748,0)+IF($U748=$AD$646,$I748,0)*$X$643","v":0},{"$f":"IF($U748=$AD$646,$I748,0)*$Y$643","v":0},0,{"$f":"IF($U748=$AF$646,$J748,0)","v":0},{"$f":"IF($U748=$AG$646,$J748,0)","v":0},{"$f":"IF($U748=$AH$646,$J748,0)+IF($U748=$AI$646,$J748,0)*$X$643","v":0},{"$f":"IF($U748=$AI$646,$J748,0)*$Y$643","v":0},0,{"$f":"IF($U748=$AK$646,$K748,0)","v":0},{"$f":"IF($U748=$AL$646,$K748,0)","v":0},{"$f":"IF($U748=$AM$646,$K748,0)+IF($U748=$AN$646,$K748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U748=$AN$646,$K748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U748=$AP$646,$L748,0)","v":0},{"$f":"IF($U748=$AQ$646,$L748,0)","v":0},{"$f":"IF($U748=$AR$646,$L748,0)+IF($U748=$AS$646,$L748,0)*$X$643","v":0},{"$f":"IF($U748=$AS$646,$L748,0)*$Y$643","v":0},0,{"$f":"IF($U748=$AU$646,$M748,0)","v":0},{"$f":"IF($U748=$AV$646,$M748,0)","v":0},{"$f":"IF($U748=$AW$646,$M748,0)+IF($U748=$AX$646,$M748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U748=$AX$646,$M748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U748=$AZ$646,$N748,0)","v":0},{"$f":"IF($U748=$BA$646,$N748,0)","v":0},{"$f":"IF($U748=$BB$646,$N748,0)+IF($U748=$BC$646,$N748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U748=$BC$646,$N748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U748=$BE$646,$O748,0)","v":0},{"$f":"IF($U748=$BF$646,$O748,0)","v":0},{"$f":"IF($U748=$BG$646,$O748,0)+IF($U748=$BH$646,$O748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U748=$BH$646,$O748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U748=$BJ$646,$P748,0)","v":0},{"$f":"IF($U748=$BK$646,$P748,0)","v":0},{"$f":"IF($U748=$BL$646,$P748,0)+IF($U748=$BM$646,$P748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U748=$BM$646,$P748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U748=$BO$646,$Q748,0)","v":0},{"$f":"IF($U748=$BP$646,$Q748,0)","v":0},{"$f":"IF($U748=$BQ$646,$Q748,0)+IF($U748=$BR$646,$Q748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U748=$BR$646,$Q748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U748=$BT$646,$R748,0)","v":0},{"$f":"IF($U748=$BU$646,$R748,0)","v":0},{"$f":"IF($U748=$BV$646,$R748,0)+IF($U748=$BW$646,$R748,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U748=$BW$646,$R748,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[740,null,null,"Total",null,null,{"$f":"SUM(G747:G748)","v":0},{"$f":"SUM(H747:H748)","v":0},{"$f":"SUM(I747:I748)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S747:S748)","v":0},null,null,{"$f":"SUM(V747:V748)","v":0},{"$f":"SUM(W747:W748)","v":0},0,0,0,{"$f":"SUM(AA747:AA748)","v":0},{"$f":"SUM(AB747:AB748)","v":0},0,0,0,{"$f":"SUM(AF747:AF748)","v":0},{"$f":"SUM(AG747:AG748)","v":0},0,0,0,{"$f":"SUM(AK747:AK748)","v":0},{"$f":"SUM(AL747:AL748)","v":0},0,0,0,{"$f":"SUM(AP747:AP748)","v":0},{"$f":"SUM(AQ747:AQ748)","v":0},0,0,0,{"$f":"SUM(AU747:AU748)","v":0},{"$f":"SUM(AV747:AV748)","v":0},0,0,0,{"$f":"SUM(AZ747:AZ748)","v":0},{"$f":"SUM(BA747:BA748)","v":0},0,0,0,{"$f":"SUM(BE747:BE748)","v":0},{"$f":"SUM(BF747:BF748)","v":0},0,0,0,{"$f":"SUM(BJ747:BJ748)","v":0},{"$f":"SUM(BK747:BK748)","v":0},0,0,0,{"$f":"SUM(BO747:BO748)","v":0},{"$f":"SUM(BP747:BP748)","v":0},0,0,0,{"$f":"SUM(BT747:BT748)","v":0},{"$f":"SUM(BU747:BU748)","v":0},0,0,0,0]
[741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[742,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[743,null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G701+G706+G711+G716+G721+G727+G732+G737+G742+G747+G722+G696","v":76349544.6795609},{"$f":"H655+H660+H665+H670+H675+H680+H685+H690+H695+H701+H706+H711+H716+H721+H727+H732+H737+H742+H747+H722+H696","v":65185051.675066672},0,0,633798.72611261636,33944.646648806782,7387737.6859935978,0,0,0,1735706.0384388738,1373305.9073003384,76349544.6795609,null,null,{"$f":"V655+V660+V665+V670+V675+V680+V685+V690+V695+V701+V706+V711+V716+V721+V727+V732+V737+V742+V747+V722+V696","v":1852015.3242992754},{"$f":"W655+W660+W665+W670+W675+W680+W685+W690+W695+W701+W706+W711+W716+W721+W727+W732+W737+W742+W747+W722+W696","v":53384269.80416479},4123665.6424807613,5825100.9041218366,0,{"$f":"AA655+AA660+AA665+AA670+AA675+AA680+AA685+AA690+AA695+AA701+AA706+AA711+AA716+AA721+AA727+AA732+AA737+AA742+AA747","v":0},{"$f":"AB655+AB660+AB665+AB670+AB675+AB680+AB685+AB690+AB695+AB701+AB706+AB711+AB716+AB721+AB727+AB732+AB737+AB742+AB747","v":0},{"$f":"AC655+AC660+AC665+AC670+AC675+AC680+AC685+AC690+AC695+AC701+AC706+AC711+AC716+AC721+AC727+AC732+AC737+AC742+AC747","v":0},{"$f":"AD655+AD660+AD665+AD670+AD675+AD680+AD685+AD690+AD695+AD701+AD706+AD711+AD716+AD721+AD727+AD732+AD737+AD742+AD747","v":0},0,{"$f":"AF655+AF660+AF665+AF670+AF675+AF680+AF685+AF690+AF695+AF701+AF706+AF711+AF716+AF721+AF727+AF732+AF737+AF742+AF747","v":0},{"$f":"AG655+AG660+AG665+AG670+AG675+AG680+AG685+AG690+AG695+AG701+AG706+AG711+AG716+AG721+AG727+AG732+AG737+AG742+AG747","v":0},{"$f":"AH655+AH660+AH665+AH670+AH675+AH680+AH685+AH690+AH695+AH701+AH706+AH711+AH716+AH721+AH727+AH732+AH737+AH742+AH747","v":0},{"$f":"AI655+AI660+AI665+AI670+AI675+AI680+AI685+AI690+AI695+AI701+AI706+AI711+AI716+AI721+AI727+AI732+AI737+AI742+AI747","v":0},0,{"$f":"AK655+AK660+AK665+AK670+AK675+AK680+AK685+AK690+AK695+AK701+AK706+AK711+AK716+AK721+AK727+AK732+AK737+AK742+AK747+AK722+AK696","v":733.02356876641761},{"$f":"AL655+AL660+AL665+AL670+AL675+AL680+AL685+AL690+AL695+AL701+AL706+AL711+AL716+AL721+AL727+AL732+AL737+AL742+AL747+AL722+AL696","v":451481.6376582809},101972.58608994031,79611.478795628616,0,{"$f":"AP655+AP660+AP665+AP670+AP675+AP680+AP685+AP690+AP695+AP701+AP706+AP711+AP716+AP721+AP727+AP732+AP737+AP742+AP747+AP722+AP696","v":28.871825465635705},{"$f":"AQ655+AQ660+AQ665+AQ670+AQ675+AQ680+AQ685+AQ690+AQ695+AQ701+AQ706+AQ711+AQ716+AQ721+AQ727+AQ732+AQ737+AQ742+AQ747+AQ722+AQ696","v":27994.275587357737},3690.0405874833914,2231.4586485000182,0,{"$f":"AU655+AU660+AU665+AU670+AU675+AU680+AU685+AU690+AU695+AU701+AU706+AU711+AU716+AU721+AU727+AU732+AU737+AU742+AU747+AU722+AU696","v":1851.0048104079781},{"$f":"AV655+AV660+AV665+AV670+AV675+AV680+AV685+AV690+AV695+AV701+AV706+AV711+AV716+AV721+AV727+AV732+AV737+AV742+AV747+AV722+AV696","v":6008188.5468647871},992534.60931046715,385163.52500793629,0,{"$f":"AZ655+AZ660+AZ665+AZ670+AZ675+AZ680+AZ685+AZ690+AZ695+AZ701+AZ706+AZ711+AZ716+AZ721+AZ727+AZ732+AZ737+AZ742+AZ747+AZ722+AZ696","v":0},{"$f":"BA655+BA660+BA665+BA670+BA675+BA680+BA685+BA690+BA695+BA701+BA706+BA711+BA716+BA721+BA727+BA732+BA737+BA742+BA747+BA722+BA696","v":0},0,0,0,{"$f":"BE655+BE660+BE665+BE670+BE675+BE680+BE685+BE690+BE695+BE701+BE706+BE711+BE716+BE721+BE727+BE732+BE737+BE742+BE747+BE722+BE696","v":0},{"$f":"BF655+BF660+BF665+BF670+BF675+BF680+BF685+BF690+BF695+BF701+BF706+BF711+BF716+BF721+BF727+BF732+BF737+BF742+BF747+BF722+BF696","v":0},0,0,0,{"$f":"BJ655+BJ660+BJ665+BJ670+BJ675+BJ680+BJ685+BJ690+BJ695+BJ701+BJ706+BJ711+BJ716+BJ721+BJ727+BJ732+BJ737+BJ742+BJ747+BJ722+BJ696","v":0},{"$f":"BK655+BK660+BK665+BK670+BK675+BK680+BK685+BK690+BK695+BK701+BK706+BK711+BK716+BK721+BK727+BK732+BK737+BK742+BK747+BK722+BK696","v":0},0,0,0,{"$f":"BO655+BO660+BO665+BO670+BO675+BO680+BO685+BO690+BO695+BO701+BO706+BO711+BO716+BO721+BO727+BO732+BO737+BO742+BO747+BO722+BO696","v":17.643893340110711},{"$f":"BP655+BP660+BP665+BP670+BP675+BP680+BP685+BP690+BP695+BP701+BP706+BP711+BP716+BP721+BP727+BP732+BP737+BP742+BP747+BP722+BP696","v":1408769.1217885672},199017.7181599453,127901.55459702089,0,{"$f":"BT655+BT660+BT665+BT670+BT675+BT680+BT685+BT690+BT695+BT701+BT706+BT711+BT716+BT721+BT727+BT732+BT737+BT742+BT747+BT722+BT696","v":35.287786680221423},{"$f":"BU655+BU660+BU665+BU670+BU675+BU680+BU685+BU690+BU695+BU701+BU706+BU711+BU716+BU721+BU727+BU732+BU737+BU742+BU747+BU722+BU696","v":35699.95554811757},838431.15128151677,499139.51268402371,0,0]
[744,null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G697+G702+G707+G712+G717+G723+G728+G733+G738+G743+G748","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"V656+V661+V666+V671+V676+V681+V686+V691+V697+V702+V707+V712+V717+V723+V728+V733+V738+V743+V748","v":0},{"$f":"W656+W661+W666+W671+W676+W681+W686+W691+W697+W702+W707+W712+W717+W723+W728+W733+W738+W743+W748","v":0},{"$f":"X656+X661+X666+X671+X676+X681+X686+X691+X697+X702+X707+X712+X717+X723+X728+X733+X738+X743+X748","v":0},{"$f":"Y656+Y661+Y666+Y671+Y676+Y681+Y686+Y691+Y697+Y702+Y707+Y712+Y717+Y723+Y728+Y733+Y738+Y743+Y748","v":0},0,{"$f":"AA656+AA661+AA666+AA671+AA676+AA681+AA686+AA691+AA697+AA702+AA707+AA712+AA717+AA723+AA728+AA733+AA738+AA743+AA748","v":0},{"$f":"AB656+AB661+AB666+AB671+AB676+AB681+AB686+AB691+AB697+AB702+AB707+AB712+AB717+AB723+AB728+AB733+AB738+AB743+AB748","v":0},{"$f":"AC656+AC661+AC666+AC671+AC676+AC681+AC686+AC691+AC697+AC702+AC707+AC712+AC717+AC723+AC728+AC733+AC738+AC743+AC748","v":0},{"$f":"AD656+AD661+AD666+AD671+AD676+AD681+AD686+AD691+AD697+AD702+AD707+AD712+AD717+AD723+AD728+AD733+AD738+AD743+AD748","v":0},0,{"$f":"AF656+AF661+AF666+AF671+AF676+AF681+AF686+AF691+AF697+AF702+AF707+AF712+AF717+AF723+AF728+AF733+AF738+AF743+AF748","v":0},{"$f":"AG656+AG661+AG666+AG671+AG676+AG681+AG686+AG691+AG697+AG702+AG707+AG712+AG717+AG723+AG728+AG733+AG738+AG743+AG748","v":0},{"$f":"AH656+AH661+AH666+AH671+AH676+AH681+AH686+AH691+AH697+AH702+AH707+AH712+AH717+AH723+AH728+AH733+AH738+AH743+AH748","v":0},{"$f":"AI656+AI661+AI666+AI671+AI676+AI681+AI686+AI691+AI697+AI702+AI707+AI712+AI717+AI723+AI728+AI733+AI738+AI743+AI748","v":0},0,{"$f":"AK656+AK661+AK666+AK671+AK676+AK681+AK686+AK691+AK697+AK702+AK707+AK712+AK717+AK723+AK728+AK733+AK738+AK743+AK748","v":0},{"$f":"AL656+AL661+AL666+AL671+AL676+AL681+AL686+AL691+AL697+AL702+AL707+AL712+AL717+AL723+AL728+AL733+AL738+AL743+AL748","v":0},{"$f":"AM656+AM661+AM666+AM671+AM676+AM681+AM686+AM691+AM697+AM702+AM707+AM712+AM717+AM723+AM728+AM733+AM738+AM743+AM748","v":0},{"$f":"AN656+AN661+AN666+AN671+AN676+AN681+AN686+AN691+AN697+AN702+AN707+AN712+AN717+AN723+AN728+AN733+AN738+AN743+AN748","v":0},0,{"$f":"AP656+AP661+AP666+AP671+AP676+AP681+AP686+AP691+AP697+AP702+AP707+AP712+AP717+AP723+AP728+AP733+AP738+AP743+AP748","v":0},{"$f":"AQ656+AQ661+AQ666+AQ671+AQ676+AQ681+AQ686+AQ691+AQ697+AQ702+AQ707+AQ712+AQ717+AQ723+AQ728+AQ733+AQ738+AQ743+AQ748","v":0},{"$f":"AR656+AR661+AR666+AR671+AR676+AR681+AR686+AR691+AR697+AR702+AR707+AR712+AR717+AR723+AR728+AR733+AR738+AR743+AR748","v":0},{"$f":"AS656+AS661+AS666+AS671+AS676+AS681+AS686+AS691+AS697+AS702+AS707+AS712+AS717+AS723+AS728+AS733+AS738+AS743+AS748","v":0},0,{"$f":"AU656+AU661+AU666+AU671+AU676+AU681+AU686+AU691+AU697+AU702+AU707+AU712+AU717+AU723+AU728+AU733+AU738+AU743+AU748","v":0},{"$f":"AV656+AV661+AV666+AV671+AV676+AV681+AV686+AV691+AV697+AV702+AV707+AV712+AV717+AV723+AV728+AV733+AV738+AV743+AV748","v":0},{"$f":"AW656+AW661+AW666+AW671+AW676+AW681+AW686+AW691+AW697+AW702+AW707+AW712+AW717+AW723+AW728+AW733+AW738+AW743+AW748","v":0},{"$f":"AX656+AX661+AX666+AX671+AX676+AX681+AX686+AX691+AX697+AX702+AX707+AX712+AX717+AX723+AX728+AX733+AX738+AX743+AX748","v":0},0,{"$f":"AZ656+AZ661+AZ666+AZ671+AZ676+AZ681+AZ686+AZ691+AZ697+AZ702+AZ707+AZ712+AZ717+AZ723+AZ728+AZ733+AZ738+AZ743+AZ748","v":0},{"$f":"BA656+BA661+BA666+BA671+BA676+BA681+BA686+BA691+BA697+BA702+BA707+BA712+BA717+BA723+BA728+BA733+BA738+BA743+BA748","v":0},{"$f":"BB656+BB661+BB666+BB671+BB676+BB681+BB686+BB691+BB697+BB702+BB707+BB712+BB717+BB723+BB728+BB733+BB738+BB743+BB748","v":0},{"$f":"BC656+BC661+BC666+BC671+BC676+BC681+BC686+BC691+BC697+BC702+BC707+BC712+BC717+BC723+BC728+BC733+BC738+BC743+BC748","v":0},0,{"$f":"BE656+BE661+BE666+BE671+BE676+BE681+BE686+BE691+BE697+BE702+BE707+BE712+BE717+BE723+BE728+BE733+BE738+BE743+BE748","v":0},{"$f":"BF656+BF661+BF666+BF671+BF676+BF681+BF686+BF691+BF697+BF702+BF707+BF712+BF717+BF723+BF728+BF733+BF738+BF743+BF748","v":0},{"$f":"BG656+BG661+BG666+BG671+BG676+BG681+BG686+BG691+BG697+BG702+BG707+BG712+BG717+BG723+BG728+BG733+BG738+BG743+BG748","v":0},{"$f":"BH656+BH661+BH666+BH671+BH676+BH681+BH686+BH691+BH697+BH702+BH707+BH712+BH717+BH723+BH728+BH733+BH738+BH743+BH748","v":0},0,{"$f":"BJ656+BJ661+BJ666+BJ671+BJ676+BJ681+BJ686+BJ691+BJ697+BJ702+BJ707+BJ712+BJ717+BJ723+BJ728+BJ733+BJ738+BJ743+BJ748","v":0},{"$f":"BK656+BK661+BK666+BK671+BK676+BK681+BK686+BK691+BK697+BK702+BK707+BK712+BK717+BK723+BK728+BK733+BK738+BK743+BK748","v":0},{"$f":"BL656+BL661+BL666+BL671+BL676+BL681+BL686+BL691+BL697+BL702+BL707+BL712+BL717+BL723+BL728+BL733+BL738+BL743+BL748","v":0},{"$f":"BM656+BM661+BM666+BM671+BM676+BM681+BM686+BM691+BM697+BM702+BM707+BM712+BM717+BM723+BM728+BM733+BM738+BM743+BM748","v":0},0,{"$f":"BO656+BO661+BO666+BO671+BO676+BO681+BO686+BO691+BO697+BO702+BO707+BO712+BO717+BO723+BO728+BO733+BO738+BO743+BO748","v":0},{"$f":"BP656+BP661+BP666+BP671+BP676+BP681+BP686+BP691+BP697+BP702+BP707+BP712+BP717+BP723+BP728+BP733+BP738+BP743+BP748","v":0},{"$f":"BQ656+BQ661+BQ666+BQ671+BQ676+BQ681+BQ686+BQ691+BQ697+BQ702+BQ707+BQ712+BQ717+BQ723+BQ728+BQ733+BQ738+BQ743+BQ748","v":0},{"$f":"BR656+BR661+BR666+BR671+BR676+BR681+BR686+BR691+BR697+BR702+BR707+BR712+BR717+BR723+BR728+BR733+BR738+BR743+BR748","v":0},0,{"$f":"BT656+BT661+BT666+BT671+BT676+BT681+BT686+BT691+BT697+BT702+BT707+BT712+BT717+BT723+BT728+BT733+BT738+BT743+BT748","v":0},{"$f":"BU656+BU661+BU666+BU671+BU676+BU681+BU686+BU691+BU697+BU702+BU707+BU712+BU717+BU723+BU728+BU733+BU738+BU743+BU748","v":0},{"$f":"BV656+BV661+BV666+BV671+BV676+BV681+BV686+BV691+BV697+BV702+BV707+BV712+BV717+BV723+BV728+BV733+BV738+BV743+BV748","v":0},{"$f":"BW656+BW661+BW666+BW671+BW676+BW681+BW686+BW691+BW697+BW702+BW707+BW712+BW717+BW723+BW728+BW733+BW738+BW743+BW748","v":0},0,0]
[745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[746,null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G752:G754)","v":76349544.6795609},{"$f":"SUM(H752:H754)","v":65185051.675066672},{"$f":"SUM(I752:I754)","v":0},0,633798.72611261636,33944.646648806782,7387737.6859935978,0,0,0,{"$f":"SUM(Q752:Q754)","v":1735706.0384388738},1373305.9073003384,{"$f":"SUM(S752:S754)","v":76349544.6795609},null,null,{"$f":"SUM(V752:V754)","v":1852015.3242992754},{"$f":"SUM(W752:W754)","v":53384269.80416479},4123665.6424807613,5825100.9041218366,0,{"$f":"SUM(AA752:AA754)","v":0},{"$f":"SUM(AB752:AB754)","v":0},0,0,0,{"$f":"SUM(AF752:AF754)","v":0},{"$f":"SUM(AG752:AG754)","v":0},0,0,0,{"$f":"SUM(AK752:AK754)","v":733.02356876641761},{"$f":"SUM(AL752:AL754)","v":451481.6376582809},101972.58608994031,79611.478795628616,0,{"$f":"SUM(AP752:AP754)","v":28.871825465635705},{"$f":"SUM(AQ752:AQ754)","v":27994.275587357737},3690.0405874833914,2231.4586485000182,0,{"$f":"SUM(AU752:AU754)","v":1851.0048104079781},{"$f":"SUM(AV752:AV754)","v":6008188.5468647871},992534.60931046715,385163.52500793629,0,{"$f":"SUM(AZ752:AZ754)","v":0},{"$f":"SUM(BA752:BA754)","v":0},0,0,0,{"$f":"SUM(BE752:BE754)","v":0},{"$f":"SUM(BF752:BF754)","v":0},0,0,0,{"$f":"SUM(BJ752:BJ754)","v":0},{"$f":"SUM(BK752:BK754)","v":0},0,0,0,{"$f":"SUM(BO752:BO754)","v":17.643893340110711},{"$f":"SUM(BP752:BP754)","v":1408769.1217885672},199017.7181599453,127901.55459702089,0,{"$f":"SUM(BT752:BT754)","v":35.287786680221423},{"$f":"SUM(BU752:BU754)","v":35699.95554811757},838431.15128151677,499139.51268402371,0,0]
[747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[748,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[750,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[751,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W758","v":1018903.5256443925},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G760","v":988040.74733244837},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G760","v":1987.8817548860713},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G760","v":170.74472775752605},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G760","v":24315.265117613446},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G760","v":2804.5097535287027},{"$f":"VLOOKUP($F760,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G760","v":1584.3769581584445},{"$f":"SUM(H760:R760)","v":1018903.5256443927},null,"Customer",{"$f":"IF($U760=$V$646,$H760,0)","v":988040.74733244837},{"$f":"IF($U760=$W$646,$H760,0)","v":0},{"$f":"IF($U760=$X$646,$H760,0)+IF($U760=$Y$646,$H760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U760=$Y$646,$H760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U760=$AA$646,$I760,0)","v":0},{"$f":"IF($U760=$AB$646,$I760,0)","v":0},{"$f":"IF($U760=$AC$646,$I760,0)+IF($U760=$AD$646,$I760,0)*$X$643","v":0},{"$f":"IF($U760=$AD$646,$I760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AF$646,$J760,0)","v":0},{"$f":"IF($U760=$AG$646,$J760,0)","v":0},{"$f":"IF($U760=$AH$646,$J760,0)+IF($U760=$AI$646,$J760,0)*$X$643","v":0},{"$f":"IF($U760=$AI$646,$J760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AK$646,$K760,0)","v":1987.8817548860713},{"$f":"IF($U760=$AL$646,$K760,0)","v":0},{"$f":"IF($U760=$AM$646,$K760,0)+IF($U760=$AN$646,$K760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U760=$AN$646,$K760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U760=$AP$646,$L760,0)","v":170.74472775752605},{"$f":"IF($U760=$AQ$646,$L760,0)","v":0},{"$f":"IF($U760=$AR$646,$L760,0)+IF($U760=$AS$646,$L760,0)*$X$643","v":0},{"$f":"IF($U760=$AS$646,$L760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AU$646,$M760,0)","v":24315.265117613446},{"$f":"IF($U760=$AV$646,$M760,0)","v":0},{"$f":"IF($U760=$AW$646,$M760,0)+IF($U760=$AX$646,$M760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U760=$AX$646,$M760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U760=$AZ$646,$N760,0)","v":0},{"$f":"IF($U760=$BA$646,$N760,0)","v":0},{"$f":"IF($U760=$BB$646,$N760,0)+IF($U760=$BC$646,$N760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U760=$BC$646,$N760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U760=$BE$646,$O760,0)","v":0},{"$f":"IF($U760=$BF$646,$O760,0)","v":0},{"$f":"IF($U760=$BG$646,$O760,0)+IF($U760=$BH$646,$O760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U760=$BH$646,$O760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U760=$BJ$646,$P760,0)","v":0},{"$f":"IF($U760=$BK$646,$P760,0)","v":0},{"$f":"IF($U760=$BL$646,$P760,0)+IF($U760=$BM$646,$P760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U760=$BM$646,$P760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U760=$BO$646,$Q760,0)","v":2804.5097535287027},{"$f":"IF($U760=$BP$646,$Q760,0)","v":0},{"$f":"IF($U760=$BQ$646,$Q760,0)+IF($U760=$BR$646,$Q760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U760=$BR$646,$Q760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U760=$BT$646,$R760,0)","v":1584.3769581584445},{"$f":"IF($U760=$BU$646,$R760,0)","v":0},{"$f":"IF($U760=$BV$646,$R760,0)+IF($U760=$BW$646,$R760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U760=$BW$646,$R760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[752,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G761","v":0},{"$f":"SUM(H761:R761)","v":0},null,"Customer",{"$f":"IF($U761=$V$646,$H761,0)","v":0},{"$f":"IF($U761=$W$646,$H761,0)","v":0},{"$f":"IF($U761=$X$646,$H761,0)+IF($U761=$Y$646,$H761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U761=$Y$646,$H761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U761=$AA$646,$I761,0)","v":0},{"$f":"IF($U761=$AB$646,$I761,0)","v":0},{"$f":"IF($U761=$AC$646,$I761,0)+IF($U761=$AD$646,$I761,0)*$X$643","v":0},{"$f":"IF($U761=$AD$646,$I761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AF$646,$J761,0)","v":0},{"$f":"IF($U761=$AG$646,$J761,0)","v":0},{"$f":"IF($U761=$AH$646,$J761,0)+IF($U761=$AI$646,$J761,0)*$X$643","v":0},{"$f":"IF($U761=$AI$646,$J761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AK$646,$K761,0)","v":0},{"$f":"IF($U761=$AL$646,$K761,0)","v":0},{"$f":"IF($U761=$AM$646,$K761,0)+IF($U761=$AN$646,$K761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U761=$AN$646,$K761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U761=$AP$646,$L761,0)","v":0},{"$f":"IF($U761=$AQ$646,$L761,0)","v":0},{"$f":"IF($U761=$AR$646,$L761,0)+IF($U761=$AS$646,$L761,0)*$X$643","v":0},{"$f":"IF($U761=$AS$646,$L761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AU$646,$M761,0)","v":0},{"$f":"IF($U761=$AV$646,$M761,0)","v":0},{"$f":"IF($U761=$AW$646,$M761,0)+IF($U761=$AX$646,$M761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U761=$AX$646,$M761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U761=$AZ$646,$N761,0)","v":0},{"$f":"IF($U761=$BA$646,$N761,0)","v":0},{"$f":"IF($U761=$BB$646,$N761,0)+IF($U761=$BC$646,$N761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U761=$BC$646,$N761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U761=$BE$646,$O761,0)","v":0},{"$f":"IF($U761=$BF$646,$O761,0)","v":0},{"$f":"IF($U761=$BG$646,$O761,0)+IF($U761=$BH$646,$O761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U761=$BH$646,$O761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U761=$BJ$646,$P761,0)","v":0},{"$f":"IF($U761=$BK$646,$P761,0)","v":0},{"$f":"IF($U761=$BL$646,$P761,0)+IF($U761=$BM$646,$P761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U761=$BM$646,$P761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U761=$BO$646,$Q761,0)","v":0},{"$f":"IF($U761=$BP$646,$Q761,0)","v":0},{"$f":"IF($U761=$BQ$646,$Q761,0)+IF($U761=$BR$646,$Q761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U761=$BR$646,$Q761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U761=$BT$646,$R761,0)","v":0},{"$f":"IF($U761=$BU$646,$R761,0)","v":0},{"$f":"IF($U761=$BV$646,$R761,0)+IF($U761=$BW$646,$R761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U761=$BW$646,$R761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[753,null,null,"Total",null,null,{"$f":"SUM(G760:G761)","v":1018903.5256443925},{"$f":"SUM(H760:H761)","v":988040.74733244837},{"$f":"SUM(I760:I761)","v":0},0,1987.8817548860713,170.74472775752605,24315.265117613446,0,0,0,2804.5097535287027,1584.3769581584445,{"$f":"SUM(S760:S761)","v":1018903.5256443927},null,null,{"$f":"SUM(V760:V761)","v":988040.74733244837},{"$f":"SUM(W760:W761)","v":0},0,0,0,{"$f":"SUM(AA760:AA761)","v":0},{"$f":"SUM(AB760:AB761)","v":0},0,0,0,{"$f":"SUM(AF760:AF761)","v":0},{"$f":"SUM(AG760:AG761)","v":0},0,0,0,{"$f":"SUM(AK760:AK761)","v":1987.8817548860713},{"$f":"SUM(AL760:AL761)","v":0},0,0,0,{"$f":"SUM(AP760:AP761)","v":170.74472775752605},{"$f":"SUM(AQ760:AQ761)","v":0},0,0,0,{"$f":"SUM(AU760:AU761)","v":24315.265117613446},{"$f":"SUM(AV760:AV761)","v":0},0,0,0,{"$f":"SUM(AZ760:AZ761)","v":0},{"$f":"SUM(BA760:BA761)","v":0},0,0,0,{"$f":"SUM(BE760:BE761)","v":0},{"$f":"SUM(BF760:BF761)","v":0},0,0,0,{"$f":"SUM(BJ760:BJ761)","v":0},{"$f":"SUM(BK760:BK761)","v":0},0,0,0,{"$f":"SUM(BO760:BO761)","v":2804.5097535287027},{"$f":"SUM(BP760:BP761)","v":0},0,0,0,{"$f":"SUM(BT760:BT761)","v":1584.3769581584445},{"$f":"SUM(BU760:BU761)","v":0},0,0,0,0]
[754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[755,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[756,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W763","v":1215130.6995577619},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G765","v":1213384.1275649911},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G765","v":480.25475372820807},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G765","v":18.915942159973184},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G765","v":1212.722069589392},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G765","v":11.559742431094724},{"$f":"VLOOKUP($F765,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G765","v":23.119484862189449},{"$f":"SUM(H765:R765)","v":1215130.6995577619},null,"Customer",{"$f":"IF($U765=$V$646,$H765,0)","v":1213384.1275649911},{"$f":"IF($U765=$W$646,$H765,0)","v":0},{"$f":"IF($U765=$X$646,$H765,0)+IF($U765=$Y$646,$H765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U765=$Y$646,$H765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U765=$AA$646,$I765,0)","v":0},{"$f":"IF($U765=$AB$646,$I765,0)","v":0},{"$f":"IF($U765=$AC$646,$I765,0)+IF($U765=$AD$646,$I765,0)*$X$643","v":0},{"$f":"IF($U765=$AD$646,$I765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AF$646,$J765,0)","v":0},{"$f":"IF($U765=$AG$646,$J765,0)","v":0},{"$f":"IF($U765=$AH$646,$J765,0)+IF($U765=$AI$646,$J765,0)*$X$643","v":0},{"$f":"IF($U765=$AI$646,$J765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AK$646,$K765,0)","v":480.25475372820807},{"$f":"IF($U765=$AL$646,$K765,0)","v":0},{"$f":"IF($U765=$AM$646,$K765,0)+IF($U765=$AN$646,$K765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U765=$AN$646,$K765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U765=$AP$646,$L765,0)","v":18.915942159973184},{"$f":"IF($U765=$AQ$646,$L765,0)","v":0},{"$f":"IF($U765=$AR$646,$L765,0)+IF($U765=$AS$646,$L765,0)*$X$643","v":0},{"$f":"IF($U765=$AS$646,$L765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AU$646,$M765,0)","v":1212.722069589392},{"$f":"IF($U765=$AV$646,$M765,0)","v":0},{"$f":"IF($U765=$AW$646,$M765,0)+IF($U765=$AX$646,$M765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U765=$AX$646,$M765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U765=$AZ$646,$N765,0)","v":0},{"$f":"IF($U765=$BA$646,$N765,0)","v":0},{"$f":"IF($U765=$BB$646,$N765,0)+IF($U765=$BC$646,$N765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U765=$BC$646,$N765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U765=$BE$646,$O765,0)","v":0},{"$f":"IF($U765=$BF$646,$O765,0)","v":0},{"$f":"IF($U765=$BG$646,$O765,0)+IF($U765=$BH$646,$O765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U765=$BH$646,$O765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U765=$BJ$646,$P765,0)","v":0},{"$f":"IF($U765=$BK$646,$P765,0)","v":0},{"$f":"IF($U765=$BL$646,$P765,0)+IF($U765=$BM$646,$P765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U765=$BM$646,$P765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U765=$BO$646,$Q765,0)","v":11.559742431094724},{"$f":"IF($U765=$BP$646,$Q765,0)","v":0},{"$f":"IF($U765=$BQ$646,$Q765,0)+IF($U765=$BR$646,$Q765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U765=$BR$646,$Q765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U765=$BT$646,$R765,0)","v":23.119484862189449},{"$f":"IF($U765=$BU$646,$R765,0)","v":0},{"$f":"IF($U765=$BV$646,$R765,0)+IF($U765=$BW$646,$R765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U765=$BW$646,$R765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[757,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G766","v":0},{"$f":"SUM(H766:R766)","v":0},null,"Customer",{"$f":"IF($U766=$V$646,$H766,0)","v":0},{"$f":"IF($U766=$W$646,$H766,0)","v":0},{"$f":"IF($U766=$X$646,$H766,0)+IF($U766=$Y$646,$H766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U766=$Y$646,$H766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U766=$AA$646,$I766,0)","v":0},{"$f":"IF($U766=$AB$646,$I766,0)","v":0},{"$f":"IF($U766=$AC$646,$I766,0)+IF($U766=$AD$646,$I766,0)*$X$643","v":0},{"$f":"IF($U766=$AD$646,$I766,0)*$Y$643","v":0},0,{"$f":"IF($U766=$AF$646,$J766,0)","v":0},{"$f":"IF($U766=$AG$646,$J766,0)","v":0},{"$f":"IF($U766=$AH$646,$J766,0)+IF($U766=$AI$646,$J766,0)*$X$643","v":0},{"$f":"IF($U766=$AI$646,$J766,0)*$Y$643","v":0},0,{"$f":"IF($U766=$AK$646,$K766,0)","v":0},{"$f":"IF($U766=$AL$646,$K766,0)","v":0},{"$f":"IF($U766=$AM$646,$K766,0)+IF($U766=$AN$646,$K766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U766=$AN$646,$K766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U766=$AP$646,$L766,0)","v":0},{"$f":"IF($U766=$AQ$646,$L766,0)","v":0},{"$f":"IF($U766=$AR$646,$L766,0)+IF($U766=$AS$646,$L766,0)*$X$643","v":0},{"$f":"IF($U766=$AS$646,$L766,0)*$Y$643","v":0},0,{"$f":"IF($U766=$AU$646,$M766,0)","v":0},{"$f":"IF($U766=$AV$646,$M766,0)","v":0},{"$f":"IF($U766=$AW$646,$M766,0)+IF($U766=$AX$646,$M766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U766=$AX$646,$M766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U766=$AZ$646,$N766,0)","v":0},{"$f":"IF($U766=$BA$646,$N766,0)","v":0},{"$f":"IF($U766=$BB$646,$N766,0)+IF($U766=$BC$646,$N766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U766=$BC$646,$N766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U766=$BE$646,$O766,0)","v":0},{"$f":"IF($U766=$BF$646,$O766,0)","v":0},{"$f":"IF($U766=$BG$646,$O766,0)+IF($U766=$BH$646,$O766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U766=$BH$646,$O766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U766=$BJ$646,$P766,0)","v":0},{"$f":"IF($U766=$BK$646,$P766,0)","v":0},{"$f":"IF($U766=$BL$646,$P766,0)+IF($U766=$BM$646,$P766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U766=$BM$646,$P766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U766=$BO$646,$Q766,0)","v":0},{"$f":"IF($U766=$BP$646,$Q766,0)","v":0},{"$f":"IF($U766=$BQ$646,$Q766,0)+IF($U766=$BR$646,$Q766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U766=$BR$646,$Q766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U766=$BT$646,$R766,0)","v":0},{"$f":"IF($U766=$BU$646,$R766,0)","v":0},{"$f":"IF($U766=$BV$646,$R766,0)+IF($U766=$BW$646,$R766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U766=$BW$646,$R766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[758,null,null,"Total",null,null,{"$f":"SUM(G765:G766)","v":1215130.6995577619},{"$f":"SUM(H765:H766)","v":1213384.1275649911},{"$f":"SUM(I765:I766)","v":0},0,480.25475372820807,18.915942159973184,1212.722069589392,0,0,0,11.559742431094724,23.119484862189449,{"$f":"SUM(S765:S766)","v":1215130.6995577619},null,null,{"$f":"SUM(V765:V766)","v":1213384.1275649911},{"$f":"SUM(W765:W766)","v":0},0,0,0,{"$f":"SUM(AA765:AA766)","v":0},{"$f":"SUM(AB765:AB766)","v":0},0,0,0,{"$f":"SUM(AF765:AF766)","v":0},{"$f":"SUM(AG765:AG766)","v":0},0,0,0,{"$f":"SUM(AK765:AK766)","v":480.25475372820807},{"$f":"SUM(AL765:AL766)","v":0},0,0,0,{"$f":"SUM(AP765:AP766)","v":18.915942159973184},{"$f":"SUM(AQ765:AQ766)","v":0},0,0,0,{"$f":"SUM(AU765:AU766)","v":1212.722069589392},{"$f":"SUM(AV765:AV766)","v":0},0,0,0,{"$f":"SUM(AZ765:AZ766)","v":0},{"$f":"SUM(BA765:BA766)","v":0},0,0,0,{"$f":"SUM(BE765:BE766)","v":0},{"$f":"SUM(BF765:BF766)","v":0},0,0,0,{"$f":"SUM(BJ765:BJ766)","v":0},{"$f":"SUM(BK765:BK766)","v":0},0,0,0,{"$f":"SUM(BO765:BO766)","v":11.559742431094724},{"$f":"SUM(BP765:BP766)","v":0},0,0,0,{"$f":"SUM(BT765:BT766)","v":23.119484862189449},{"$f":"SUM(BU765:BU766)","v":0},0,0,0,0]
[759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[760,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[761,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W768","v":9275361.1400542744},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G770","v":8994408.7167640775},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G770","v":18096.238472265646},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G770","v":1554.3365714724569},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G770","v":221348.59631523368},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G770","v":25530.229437896814},{"$f":"VLOOKUP($F770,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G770","v":14423.022493327959},{"$f":"SUM(H770:R770)","v":9275361.1400542725},null,"Customer",{"$f":"IF($U770=$V$646,$H770,0)","v":8994408.7167640775},{"$f":"IF($U770=$W$646,$H770,0)","v":0},{"$f":"IF($U770=$X$646,$H770,0)+IF($U770=$Y$646,$H770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U770=$Y$646,$H770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U770=$AA$646,$I770,0)","v":0},{"$f":"IF($U770=$AB$646,$I770,0)","v":0},{"$f":"IF($U770=$AC$646,$I770,0)+IF($U770=$AD$646,$I770,0)*$X$643","v":0},{"$f":"IF($U770=$AD$646,$I770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AF$646,$J770,0)","v":0},{"$f":"IF($U770=$AG$646,$J770,0)","v":0},{"$f":"IF($U770=$AH$646,$J770,0)+IF($U770=$AI$646,$J770,0)*$X$643","v":0},{"$f":"IF($U770=$AI$646,$J770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AK$646,$K770,0)","v":18096.238472265646},{"$f":"IF($U770=$AL$646,$K770,0)","v":0},{"$f":"IF($U770=$AM$646,$K770,0)+IF($U770=$AN$646,$K770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U770=$AN$646,$K770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U770=$AP$646,$L770,0)","v":1554.3365714724569},{"$f":"IF($U770=$AQ$646,$L770,0)","v":0},{"$f":"IF($U770=$AR$646,$L770,0)+IF($U770=$AS$646,$L770,0)*$X$643","v":0},{"$f":"IF($U770=$AS$646,$L770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AU$646,$M770,0)","v":221348.59631523368},{"$f":"IF($U770=$AV$646,$M770,0)","v":0},{"$f":"IF($U770=$AW$646,$M770,0)+IF($U770=$AX$646,$M770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U770=$AX$646,$M770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U770=$AZ$646,$N770,0)","v":0},{"$f":"IF($U770=$BA$646,$N770,0)","v":0},{"$f":"IF($U770=$BB$646,$N770,0)+IF($U770=$BC$646,$N770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U770=$BC$646,$N770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U770=$BE$646,$O770,0)","v":0},{"$f":"IF($U770=$BF$646,$O770,0)","v":0},{"$f":"IF($U770=$BG$646,$O770,0)+IF($U770=$BH$646,$O770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U770=$BH$646,$O770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U770=$BJ$646,$P770,0)","v":0},{"$f":"IF($U770=$BK$646,$P770,0)","v":0},{"$f":"IF($U770=$BL$646,$P770,0)+IF($U770=$BM$646,$P770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U770=$BM$646,$P770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U770=$BO$646,$Q770,0)","v":25530.229437896814},{"$f":"IF($U770=$BP$646,$Q770,0)","v":0},{"$f":"IF($U770=$BQ$646,$Q770,0)+IF($U770=$BR$646,$Q770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U770=$BR$646,$Q770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U770=$BT$646,$R770,0)","v":14423.022493327959},{"$f":"IF($U770=$BU$646,$R770,0)","v":0},{"$f":"IF($U770=$BV$646,$R770,0)+IF($U770=$BW$646,$R770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U770=$BW$646,$R770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[762,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W769","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G771","v":0},{"$f":"SUM(H771:R771)","v":0},null,"Customer",{"$f":"IF($U771=$V$646,$H771,0)","v":0},{"$f":"IF($U771=$W$646,$H771,0)","v":0},{"$f":"IF($U771=$X$646,$H771,0)+IF($U771=$Y$646,$H771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U771=$Y$646,$H771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U771=$AA$646,$I771,0)","v":0},{"$f":"IF($U771=$AB$646,$I771,0)","v":0},{"$f":"IF($U771=$AC$646,$I771,0)+IF($U771=$AD$646,$I771,0)*$X$643","v":0},{"$f":"IF($U771=$AD$646,$I771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AF$646,$J771,0)","v":0},{"$f":"IF($U771=$AG$646,$J771,0)","v":0},{"$f":"IF($U771=$AH$646,$J771,0)+IF($U771=$AI$646,$J771,0)*$X$643","v":0},{"$f":"IF($U771=$AI$646,$J771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AK$646,$K771,0)","v":0},{"$f":"IF($U771=$AL$646,$K771,0)","v":0},{"$f":"IF($U771=$AM$646,$K771,0)+IF($U771=$AN$646,$K771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U771=$AN$646,$K771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U771=$AP$646,$L771,0)","v":0},{"$f":"IF($U771=$AQ$646,$L771,0)","v":0},{"$f":"IF($U771=$AR$646,$L771,0)+IF($U771=$AS$646,$L771,0)*$X$643","v":0},{"$f":"IF($U771=$AS$646,$L771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AU$646,$M771,0)","v":0},{"$f":"IF($U771=$AV$646,$M771,0)","v":0},{"$f":"IF($U771=$AW$646,$M771,0)+IF($U771=$AX$646,$M771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U771=$AX$646,$M771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U771=$AZ$646,$N771,0)","v":0},{"$f":"IF($U771=$BA$646,$N771,0)","v":0},{"$f":"IF($U771=$BB$646,$N771,0)+IF($U771=$BC$646,$N771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U771=$BC$646,$N771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U771=$BE$646,$O771,0)","v":0},{"$f":"IF($U771=$BF$646,$O771,0)","v":0},{"$f":"IF($U771=$BG$646,$O771,0)+IF($U771=$BH$646,$O771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U771=$BH$646,$O771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U771=$BJ$646,$P771,0)","v":0},{"$f":"IF($U771=$BK$646,$P771,0)","v":0},{"$f":"IF($U771=$BL$646,$P771,0)+IF($U771=$BM$646,$P771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U771=$BM$646,$P771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U771=$BO$646,$Q771,0)","v":0},{"$f":"IF($U771=$BP$646,$Q771,0)","v":0},{"$f":"IF($U771=$BQ$646,$Q771,0)+IF($U771=$BR$646,$Q771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U771=$BR$646,$Q771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U771=$BT$646,$R771,0)","v":0},{"$f":"IF($U771=$BU$646,$R771,0)","v":0},{"$f":"IF($U771=$BV$646,$R771,0)+IF($U771=$BW$646,$R771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U771=$BW$646,$R771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[763,null,null,"Total",null,null,{"$f":"SUM(G770:G771)","v":9275361.1400542744},{"$f":"SUM(H770:H771)","v":8994408.7167640775},{"$f":"SUM(I770:I771)","v":0},0,18096.238472265646,1554.3365714724569,221348.59631523368,0,0,0,25530.229437896814,14423.022493327959,{"$f":"SUM(S770:S771)","v":9275361.1400542725},null,null,{"$f":"SUM(V770:V771)","v":8994408.7167640775},{"$f":"SUM(W770:W771)","v":0},0,0,0,{"$f":"SUM(AA770:AA771)","v":0},{"$f":"SUM(AB770:AB771)","v":0},0,0,0,{"$f":"SUM(AF770:AF771)","v":0},{"$f":"SUM(AG770:AG771)","v":0},0,0,0,{"$f":"SUM(AK770:AK771)","v":18096.238472265646},{"$f":"SUM(AL770:AL771)","v":0},0,0,0,{"$f":"SUM(AP770:AP771)","v":1554.3365714724569},{"$f":"SUM(AQ770:AQ771)","v":0},0,0,0,{"$f":"SUM(AU770:AU771)","v":221348.59631523368},{"$f":"SUM(AV770:AV771)","v":0},0,0,0,{"$f":"SUM(AZ770:AZ771)","v":0},{"$f":"SUM(BA770:BA771)","v":0},0,0,0,{"$f":"SUM(BE770:BE771)","v":0},{"$f":"SUM(BF770:BF771)","v":0},0,0,0,{"$f":"SUM(BJ770:BJ771)","v":0},{"$f":"SUM(BK770:BK771)","v":0},0,0,0,{"$f":"SUM(BO770:BO771)","v":25530.229437896814},{"$f":"SUM(BP770:BP771)","v":0},0,0,0,{"$f":"SUM(BT770:BT771)","v":14423.022493327959},{"$f":"SUM(BU770:BU771)","v":0},0,0,0,0]
[764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[765,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[766,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W773","v":1098890.525314081},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G775","v":970486.60878166126},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G775","v":7272.8060343794195},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G775","v":685.27552197111856},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G775","v":101606.21012732998},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G775","v":0},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G775","v":12067.327118765212},{"$f":"VLOOKUP($F775,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G775","v":6772.2977299741751},{"$f":"SUM(H775:R775)","v":1098890.525314081},null,"Customer",{"$f":"IF($U775=$V$646,$H775,0)","v":970486.60878166126},{"$f":"IF($U775=$W$646,$H775,0)","v":0},{"$f":"IF($U775=$X$646,$H775,0)+IF($U775=$Y$646,$H775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U775=$Y$646,$H775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V775:Y775)-H775","v":0},{"$f":"IF($U775=$AA$646,$I775,0)","v":0},{"$f":"IF($U775=$AB$646,$I775,0)","v":0},{"$f":"IF($U775=$AC$646,$I775,0)+IF($U775=$AD$646,$I775,0)*$X$643","v":0},{"$f":"IF($U775=$AD$646,$I775,0)*$Y$643","v":0},{"$f":"SUM(AA775:AD775)-I775","v":0},{"$f":"IF($U775=$AF$646,$J775,0)","v":0},{"$f":"IF($U775=$AG$646,$J775,0)","v":0},{"$f":"IF($U775=$AH$646,$J775,0)+IF($U775=$AI$646,$J775,0)*$X$643","v":0},{"$f":"IF($U775=$AI$646,$J775,0)*$Y$643","v":0},{"$f":"SUM(AF775:AI775)-J775","v":0},{"$f":"IF($U775=$AK$646,$K775,0)","v":7272.8060343794195},{"$f":"IF($U775=$AL$646,$K775,0)","v":0},{"$f":"IF($U775=$AM$646,$K775,0)+IF($U775=$AN$646,$K775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U775=$AN$646,$K775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK775:AN775)-K775","v":0},{"$f":"IF($U775=$AP$646,$L775,0)","v":685.27552197111856},{"$f":"IF($U775=$AQ$646,$L775,0)","v":0},{"$f":"IF($U775=$AR$646,$L775,0)+IF($U775=$AS$646,$L775,0)*$X$643","v":0},{"$f":"IF($U775=$AS$646,$L775,0)*$Y$643","v":0},{"$f":"SUM(AP775:AS775)-L775","v":0},{"$f":"IF($U775=$AU$646,$M775,0)","v":101606.21012732998},{"$f":"IF($U775=$AV$646,$M775,0)","v":0},{"$f":"IF($U775=$AW$646,$M775,0)+IF($U775=$AX$646,$M775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U775=$AX$646,$M775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU775:AX775)-M775","v":0},{"$f":"IF($U775=$AZ$646,$N775,0)","v":0},{"$f":"IF($U775=$BA$646,$N775,0)","v":0},{"$f":"IF($U775=$BB$646,$N775,0)+IF($U775=$BC$646,$N775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U775=$BC$646,$N775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ775:BC775)-N775","v":0},{"$f":"IF($U775=$BE$646,$O775,0)","v":0},{"$f":"IF($U775=$BF$646,$O775,0)","v":0},{"$f":"IF($U775=$BG$646,$O775,0)+IF($U775=$BH$646,$O775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U775=$BH$646,$O775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE775:BH775)-O775","v":0},{"$f":"IF($U775=$BJ$646,$P775,0)","v":0},{"$f":"IF($U775=$BK$646,$P775,0)","v":0},{"$f":"IF($U775=$BL$646,$P775,0)+IF($U775=$BM$646,$P775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U775=$BM$646,$P775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ775:BM775)-P775","v":0},{"$f":"IF($U775=$BO$646,$Q775,0)","v":12067.327118765212},{"$f":"IF($U775=$BP$646,$Q775,0)","v":0},{"$f":"IF($U775=$BQ$646,$Q775,0)+IF($U775=$BR$646,$Q775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U775=$BR$646,$Q775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO775:BR775)-Q775","v":0},{"$f":"IF($U775=$BT$646,$R775,0)","v":6772.2977299741751},{"$f":"IF($U775=$BU$646,$R775,0)","v":0},{"$f":"IF($U775=$BV$646,$R775,0)+IF($U775=$BW$646,$R775,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U775=$BW$646,$R775,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT775:BW775)-R775","v":0},{"$f":"SUM(V775:BW775)-S775","v":0}]
[767,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W774","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G776","v":0},{"$f":"VLOOKUP($F776,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G776","v":0},{"$f":"SUM(H776:R776)","v":0},null,"Customer",{"$f":"IF($U776=$V$646,$H776,0)","v":0},{"$f":"IF($U776=$W$646,$H776,0)","v":0},{"$f":"IF($U776=$X$646,$H776,0)+IF($U776=$Y$646,$H776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U776=$Y$646,$H776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U776=$AA$646,$I776,0)","v":0},{"$f":"IF($U776=$AB$646,$I776,0)","v":0},{"$f":"IF($U776=$AC$646,$I776,0)+IF($U776=$AD$646,$I776,0)*$X$643","v":0},{"$f":"IF($U776=$AD$646,$I776,0)*$Y$643","v":0},0,{"$f":"IF($U776=$AF$646,$J776,0)","v":0},{"$f":"IF($U776=$AG$646,$J776,0)","v":0},{"$f":"IF($U776=$AH$646,$J776,0)+IF($U776=$AI$646,$J776,0)*$X$643","v":0},{"$f":"IF($U776=$AI$646,$J776,0)*$Y$643","v":0},0,{"$f":"IF($U776=$AK$646,$K776,0)","v":0},{"$f":"IF($U776=$AL$646,$K776,0)","v":0},{"$f":"IF($U776=$AM$646,$K776,0)+IF($U776=$AN$646,$K776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U776=$AN$646,$K776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U776=$AP$646,$L776,0)","v":0},{"$f":"IF($U776=$AQ$646,$L776,0)","v":0},{"$f":"IF($U776=$AR$646,$L776,0)+IF($U776=$AS$646,$L776,0)*$X$643","v":0},{"$f":"IF($U776=$AS$646,$L776,0)*$Y$643","v":0},0,{"$f":"IF($U776=$AU$646,$M776,0)","v":0},{"$f":"IF($U776=$AV$646,$M776,0)","v":0},{"$f":"IF($U776=$AW$646,$M776,0)+IF($U776=$AX$646,$M776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U776=$AX$646,$M776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U776=$AZ$646,$N776,0)","v":0},{"$f":"IF($U776=$BA$646,$N776,0)","v":0},{"$f":"IF($U776=$BB$646,$N776,0)+IF($U776=$BC$646,$N776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U776=$BC$646,$N776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U776=$BE$646,$O776,0)","v":0},{"$f":"IF($U776=$BF$646,$O776,0)","v":0},{"$f":"IF($U776=$BG$646,$O776,0)+IF($U776=$BH$646,$O776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U776=$BH$646,$O776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U776=$BJ$646,$P776,0)","v":0},{"$f":"IF($U776=$BK$646,$P776,0)","v":0},{"$f":"IF($U776=$BL$646,$P776,0)+IF($U776=$BM$646,$P776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U776=$BM$646,$P776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U776=$BO$646,$Q776,0)","v":0},{"$f":"IF($U776=$BP$646,$Q776,0)","v":0},{"$f":"IF($U776=$BQ$646,$Q776,0)+IF($U776=$BR$646,$Q776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U776=$BR$646,$Q776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U776=$BT$646,$R776,0)","v":0},{"$f":"IF($U776=$BU$646,$R776,0)","v":0},{"$f":"IF($U776=$BV$646,$R776,0)+IF($U776=$BW$646,$R776,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U776=$BW$646,$R776,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[768,null,null,"Total",null,null,{"$f":"SUM(G775:G776)","v":1098890.525314081},{"$f":"SUM(H775:H776)","v":970486.60878166126},{"$f":"SUM(I775:I776)","v":0},0,7272.8060343794195,685.27552197111856,101606.21012732998,0,0,0,12067.327118765212,6772.2977299741751,{"$f":"SUM(S775:S776)","v":1098890.525314081},null,null,{"$f":"SUM(V775:V776)","v":970486.60878166126},{"$f":"SUM(W775:W776)","v":0},0,0,0,{"$f":"SUM(AA775:AA776)","v":0},{"$f":"SUM(AB775:AB776)","v":0},0,0,0,{"$f":"SUM(AF775:AF776)","v":0},{"$f":"SUM(AG775:AG776)","v":0},0,0,0,{"$f":"SUM(AK775:AK776)","v":7272.8060343794195},{"$f":"SUM(AL775:AL776)","v":0},0,0,0,{"$f":"SUM(AP775:AP776)","v":685.27552197111856},{"$f":"SUM(AQ775:AQ776)","v":0},0,0,0,{"$f":"SUM(AU775:AU776)","v":101606.21012732998},{"$f":"SUM(AV775:AV776)","v":0},0,0,0,{"$f":"SUM(AZ775:AZ776)","v":0},{"$f":"SUM(BA775:BA776)","v":0},0,0,0,{"$f":"SUM(BE775:BE776)","v":0},{"$f":"SUM(BF775:BF776)","v":0},0,0,0,{"$f":"SUM(BJ775:BJ776)","v":0},{"$f":"SUM(BK775:BK776)","v":0},0,0,0,{"$f":"SUM(BO775:BO776)","v":12067.327118765212},{"$f":"SUM(BP775:BP776)","v":0},0,0,0,{"$f":"SUM(BT775:BT776)","v":6772.2977299741751},{"$f":"SUM(BU775:BU776)","v":0},0,0,0,0]
[769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[770,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[771,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W778","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G780","v":0},{"$f":"VLOOKUP($F780,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G780","v":0},{"$f":"SUM(H780:R780)","v":0},null,"Customer",{"$f":"IF($U780=$V$646,$H780,0)","v":0},{"$f":"IF($U780=$W$646,$H780,0)","v":0},{"$f":"IF($U780=$X$646,$H780,0)+IF($U780=$Y$646,$H780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U780=$Y$646,$H780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U780=$AA$646,$I780,0)","v":0},{"$f":"IF($U780=$AB$646,$I780,0)","v":0},{"$f":"IF($U780=$AC$646,$I780,0)+IF($U780=$AD$646,$I780,0)*$X$643","v":0},{"$f":"IF($U780=$AD$646,$I780,0)*$Y$643","v":0},0,{"$f":"IF($U780=$AF$646,$J780,0)","v":0},{"$f":"IF($U780=$AG$646,$J780,0)","v":0},{"$f":"IF($U780=$AH$646,$J780,0)+IF($U780=$AI$646,$J780,0)*$X$643","v":0},{"$f":"IF($U780=$AI$646,$J780,0)*$Y$643","v":0},0,{"$f":"IF($U780=$AK$646,$K780,0)","v":0},{"$f":"IF($U780=$AL$646,$K780,0)","v":0},{"$f":"IF($U780=$AM$646,$K780,0)+IF($U780=$AN$646,$K780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U780=$AN$646,$K780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U780=$AP$646,$L780,0)","v":0},{"$f":"IF($U780=$AQ$646,$L780,0)","v":0},{"$f":"IF($U780=$AR$646,$L780,0)+IF($U780=$AS$646,$L780,0)*$X$643","v":0},{"$f":"IF($U780=$AS$646,$L780,0)*$Y$643","v":0},0,{"$f":"IF($U780=$AU$646,$M780,0)","v":0},{"$f":"IF($U780=$AV$646,$M780,0)","v":0},{"$f":"IF($U780=$AW$646,$M780,0)+IF($U780=$AX$646,$M780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U780=$AX$646,$M780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U780=$AZ$646,$N780,0)","v":0},{"$f":"IF($U780=$BA$646,$N780,0)","v":0},{"$f":"IF($U780=$BB$646,$N780,0)+IF($U780=$BC$646,$N780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U780=$BC$646,$N780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U780=$BE$646,$O780,0)","v":0},{"$f":"IF($U780=$BF$646,$O780,0)","v":0},{"$f":"IF($U780=$BG$646,$O780,0)+IF($U780=$BH$646,$O780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U780=$BH$646,$O780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U780=$BJ$646,$P780,0)","v":0},{"$f":"IF($U780=$BK$646,$P780,0)","v":0},{"$f":"IF($U780=$BL$646,$P780,0)+IF($U780=$BM$646,$P780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U780=$BM$646,$P780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U780=$BO$646,$Q780,0)","v":0},{"$f":"IF($U780=$BP$646,$Q780,0)","v":0},{"$f":"IF($U780=$BQ$646,$Q780,0)+IF($U780=$BR$646,$Q780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U780=$BR$646,$Q780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U780=$BT$646,$R780,0)","v":0},{"$f":"IF($U780=$BU$646,$R780,0)","v":0},{"$f":"IF($U780=$BV$646,$R780,0)+IF($U780=$BW$646,$R780,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U780=$BW$646,$R780,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[772,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W779","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G781","v":0},{"$f":"VLOOKUP($F781,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G781","v":0},{"$f":"SUM(H781:R781)","v":0},null,"Customer",{"$f":"IF($U781=$V$646,$H781,0)","v":0},{"$f":"IF($U781=$W$646,$H781,0)","v":0},{"$f":"IF($U781=$X$646,$H781,0)+IF($U781=$Y$646,$H781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U781=$Y$646,$H781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U781=$AA$646,$I781,0)","v":0},{"$f":"IF($U781=$AB$646,$I781,0)","v":0},{"$f":"IF($U781=$AC$646,$I781,0)+IF($U781=$AD$646,$I781,0)*$X$643","v":0},{"$f":"IF($U781=$AD$646,$I781,0)*$Y$643","v":0},0,{"$f":"IF($U781=$AF$646,$J781,0)","v":0},{"$f":"IF($U781=$AG$646,$J781,0)","v":0},{"$f":"IF($U781=$AH$646,$J781,0)+IF($U781=$AI$646,$J781,0)*$X$643","v":0},{"$f":"IF($U781=$AI$646,$J781,0)*$Y$643","v":0},0,{"$f":"IF($U781=$AK$646,$K781,0)","v":0},{"$f":"IF($U781=$AL$646,$K781,0)","v":0},{"$f":"IF($U781=$AM$646,$K781,0)+IF($U781=$AN$646,$K781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U781=$AN$646,$K781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U781=$AP$646,$L781,0)","v":0},{"$f":"IF($U781=$AQ$646,$L781,0)","v":0},{"$f":"IF($U781=$AR$646,$L781,0)+IF($U781=$AS$646,$L781,0)*$X$643","v":0},{"$f":"IF($U781=$AS$646,$L781,0)*$Y$643","v":0},0,{"$f":"IF($U781=$AU$646,$M781,0)","v":0},{"$f":"IF($U781=$AV$646,$M781,0)","v":0},{"$f":"IF($U781=$AW$646,$M781,0)+IF($U781=$AX$646,$M781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U781=$AX$646,$M781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U781=$AZ$646,$N781,0)","v":0},{"$f":"IF($U781=$BA$646,$N781,0)","v":0},{"$f":"IF($U781=$BB$646,$N781,0)+IF($U781=$BC$646,$N781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U781=$BC$646,$N781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U781=$BE$646,$O781,0)","v":0},{"$f":"IF($U781=$BF$646,$O781,0)","v":0},{"$f":"IF($U781=$BG$646,$O781,0)+IF($U781=$BH$646,$O781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U781=$BH$646,$O781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U781=$BJ$646,$P781,0)","v":0},{"$f":"IF($U781=$BK$646,$P781,0)","v":0},{"$f":"IF($U781=$BL$646,$P781,0)+IF($U781=$BM$646,$P781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U781=$BM$646,$P781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U781=$BO$646,$Q781,0)","v":0},{"$f":"IF($U781=$BP$646,$Q781,0)","v":0},{"$f":"IF($U781=$BQ$646,$Q781,0)+IF($U781=$BR$646,$Q781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U781=$BR$646,$Q781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U781=$BT$646,$R781,0)","v":0},{"$f":"IF($U781=$BU$646,$R781,0)","v":0},{"$f":"IF($U781=$BV$646,$R781,0)+IF($U781=$BW$646,$R781,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U781=$BW$646,$R781,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[773,null,null,"Total",null,null,{"$f":"SUM(G780:G781)","v":0},{"$f":"SUM(H780:H781)","v":0},{"$f":"SUM(I780:I781)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S780:S781)","v":0},null,null,{"$f":"SUM(V780:V781)","v":0},{"$f":"SUM(W780:W781)","v":0},0,0,0,{"$f":"SUM(AA780:AA781)","v":0},{"$f":"SUM(AB780:AB781)","v":0},0,0,0,{"$f":"SUM(AF780:AF781)","v":0},{"$f":"SUM(AG780:AG781)","v":0},0,0,0,{"$f":"SUM(AK780:AK781)","v":0},{"$f":"SUM(AL780:AL781)","v":0},0,0,0,{"$f":"SUM(AP780:AP781)","v":0},{"$f":"SUM(AQ780:AQ781)","v":0},0,0,0,{"$f":"SUM(AU780:AU781)","v":0},{"$f":"SUM(AV780:AV781)","v":0},0,0,0,{"$f":"SUM(AZ780:AZ781)","v":0},{"$f":"SUM(BA780:BA781)","v":0},0,0,0,{"$f":"SUM(BE780:BE781)","v":0},{"$f":"SUM(BF780:BF781)","v":0},0,0,0,{"$f":"SUM(BJ780:BJ781)","v":0},{"$f":"SUM(BK780:BK781)","v":0},0,0,0,{"$f":"SUM(BO780:BO781)","v":0},{"$f":"SUM(BP780:BP781)","v":0},0,0,0,{"$f":"SUM(BT780:BT781)","v":0},{"$f":"SUM(BU780:BU781)","v":0},0,0,0,0]
[774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[775,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[776,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W783","v":908323.22101601353},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G785","v":802186.84403481835},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G785","v":6011.5711718272341},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G785","v":566.43646938563734},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G785","v":83985.872961920293},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G785","v":0},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G785","v":9974.636403783592},{"$f":"VLOOKUP($F785,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G785","v":5597.8599742785091},{"$f":"SUM(H785:R785)","v":908323.22101601365},null,"Customer",{"$f":"IF($U785=$V$646,$H785,0)","v":802186.84403481835},{"$f":"IF($U785=$W$646,$H785,0)","v":0},{"$f":"IF($U785=$X$646,$H785,0)+IF($U785=$Y$646,$H785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U785=$Y$646,$H785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U785=$AA$646,$I785,0)","v":0},{"$f":"IF($U785=$AB$646,$I785,0)","v":0},{"$f":"IF($U785=$AC$646,$I785,0)+IF($U785=$AD$646,$I785,0)*$X$643","v":0},{"$f":"IF($U785=$AD$646,$I785,0)*$Y$643","v":0},{"$f":"SUM(AA785:AD785)-I785","v":0},{"$f":"IF($U785=$AF$646,$J785,0)","v":0},{"$f":"IF($U785=$AG$646,$J785,0)","v":0},{"$f":"IF($U785=$AH$646,$J785,0)+IF($U785=$AI$646,$J785,0)*$X$643","v":0},{"$f":"IF($U785=$AI$646,$J785,0)*$Y$643","v":0},{"$f":"SUM(AF785:AI785)-J785","v":0},{"$f":"IF($U785=$AK$646,$K785,0)","v":6011.5711718272341},{"$f":"IF($U785=$AL$646,$K785,0)","v":0},{"$f":"IF($U785=$AM$646,$K785,0)+IF($U785=$AN$646,$K785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U785=$AN$646,$K785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U785=$AP$646,$L785,0)","v":566.43646938563734},{"$f":"IF($U785=$AQ$646,$L785,0)","v":0},{"$f":"IF($U785=$AR$646,$L785,0)+IF($U785=$AS$646,$L785,0)*$X$643","v":0},{"$f":"IF($U785=$AS$646,$L785,0)*$Y$643","v":0},0,{"$f":"IF($U785=$AU$646,$M785,0)","v":83985.872961920293},{"$f":"IF($U785=$AV$646,$M785,0)","v":0},{"$f":"IF($U785=$AW$646,$M785,0)+IF($U785=$AX$646,$M785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U785=$AX$646,$M785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U785=$AZ$646,$N785,0)","v":0},{"$f":"IF($U785=$BA$646,$N785,0)","v":0},{"$f":"IF($U785=$BB$646,$N785,0)+IF($U785=$BC$646,$N785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U785=$BC$646,$N785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U785=$BE$646,$O785,0)","v":0},{"$f":"IF($U785=$BF$646,$O785,0)","v":0},{"$f":"IF($U785=$BG$646,$O785,0)+IF($U785=$BH$646,$O785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U785=$BH$646,$O785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U785=$BJ$646,$P785,0)","v":0},{"$f":"IF($U785=$BK$646,$P785,0)","v":0},{"$f":"IF($U785=$BL$646,$P785,0)+IF($U785=$BM$646,$P785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U785=$BM$646,$P785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U785=$BO$646,$Q785,0)","v":9974.636403783592},{"$f":"IF($U785=$BP$646,$Q785,0)","v":0},{"$f":"IF($U785=$BQ$646,$Q785,0)+IF($U785=$BR$646,$Q785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U785=$BR$646,$Q785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U785=$BT$646,$R785,0)","v":5597.8599742785091},{"$f":"IF($U785=$BU$646,$R785,0)","v":0},{"$f":"IF($U785=$BV$646,$R785,0)+IF($U785=$BW$646,$R785,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U785=$BW$646,$R785,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[777,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W784","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G786","v":0},{"$f":"VLOOKUP($F786,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G786","v":0},{"$f":"SUM(H786:R786)","v":0},null,"Customer",{"$f":"IF($U786=$V$646,$H786,0)","v":0},{"$f":"IF($U786=$W$646,$H786,0)","v":0},{"$f":"IF($U786=$X$646,$H786,0)+IF($U786=$Y$646,$H786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U786=$Y$646,$H786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U786=$AA$646,$I786,0)","v":0},{"$f":"IF($U786=$AB$646,$I786,0)","v":0},{"$f":"IF($U786=$AC$646,$I786,0)+IF($U786=$AD$646,$I786,0)*$X$643","v":0},{"$f":"IF($U786=$AD$646,$I786,0)*$Y$643","v":0},{"$f":"SUM(AA786:AD786)-I786","v":0},{"$f":"IF($U786=$AF$646,$J786,0)","v":0},{"$f":"IF($U786=$AG$646,$J786,0)","v":0},{"$f":"IF($U786=$AH$646,$J786,0)+IF($U786=$AI$646,$J786,0)*$X$643","v":0},{"$f":"IF($U786=$AI$646,$J786,0)*$Y$643","v":0},{"$f":"SUM(AF786:AI786)-J786","v":0},{"$f":"IF($U786=$AK$646,$K786,0)","v":0},{"$f":"IF($U786=$AL$646,$K786,0)","v":0},{"$f":"IF($U786=$AM$646,$K786,0)+IF($U786=$AN$646,$K786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U786=$AN$646,$K786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U786=$AP$646,$L786,0)","v":0},{"$f":"IF($U786=$AQ$646,$L786,0)","v":0},{"$f":"IF($U786=$AR$646,$L786,0)+IF($U786=$AS$646,$L786,0)*$X$643","v":0},{"$f":"IF($U786=$AS$646,$L786,0)*$Y$643","v":0},0,{"$f":"IF($U786=$AU$646,$M786,0)","v":0},{"$f":"IF($U786=$AV$646,$M786,0)","v":0},{"$f":"IF($U786=$AW$646,$M786,0)+IF($U786=$AX$646,$M786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U786=$AX$646,$M786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U786=$AZ$646,$N786,0)","v":0},{"$f":"IF($U786=$BA$646,$N786,0)","v":0},{"$f":"IF($U786=$BB$646,$N786,0)+IF($U786=$BC$646,$N786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U786=$BC$646,$N786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U786=$BE$646,$O786,0)","v":0},{"$f":"IF($U786=$BF$646,$O786,0)","v":0},{"$f":"IF($U786=$BG$646,$O786,0)+IF($U786=$BH$646,$O786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U786=$BH$646,$O786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U786=$BJ$646,$P786,0)","v":0},{"$f":"IF($U786=$BK$646,$P786,0)","v":0},{"$f":"IF($U786=$BL$646,$P786,0)+IF($U786=$BM$646,$P786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U786=$BM$646,$P786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U786=$BO$646,$Q786,0)","v":0},{"$f":"IF($U786=$BP$646,$Q786,0)","v":0},{"$f":"IF($U786=$BQ$646,$Q786,0)+IF($U786=$BR$646,$Q786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U786=$BR$646,$Q786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U786=$BT$646,$R786,0)","v":0},{"$f":"IF($U786=$BU$646,$R786,0)","v":0},{"$f":"IF($U786=$BV$646,$R786,0)+IF($U786=$BW$646,$R786,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U786=$BW$646,$R786,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[778,null,null,"Total",null,null,{"$f":"SUM(G785:G786)","v":908323.22101601353},{"$f":"SUM(H785:H786)","v":802186.84403481835},{"$f":"SUM(I785:I786)","v":0},0,6011.5711718272341,566.43646938563734,83985.872961920293,0,0,0,9974.636403783592,5597.8599742785091,{"$f":"SUM(S785:S786)","v":908323.22101601365},null,null,{"$f":"SUM(V785:V786)","v":802186.84403481835},{"$f":"SUM(W785:W786)","v":0},0,{"$f":"SUM(Y785:Y786)","v":0},0,{"$f":"SUM(AA785:AA786)","v":0},{"$f":"SUM(AB785:AB786)","v":0},0,{"$f":"SUM(AD785:AD786)","v":0},{"$f":"SUM(AA787:AD787)-I787","v":0},{"$f":"SUM(AF785:AF786)","v":0},{"$f":"SUM(AG785:AG786)","v":0},0,{"$f":"SUM(AI785:AI786)","v":0},{"$f":"SUM(AF787:AI787)-J787","v":0},{"$f":"SUM(AK785:AK786)","v":6011.5711718272341},{"$f":"SUM(AL785:AL786)","v":0},0,{"$f":"SUM(AN785:AN786)","v":0},0,{"$f":"SUM(AP785:AP786)","v":566.43646938563734},{"$f":"SUM(AQ785:AQ786)","v":0},0,{"$f":"SUM(AS785:AS786)","v":0},0,{"$f":"SUM(AU785:AU786)","v":83985.872961920293},{"$f":"SUM(AV785:AV786)","v":0},0,{"$f":"SUM(AX785:AX786)","v":0},0,{"$f":"SUM(AZ785:AZ786)","v":0},{"$f":"SUM(BA785:BA786)","v":0},0,{"$f":"SUM(BC785:BC786)","v":0},0,{"$f":"SUM(BE785:BE786)","v":0},{"$f":"SUM(BF785:BF786)","v":0},0,{"$f":"SUM(BH785:BH786)","v":0},0,{"$f":"SUM(BJ785:BJ786)","v":0},{"$f":"SUM(BK785:BK786)","v":0},0,{"$f":"SUM(BM785:BM786)","v":0},0,{"$f":"SUM(BO785:BO786)","v":9974.636403783592},{"$f":"SUM(BP785:BP786)","v":0},0,{"$f":"SUM(BR785:BR786)","v":0},0,{"$f":"SUM(BT785:BT786)","v":5597.8599742785091},{"$f":"SUM(BU785:BU786)","v":0},0,{"$f":"SUM(BW785:BW786)","v":0},0,0]
[779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[780,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V789:Y789)-H789","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK789:AN789)-K789","v":0},null,null,null,null,{"$f":"SUM(AP789:AS789)-L789","v":0},null,null,null,null,{"$f":"SUM(AU789:AX789)-M789","v":0},null,null,null,null,{"$f":"SUM(AZ789:BC789)-N789","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO789:BR789)-Q789","v":0},null,null,null,null,{"$f":"SUM(BT789:BW789)-R789","v":0},{"$f":"SUM(V789:BW789)-S789","v":0}]
[781,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W788","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G790","v":0},{"$f":"VLOOKUP($F790,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G790","v":0},{"$f":"SUM(H790:R790)","v":0},null,"Customer",{"$f":"IF($U790=$V$646,$H790,0)","v":0},{"$f":"IF($U790=$W$646,$H790,0)","v":0},{"$f":"IF($U790=$X$646,$H790,0)+IF($U790=$Y$646,$H790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U790=$Y$646,$H790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V790:Y790)-H790","v":0},{"$f":"IF($U790=$AA$646,$I790,0)","v":0},{"$f":"IF($U790=$AB$646,$I790,0)","v":0},{"$f":"IF($U790=$AC$646,$I790,0)+IF($U790=$AD$646,$I790,0)*$X$643","v":0},{"$f":"IF($U790=$AD$646,$I790,0)*$Y$643","v":0},{"$f":"SUM(AA790:AD790)-I790","v":0},{"$f":"IF($U790=$AF$646,$J790,0)","v":0},{"$f":"IF($U790=$AG$646,$J790,0)","v":0},{"$f":"IF($U790=$AH$646,$J790,0)+IF($U790=$AI$646,$J790,0)*$X$643","v":0},{"$f":"IF($U790=$AI$646,$J790,0)*$Y$643","v":0},{"$f":"SUM(AF790:AI790)-J790","v":0},{"$f":"IF($U790=$AK$646,$K790,0)","v":0},{"$f":"IF($U790=$AL$646,$K790,0)","v":0},{"$f":"IF($U790=$AM$646,$K790,0)+IF($U790=$AN$646,$K790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U790=$AN$646,$K790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK790:AN790)-K790","v":0},{"$f":"IF($U790=$AP$646,$L790,0)","v":0},{"$f":"IF($U790=$AQ$646,$L790,0)","v":0},{"$f":"IF($U790=$AR$646,$L790,0)+IF($U790=$AS$646,$L790,0)*$X$643","v":0},{"$f":"IF($U790=$AS$646,$L790,0)*$Y$643","v":0},{"$f":"SUM(AP790:AS790)-L790","v":0},{"$f":"IF($U790=$AU$646,$M790,0)","v":0},{"$f":"IF($U790=$AV$646,$M790,0)","v":0},{"$f":"IF($U790=$AW$646,$M790,0)+IF($U790=$AX$646,$M790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U790=$AX$646,$M790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU790:AX790)-M790","v":0},{"$f":"IF($U790=$AZ$646,$N790,0)","v":0},{"$f":"IF($U790=$BA$646,$N790,0)","v":0},{"$f":"IF($U790=$BB$646,$N790,0)+IF($U790=$BC$646,$N790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U790=$BC$646,$N790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ790:BC790)-N790","v":0},{"$f":"IF($U790=$BE$646,$O790,0)","v":0},{"$f":"IF($U790=$BF$646,$O790,0)","v":0},{"$f":"IF($U790=$BG$646,$O790,0)+IF($U790=$BH$646,$O790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U790=$BH$646,$O790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U790=$BJ$646,$P790,0)","v":0},{"$f":"IF($U790=$BK$646,$P790,0)","v":0},{"$f":"IF($U790=$BL$646,$P790,0)+IF($U790=$BM$646,$P790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U790=$BM$646,$P790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U790=$BO$646,$Q790,0)","v":0},{"$f":"IF($U790=$BP$646,$Q790,0)","v":0},{"$f":"IF($U790=$BQ$646,$Q790,0)+IF($U790=$BR$646,$Q790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U790=$BR$646,$Q790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO790:BR790)-Q790","v":0},{"$f":"IF($U790=$BT$646,$R790,0)","v":0},{"$f":"IF($U790=$BU$646,$R790,0)","v":0},{"$f":"IF($U790=$BV$646,$R790,0)+IF($U790=$BW$646,$R790,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U790=$BW$646,$R790,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT790:BW790)-R790","v":0},{"$f":"SUM(V790:BW790)-S790","v":0}]
[782,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W789","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G791","v":0},{"$f":"VLOOKUP($F791,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G791","v":0},{"$f":"SUM(H791:R791)","v":0},null,"Customer",{"$f":"IF($U791=$V$646,$H791,0)","v":0},{"$f":"IF($U791=$W$646,$H791,0)","v":0},{"$f":"IF($U791=$X$646,$H791,0)+IF($U791=$Y$646,$H791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U791=$Y$646,$H791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V791:Y791)-H791","v":0},{"$f":"IF($U791=$AA$646,$I791,0)","v":0},{"$f":"IF($U791=$AB$646,$I791,0)","v":0},{"$f":"IF($U791=$AC$646,$I791,0)+IF($U791=$AD$646,$I791,0)*$X$643","v":0},{"$f":"IF($U791=$AD$646,$I791,0)*$Y$643","v":0},{"$f":"SUM(AA791:AD791)-I791","v":0},{"$f":"IF($U791=$AF$646,$J791,0)","v":0},{"$f":"IF($U791=$AG$646,$J791,0)","v":0},{"$f":"IF($U791=$AH$646,$J791,0)+IF($U791=$AI$646,$J791,0)*$X$643","v":0},{"$f":"IF($U791=$AI$646,$J791,0)*$Y$643","v":0},{"$f":"SUM(AF791:AI791)-J791","v":0},{"$f":"IF($U791=$AK$646,$K791,0)","v":0},{"$f":"IF($U791=$AL$646,$K791,0)","v":0},{"$f":"IF($U791=$AM$646,$K791,0)+IF($U791=$AN$646,$K791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U791=$AN$646,$K791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK791:AN791)-K791","v":0},{"$f":"IF($U791=$AP$646,$L791,0)","v":0},{"$f":"IF($U791=$AQ$646,$L791,0)","v":0},{"$f":"IF($U791=$AR$646,$L791,0)+IF($U791=$AS$646,$L791,0)*$X$643","v":0},{"$f":"IF($U791=$AS$646,$L791,0)*$Y$643","v":0},{"$f":"SUM(AP791:AS791)-L791","v":0},{"$f":"IF($U791=$AU$646,$M791,0)","v":0},{"$f":"IF($U791=$AV$646,$M791,0)","v":0},{"$f":"IF($U791=$AW$646,$M791,0)+IF($U791=$AX$646,$M791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U791=$AX$646,$M791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU791:AX791)-M791","v":0},{"$f":"IF($U791=$AZ$646,$N791,0)","v":0},{"$f":"IF($U791=$BA$646,$N791,0)","v":0},{"$f":"IF($U791=$BB$646,$N791,0)+IF($U791=$BC$646,$N791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U791=$BC$646,$N791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ791:BC791)-N791","v":0},{"$f":"IF($U791=$BE$646,$O791,0)","v":0},{"$f":"IF($U791=$BF$646,$O791,0)","v":0},{"$f":"IF($U791=$BG$646,$O791,0)+IF($U791=$BH$646,$O791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U791=$BH$646,$O791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U791=$BJ$646,$P791,0)","v":0},{"$f":"IF($U791=$BK$646,$P791,0)","v":0},{"$f":"IF($U791=$BL$646,$P791,0)+IF($U791=$BM$646,$P791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U791=$BM$646,$P791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U791=$BO$646,$Q791,0)","v":0},{"$f":"IF($U791=$BP$646,$Q791,0)","v":0},{"$f":"IF($U791=$BQ$646,$Q791,0)+IF($U791=$BR$646,$Q791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U791=$BR$646,$Q791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO791:BR791)-Q791","v":0},{"$f":"IF($U791=$BT$646,$R791,0)","v":0},{"$f":"IF($U791=$BU$646,$R791,0)","v":0},{"$f":"IF($U791=$BV$646,$R791,0)+IF($U791=$BW$646,$R791,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U791=$BW$646,$R791,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT791:BW791)-R791","v":0},{"$f":"SUM(V791:BW791)-S791","v":0}]
[783,null,null,"Total",null,null,{"$f":"SUM(G790:G791)","v":0},{"$f":"SUM(H790:H791)","v":0},{"$f":"SUM(I790:I791)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S790:S791)","v":0},null,null,{"$f":"SUM(V790:V791)","v":0},{"$f":"SUM(W790:W791)","v":0},0,{"$f":"SUM(Y790:Y791)","v":0},{"$f":"SUM(V792:Y792)-H792","v":0},{"$f":"SUM(AA790:AA791)","v":0},{"$f":"SUM(AB790:AB791)","v":0},0,{"$f":"SUM(AD790:AD791)","v":0},{"$f":"SUM(AA792:AD792)-I792","v":0},{"$f":"SUM(AF790:AF791)","v":0},{"$f":"SUM(AG790:AG791)","v":0},0,{"$f":"SUM(AI790:AI791)","v":0},{"$f":"SUM(AF792:AI792)-J792","v":0},{"$f":"SUM(AK790:AK791)","v":0},{"$f":"SUM(AL790:AL791)","v":0},0,{"$f":"SUM(AN790:AN791)","v":0},{"$f":"SUM(AK792:AN792)-K792","v":0},{"$f":"SUM(AP790:AP791)","v":0},{"$f":"SUM(AQ790:AQ791)","v":0},0,{"$f":"SUM(AS790:AS791)","v":0},{"$f":"SUM(AP792:AS792)-L792","v":0},{"$f":"SUM(AU790:AU791)","v":0},{"$f":"SUM(AV790:AV791)","v":0},0,{"$f":"SUM(AX790:AX791)","v":0},{"$f":"SUM(AU792:AX792)-M792","v":0},{"$f":"SUM(AZ790:AZ791)","v":0},{"$f":"SUM(BA790:BA791)","v":0},0,{"$f":"SUM(BC790:BC791)","v":0},{"$f":"SUM(AZ792:BC792)-N792","v":0},{"$f":"SUM(BE790:BE791)","v":0},{"$f":"SUM(BF790:BF791)","v":0},0,{"$f":"SUM(BH790:BH791)","v":0},0,{"$f":"SUM(BJ790:BJ791)","v":0},{"$f":"SUM(BK790:BK791)","v":0},0,{"$f":"SUM(BM790:BM791)","v":0},0,{"$f":"SUM(BO790:BO791)","v":0},{"$f":"SUM(BP790:BP791)","v":0},0,{"$f":"SUM(BR790:BR791)","v":0},{"$f":"SUM(BO792:BR792)-Q792","v":0},{"$f":"SUM(BT790:BT791)","v":0},{"$f":"SUM(BU790:BU791)","v":0},0,{"$f":"SUM(BW790:BW791)","v":0},{"$f":"SUM(BT792:BW792)-R792","v":0},{"$f":"SUM(V792:BW792)-S792","v":0}]
[784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[785,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V794:Y794)-H794","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK794:AN794)-K794","v":0},null,null,null,null,{"$f":"SUM(AP794:AS794)-L794","v":0},null,null,null,null,{"$f":"SUM(AU794:AX794)-M794","v":0},null,null,null,null,{"$f":"SUM(AZ794:BC794)-N794","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO794:BR794)-Q794","v":0},null,null,null,null,{"$f":"SUM(BT794:BW794)-R794","v":0},{"$f":"SUM(V794:BW794)-S794","v":0}]
[786,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W793","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G795","v":0},{"$f":"VLOOKUP($F795,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G795","v":0},{"$f":"SUM(H795:R795)","v":0},null,"Customer",{"$f":"IF($U795=$V$646,$H795,0)","v":0},{"$f":"IF($U795=$W$646,$H795,0)","v":0},{"$f":"IF($U795=$X$646,$H795,0)+IF($U795=$Y$646,$H795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U795=$Y$646,$H795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U795=$AA$646,$I795,0)","v":0},{"$f":"IF($U795=$AB$646,$I795,0)","v":0},{"$f":"IF($U795=$AC$646,$I795,0)+IF($U795=$AD$646,$I795,0)*$X$643","v":0},{"$f":"IF($U795=$AD$646,$I795,0)*$Y$643","v":0},{"$f":"SUM(AA795:AD795)-I795","v":0},{"$f":"IF($U795=$AF$646,$J795,0)","v":0},{"$f":"IF($U795=$AG$646,$J795,0)","v":0},{"$f":"IF($U795=$AH$646,$J795,0)+IF($U795=$AI$646,$J795,0)*$X$643","v":0},{"$f":"IF($U795=$AI$646,$J795,0)*$Y$643","v":0},{"$f":"SUM(AF795:AI795)-J795","v":0},{"$f":"IF($U795=$AK$646,$K795,0)","v":0},{"$f":"IF($U795=$AL$646,$K795,0)","v":0},{"$f":"IF($U795=$AM$646,$K795,0)+IF($U795=$AN$646,$K795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U795=$AN$646,$K795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U795=$AP$646,$L795,0)","v":0},{"$f":"IF($U795=$AQ$646,$L795,0)","v":0},{"$f":"IF($U795=$AR$646,$L795,0)+IF($U795=$AS$646,$L795,0)*$X$643","v":0},{"$f":"IF($U795=$AS$646,$L795,0)*$Y$643","v":0},0,{"$f":"IF($U795=$AU$646,$M795,0)","v":0},{"$f":"IF($U795=$AV$646,$M795,0)","v":0},{"$f":"IF($U795=$AW$646,$M795,0)+IF($U795=$AX$646,$M795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U795=$AX$646,$M795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U795=$AZ$646,$N795,0)","v":0},{"$f":"IF($U795=$BA$646,$N795,0)","v":0},{"$f":"IF($U795=$BB$646,$N795,0)+IF($U795=$BC$646,$N795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U795=$BC$646,$N795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U795=$BE$646,$O795,0)","v":0},{"$f":"IF($U795=$BF$646,$O795,0)","v":0},{"$f":"IF($U795=$BG$646,$O795,0)+IF($U795=$BH$646,$O795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U795=$BH$646,$O795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U795=$BJ$646,$P795,0)","v":0},{"$f":"IF($U795=$BK$646,$P795,0)","v":0},{"$f":"IF($U795=$BL$646,$P795,0)+IF($U795=$BM$646,$P795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U795=$BM$646,$P795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U795=$BO$646,$Q795,0)","v":0},{"$f":"IF($U795=$BP$646,$Q795,0)","v":0},{"$f":"IF($U795=$BQ$646,$Q795,0)+IF($U795=$BR$646,$Q795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U795=$BR$646,$Q795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U795=$BT$646,$R795,0)","v":0},{"$f":"IF($U795=$BU$646,$R795,0)","v":0},{"$f":"IF($U795=$BV$646,$R795,0)+IF($U795=$BW$646,$R795,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U795=$BW$646,$R795,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[787,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W794","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G796","v":0},{"$f":"VLOOKUP($F796,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G796","v":0},{"$f":"SUM(H796:R796)","v":0},null,"Customer",{"$f":"IF($U796=$V$646,$H796,0)","v":0},{"$f":"IF($U796=$W$646,$H796,0)","v":0},{"$f":"IF($U796=$X$646,$H796,0)+IF($U796=$Y$646,$H796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U796=$Y$646,$H796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U796=$AA$646,$I796,0)","v":0},{"$f":"IF($U796=$AB$646,$I796,0)","v":0},{"$f":"IF($U796=$AC$646,$I796,0)+IF($U796=$AD$646,$I796,0)*$X$643","v":0},{"$f":"IF($U796=$AD$646,$I796,0)*$Y$643","v":0},0,{"$f":"IF($U796=$AF$646,$J796,0)","v":0},{"$f":"IF($U796=$AG$646,$J796,0)","v":0},{"$f":"IF($U796=$AH$646,$J796,0)+IF($U796=$AI$646,$J796,0)*$X$643","v":0},{"$f":"IF($U796=$AI$646,$J796,0)*$Y$643","v":0},0,{"$f":"IF($U796=$AK$646,$K796,0)","v":0},{"$f":"IF($U796=$AL$646,$K796,0)","v":0},{"$f":"IF($U796=$AM$646,$K796,0)+IF($U796=$AN$646,$K796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U796=$AN$646,$K796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U796=$AP$646,$L796,0)","v":0},{"$f":"IF($U796=$AQ$646,$L796,0)","v":0},{"$f":"IF($U796=$AR$646,$L796,0)+IF($U796=$AS$646,$L796,0)*$X$643","v":0},{"$f":"IF($U796=$AS$646,$L796,0)*$Y$643","v":0},0,{"$f":"IF($U796=$AU$646,$M796,0)","v":0},{"$f":"IF($U796=$AV$646,$M796,0)","v":0},{"$f":"IF($U796=$AW$646,$M796,0)+IF($U796=$AX$646,$M796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U796=$AX$646,$M796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U796=$AZ$646,$N796,0)","v":0},{"$f":"IF($U796=$BA$646,$N796,0)","v":0},{"$f":"IF($U796=$BB$646,$N796,0)+IF($U796=$BC$646,$N796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U796=$BC$646,$N796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U796=$BE$646,$O796,0)","v":0},{"$f":"IF($U796=$BF$646,$O796,0)","v":0},{"$f":"IF($U796=$BG$646,$O796,0)+IF($U796=$BH$646,$O796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U796=$BH$646,$O796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U796=$BJ$646,$P796,0)","v":0},{"$f":"IF($U796=$BK$646,$P796,0)","v":0},{"$f":"IF($U796=$BL$646,$P796,0)+IF($U796=$BM$646,$P796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U796=$BM$646,$P796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U796=$BO$646,$Q796,0)","v":0},{"$f":"IF($U796=$BP$646,$Q796,0)","v":0},{"$f":"IF($U796=$BQ$646,$Q796,0)+IF($U796=$BR$646,$Q796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U796=$BR$646,$Q796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U796=$BT$646,$R796,0)","v":0},{"$f":"IF($U796=$BU$646,$R796,0)","v":0},{"$f":"IF($U796=$BV$646,$R796,0)+IF($U796=$BW$646,$R796,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U796=$BW$646,$R796,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[788,null,null,"Total",null,null,{"$f":"SUM(G795:G796)","v":0},{"$f":"SUM(H795:H796)","v":0},{"$f":"SUM(I795:I796)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S795:S796)","v":0},null,null,{"$f":"SUM(V795:V796)","v":0},{"$f":"SUM(W795:W796)","v":0},0,{"$f":"SUM(Y795:Y796)","v":0},0,{"$f":"SUM(AA795:AA796)","v":0},{"$f":"SUM(AB795:AB796)","v":0},0,{"$f":"SUM(AD795:AD796)","v":0},0,{"$f":"SUM(AF795:AF796)","v":0},{"$f":"SUM(AG795:AG796)","v":0},0,{"$f":"SUM(AI795:AI796)","v":0},0,{"$f":"SUM(AK795:AK796)","v":0},{"$f":"SUM(AL795:AL796)","v":0},0,{"$f":"SUM(AN795:AN796)","v":0},0,{"$f":"SUM(AP795:AP796)","v":0},{"$f":"SUM(AQ795:AQ796)","v":0},0,{"$f":"SUM(AS795:AS796)","v":0},0,{"$f":"SUM(AU795:AU796)","v":0},{"$f":"SUM(AV795:AV796)","v":0},0,{"$f":"SUM(AX795:AX796)","v":0},0,{"$f":"SUM(AZ795:AZ796)","v":0},{"$f":"SUM(BA795:BA796)","v":0},0,{"$f":"SUM(BC795:BC796)","v":0},0,{"$f":"SUM(BE795:BE796)","v":0},{"$f":"SUM(BF795:BF796)","v":0},0,{"$f":"SUM(BH795:BH796)","v":0},0,{"$f":"SUM(BJ795:BJ796)","v":0},{"$f":"SUM(BK795:BK796)","v":0},0,{"$f":"SUM(BM795:BM796)","v":0},0,{"$f":"SUM(BO795:BO796)","v":0},{"$f":"SUM(BP795:BP796)","v":0},0,{"$f":"SUM(BR795:BR796)","v":0},0,{"$f":"SUM(BT795:BT796)","v":0},{"$f":"SUM(BU795:BU796)","v":0},0,{"$f":"SUM(BW795:BW796)","v":0},0,0]
[789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[790,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[791,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W798","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G800","v":0},{"$f":"VLOOKUP($F800,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G800","v":0},{"$f":"SUM(H800:R800)","v":0},null,"Customer",{"$f":"IF($U800=$V$646,$H800,0)","v":0},{"$f":"IF($U800=$W$646,$H800,0)","v":0},{"$f":"IF($U800=$X$646,$H800,0)+IF($U800=$Y$646,$H800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U800=$Y$646,$H800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U800=$AA$646,$I800,0)","v":0},{"$f":"IF($U800=$AB$646,$I800,0)","v":0},{"$f":"IF($U800=$AC$646,$I800,0)+IF($U800=$AD$646,$I800,0)*$X$643","v":0},{"$f":"IF($U800=$AD$646,$I800,0)*$Y$643","v":0},0,{"$f":"IF($U800=$AF$646,$J800,0)","v":0},{"$f":"IF($U800=$AG$646,$J800,0)","v":0},{"$f":"IF($U800=$AH$646,$J800,0)+IF($U800=$AI$646,$J800,0)*$X$643","v":0},{"$f":"IF($U800=$AI$646,$J800,0)*$Y$643","v":0},0,{"$f":"IF($U800=$AK$646,$K800,0)","v":0},{"$f":"IF($U800=$AL$646,$K800,0)","v":0},{"$f":"IF($U800=$AM$646,$K800,0)+IF($U800=$AN$646,$K800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U800=$AN$646,$K800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U800=$AP$646,$L800,0)","v":0},{"$f":"IF($U800=$AQ$646,$L800,0)","v":0},{"$f":"IF($U800=$AR$646,$L800,0)+IF($U800=$AS$646,$L800,0)*$X$643","v":0},{"$f":"IF($U800=$AS$646,$L800,0)*$Y$643","v":0},0,{"$f":"IF($U800=$AU$646,$M800,0)","v":0},{"$f":"IF($U800=$AV$646,$M800,0)","v":0},{"$f":"IF($U800=$AW$646,$M800,0)+IF($U800=$AX$646,$M800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U800=$AX$646,$M800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U800=$AZ$646,$N800,0)","v":0},{"$f":"IF($U800=$BA$646,$N800,0)","v":0},{"$f":"IF($U800=$BB$646,$N800,0)+IF($U800=$BC$646,$N800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U800=$BC$646,$N800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U800=$BE$646,$O800,0)","v":0},{"$f":"IF($U800=$BF$646,$O800,0)","v":0},{"$f":"IF($U800=$BG$646,$O800,0)+IF($U800=$BH$646,$O800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U800=$BH$646,$O800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U800=$BJ$646,$P800,0)","v":0},{"$f":"IF($U800=$BK$646,$P800,0)","v":0},{"$f":"IF($U800=$BL$646,$P800,0)+IF($U800=$BM$646,$P800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U800=$BM$646,$P800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U800=$BO$646,$Q800,0)","v":0},{"$f":"IF($U800=$BP$646,$Q800,0)","v":0},{"$f":"IF($U800=$BQ$646,$Q800,0)+IF($U800=$BR$646,$Q800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U800=$BR$646,$Q800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U800=$BT$646,$R800,0)","v":0},{"$f":"IF($U800=$BU$646,$R800,0)","v":0},{"$f":"IF($U800=$BV$646,$R800,0)+IF($U800=$BW$646,$R800,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U800=$BW$646,$R800,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[792,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W799","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G801","v":0},{"$f":"VLOOKUP($F801,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G801","v":0},{"$f":"SUM(H801:R801)","v":0},null,"Customer",{"$f":"IF($U801=$V$646,$H801,0)","v":0},{"$f":"IF($U801=$W$646,$H801,0)","v":0},{"$f":"IF($U801=$X$646,$H801,0)+IF($U801=$Y$646,$H801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U801=$Y$646,$H801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U801=$AA$646,$I801,0)","v":0},{"$f":"IF($U801=$AB$646,$I801,0)","v":0},{"$f":"IF($U801=$AC$646,$I801,0)+IF($U801=$AD$646,$I801,0)*$X$643","v":0},{"$f":"IF($U801=$AD$646,$I801,0)*$Y$643","v":0},0,{"$f":"IF($U801=$AF$646,$J801,0)","v":0},{"$f":"IF($U801=$AG$646,$J801,0)","v":0},{"$f":"IF($U801=$AH$646,$J801,0)+IF($U801=$AI$646,$J801,0)*$X$643","v":0},{"$f":"IF($U801=$AI$646,$J801,0)*$Y$643","v":0},0,{"$f":"IF($U801=$AK$646,$K801,0)","v":0},{"$f":"IF($U801=$AL$646,$K801,0)","v":0},{"$f":"IF($U801=$AM$646,$K801,0)+IF($U801=$AN$646,$K801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U801=$AN$646,$K801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U801=$AP$646,$L801,0)","v":0},{"$f":"IF($U801=$AQ$646,$L801,0)","v":0},{"$f":"IF($U801=$AR$646,$L801,0)+IF($U801=$AS$646,$L801,0)*$X$643","v":0},{"$f":"IF($U801=$AS$646,$L801,0)*$Y$643","v":0},0,{"$f":"IF($U801=$AU$646,$M801,0)","v":0},{"$f":"IF($U801=$AV$646,$M801,0)","v":0},{"$f":"IF($U801=$AW$646,$M801,0)+IF($U801=$AX$646,$M801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U801=$AX$646,$M801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U801=$AZ$646,$N801,0)","v":0},{"$f":"IF($U801=$BA$646,$N801,0)","v":0},{"$f":"IF($U801=$BB$646,$N801,0)+IF($U801=$BC$646,$N801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U801=$BC$646,$N801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U801=$BE$646,$O801,0)","v":0},{"$f":"IF($U801=$BF$646,$O801,0)","v":0},{"$f":"IF($U801=$BG$646,$O801,0)+IF($U801=$BH$646,$O801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U801=$BH$646,$O801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U801=$BJ$646,$P801,0)","v":0},{"$f":"IF($U801=$BK$646,$P801,0)","v":0},{"$f":"IF($U801=$BL$646,$P801,0)+IF($U801=$BM$646,$P801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U801=$BM$646,$P801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U801=$BO$646,$Q801,0)","v":0},{"$f":"IF($U801=$BP$646,$Q801,0)","v":0},{"$f":"IF($U801=$BQ$646,$Q801,0)+IF($U801=$BR$646,$Q801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U801=$BR$646,$Q801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U801=$BT$646,$R801,0)","v":0},{"$f":"IF($U801=$BU$646,$R801,0)","v":0},{"$f":"IF($U801=$BV$646,$R801,0)+IF($U801=$BW$646,$R801,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U801=$BW$646,$R801,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[793,null,null,"Total",null,null,{"$f":"SUM(G800:G801)","v":0},{"$f":"SUM(H800:H801)","v":0},{"$f":"SUM(I800:I801)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S800:S801)","v":0},null,null,{"$f":"SUM(V800:V801)","v":0},{"$f":"SUM(W800:W801)","v":0},0,0,0,{"$f":"SUM(AA800:AA801)","v":0},{"$f":"SUM(AB800:AB801)","v":0},0,0,0,{"$f":"SUM(AF800:AF801)","v":0},{"$f":"SUM(AG800:AG801)","v":0},0,0,0,{"$f":"SUM(AK800:AK801)","v":0},{"$f":"SUM(AL800:AL801)","v":0},0,0,0,{"$f":"SUM(AP800:AP801)","v":0},{"$f":"SUM(AQ800:AQ801)","v":0},0,0,0,{"$f":"SUM(AU800:AU801)","v":0},{"$f":"SUM(AV800:AV801)","v":0},0,0,0,{"$f":"SUM(AZ800:AZ801)","v":0},{"$f":"SUM(BA800:BA801)","v":0},0,0,0,{"$f":"SUM(BE800:BE801)","v":0},{"$f":"SUM(BF800:BF801)","v":0},0,0,0,{"$f":"SUM(BJ800:BJ801)","v":0},{"$f":"SUM(BK800:BK801)","v":0},0,0,0,{"$f":"SUM(BO800:BO801)","v":0},{"$f":"SUM(BP800:BP801)","v":0},0,0,0,{"$f":"SUM(BT800:BT801)","v":0},{"$f":"SUM(BU800:BU801)","v":0},0,0,0,0]
[794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[795,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[796,null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"G760+G765+G770+G775+G780+G795+G800+G785+G790","v":13516609.111586524},{"$f":"H760+H765+H770+H775+H780+H795+H800+H785+H790","v":12968507.044477997},0,0,33848.752187086582,2995.7092327467121,432468.66659168678,0,0,0,50388.262456405413,28400.676640601276,13516609.111586522,null,null,{"$f":"V760+V765+V770+V775+V780+V795+V800+V785+V790","v":12968507.044477997},{"$f":"W760+W765+W770+W775+W780+W795+W800+W785+W790","v":0},0,0,0,{"$f":"AA760+AA765+AA770+AA775+AA780+AA795+AA800+AA785+AA790","v":0},0,0,0,0,{"$f":"AF760+AF765+AF770+AF775+AF780+AF795+AF800+AF785+AF790","v":0},0,0,0,0,{"$f":"AK760+AK765+AK770+AK775+AK780+AK795+AK800+AK785+AK790","v":33848.752187086582},0,0,0,0,{"$f":"AP760+AP765+AP770+AP775+AP780+AP795+AP800+AP785+AP790","v":2995.7092327467121},0,0,0,0,{"$f":"AU760+AU765+AU770+AU775+AU780+AU795+AU800+AU785+AU790","v":432468.66659168678},0,0,0,0,{"$f":"AZ760+AZ765+AZ770+AZ775+AZ780+AZ795+AZ800+AZ785+AZ790","v":0},0,0,0,0,{"$f":"BE760+BE765+BE770+BE775+BE780+BE795+BE800+BE785+BE790","v":0},0,0,0,0,{"$f":"BJ760+BJ765+BJ770+BJ775+BJ780+BJ795+BJ800+BJ785+BJ790","v":0},0,0,0,0,{"$f":"BO760+BO765+BO770+BO775+BO780+BO795+BO800+BO785+BO790","v":50388.262456405413},0,0,0,0,{"$f":"BT760+BT765+BT770+BT775+BT780+BT795+BT800+BT785+BT790","v":28400.676640601276},0,0,0,0,0]
[797,null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"G761+G766+G771+G776+G781+G796+G801+G786+G791","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S761+S766+S771+S776+S781+S796+S801+S786+S791","v":0},null,null,{"$f":"V761+V766+V771+V776+V781+V796+V801+V786+V791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[799,null,"System Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G805:G807)","v":13516609.111586524},{"$f":"SUM(H805:H807)","v":12968507.044477997},{"$f":"SUM(I805:I807)","v":0},0,33848.752187086582,2995.7092327467121,432468.66659168678,0,0,0,50388.262456405413,28400.676640601276,{"$f":"SUM(S805:S807)","v":13516609.111586522},null,null,{"$f":"SUM(V805:V807)","v":12968507.044477997},0,0,0,0,{"$f":"SUM(AA805:AA807)","v":0},0,0,0,0,{"$f":"SUM(AF805:AF807)","v":0},0,0,0,0,{"$f":"SUM(AK805:AK807)","v":33848.752187086582},0,0,0,0,{"$f":"SUM(AP805:AP807)","v":2995.7092327467121},0,0,0,0,{"$f":"SUM(AU805:AU807)","v":432468.66659168678},0,0,0,0,{"$f":"SUM(AZ805:AZ807)","v":0},0,0,0,0,{"$f":"SUM(BE805:BE807)","v":0},0,0,0,0,{"$f":"SUM(BJ805:BJ807)","v":0},0,0,0,0,{"$f":"SUM(BO805:BO807)","v":50388.262456405413},0,0,0,0,{"$f":"SUM(BT805:BT807)","v":28400.676640601276},0,0,0,0,0]
[800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[801,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[803,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[804,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W811","v":643379.47110545298},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G813","v":642454.7075673698},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G813","v":254.28215216847647},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G813","v":10.015489582128176},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G813","v":642.1041654319954},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G813","v":6.1205769668561079},{"$f":"VLOOKUP($F813,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G813","v":12.241153933712216},{"$f":"SUM(H813:R813)","v":643379.47110545298},null,"Customer",{"$f":"IF($U813=$V$646,$H813,0)","v":642454.7075673698},{"$f":"IF($U813=$W$646,$H813,0)","v":0},{"$f":"IF($U813=$X$646,$H813,0)+IF($U813=$Y$646,$H813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U813=$Y$646,$H813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U813=$AA$646,$I813,0)","v":0},{"$f":"IF($U813=$AB$646,$I813,0)","v":0},{"$f":"IF($U813=$AC$646,$I813,0)+IF($U813=$AD$646,$I813,0)*$X$643","v":0},{"$f":"IF($U813=$AD$646,$I813,0)*$Y$643","v":0},0,{"$f":"IF($U813=$AF$646,$J813,0)","v":0},{"$f":"IF($U813=$AG$646,$J813,0)","v":0},{"$f":"IF($U813=$AH$646,$J813,0)+IF($U813=$AI$646,$J813,0)*$X$643","v":0},{"$f":"IF($U813=$AI$646,$J813,0)*$Y$643","v":0},0,{"$f":"IF($U813=$AK$646,$K813,0)","v":254.28215216847647},{"$f":"IF($U813=$AL$646,$K813,0)","v":0},{"$f":"IF($U813=$AM$646,$K813,0)+IF($U813=$AN$646,$K813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U813=$AN$646,$K813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U813=$AP$646,$L813,0)","v":10.015489582128176},{"$f":"IF($U813=$AQ$646,$L813,0)","v":0},{"$f":"IF($U813=$AR$646,$L813,0)+IF($U813=$AS$646,$L813,0)*$X$643","v":0},{"$f":"IF($U813=$AS$646,$L813,0)*$Y$643","v":0},0,{"$f":"IF($U813=$AU$646,$M813,0)","v":642.1041654319954},{"$f":"IF($U813=$AV$646,$M813,0)","v":0},{"$f":"IF($U813=$AW$646,$M813,0)+IF($U813=$AX$646,$M813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U813=$AX$646,$M813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U813=$AZ$646,$N813,0)","v":0},{"$f":"IF($U813=$BA$646,$N813,0)","v":0},{"$f":"IF($U813=$BB$646,$N813,0)+IF($U813=$BC$646,$N813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U813=$BC$646,$N813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U813=$BE$646,$O813,0)","v":0},{"$f":"IF($U813=$BF$646,$O813,0)","v":0},{"$f":"IF($U813=$BG$646,$O813,0)+IF($U813=$BH$646,$O813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U813=$BH$646,$O813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U813=$BJ$646,$P813,0)","v":0},{"$f":"IF($U813=$BK$646,$P813,0)","v":0},{"$f":"IF($U813=$BL$646,$P813,0)+IF($U813=$BM$646,$P813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U813=$BM$646,$P813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U813=$BO$646,$Q813,0)","v":6.1205769668561079},{"$f":"IF($U813=$BP$646,$Q813,0)","v":0},{"$f":"IF($U813=$BQ$646,$Q813,0)+IF($U813=$BR$646,$Q813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U813=$BR$646,$Q813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U813=$BT$646,$R813,0)","v":12.241153933712216},{"$f":"IF($U813=$BU$646,$R813,0)","v":0},{"$f":"IF($U813=$BV$646,$R813,0)+IF($U813=$BW$646,$R813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U813=$BW$646,$R813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[805,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G814","v":0},{"$f":"SUM(H814:R814)","v":0},null,"Customer",{"$f":"IF($U814=$V$646,$H814,0)","v":0},{"$f":"IF($U814=$W$646,$H814,0)","v":0},{"$f":"IF($U814=$X$646,$H814,0)+IF($U814=$Y$646,$H814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U814=$Y$646,$H814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U814=$AA$646,$I814,0)","v":0},{"$f":"IF($U814=$AB$646,$I814,0)","v":0},{"$f":"IF($U814=$AC$646,$I814,0)+IF($U814=$AD$646,$I814,0)*$X$643","v":0},{"$f":"IF($U814=$AD$646,$I814,0)*$Y$643","v":0},0,{"$f":"IF($U814=$AF$646,$J814,0)","v":0},{"$f":"IF($U814=$AG$646,$J814,0)","v":0},{"$f":"IF($U814=$AH$646,$J814,0)+IF($U814=$AI$646,$J814,0)*$X$643","v":0},{"$f":"IF($U814=$AI$646,$J814,0)*$Y$643","v":0},0,{"$f":"IF($U814=$AK$646,$K814,0)","v":0},{"$f":"IF($U814=$AL$646,$K814,0)","v":0},{"$f":"IF($U814=$AM$646,$K814,0)+IF($U814=$AN$646,$K814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U814=$AN$646,$K814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U814=$AP$646,$L814,0)","v":0},{"$f":"IF($U814=$AQ$646,$L814,0)","v":0},{"$f":"IF($U814=$AR$646,$L814,0)+IF($U814=$AS$646,$L814,0)*$X$643","v":0},{"$f":"IF($U814=$AS$646,$L814,0)*$Y$643","v":0},0,{"$f":"IF($U814=$AU$646,$M814,0)","v":0},{"$f":"IF($U814=$AV$646,$M814,0)","v":0},{"$f":"IF($U814=$AW$646,$M814,0)+IF($U814=$AX$646,$M814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U814=$AX$646,$M814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U814=$AZ$646,$N814,0)","v":0},{"$f":"IF($U814=$BA$646,$N814,0)","v":0},{"$f":"IF($U814=$BB$646,$N814,0)+IF($U814=$BC$646,$N814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U814=$BC$646,$N814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U814=$BE$646,$O814,0)","v":0},{"$f":"IF($U814=$BF$646,$O814,0)","v":0},{"$f":"IF($U814=$BG$646,$O814,0)+IF($U814=$BH$646,$O814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U814=$BH$646,$O814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U814=$BJ$646,$P814,0)","v":0},{"$f":"IF($U814=$BK$646,$P814,0)","v":0},{"$f":"IF($U814=$BL$646,$P814,0)+IF($U814=$BM$646,$P814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U814=$BM$646,$P814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U814=$BO$646,$Q814,0)","v":0},{"$f":"IF($U814=$BP$646,$Q814,0)","v":0},{"$f":"IF($U814=$BQ$646,$Q814,0)+IF($U814=$BR$646,$Q814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U814=$BR$646,$Q814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U814=$BT$646,$R814,0)","v":0},{"$f":"IF($U814=$BU$646,$R814,0)","v":0},{"$f":"IF($U814=$BV$646,$R814,0)+IF($U814=$BW$646,$R814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U814=$BW$646,$R814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[806,null,null,"Total",null,null,{"$f":"SUM(G813:G814)","v":643379.47110545298},{"$f":"SUM(H813:H814)","v":642454.7075673698},{"$f":"SUM(I813:I814)","v":0},0,254.28215216847647,10.015489582128176,642.1041654319954,0,0,0,6.1205769668561079,12.241153933712216,{"$f":"SUM(S813:S814)","v":643379.47110545298},null,null,{"$f":"SUM(V813:V814)","v":642454.7075673698},{"$f":"SUM(W813:W814)","v":0},0,0,0,{"$f":"SUM(AA813:AA814)","v":0},{"$f":"SUM(AB813:AB814)","v":0},0,0,0,{"$f":"SUM(AF813:AF814)","v":0},{"$f":"SUM(AG813:AG814)","v":0},0,0,0,{"$f":"SUM(AK813:AK814)","v":254.28215216847647},{"$f":"SUM(AL813:AL814)","v":0},0,0,0,{"$f":"SUM(AP813:AP814)","v":10.015489582128176},{"$f":"SUM(AQ813:AQ814)","v":0},0,0,0,{"$f":"SUM(AU813:AU814)","v":642.1041654319954},{"$f":"SUM(AV813:AV814)","v":0},0,0,0,{"$f":"SUM(AZ813:AZ814)","v":0},{"$f":"SUM(BA813:BA814)","v":0},0,0,0,{"$f":"SUM(BE813:BE814)","v":0},{"$f":"SUM(BF813:BF814)","v":0},0,0,0,{"$f":"SUM(BJ813:BJ814)","v":0},{"$f":"SUM(BK813:BK814)","v":0},0,0,0,{"$f":"SUM(BO813:BO814)","v":6.1205769668561079},{"$f":"SUM(BP813:BP814)","v":0},0,0,0,{"$f":"SUM(BT813:BT814)","v":12.241153933712216},{"$f":"SUM(BU813:BU814)","v":0},0,0,0,0]
[807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[808,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[809,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W816","v":1700720.7727039196},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G818","v":803967.09568462183},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G818","v":43807.714048248083},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G818","v":24969.26259746671},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G818","v":720957.48162611772},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G818","v":14150.730663457896},{"$f":"VLOOKUP($F818,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G818","v":92868.488084007287},{"$f":"SUM(H818:R818)","v":1700720.7727039196},null,"Customer",{"$f":"IF($U818=$V$646,$H818,0)","v":803967.09568462183},{"$f":"IF($U818=$W$646,$H818,0)","v":0},{"$f":"IF($U818=$X$646,$H818,0)+IF($U818=$Y$646,$H818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U818=$Y$646,$H818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U818=$AA$646,$I818,0)","v":0},{"$f":"IF($U818=$AB$646,$I818,0)","v":0},{"$f":"IF($U818=$AC$646,$I818,0)+IF($U818=$AD$646,$I818,0)*$X$643","v":0},{"$f":"IF($U818=$AD$646,$I818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AF$646,$J818,0)","v":0},{"$f":"IF($U818=$AG$646,$J818,0)","v":0},{"$f":"IF($U818=$AH$646,$J818,0)+IF($U818=$AI$646,$J818,0)*$X$643","v":0},{"$f":"IF($U818=$AI$646,$J818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AK$646,$K818,0)","v":43807.714048248083},{"$f":"IF($U818=$AL$646,$K818,0)","v":0},{"$f":"IF($U818=$AM$646,$K818,0)+IF($U818=$AN$646,$K818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U818=$AN$646,$K818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U818=$AP$646,$L818,0)","v":24969.26259746671},{"$f":"IF($U818=$AQ$646,$L818,0)","v":0},{"$f":"IF($U818=$AR$646,$L818,0)+IF($U818=$AS$646,$L818,0)*$X$643","v":0},{"$f":"IF($U818=$AS$646,$L818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AU$646,$M818,0)","v":720957.48162611772},{"$f":"IF($U818=$AV$646,$M818,0)","v":0},{"$f":"IF($U818=$AW$646,$M818,0)+IF($U818=$AX$646,$M818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U818=$AX$646,$M818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U818=$AZ$646,$N818,0)","v":0},{"$f":"IF($U818=$BA$646,$N818,0)","v":0},{"$f":"IF($U818=$BB$646,$N818,0)+IF($U818=$BC$646,$N818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U818=$BC$646,$N818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U818=$BE$646,$O818,0)","v":0},{"$f":"IF($U818=$BF$646,$O818,0)","v":0},{"$f":"IF($U818=$BG$646,$O818,0)+IF($U818=$BH$646,$O818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U818=$BH$646,$O818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U818=$BJ$646,$P818,0)","v":0},{"$f":"IF($U818=$BK$646,$P818,0)","v":0},{"$f":"IF($U818=$BL$646,$P818,0)+IF($U818=$BM$646,$P818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U818=$BM$646,$P818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U818=$BO$646,$Q818,0)","v":14150.730663457896},{"$f":"IF($U818=$BP$646,$Q818,0)","v":0},{"$f":"IF($U818=$BQ$646,$Q818,0)+IF($U818=$BR$646,$Q818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U818=$BR$646,$Q818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U818=$BT$646,$R818,0)","v":92868.488084007287},{"$f":"IF($U818=$BU$646,$R818,0)","v":0},{"$f":"IF($U818=$BV$646,$R818,0)+IF($U818=$BW$646,$R818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U818=$BW$646,$R818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[810,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G819","v":0},{"$f":"SUM(H819:R819)","v":0},null,"Customer",{"$f":"IF($U819=$V$646,$H819,0)","v":0},{"$f":"IF($U819=$W$646,$H819,0)","v":0},{"$f":"IF($U819=$X$646,$H819,0)+IF($U819=$Y$646,$H819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U819=$Y$646,$H819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U819=$AA$646,$I819,0)","v":0},{"$f":"IF($U819=$AB$646,$I819,0)","v":0},{"$f":"IF($U819=$AC$646,$I819,0)+IF($U819=$AD$646,$I819,0)*$X$643","v":0},{"$f":"IF($U819=$AD$646,$I819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AF$646,$J819,0)","v":0},{"$f":"IF($U819=$AG$646,$J819,0)","v":0},{"$f":"IF($U819=$AH$646,$J819,0)+IF($U819=$AI$646,$J819,0)*$X$643","v":0},{"$f":"IF($U819=$AI$646,$J819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AK$646,$K819,0)","v":0},{"$f":"IF($U819=$AL$646,$K819,0)","v":0},{"$f":"IF($U819=$AM$646,$K819,0)+IF($U819=$AN$646,$K819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U819=$AN$646,$K819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U819=$AP$646,$L819,0)","v":0},{"$f":"IF($U819=$AQ$646,$L819,0)","v":0},{"$f":"IF($U819=$AR$646,$L819,0)+IF($U819=$AS$646,$L819,0)*$X$643","v":0},{"$f":"IF($U819=$AS$646,$L819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AU$646,$M819,0)","v":0},{"$f":"IF($U819=$AV$646,$M819,0)","v":0},{"$f":"IF($U819=$AW$646,$M819,0)+IF($U819=$AX$646,$M819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U819=$AX$646,$M819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U819=$AZ$646,$N819,0)","v":0},{"$f":"IF($U819=$BA$646,$N819,0)","v":0},{"$f":"IF($U819=$BB$646,$N819,0)+IF($U819=$BC$646,$N819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U819=$BC$646,$N819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U819=$BE$646,$O819,0)","v":0},{"$f":"IF($U819=$BF$646,$O819,0)","v":0},{"$f":"IF($U819=$BG$646,$O819,0)+IF($U819=$BH$646,$O819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U819=$BH$646,$O819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U819=$BJ$646,$P819,0)","v":0},{"$f":"IF($U819=$BK$646,$P819,0)","v":0},{"$f":"IF($U819=$BL$646,$P819,0)+IF($U819=$BM$646,$P819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U819=$BM$646,$P819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U819=$BO$646,$Q819,0)","v":0},{"$f":"IF($U819=$BP$646,$Q819,0)","v":0},{"$f":"IF($U819=$BQ$646,$Q819,0)+IF($U819=$BR$646,$Q819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U819=$BR$646,$Q819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U819=$BT$646,$R819,0)","v":0},{"$f":"IF($U819=$BU$646,$R819,0)","v":0},{"$f":"IF($U819=$BV$646,$R819,0)+IF($U819=$BW$646,$R819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U819=$BW$646,$R819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[811,null,null,"Total",null,null,{"$f":"SUM(G818:G819)","v":1700720.7727039196},{"$f":"SUM(H818:H819)","v":803967.09568462183},{"$f":"SUM(I818:I819)","v":0},0,43807.714048248083,24969.26259746671,720957.48162611772,0,0,0,14150.730663457896,92868.488084007287,{"$f":"SUM(S818:S819)","v":1700720.7727039196},null,null,{"$f":"SUM(V818:V819)","v":803967.09568462183},{"$f":"SUM(W818:W819)","v":0},0,0,0,{"$f":"SUM(AA818:AA819)","v":0},{"$f":"SUM(AB818:AB819)","v":0},0,0,0,{"$f":"SUM(AF818:AF819)","v":0},{"$f":"SUM(AG818:AG819)","v":0},0,0,0,{"$f":"SUM(AK818:AK819)","v":43807.714048248083},{"$f":"SUM(AL818:AL819)","v":0},0,0,0,{"$f":"SUM(AP818:AP819)","v":24969.26259746671},{"$f":"SUM(AQ818:AQ819)","v":0},0,0,0,{"$f":"SUM(AU818:AU819)","v":720957.48162611772},{"$f":"SUM(AV818:AV819)","v":0},0,0,0,{"$f":"SUM(AZ818:AZ819)","v":0},{"$f":"SUM(BA818:BA819)","v":0},0,0,0,{"$f":"SUM(BE818:BE819)","v":0},{"$f":"SUM(BF818:BF819)","v":0},0,0,0,{"$f":"SUM(BJ818:BJ819)","v":0},{"$f":"SUM(BK818:BK819)","v":0},0,0,0,{"$f":"SUM(BO818:BO819)","v":14150.730663457896},{"$f":"SUM(BP818:BP819)","v":0},0,0,0,{"$f":"SUM(BT818:BT819)","v":92868.488084007287},{"$f":"SUM(BU818:BU819)","v":0},0,0,0,0]
[812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[813,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[814,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W821","v":602448.83219455986},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G823","v":601582.90044106916},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G823","v":238.10518131485284},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G823","v":9.3783222399723218},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G823","v":601.25465916267012},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G823","v":5.7311969244275307},{"$f":"VLOOKUP($F823,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G823","v":11.462393848855061},{"$f":"SUM(H823:R823)","v":602448.83219455997},null,"Customer",{"$f":"IF($U823=$V$646,$H823,0)","v":601582.90044106916},{"$f":"IF($U823=$W$646,$H823,0)","v":0},{"$f":"IF($U823=$X$646,$H823,0)+IF($U823=$Y$646,$H823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U823=$Y$646,$H823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U823=$AA$646,$I823,0)","v":0},{"$f":"IF($U823=$AB$646,$I823,0)","v":0},{"$f":"IF($U823=$AC$646,$I823,0)+IF($U823=$AD$646,$I823,0)*$X$643","v":0},{"$f":"IF($U823=$AD$646,$I823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AF$646,$J823,0)","v":0},{"$f":"IF($U823=$AG$646,$J823,0)","v":0},{"$f":"IF($U823=$AH$646,$J823,0)+IF($U823=$AI$646,$J823,0)*$X$643","v":0},{"$f":"IF($U823=$AI$646,$J823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AK$646,$K823,0)","v":238.10518131485284},{"$f":"IF($U823=$AL$646,$K823,0)","v":0},{"$f":"IF($U823=$AM$646,$K823,0)+IF($U823=$AN$646,$K823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U823=$AN$646,$K823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U823=$AP$646,$L823,0)","v":9.3783222399723218},{"$f":"IF($U823=$AQ$646,$L823,0)","v":0},{"$f":"IF($U823=$AR$646,$L823,0)+IF($U823=$AS$646,$L823,0)*$X$643","v":0},{"$f":"IF($U823=$AS$646,$L823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AU$646,$M823,0)","v":601.25465916267012},{"$f":"IF($U823=$AV$646,$M823,0)","v":0},{"$f":"IF($U823=$AW$646,$M823,0)+IF($U823=$AX$646,$M823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U823=$AX$646,$M823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U823=$AZ$646,$N823,0)","v":0},{"$f":"IF($U823=$BA$646,$N823,0)","v":0},{"$f":"IF($U823=$BB$646,$N823,0)+IF($U823=$BC$646,$N823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U823=$BC$646,$N823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U823=$BE$646,$O823,0)","v":0},{"$f":"IF($U823=$BF$646,$O823,0)","v":0},{"$f":"IF($U823=$BG$646,$O823,0)+IF($U823=$BH$646,$O823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U823=$BH$646,$O823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U823=$BJ$646,$P823,0)","v":0},{"$f":"IF($U823=$BK$646,$P823,0)","v":0},{"$f":"IF($U823=$BL$646,$P823,0)+IF($U823=$BM$646,$P823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U823=$BM$646,$P823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U823=$BO$646,$Q823,0)","v":5.7311969244275307},{"$f":"IF($U823=$BP$646,$Q823,0)","v":0},{"$f":"IF($U823=$BQ$646,$Q823,0)+IF($U823=$BR$646,$Q823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U823=$BR$646,$Q823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U823=$BT$646,$R823,0)","v":11.462393848855061},{"$f":"IF($U823=$BU$646,$R823,0)","v":0},{"$f":"IF($U823=$BV$646,$R823,0)+IF($U823=$BW$646,$R823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U823=$BW$646,$R823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[815,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W822","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G824","v":0},{"$f":"SUM(H824:R824)","v":0},null,"Customer",{"$f":"IF($U824=$V$646,$H824,0)","v":0},{"$f":"IF($U824=$W$646,$H824,0)","v":0},{"$f":"IF($U824=$X$646,$H824,0)+IF($U824=$Y$646,$H824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U824=$Y$646,$H824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U824=$AA$646,$I824,0)","v":0},{"$f":"IF($U824=$AB$646,$I824,0)","v":0},{"$f":"IF($U824=$AC$646,$I824,0)+IF($U824=$AD$646,$I824,0)*$X$643","v":0},{"$f":"IF($U824=$AD$646,$I824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AF$646,$J824,0)","v":0},{"$f":"IF($U824=$AG$646,$J824,0)","v":0},{"$f":"IF($U824=$AH$646,$J824,0)+IF($U824=$AI$646,$J824,0)*$X$643","v":0},{"$f":"IF($U824=$AI$646,$J824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AK$646,$K824,0)","v":0},{"$f":"IF($U824=$AL$646,$K824,0)","v":0},{"$f":"IF($U824=$AM$646,$K824,0)+IF($U824=$AN$646,$K824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U824=$AN$646,$K824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U824=$AP$646,$L824,0)","v":0},{"$f":"IF($U824=$AQ$646,$L824,0)","v":0},{"$f":"IF($U824=$AR$646,$L824,0)+IF($U824=$AS$646,$L824,0)*$X$643","v":0},{"$f":"IF($U824=$AS$646,$L824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AU$646,$M824,0)","v":0},{"$f":"IF($U824=$AV$646,$M824,0)","v":0},{"$f":"IF($U824=$AW$646,$M824,0)+IF($U824=$AX$646,$M824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U824=$AX$646,$M824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U824=$AZ$646,$N824,0)","v":0},{"$f":"IF($U824=$BA$646,$N824,0)","v":0},{"$f":"IF($U824=$BB$646,$N824,0)+IF($U824=$BC$646,$N824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U824=$BC$646,$N824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U824=$BE$646,$O824,0)","v":0},{"$f":"IF($U824=$BF$646,$O824,0)","v":0},{"$f":"IF($U824=$BG$646,$O824,0)+IF($U824=$BH$646,$O824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U824=$BH$646,$O824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U824=$BJ$646,$P824,0)","v":0},{"$f":"IF($U824=$BK$646,$P824,0)","v":0},{"$f":"IF($U824=$BL$646,$P824,0)+IF($U824=$BM$646,$P824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U824=$BM$646,$P824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U824=$BO$646,$Q824,0)","v":0},{"$f":"IF($U824=$BP$646,$Q824,0)","v":0},{"$f":"IF($U824=$BQ$646,$Q824,0)+IF($U824=$BR$646,$Q824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U824=$BR$646,$Q824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U824=$BT$646,$R824,0)","v":0},{"$f":"IF($U824=$BU$646,$R824,0)","v":0},{"$f":"IF($U824=$BV$646,$R824,0)+IF($U824=$BW$646,$R824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U824=$BW$646,$R824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[816,null,null,"Total",null,null,{"$f":"SUM(G823:G824)","v":602448.83219455986},{"$f":"SUM(H823:H824)","v":601582.90044106916},{"$f":"SUM(I823:I824)","v":0},0,238.10518131485284,9.3783222399723218,601.25465916267012,0,0,0,5.7311969244275307,11.462393848855061,{"$f":"SUM(S823:S824)","v":602448.83219455997},null,null,{"$f":"SUM(V823:V824)","v":601582.90044106916},{"$f":"SUM(W823:W824)","v":0},0,0,0,{"$f":"SUM(AA823:AA824)","v":0},{"$f":"SUM(AB823:AB824)","v":0},0,0,0,{"$f":"SUM(AF823:AF824)","v":0},{"$f":"SUM(AG823:AG824)","v":0},0,0,0,{"$f":"SUM(AK823:AK824)","v":238.10518131485284},{"$f":"SUM(AL823:AL824)","v":0},0,0,0,{"$f":"SUM(AP823:AP824)","v":9.3783222399723218},{"$f":"SUM(AQ823:AQ824)","v":0},0,0,0,{"$f":"SUM(AU823:AU824)","v":601.25465916267012},{"$f":"SUM(AV823:AV824)","v":0},0,0,0,{"$f":"SUM(AZ823:AZ824)","v":0},{"$f":"SUM(BA823:BA824)","v":0},0,0,0,{"$f":"SUM(BE823:BE824)","v":0},{"$f":"SUM(BF823:BF824)","v":0},0,0,0,{"$f":"SUM(BJ823:BJ824)","v":0},{"$f":"SUM(BK823:BK824)","v":0},0,0,0,{"$f":"SUM(BO823:BO824)","v":5.7311969244275307},{"$f":"SUM(BP823:BP824)","v":0},0,0,0,{"$f":"SUM(BT823:BT824)","v":11.462393848855061},{"$f":"SUM(BU823:BU824)","v":0},0,0,0,0]
[817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V826:Y826)-H826","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK826:AN826)-K826","v":0},null,null,null,null,{"$f":"SUM(AP826:AS826)-L826","v":0},null,null,null,null,{"$f":"SUM(AU826:AX826)-M826","v":0},null,null,null,null,{"$f":"SUM(AZ826:BC826)-N826","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO826:BR826)-Q826","v":0},null,null,null,null,{"$f":"SUM(BT826:BW826)-R826","v":0},{"$f":"SUM(V826:BW826)-S826","v":0}]
[818,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA827:AD827)-I827","v":0},null,null,null,null,{"$f":"SUM(AF827:AI827)-J827","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[819,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W826","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G828","v":0},{"$f":"VLOOKUP($F828,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G828","v":0},{"$f":"SUM(H828:R828)","v":0},null,"Customer",{"$f":"IF($U828=$V$646,$H828,0)","v":0},{"$f":"IF($U828=$W$646,$H828,0)","v":0},{"$f":"IF($U828=$X$646,$H828,0)+IF($U828=$Y$646,$H828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U828=$Y$646,$H828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U828=$AA$646,$I828,0)","v":0},{"$f":"IF($U828=$AB$646,$I828,0)","v":0},{"$f":"IF($U828=$AC$646,$I828,0)+IF($U828=$AD$646,$I828,0)*$X$643","v":0},{"$f":"IF($U828=$AD$646,$I828,0)*$Y$643","v":0},0,{"$f":"IF($U828=$AF$646,$J828,0)","v":0},{"$f":"IF($U828=$AG$646,$J828,0)","v":0},{"$f":"IF($U828=$AH$646,$J828,0)+IF($U828=$AI$646,$J828,0)*$X$643","v":0},{"$f":"IF($U828=$AI$646,$J828,0)*$Y$643","v":0},0,{"$f":"IF($U828=$AK$646,$K828,0)","v":0},{"$f":"IF($U828=$AL$646,$K828,0)","v":0},{"$f":"IF($U828=$AM$646,$K828,0)+IF($U828=$AN$646,$K828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U828=$AN$646,$K828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U828=$AP$646,$L828,0)","v":0},{"$f":"IF($U828=$AQ$646,$L828,0)","v":0},{"$f":"IF($U828=$AR$646,$L828,0)+IF($U828=$AS$646,$L828,0)*$X$643","v":0},{"$f":"IF($U828=$AS$646,$L828,0)*$Y$643","v":0},0,{"$f":"IF($U828=$AU$646,$M828,0)","v":0},{"$f":"IF($U828=$AV$646,$M828,0)","v":0},{"$f":"IF($U828=$AW$646,$M828,0)+IF($U828=$AX$646,$M828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U828=$AX$646,$M828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U828=$AZ$646,$N828,0)","v":0},{"$f":"IF($U828=$BA$646,$N828,0)","v":0},{"$f":"IF($U828=$BB$646,$N828,0)+IF($U828=$BC$646,$N828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U828=$BC$646,$N828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U828=$BE$646,$O828,0)","v":0},{"$f":"IF($U828=$BF$646,$O828,0)","v":0},{"$f":"IF($U828=$BG$646,$O828,0)+IF($U828=$BH$646,$O828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U828=$BH$646,$O828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U828=$BJ$646,$P828,0)","v":0},{"$f":"IF($U828=$BK$646,$P828,0)","v":0},{"$f":"IF($U828=$BL$646,$P828,0)+IF($U828=$BM$646,$P828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U828=$BM$646,$P828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U828=$BO$646,$Q828,0)","v":0},{"$f":"IF($U828=$BP$646,$Q828,0)","v":0},{"$f":"IF($U828=$BQ$646,$Q828,0)+IF($U828=$BR$646,$Q828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U828=$BR$646,$Q828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U828=$BT$646,$R828,0)","v":0},{"$f":"IF($U828=$BU$646,$R828,0)","v":0},{"$f":"IF($U828=$BV$646,$R828,0)+IF($U828=$BW$646,$R828,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U828=$BW$646,$R828,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[820,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W827","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G829","v":0},{"$f":"VLOOKUP($F829,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G829","v":0},{"$f":"SUM(H829:R829)","v":0},null,"Customer",{"$f":"IF($U829=$V$646,$H829,0)","v":0},{"$f":"IF($U829=$W$646,$H829,0)","v":0},{"$f":"IF($U829=$X$646,$H829,0)+IF($U829=$Y$646,$H829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U829=$Y$646,$H829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U829=$AA$646,$I829,0)","v":0},{"$f":"IF($U829=$AB$646,$I829,0)","v":0},{"$f":"IF($U829=$AC$646,$I829,0)+IF($U829=$AD$646,$I829,0)*$X$643","v":0},{"$f":"IF($U829=$AD$646,$I829,0)*$Y$643","v":0},0,{"$f":"IF($U829=$AF$646,$J829,0)","v":0},{"$f":"IF($U829=$AG$646,$J829,0)","v":0},{"$f":"IF($U829=$AH$646,$J829,0)+IF($U829=$AI$646,$J829,0)*$X$643","v":0},{"$f":"IF($U829=$AI$646,$J829,0)*$Y$643","v":0},0,{"$f":"IF($U829=$AK$646,$K829,0)","v":0},{"$f":"IF($U829=$AL$646,$K829,0)","v":0},{"$f":"IF($U829=$AM$646,$K829,0)+IF($U829=$AN$646,$K829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U829=$AN$646,$K829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U829=$AP$646,$L829,0)","v":0},{"$f":"IF($U829=$AQ$646,$L829,0)","v":0},{"$f":"IF($U829=$AR$646,$L829,0)+IF($U829=$AS$646,$L829,0)*$X$643","v":0},{"$f":"IF($U829=$AS$646,$L829,0)*$Y$643","v":0},0,{"$f":"IF($U829=$AU$646,$M829,0)","v":0},{"$f":"IF($U829=$AV$646,$M829,0)","v":0},{"$f":"IF($U829=$AW$646,$M829,0)+IF($U829=$AX$646,$M829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U829=$AX$646,$M829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U829=$AZ$646,$N829,0)","v":0},{"$f":"IF($U829=$BA$646,$N829,0)","v":0},{"$f":"IF($U829=$BB$646,$N829,0)+IF($U829=$BC$646,$N829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U829=$BC$646,$N829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U829=$BE$646,$O829,0)","v":0},{"$f":"IF($U829=$BF$646,$O829,0)","v":0},{"$f":"IF($U829=$BG$646,$O829,0)+IF($U829=$BH$646,$O829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U829=$BH$646,$O829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U829=$BJ$646,$P829,0)","v":0},{"$f":"IF($U829=$BK$646,$P829,0)","v":0},{"$f":"IF($U829=$BL$646,$P829,0)+IF($U829=$BM$646,$P829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U829=$BM$646,$P829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U829=$BO$646,$Q829,0)","v":0},{"$f":"IF($U829=$BP$646,$Q829,0)","v":0},{"$f":"IF($U829=$BQ$646,$Q829,0)+IF($U829=$BR$646,$Q829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U829=$BR$646,$Q829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U829=$BT$646,$R829,0)","v":0},{"$f":"IF($U829=$BU$646,$R829,0)","v":0},{"$f":"IF($U829=$BV$646,$R829,0)+IF($U829=$BW$646,$R829,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U829=$BW$646,$R829,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[821,null,null,"Total",null,null,{"$f":"SUM(G828:G829)","v":0},{"$f":"SUM(H828:H829)","v":0},{"$f":"SUM(I828:I829)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S828:S829)","v":0},null,null,{"$f":"SUM(V828:V829)","v":0},{"$f":"SUM(W828:W829)","v":0},0,0,0,{"$f":"SUM(AA828:AA829)","v":0},{"$f":"SUM(AB828:AB829)","v":0},0,0,0,{"$f":"SUM(AF828:AF829)","v":0},{"$f":"SUM(AG828:AG829)","v":0},0,0,0,{"$f":"SUM(AK828:AK829)","v":0},{"$f":"SUM(AL828:AL829)","v":0},0,0,0,{"$f":"SUM(AP828:AP829)","v":0},{"$f":"SUM(AQ828:AQ829)","v":0},0,0,0,{"$f":"SUM(AU828:AU829)","v":0},{"$f":"SUM(AV828:AV829)","v":0},0,0,0,{"$f":"SUM(AZ828:AZ829)","v":0},{"$f":"SUM(BA828:BA829)","v":0},0,0,0,{"$f":"SUM(BE828:BE829)","v":0},{"$f":"SUM(BF828:BF829)","v":0},0,0,0,{"$f":"SUM(BJ828:BJ829)","v":0},{"$f":"SUM(BK828:BK829)","v":0},0,0,0,{"$f":"SUM(BO828:BO829)","v":0},{"$f":"SUM(BP828:BP829)","v":0},0,0,0,{"$f":"SUM(BT828:BT829)","v":0},{"$f":"SUM(BU828:BU829)","v":0},0,0,0,0]
[822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[823,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[824,null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"G813+G818+G823+G828","v":2946549.0760039324},{"$f":"H813+H818+H823+H828","v":2048004.7036930607},{"$f":"I813+I818+I823+I828","v":0},0,44300.101381731409,24988.656409288811,722200.84045071248,0,0,0,14162.58243734918,92892.191631789858,{"$f":"S813+S818+S823+S828","v":2946549.0760039324},null,null,{"$f":"V813+V818+V823+V828","v":2048004.7036930607},0,0,0,0,{"$f":"AA813+AA818+AA823+AA828","v":0},0,0,0,0,{"$f":"AF813+AF818+AF823+AF828","v":0},0,0,0,0,{"$f":"AK813+AK818+AK823+AK828","v":44300.101381731409},0,0,0,0,{"$f":"AP813+AP818+AP823+AP828","v":24988.656409288811},0,0,0,0,{"$f":"AU813+AU818+AU823+AU828","v":722200.84045071248},0,0,0,0,{"$f":"AZ813+AZ818+AZ823+AZ828","v":0},0,0,0,0,{"$f":"BE813+BE818+BE823+BE828","v":0},0,0,0,0,{"$f":"BJ813+BJ818+BJ823+BJ828","v":0},0,0,0,0,{"$f":"BO813+BO818+BO823+BO828","v":14162.58243734918},0,0,0,0,{"$f":"BT813+BT818+BT823+BT828","v":92892.191631789858},0,0,0,0,0]
[825,null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"G814+G819+G824+G829","v":0},{"$f":"H814+H819+H824+H829","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S814+S819+S824+S829","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[827,null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G833:G835)","v":2946549.0760039324},{"$f":"SUM(H833:H835)","v":2048004.7036930607},{"$f":"SUM(I833:I835)","v":0},0,44300.101381731409,24988.656409288811,722200.84045071248,0,0,0,14162.58243734918,92892.191631789858,{"$f":"SUM(S833:S835)","v":2946549.0760039324},null,null,{"$f":"SUM(V833:V835)","v":2048004.7036930607},0,0,0,0,{"$f":"SUM(AA833:AA835)","v":0},0,0,0,0,{"$f":"SUM(AF833:AF835)","v":0},0,0,0,0,{"$f":"SUM(AK833:AK835)","v":44300.101381731409},0,0,0,0,{"$f":"SUM(AP833:AP835)","v":24988.656409288811},0,0,0,0,{"$f":"SUM(AU833:AU835)","v":722200.84045071248},0,0,0,0,{"$f":"SUM(AZ833:AZ835)","v":0},0,0,0,0,{"$f":"SUM(BE833:BE835)","v":0},0,0,0,0,{"$f":"SUM(BJ833:BJ835)","v":0},0,0,0,0,{"$f":"SUM(BO833:BO835)","v":14162.58243734918},0,0,0,0,{"$f":"SUM(BT833:BT835)","v":92892.191631789858},0,0,0,0,0]
[828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[829,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE839:BH839)-O839","v":0},null,null,null,null,{"$f":"SUM(BJ839:BM839)-P839","v":0},null,null,null,null,0,null,null,null,null,0,0]
[831,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[832,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W839","v":4079421.2041460997},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G841","v":3574031.6232759915},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G841","v":33082.615932167573},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G841","v":1801.626347500553},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G841","v":379676.22839244636},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G841","v":88437.348945118254},{"$f":"VLOOKUP($F841,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G841","v":2391.7612528755872},{"$f":"SUM(H841:R841)","v":4079421.2041460993},null,"Customer",{"$f":"IF($U841=$V$646,$H841,0)","v":3574031.6232759915},{"$f":"IF($U841=$W$646,$H841,0)","v":0},{"$f":"IF($U841=$X$646,$H841,0)+IF($U841=$Y$646,$H841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U841=$Y$646,$H841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U841=$AA$646,$I841,0)","v":0},{"$f":"IF($U841=$AB$646,$I841,0)","v":0},{"$f":"IF($U841=$AC$646,$I841,0)+IF($U841=$AD$646,$I841,0)*$X$643","v":0},{"$f":"IF($U841=$AD$646,$I841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AF$646,$J841,0)","v":0},{"$f":"IF($U841=$AG$646,$J841,0)","v":0},{"$f":"IF($U841=$AH$646,$J841,0)+IF($U841=$AI$646,$J841,0)*$X$643","v":0},{"$f":"IF($U841=$AI$646,$J841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AK$646,$K841,0)","v":33082.615932167573},{"$f":"IF($U841=$AL$646,$K841,0)","v":0},{"$f":"IF($U841=$AM$646,$K841,0)+IF($U841=$AN$646,$K841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U841=$AN$646,$K841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U841=$AP$646,$L841,0)","v":1801.626347500553},{"$f":"IF($U841=$AQ$646,$L841,0)","v":0},{"$f":"IF($U841=$AR$646,$L841,0)+IF($U841=$AS$646,$L841,0)*$X$643","v":0},{"$f":"IF($U841=$AS$646,$L841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AU$646,$M841,0)","v":379676.22839244636},{"$f":"IF($U841=$AV$646,$M841,0)","v":0},{"$f":"IF($U841=$AW$646,$M841,0)+IF($U841=$AX$646,$M841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U841=$AX$646,$M841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U841=$AZ$646,$N841,0)","v":0},{"$f":"IF($U841=$BA$646,$N841,0)","v":0},{"$f":"IF($U841=$BB$646,$N841,0)+IF($U841=$BC$646,$N841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U841=$BC$646,$N841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U841=$BE$646,$O841,0)","v":0},{"$f":"IF($U841=$BF$646,$O841,0)","v":0},{"$f":"IF($U841=$BG$646,$O841,0)+IF($U841=$BH$646,$O841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U841=$BH$646,$O841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U841=$BJ$646,$P841,0)","v":0},{"$f":"IF($U841=$BK$646,$P841,0)","v":0},{"$f":"IF($U841=$BL$646,$P841,0)+IF($U841=$BM$646,$P841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U841=$BM$646,$P841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U841=$BO$646,$Q841,0)","v":88437.348945118254},{"$f":"IF($U841=$BP$646,$Q841,0)","v":0},{"$f":"IF($U841=$BQ$646,$Q841,0)+IF($U841=$BR$646,$Q841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U841=$BR$646,$Q841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U841=$BT$646,$R841,0)","v":2391.7612528755872},{"$f":"IF($U841=$BU$646,$R841,0)","v":0},{"$f":"IF($U841=$BV$646,$R841,0)+IF($U841=$BW$646,$R841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U841=$BW$646,$R841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[833,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G842","v":0},{"$f":"SUM(H842:R842)","v":0},null,"Customer",{"$f":"IF($U842=$V$646,$H842,0)","v":0},{"$f":"IF($U842=$W$646,$H842,0)","v":0},{"$f":"IF($U842=$X$646,$H842,0)+IF($U842=$Y$646,$H842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U842=$Y$646,$H842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U842=$AA$646,$I842,0)","v":0},{"$f":"IF($U842=$AB$646,$I842,0)","v":0},{"$f":"IF($U842=$AC$646,$I842,0)+IF($U842=$AD$646,$I842,0)*$X$643","v":0},{"$f":"IF($U842=$AD$646,$I842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AF$646,$J842,0)","v":0},{"$f":"IF($U842=$AG$646,$J842,0)","v":0},{"$f":"IF($U842=$AH$646,$J842,0)+IF($U842=$AI$646,$J842,0)*$X$643","v":0},{"$f":"IF($U842=$AI$646,$J842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AK$646,$K842,0)","v":0},{"$f":"IF($U842=$AL$646,$K842,0)","v":0},{"$f":"IF($U842=$AM$646,$K842,0)+IF($U842=$AN$646,$K842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U842=$AN$646,$K842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U842=$AP$646,$L842,0)","v":0},{"$f":"IF($U842=$AQ$646,$L842,0)","v":0},{"$f":"IF($U842=$AR$646,$L842,0)+IF($U842=$AS$646,$L842,0)*$X$643","v":0},{"$f":"IF($U842=$AS$646,$L842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AU$646,$M842,0)","v":0},{"$f":"IF($U842=$AV$646,$M842,0)","v":0},{"$f":"IF($U842=$AW$646,$M842,0)+IF($U842=$AX$646,$M842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U842=$AX$646,$M842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U842=$AZ$646,$N842,0)","v":0},{"$f":"IF($U842=$BA$646,$N842,0)","v":0},{"$f":"IF($U842=$BB$646,$N842,0)+IF($U842=$BC$646,$N842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U842=$BC$646,$N842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U842=$BE$646,$O842,0)","v":0},{"$f":"IF($U842=$BF$646,$O842,0)","v":0},{"$f":"IF($U842=$BG$646,$O842,0)+IF($U842=$BH$646,$O842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U842=$BH$646,$O842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U842=$BJ$646,$P842,0)","v":0},{"$f":"IF($U842=$BK$646,$P842,0)","v":0},{"$f":"IF($U842=$BL$646,$P842,0)+IF($U842=$BM$646,$P842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U842=$BM$646,$P842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U842=$BO$646,$Q842,0)","v":0},{"$f":"IF($U842=$BP$646,$Q842,0)","v":0},{"$f":"IF($U842=$BQ$646,$Q842,0)+IF($U842=$BR$646,$Q842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U842=$BR$646,$Q842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U842=$BT$646,$R842,0)","v":0},{"$f":"IF($U842=$BU$646,$R842,0)","v":0},{"$f":"IF($U842=$BV$646,$R842,0)+IF($U842=$BW$646,$R842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U842=$BW$646,$R842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[834,null,null,"Total",null,null,{"$f":"SUM(G841:G842)","v":4079421.2041460997},{"$f":"SUM(H841:H842)","v":3574031.6232759915},{"$f":"SUM(I841:I842)","v":0},0,33082.615932167573,1801.626347500553,379676.22839244636,0,0,0,88437.348945118254,2391.7612528755872,{"$f":"SUM(S841:S842)","v":4079421.2041460993},null,null,{"$f":"SUM(V841:V842)","v":3574031.6232759915},{"$f":"SUM(W841:W842)","v":0},0,0,0,{"$f":"SUM(AA841:AA842)","v":0},{"$f":"SUM(AB841:AB842)","v":0},0,0,0,{"$f":"SUM(AF841:AF842)","v":0},{"$f":"SUM(AG841:AG842)","v":0},0,0,0,{"$f":"SUM(AK841:AK842)","v":33082.615932167573},{"$f":"SUM(AL841:AL842)","v":0},0,0,0,{"$f":"SUM(AP841:AP842)","v":1801.626347500553},{"$f":"SUM(AQ841:AQ842)","v":0},0,0,0,{"$f":"SUM(AU841:AU842)","v":379676.22839244636},{"$f":"SUM(AV841:AV842)","v":0},0,0,0,{"$f":"SUM(AZ841:AZ842)","v":0},{"$f":"SUM(BA841:BA842)","v":0},0,0,0,{"$f":"SUM(BE841:BE842)","v":0},{"$f":"SUM(BF841:BF842)","v":0},0,0,0,{"$f":"SUM(BJ841:BJ842)","v":0},{"$f":"SUM(BK841:BK842)","v":0},0,0,0,{"$f":"SUM(BO841:BO842)","v":88437.348945118254},{"$f":"SUM(BP841:BP842)","v":0},0,0,0,{"$f":"SUM(BT841:BT842)","v":2391.7612528755872},{"$f":"SUM(BU841:BU842)","v":0},0,0,0,0]
[835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[836,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[837,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W844","v":2753342.9638658972},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G846","v":2412237.9941006782},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G846","v":22328.605761654322},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G846","v":1215.9801548230637},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G846","v":256256.66477612508},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G846","v":59689.436387082584},{"$f":"VLOOKUP($F846,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G846","v":1614.2826855336989},{"$f":"SUM(H846:R846)","v":2753342.9638658967},null,"Customer",{"$f":"IF($U846=$V$646,$H846,0)","v":2412237.9941006782},{"$f":"IF($U846=$W$646,$H846,0)","v":0},{"$f":"IF($U846=$X$646,$H846,0)+IF($U846=$Y$646,$H846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U846=$Y$646,$H846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U846=$AA$646,$I846,0)","v":0},{"$f":"IF($U846=$AB$646,$I846,0)","v":0},{"$f":"IF($U846=$AC$646,$I846,0)+IF($U846=$AD$646,$I846,0)*$X$643","v":0},{"$f":"IF($U846=$AD$646,$I846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AF$646,$J846,0)","v":0},{"$f":"IF($U846=$AG$646,$J846,0)","v":0},{"$f":"IF($U846=$AH$646,$J846,0)+IF($U846=$AI$646,$J846,0)*$X$643","v":0},{"$f":"IF($U846=$AI$646,$J846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AK$646,$K846,0)","v":22328.605761654322},{"$f":"IF($U846=$AL$646,$K846,0)","v":0},{"$f":"IF($U846=$AM$646,$K846,0)+IF($U846=$AN$646,$K846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U846=$AN$646,$K846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U846=$AP$646,$L846,0)","v":1215.9801548230637},{"$f":"IF($U846=$AQ$646,$L846,0)","v":0},{"$f":"IF($U846=$AR$646,$L846,0)+IF($U846=$AS$646,$L846,0)*$X$643","v":0},{"$f":"IF($U846=$AS$646,$L846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AU$646,$M846,0)","v":256256.66477612508},{"$f":"IF($U846=$AV$646,$M846,0)","v":0},{"$f":"IF($U846=$AW$646,$M846,0)+IF($U846=$AX$646,$M846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U846=$AX$646,$M846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U846=$AZ$646,$N846,0)","v":0},{"$f":"IF($U846=$BA$646,$N846,0)","v":0},{"$f":"IF($U846=$BB$646,$N846,0)+IF($U846=$BC$646,$N846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U846=$BC$646,$N846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U846=$BE$646,$O846,0)","v":0},{"$f":"IF($U846=$BF$646,$O846,0)","v":0},{"$f":"IF($U846=$BG$646,$O846,0)+IF($U846=$BH$646,$O846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U846=$BH$646,$O846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U846=$BJ$646,$P846,0)","v":0},{"$f":"IF($U846=$BK$646,$P846,0)","v":0},{"$f":"IF($U846=$BL$646,$P846,0)+IF($U846=$BM$646,$P846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U846=$BM$646,$P846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U846=$BO$646,$Q846,0)","v":59689.436387082584},{"$f":"IF($U846=$BP$646,$Q846,0)","v":0},{"$f":"IF($U846=$BQ$646,$Q846,0)+IF($U846=$BR$646,$Q846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U846=$BR$646,$Q846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U846=$BT$646,$R846,0)","v":1614.2826855336989},{"$f":"IF($U846=$BU$646,$R846,0)","v":0},{"$f":"IF($U846=$BV$646,$R846,0)+IF($U846=$BW$646,$R846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U846=$BW$646,$R846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[838,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G847","v":0},{"$f":"SUM(H847:R847)","v":0},null,"Customer",{"$f":"IF($U847=$V$646,$H847,0)","v":0},{"$f":"IF($U847=$W$646,$H847,0)","v":0},{"$f":"IF($U847=$X$646,$H847,0)+IF($U847=$Y$646,$H847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U847=$Y$646,$H847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U847=$AA$646,$I847,0)","v":0},{"$f":"IF($U847=$AB$646,$I847,0)","v":0},{"$f":"IF($U847=$AC$646,$I847,0)+IF($U847=$AD$646,$I847,0)*$X$643","v":0},{"$f":"IF($U847=$AD$646,$I847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AF$646,$J847,0)","v":0},{"$f":"IF($U847=$AG$646,$J847,0)","v":0},{"$f":"IF($U847=$AH$646,$J847,0)+IF($U847=$AI$646,$J847,0)*$X$643","v":0},{"$f":"IF($U847=$AI$646,$J847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AK$646,$K847,0)","v":0},{"$f":"IF($U847=$AL$646,$K847,0)","v":0},{"$f":"IF($U847=$AM$646,$K847,0)+IF($U847=$AN$646,$K847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U847=$AN$646,$K847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U847=$AP$646,$L847,0)","v":0},{"$f":"IF($U847=$AQ$646,$L847,0)","v":0},{"$f":"IF($U847=$AR$646,$L847,0)+IF($U847=$AS$646,$L847,0)*$X$643","v":0},{"$f":"IF($U847=$AS$646,$L847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AU$646,$M847,0)","v":0},{"$f":"IF($U847=$AV$646,$M847,0)","v":0},{"$f":"IF($U847=$AW$646,$M847,0)+IF($U847=$AX$646,$M847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U847=$AX$646,$M847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U847=$AZ$646,$N847,0)","v":0},{"$f":"IF($U847=$BA$646,$N847,0)","v":0},{"$f":"IF($U847=$BB$646,$N847,0)+IF($U847=$BC$646,$N847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U847=$BC$646,$N847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U847=$BE$646,$O847,0)","v":0},{"$f":"IF($U847=$BF$646,$O847,0)","v":0},{"$f":"IF($U847=$BG$646,$O847,0)+IF($U847=$BH$646,$O847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U847=$BH$646,$O847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U847=$BJ$646,$P847,0)","v":0},{"$f":"IF($U847=$BK$646,$P847,0)","v":0},{"$f":"IF($U847=$BL$646,$P847,0)+IF($U847=$BM$646,$P847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U847=$BM$646,$P847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U847=$BO$646,$Q847,0)","v":0},{"$f":"IF($U847=$BP$646,$Q847,0)","v":0},{"$f":"IF($U847=$BQ$646,$Q847,0)+IF($U847=$BR$646,$Q847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U847=$BR$646,$Q847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U847=$BT$646,$R847,0)","v":0},{"$f":"IF($U847=$BU$646,$R847,0)","v":0},{"$f":"IF($U847=$BV$646,$R847,0)+IF($U847=$BW$646,$R847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U847=$BW$646,$R847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[839,null,null,"Total",null,null,{"$f":"SUM(G846:G847)","v":2753342.9638658972},{"$f":"SUM(H846:H847)","v":2412237.9941006782},{"$f":"SUM(I846:I847)","v":0},0,22328.605761654322,1215.9801548230637,256256.66477612508,0,0,0,59689.436387082584,1614.2826855336989,{"$f":"SUM(S846:S847)","v":2753342.9638658967},null,null,{"$f":"SUM(V846:V847)","v":2412237.9941006782},{"$f":"SUM(W846:W847)","v":0},0,0,0,{"$f":"SUM(AA846:AA847)","v":0},{"$f":"SUM(AB846:AB847)","v":0},0,0,0,{"$f":"SUM(AF846:AF847)","v":0},{"$f":"SUM(AG846:AG847)","v":0},0,0,0,{"$f":"SUM(AK846:AK847)","v":22328.605761654322},{"$f":"SUM(AL846:AL847)","v":0},0,0,0,{"$f":"SUM(AP846:AP847)","v":1215.9801548230637},{"$f":"SUM(AQ846:AQ847)","v":0},0,0,0,{"$f":"SUM(AU846:AU847)","v":256256.66477612508},{"$f":"SUM(AV846:AV847)","v":0},0,0,0,{"$f":"SUM(AZ846:AZ847)","v":0},{"$f":"SUM(BA846:BA847)","v":0},0,0,0,{"$f":"SUM(BE846:BE847)","v":0},{"$f":"SUM(BF846:BF847)","v":0},0,0,0,{"$f":"SUM(BJ846:BJ847)","v":0},{"$f":"SUM(BK846:BK847)","v":0},0,0,0,{"$f":"SUM(BO846:BO847)","v":59689.436387082584},{"$f":"SUM(BP846:BP847)","v":0},0,0,0,{"$f":"SUM(BT846:BT847)","v":1614.2826855336989},{"$f":"SUM(BU846:BU847)","v":0},0,0,0,0]
[840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[841,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[842,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W849","v":-16480887.91},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G851","v":-14439110.751824541},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G851","v":-133653.9812053463},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G851","v":-7278.5820347949348},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G851","v":-1533894.4053798094},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G851","v":-357287.45870632364},{"$f":"VLOOKUP($F851,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G851","v":-9662.7308491854365},{"$f":"SUM(H851:R851)","v":-16480887.91},null,"Customer",{"$f":"IF($U851=$V$646,$H851,0)","v":-14439110.751824541},{"$f":"IF($U851=$W$646,$H851,0)","v":0},{"$f":"IF($U851=$X$646,$H851,0)+IF($U851=$Y$646,$H851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U851=$Y$646,$H851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U851=$AA$646,$I851,0)","v":0},{"$f":"IF($U851=$AB$646,$I851,0)","v":0},{"$f":"IF($U851=$AC$646,$I851,0)+IF($U851=$AD$646,$I851,0)*$X$643","v":0},{"$f":"IF($U851=$AD$646,$I851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AF$646,$J851,0)","v":0},{"$f":"IF($U851=$AG$646,$J851,0)","v":0},{"$f":"IF($U851=$AH$646,$J851,0)+IF($U851=$AI$646,$J851,0)*$X$643","v":0},{"$f":"IF($U851=$AI$646,$J851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AK$646,$K851,0)","v":-133653.9812053463},{"$f":"IF($U851=$AL$646,$K851,0)","v":0},{"$f":"IF($U851=$AM$646,$K851,0)+IF($U851=$AN$646,$K851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U851=$AN$646,$K851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U851=$AP$646,$L851,0)","v":-7278.5820347949348},{"$f":"IF($U851=$AQ$646,$L851,0)","v":0},{"$f":"IF($U851=$AR$646,$L851,0)+IF($U851=$AS$646,$L851,0)*$X$643","v":0},{"$f":"IF($U851=$AS$646,$L851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AU$646,$M851,0)","v":-1533894.4053798094},{"$f":"IF($U851=$AV$646,$M851,0)","v":0},{"$f":"IF($U851=$AW$646,$M851,0)+IF($U851=$AX$646,$M851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U851=$AX$646,$M851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U851=$AZ$646,$N851,0)","v":0},{"$f":"IF($U851=$BA$646,$N851,0)","v":0},{"$f":"IF($U851=$BB$646,$N851,0)+IF($U851=$BC$646,$N851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U851=$BC$646,$N851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U851=$BE$646,$O851,0)","v":0},{"$f":"IF($U851=$BF$646,$O851,0)","v":0},{"$f":"IF($U851=$BG$646,$O851,0)+IF($U851=$BH$646,$O851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U851=$BH$646,$O851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U851=$BJ$646,$P851,0)","v":0},{"$f":"IF($U851=$BK$646,$P851,0)","v":0},{"$f":"IF($U851=$BL$646,$P851,0)+IF($U851=$BM$646,$P851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U851=$BM$646,$P851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U851=$BO$646,$Q851,0)","v":-357287.45870632364},{"$f":"IF($U851=$BP$646,$Q851,0)","v":0},{"$f":"IF($U851=$BQ$646,$Q851,0)+IF($U851=$BR$646,$Q851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U851=$BR$646,$Q851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U851=$BT$646,$R851,0)","v":-9662.7308491854365},{"$f":"IF($U851=$BU$646,$R851,0)","v":0},{"$f":"IF($U851=$BV$646,$R851,0)+IF($U851=$BW$646,$R851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U851=$BW$646,$R851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[843,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W850","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G852","v":0},{"$f":"SUM(H852:R852)","v":0},null,"Customer",{"$f":"IF($U852=$V$646,$H852,0)","v":0},{"$f":"IF($U852=$W$646,$H852,0)","v":0},{"$f":"IF($U852=$X$646,$H852,0)+IF($U852=$Y$646,$H852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U852=$Y$646,$H852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U852=$AA$646,$I852,0)","v":0},{"$f":"IF($U852=$AB$646,$I852,0)","v":0},{"$f":"IF($U852=$AC$646,$I852,0)+IF($U852=$AD$646,$I852,0)*$X$643","v":0},{"$f":"IF($U852=$AD$646,$I852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AF$646,$J852,0)","v":0},{"$f":"IF($U852=$AG$646,$J852,0)","v":0},{"$f":"IF($U852=$AH$646,$J852,0)+IF($U852=$AI$646,$J852,0)*$X$643","v":0},{"$f":"IF($U852=$AI$646,$J852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AK$646,$K852,0)","v":0},{"$f":"IF($U852=$AL$646,$K852,0)","v":0},{"$f":"IF($U852=$AM$646,$K852,0)+IF($U852=$AN$646,$K852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U852=$AN$646,$K852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U852=$AP$646,$L852,0)","v":0},{"$f":"IF($U852=$AQ$646,$L852,0)","v":0},{"$f":"IF($U852=$AR$646,$L852,0)+IF($U852=$AS$646,$L852,0)*$X$643","v":0},{"$f":"IF($U852=$AS$646,$L852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AU$646,$M852,0)","v":0},{"$f":"IF($U852=$AV$646,$M852,0)","v":0},{"$f":"IF($U852=$AW$646,$M852,0)+IF($U852=$AX$646,$M852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U852=$AX$646,$M852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U852=$AZ$646,$N852,0)","v":0},{"$f":"IF($U852=$BA$646,$N852,0)","v":0},{"$f":"IF($U852=$BB$646,$N852,0)+IF($U852=$BC$646,$N852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U852=$BC$646,$N852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U852=$BE$646,$O852,0)","v":0},{"$f":"IF($U852=$BF$646,$O852,0)","v":0},{"$f":"IF($U852=$BG$646,$O852,0)+IF($U852=$BH$646,$O852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U852=$BH$646,$O852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U852=$BJ$646,$P852,0)","v":0},{"$f":"IF($U852=$BK$646,$P852,0)","v":0},{"$f":"IF($U852=$BL$646,$P852,0)+IF($U852=$BM$646,$P852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U852=$BM$646,$P852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U852=$BO$646,$Q852,0)","v":0},{"$f":"IF($U852=$BP$646,$Q852,0)","v":0},{"$f":"IF($U852=$BQ$646,$Q852,0)+IF($U852=$BR$646,$Q852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U852=$BR$646,$Q852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U852=$BT$646,$R852,0)","v":0},{"$f":"IF($U852=$BU$646,$R852,0)","v":0},{"$f":"IF($U852=$BV$646,$R852,0)+IF($U852=$BW$646,$R852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U852=$BW$646,$R852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[844,null,null,"Total",null,null,{"$f":"SUM(G851:G852)","v":-16480887.91},{"$f":"SUM(H851:H852)","v":-14439110.751824541},{"$f":"SUM(I851:I852)","v":0},0,-133653.9812053463,-7278.5820347949348,-1533894.4053798094,0,0,0,-357287.45870632364,-9662.7308491854365,{"$f":"SUM(S851:S852)","v":-16480887.91},null,null,{"$f":"SUM(V851:V852)","v":-14439110.751824541},{"$f":"SUM(W851:W852)","v":0},0,0,0,{"$f":"SUM(AA851:AA852)","v":0},{"$f":"SUM(AB851:AB852)","v":0},0,0,0,{"$f":"SUM(AF851:AF852)","v":0},{"$f":"SUM(AG851:AG852)","v":0},0,0,0,{"$f":"SUM(AK851:AK852)","v":-133653.9812053463},{"$f":"SUM(AL851:AL852)","v":0},0,0,0,{"$f":"SUM(AP851:AP852)","v":-7278.5820347949348},{"$f":"SUM(AQ851:AQ852)","v":0},0,0,0,{"$f":"SUM(AU851:AU852)","v":-1533894.4053798094},{"$f":"SUM(AV851:AV852)","v":0},0,0,0,{"$f":"SUM(AZ851:AZ852)","v":0},{"$f":"SUM(BA851:BA852)","v":0},0,0,0,{"$f":"SUM(BE851:BE852)","v":0},{"$f":"SUM(BF851:BF852)","v":0},0,0,0,{"$f":"SUM(BJ851:BJ852)","v":0},{"$f":"SUM(BK851:BK852)","v":0},0,0,0,{"$f":"SUM(BO851:BO852)","v":-357287.45870632364},{"$f":"SUM(BP851:BP852)","v":0},0,0,0,{"$f":"SUM(BT851:BT852)","v":-9662.7308491854365},{"$f":"SUM(BU851:BU852)","v":0},0,0,0,0]
[845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[846,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[847,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W854","v":38717778.04267972},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G856","v":33921126.596801959},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G856","v":313987.03802173265},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G856","v":17099.231863450397},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G856","v":3603506.2827148158},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G856","v":0},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G856","v":839358.69227233494},{"$f":"VLOOKUP($F856,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G856","v":22700.201005427254},{"$f":"SUM(H856:R856)","v":38717778.042679727},null,"Customer",{"$f":"IF($U856=$V$646,$H856,0)","v":33921126.596801959},{"$f":"IF($U856=$W$646,$H856,0)","v":0},{"$f":"IF($U856=$X$646,$H856,0)+IF($U856=$Y$646,$H856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U856=$Y$646,$H856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U856=$AA$646,$I856,0)","v":0},{"$f":"IF($U856=$AB$646,$I856,0)","v":0},{"$f":"IF($U856=$AC$646,$I856,0)+IF($U856=$AD$646,$I856,0)*$X$643","v":0},{"$f":"IF($U856=$AD$646,$I856,0)*$Y$643","v":0},0,{"$f":"IF($U856=$AF$646,$J856,0)","v":0},{"$f":"IF($U856=$AG$646,$J856,0)","v":0},{"$f":"IF($U856=$AH$646,$J856,0)+IF($U856=$AI$646,$J856,0)*$X$643","v":0},{"$f":"IF($U856=$AI$646,$J856,0)*$Y$643","v":0},0,{"$f":"IF($U856=$AK$646,$K856,0)","v":313987.03802173265},{"$f":"IF($U856=$AL$646,$K856,0)","v":0},{"$f":"IF($U856=$AM$646,$K856,0)+IF($U856=$AN$646,$K856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U856=$AN$646,$K856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U856=$AP$646,$L856,0)","v":17099.231863450397},{"$f":"IF($U856=$AQ$646,$L856,0)","v":0},{"$f":"IF($U856=$AR$646,$L856,0)+IF($U856=$AS$646,$L856,0)*$X$643","v":0},{"$f":"IF($U856=$AS$646,$L856,0)*$Y$643","v":0},0,{"$f":"IF($U856=$AU$646,$M856,0)","v":3603506.2827148158},{"$f":"IF($U856=$AV$646,$M856,0)","v":0},{"$f":"IF($U856=$AW$646,$M856,0)+IF($U856=$AX$646,$M856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U856=$AX$646,$M856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U856=$AZ$646,$N856,0)","v":0},{"$f":"IF($U856=$BA$646,$N856,0)","v":0},{"$f":"IF($U856=$BB$646,$N856,0)+IF($U856=$BC$646,$N856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U856=$BC$646,$N856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U856=$BE$646,$O856,0)","v":0},{"$f":"IF($U856=$BF$646,$O856,0)","v":0},{"$f":"IF($U856=$BG$646,$O856,0)+IF($U856=$BH$646,$O856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U856=$BH$646,$O856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U856=$BJ$646,$P856,0)","v":0},{"$f":"IF($U856=$BK$646,$P856,0)","v":0},{"$f":"IF($U856=$BL$646,$P856,0)+IF($U856=$BM$646,$P856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U856=$BM$646,$P856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U856=$BO$646,$Q856,0)","v":839358.69227233494},{"$f":"IF($U856=$BP$646,$Q856,0)","v":0},{"$f":"IF($U856=$BQ$646,$Q856,0)+IF($U856=$BR$646,$Q856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U856=$BR$646,$Q856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U856=$BT$646,$R856,0)","v":22700.201005427254},{"$f":"IF($U856=$BU$646,$R856,0)","v":0},{"$f":"IF($U856=$BV$646,$R856,0)+IF($U856=$BW$646,$R856,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U856=$BW$646,$R856,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[848,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W855","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G857","v":0},{"$f":"VLOOKUP($F857,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G857","v":0},{"$f":"SUM(H857:R857)","v":0},null,"Customer",{"$f":"IF($U857=$V$646,$H857,0)","v":0},{"$f":"IF($U857=$W$646,$H857,0)","v":0},{"$f":"IF($U857=$X$646,$H857,0)+IF($U857=$Y$646,$H857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U857=$Y$646,$H857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U857=$AA$646,$I857,0)","v":0},{"$f":"IF($U857=$AB$646,$I857,0)","v":0},{"$f":"IF($U857=$AC$646,$I857,0)+IF($U857=$AD$646,$I857,0)*$X$643","v":0},{"$f":"IF($U857=$AD$646,$I857,0)*$Y$643","v":0},0,{"$f":"IF($U857=$AF$646,$J857,0)","v":0},{"$f":"IF($U857=$AG$646,$J857,0)","v":0},{"$f":"IF($U857=$AH$646,$J857,0)+IF($U857=$AI$646,$J857,0)*$X$643","v":0},{"$f":"IF($U857=$AI$646,$J857,0)*$Y$643","v":0},0,{"$f":"IF($U857=$AK$646,$K857,0)","v":0},{"$f":"IF($U857=$AL$646,$K857,0)","v":0},{"$f":"IF($U857=$AM$646,$K857,0)+IF($U857=$AN$646,$K857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U857=$AN$646,$K857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U857=$AP$646,$L857,0)","v":0},{"$f":"IF($U857=$AQ$646,$L857,0)","v":0},{"$f":"IF($U857=$AR$646,$L857,0)+IF($U857=$AS$646,$L857,0)*$X$643","v":0},{"$f":"IF($U857=$AS$646,$L857,0)*$Y$643","v":0},0,{"$f":"IF($U857=$AU$646,$M857,0)","v":0},{"$f":"IF($U857=$AV$646,$M857,0)","v":0},{"$f":"IF($U857=$AW$646,$M857,0)+IF($U857=$AX$646,$M857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U857=$AX$646,$M857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U857=$AZ$646,$N857,0)","v":0},{"$f":"IF($U857=$BA$646,$N857,0)","v":0},{"$f":"IF($U857=$BB$646,$N857,0)+IF($U857=$BC$646,$N857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U857=$BC$646,$N857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U857=$BE$646,$O857,0)","v":0},{"$f":"IF($U857=$BF$646,$O857,0)","v":0},{"$f":"IF($U857=$BG$646,$O857,0)+IF($U857=$BH$646,$O857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U857=$BH$646,$O857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U857=$BJ$646,$P857,0)","v":0},{"$f":"IF($U857=$BK$646,$P857,0)","v":0},{"$f":"IF($U857=$BL$646,$P857,0)+IF($U857=$BM$646,$P857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U857=$BM$646,$P857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U857=$BO$646,$Q857,0)","v":0},{"$f":"IF($U857=$BP$646,$Q857,0)","v":0},{"$f":"IF($U857=$BQ$646,$Q857,0)+IF($U857=$BR$646,$Q857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U857=$BR$646,$Q857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U857=$BT$646,$R857,0)","v":0},{"$f":"IF($U857=$BU$646,$R857,0)","v":0},{"$f":"IF($U857=$BV$646,$R857,0)+IF($U857=$BW$646,$R857,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U857=$BW$646,$R857,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[849,null,null,"Total",null,null,{"$f":"SUM(G856:G857)","v":38717778.04267972},{"$f":"SUM(H856:H857)","v":33921126.596801959},{"$f":"SUM(I856:I857)","v":0},0,313987.03802173265,17099.231863450397,3603506.2827148158,0,0,0,839358.69227233494,22700.201005427254,{"$f":"SUM(S856:S857)","v":38717778.042679727},null,null,{"$f":"SUM(V856:V857)","v":33921126.596801959},{"$f":"SUM(W856:W857)","v":0},0,0,{"$f":"SUM(V858:Y858)-H858","v":0},{"$f":"SUM(AA856:AA857)","v":0},{"$f":"SUM(AB856:AB857)","v":0},0,0,0,{"$f":"SUM(AF856:AF857)","v":0},{"$f":"SUM(AG856:AG857)","v":0},0,0,0,{"$f":"SUM(AK856:AK857)","v":313987.03802173265},{"$f":"SUM(AL856:AL857)","v":0},0,0,{"$f":"SUM(AK858:AN858)-K858","v":0},{"$f":"SUM(AP856:AP857)","v":17099.231863450397},{"$f":"SUM(AQ856:AQ857)","v":0},0,0,{"$f":"SUM(AP858:AS858)-L858","v":0},{"$f":"SUM(AU856:AU857)","v":3603506.2827148158},{"$f":"SUM(AV856:AV857)","v":0},0,0,{"$f":"SUM(AU858:AX858)-M858","v":0},{"$f":"SUM(AZ856:AZ857)","v":0},{"$f":"SUM(BA856:BA857)","v":0},0,0,{"$f":"SUM(AZ858:BC858)-N858","v":0},{"$f":"SUM(BE856:BE857)","v":0},{"$f":"SUM(BF856:BF857)","v":0},0,0,0,{"$f":"SUM(BJ856:BJ857)","v":0},{"$f":"SUM(BK856:BK857)","v":0},0,0,0,{"$f":"SUM(BO856:BO857)","v":839358.69227233494},{"$f":"SUM(BP856:BP857)","v":0},0,0,{"$f":"SUM(BO858:BR858)-Q858","v":0},{"$f":"SUM(BT856:BT857)","v":22700.201005427254},{"$f":"SUM(BU856:BU857)","v":0},0,0,{"$f":"SUM(BT858:BW858)-R858","v":0},{"$f":"SUM(V858:BW858)-S858","v":0}]
[850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA859:AD859)-I859","v":0},null,null,null,null,{"$f":"SUM(AF859:AI859)-J859","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[851,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[852,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W859","v":392635.52511224989},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G861","v":343992.86392553116},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G861","v":3184.1306961418386},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G861","v":173.40266464468039},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G861","v":36543.021141331446},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G861","v":0},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G861","v":8511.904803384994},{"$f":"VLOOKUP($F861,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G861","v":230.20188121577124},{"$f":"SUM(H861:R861)","v":392635.52511224995},null,"Customer",{"$f":"IF($U861=$V$646,$H861,0)","v":343992.86392553116},{"$f":"IF($U861=$W$646,$H861,0)","v":0},{"$f":"IF($U861=$X$646,$H861,0)+IF($U861=$Y$646,$H861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U861=$Y$646,$H861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U861=$AA$646,$I861,0)","v":0},{"$f":"IF($U861=$AB$646,$I861,0)","v":0},{"$f":"IF($U861=$AC$646,$I861,0)+IF($U861=$AD$646,$I861,0)*$X$643","v":0},{"$f":"IF($U861=$AD$646,$I861,0)*$Y$643","v":0},0,{"$f":"IF($U861=$AF$646,$J861,0)","v":0},{"$f":"IF($U861=$AG$646,$J861,0)","v":0},{"$f":"IF($U861=$AH$646,$J861,0)+IF($U861=$AI$646,$J861,0)*$X$643","v":0},{"$f":"IF($U861=$AI$646,$J861,0)*$Y$643","v":0},0,{"$f":"IF($U861=$AK$646,$K861,0)","v":3184.1306961418386},{"$f":"IF($U861=$AL$646,$K861,0)","v":0},{"$f":"IF($U861=$AM$646,$K861,0)+IF($U861=$AN$646,$K861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U861=$AN$646,$K861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U861=$AP$646,$L861,0)","v":173.40266464468039},{"$f":"IF($U861=$AQ$646,$L861,0)","v":0},{"$f":"IF($U861=$AR$646,$L861,0)+IF($U861=$AS$646,$L861,0)*$X$643","v":0},{"$f":"IF($U861=$AS$646,$L861,0)*$Y$643","v":0},0,{"$f":"IF($U861=$AU$646,$M861,0)","v":36543.021141331446},{"$f":"IF($U861=$AV$646,$M861,0)","v":0},{"$f":"IF($U861=$AW$646,$M861,0)+IF($U861=$AX$646,$M861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U861=$AX$646,$M861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U861=$AZ$646,$N861,0)","v":0},{"$f":"IF($U861=$BA$646,$N861,0)","v":0},{"$f":"IF($U861=$BB$646,$N861,0)+IF($U861=$BC$646,$N861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U861=$BC$646,$N861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U861=$BE$646,$O861,0)","v":0},{"$f":"IF($U861=$BF$646,$O861,0)","v":0},{"$f":"IF($U861=$BG$646,$O861,0)+IF($U861=$BH$646,$O861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U861=$BH$646,$O861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U861=$BJ$646,$P861,0)","v":0},{"$f":"IF($U861=$BK$646,$P861,0)","v":0},{"$f":"IF($U861=$BL$646,$P861,0)+IF($U861=$BM$646,$P861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U861=$BM$646,$P861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U861=$BO$646,$Q861,0)","v":8511.904803384994},{"$f":"IF($U861=$BP$646,$Q861,0)","v":0},{"$f":"IF($U861=$BQ$646,$Q861,0)+IF($U861=$BR$646,$Q861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U861=$BR$646,$Q861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U861=$BT$646,$R861,0)","v":230.20188121577124},{"$f":"IF($U861=$BU$646,$R861,0)","v":0},{"$f":"IF($U861=$BV$646,$R861,0)+IF($U861=$BW$646,$R861,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U861=$BW$646,$R861,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[853,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W860","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G862","v":0},{"$f":"VLOOKUP($F862,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G862","v":0},{"$f":"SUM(H862:R862)","v":0},null,"Customer",{"$f":"IF($U862=$V$646,$H862,0)","v":0},{"$f":"IF($U862=$W$646,$H862,0)","v":0},{"$f":"IF($U862=$X$646,$H862,0)+IF($U862=$Y$646,$H862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U862=$Y$646,$H862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U862=$AA$646,$I862,0)","v":0},{"$f":"IF($U862=$AB$646,$I862,0)","v":0},{"$f":"IF($U862=$AC$646,$I862,0)+IF($U862=$AD$646,$I862,0)*$X$643","v":0},{"$f":"IF($U862=$AD$646,$I862,0)*$Y$643","v":0},0,{"$f":"IF($U862=$AF$646,$J862,0)","v":0},{"$f":"IF($U862=$AG$646,$J862,0)","v":0},{"$f":"IF($U862=$AH$646,$J862,0)+IF($U862=$AI$646,$J862,0)*$X$643","v":0},{"$f":"IF($U862=$AI$646,$J862,0)*$Y$643","v":0},0,{"$f":"IF($U862=$AK$646,$K862,0)","v":0},{"$f":"IF($U862=$AL$646,$K862,0)","v":0},{"$f":"IF($U862=$AM$646,$K862,0)+IF($U862=$AN$646,$K862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U862=$AN$646,$K862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U862=$AP$646,$L862,0)","v":0},{"$f":"IF($U862=$AQ$646,$L862,0)","v":0},{"$f":"IF($U862=$AR$646,$L862,0)+IF($U862=$AS$646,$L862,0)*$X$643","v":0},{"$f":"IF($U862=$AS$646,$L862,0)*$Y$643","v":0},0,{"$f":"IF($U862=$AU$646,$M862,0)","v":0},{"$f":"IF($U862=$AV$646,$M862,0)","v":0},{"$f":"IF($U862=$AW$646,$M862,0)+IF($U862=$AX$646,$M862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U862=$AX$646,$M862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U862=$AZ$646,$N862,0)","v":0},{"$f":"IF($U862=$BA$646,$N862,0)","v":0},{"$f":"IF($U862=$BB$646,$N862,0)+IF($U862=$BC$646,$N862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U862=$BC$646,$N862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U862=$BE$646,$O862,0)","v":0},{"$f":"IF($U862=$BF$646,$O862,0)","v":0},{"$f":"IF($U862=$BG$646,$O862,0)+IF($U862=$BH$646,$O862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U862=$BH$646,$O862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U862=$BJ$646,$P862,0)","v":0},{"$f":"IF($U862=$BK$646,$P862,0)","v":0},{"$f":"IF($U862=$BL$646,$P862,0)+IF($U862=$BM$646,$P862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U862=$BM$646,$P862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U862=$BO$646,$Q862,0)","v":0},{"$f":"IF($U862=$BP$646,$Q862,0)","v":0},{"$f":"IF($U862=$BQ$646,$Q862,0)+IF($U862=$BR$646,$Q862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U862=$BR$646,$Q862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U862=$BT$646,$R862,0)","v":0},{"$f":"IF($U862=$BU$646,$R862,0)","v":0},{"$f":"IF($U862=$BV$646,$R862,0)+IF($U862=$BW$646,$R862,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U862=$BW$646,$R862,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[854,null,null,"Total",null,null,{"$f":"SUM(G861:G862)","v":392635.52511224989},{"$f":"SUM(H861:H862)","v":343992.86392553116},{"$f":"SUM(I861:I862)","v":0},0,3184.1306961418386,173.40266464468039,36543.021141331446,0,0,0,8511.904803384994,230.20188121577124,{"$f":"SUM(S861:S862)","v":392635.52511224995},null,null,{"$f":"SUM(V861:V862)","v":343992.86392553116},{"$f":"SUM(W861:W862)","v":0},0,0,0,{"$f":"SUM(AA861:AA862)","v":0},{"$f":"SUM(AB861:AB862)","v":0},0,0,0,{"$f":"SUM(AF861:AF862)","v":0},{"$f":"SUM(AG861:AG862)","v":0},0,0,0,{"$f":"SUM(AK861:AK862)","v":3184.1306961418386},{"$f":"SUM(AL861:AL862)","v":0},0,0,0,{"$f":"SUM(AP861:AP862)","v":173.40266464468039},{"$f":"SUM(AQ861:AQ862)","v":0},0,0,0,{"$f":"SUM(AU861:AU862)","v":36543.021141331446},{"$f":"SUM(AV861:AV862)","v":0},0,0,0,{"$f":"SUM(AZ861:AZ862)","v":0},{"$f":"SUM(BA861:BA862)","v":0},0,0,0,{"$f":"SUM(BE861:BE862)","v":0},{"$f":"SUM(BF861:BF862)","v":0},0,0,0,{"$f":"SUM(BJ861:BJ862)","v":0},{"$f":"SUM(BK861:BK862)","v":0},0,0,0,{"$f":"SUM(BO861:BO862)","v":8511.904803384994},{"$f":"SUM(BP861:BP862)","v":0},0,0,0,{"$f":"SUM(BT861:BT862)","v":230.20188121577124},{"$f":"SUM(BU861:BU862)","v":0},0,0,0,0]
[855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[856,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[857,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W864","v":524891.11164927995},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G866","v":459863.62719897012},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G866","v":4256.6751957981232},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G866","v":231.81172254414},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G866","v":48852.194371390484},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G866","v":0},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G866","v":11379.059939174625},{"$f":"VLOOKUP($F866,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G866","v":307.74322140248904},{"$f":"SUM(H866:R866)","v":524891.11164928006},null,"Customer",{"$f":"IF($U866=$V$646,$H866,0)","v":459863.62719897012},{"$f":"IF($U866=$W$646,$H866,0)","v":0},{"$f":"IF($U866=$X$646,$H866,0)+IF($U866=$Y$646,$H866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U866=$Y$646,$H866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U866=$AA$646,$I866,0)","v":0},{"$f":"IF($U866=$AB$646,$I866,0)","v":0},{"$f":"IF($U866=$AC$646,$I866,0)+IF($U866=$AD$646,$I866,0)*$X$643","v":0},{"$f":"IF($U866=$AD$646,$I866,0)*$Y$643","v":0},0,{"$f":"IF($U866=$AF$646,$J866,0)","v":0},{"$f":"IF($U866=$AG$646,$J866,0)","v":0},{"$f":"IF($U866=$AH$646,$J866,0)+IF($U866=$AI$646,$J866,0)*$X$643","v":0},{"$f":"IF($U866=$AI$646,$J866,0)*$Y$643","v":0},0,{"$f":"IF($U866=$AK$646,$K866,0)","v":4256.6751957981232},{"$f":"IF($U866=$AL$646,$K866,0)","v":0},{"$f":"IF($U866=$AM$646,$K866,0)+IF($U866=$AN$646,$K866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U866=$AN$646,$K866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U866=$AP$646,$L866,0)","v":231.81172254414},{"$f":"IF($U866=$AQ$646,$L866,0)","v":0},{"$f":"IF($U866=$AR$646,$L866,0)+IF($U866=$AS$646,$L866,0)*$X$643","v":0},{"$f":"IF($U866=$AS$646,$L866,0)*$Y$643","v":0},0,{"$f":"IF($U866=$AU$646,$M866,0)","v":48852.194371390484},{"$f":"IF($U866=$AV$646,$M866,0)","v":0},{"$f":"IF($U866=$AW$646,$M866,0)+IF($U866=$AX$646,$M866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U866=$AX$646,$M866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U866=$AZ$646,$N866,0)","v":0},{"$f":"IF($U866=$BA$646,$N866,0)","v":0},{"$f":"IF($U866=$BB$646,$N866,0)+IF($U866=$BC$646,$N866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U866=$BC$646,$N866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U866=$BE$646,$O866,0)","v":0},{"$f":"IF($U866=$BF$646,$O866,0)","v":0},{"$f":"IF($U866=$BG$646,$O866,0)+IF($U866=$BH$646,$O866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U866=$BH$646,$O866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U866=$BJ$646,$P866,0)","v":0},{"$f":"IF($U866=$BK$646,$P866,0)","v":0},{"$f":"IF($U866=$BL$646,$P866,0)+IF($U866=$BM$646,$P866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U866=$BM$646,$P866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U866=$BO$646,$Q866,0)","v":11379.059939174625},{"$f":"IF($U866=$BP$646,$Q866,0)","v":0},{"$f":"IF($U866=$BQ$646,$Q866,0)+IF($U866=$BR$646,$Q866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U866=$BR$646,$Q866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U866=$BT$646,$R866,0)","v":307.74322140248904},{"$f":"IF($U866=$BU$646,$R866,0)","v":0},{"$f":"IF($U866=$BV$646,$R866,0)+IF($U866=$BW$646,$R866,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U866=$BW$646,$R866,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[858,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W865","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G867","v":0},{"$f":"VLOOKUP($F867,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G867","v":0},{"$f":"SUM(H867:R867)","v":0},null,"Customer",{"$f":"IF($U867=$V$646,$H867,0)","v":0},{"$f":"IF($U867=$W$646,$H867,0)","v":0},{"$f":"IF($U867=$X$646,$H867,0)+IF($U867=$Y$646,$H867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U867=$Y$646,$H867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U867=$AA$646,$I867,0)","v":0},{"$f":"IF($U867=$AB$646,$I867,0)","v":0},{"$f":"IF($U867=$AC$646,$I867,0)+IF($U867=$AD$646,$I867,0)*$X$643","v":0},{"$f":"IF($U867=$AD$646,$I867,0)*$Y$643","v":0},0,{"$f":"IF($U867=$AF$646,$J867,0)","v":0},{"$f":"IF($U867=$AG$646,$J867,0)","v":0},{"$f":"IF($U867=$AH$646,$J867,0)+IF($U867=$AI$646,$J867,0)*$X$643","v":0},{"$f":"IF($U867=$AI$646,$J867,0)*$Y$643","v":0},0,{"$f":"IF($U867=$AK$646,$K867,0)","v":0},{"$f":"IF($U867=$AL$646,$K867,0)","v":0},{"$f":"IF($U867=$AM$646,$K867,0)+IF($U867=$AN$646,$K867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U867=$AN$646,$K867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U867=$AP$646,$L867,0)","v":0},{"$f":"IF($U867=$AQ$646,$L867,0)","v":0},{"$f":"IF($U867=$AR$646,$L867,0)+IF($U867=$AS$646,$L867,0)*$X$643","v":0},{"$f":"IF($U867=$AS$646,$L867,0)*$Y$643","v":0},0,{"$f":"IF($U867=$AU$646,$M867,0)","v":0},{"$f":"IF($U867=$AV$646,$M867,0)","v":0},{"$f":"IF($U867=$AW$646,$M867,0)+IF($U867=$AX$646,$M867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U867=$AX$646,$M867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U867=$AZ$646,$N867,0)","v":0},{"$f":"IF($U867=$BA$646,$N867,0)","v":0},{"$f":"IF($U867=$BB$646,$N867,0)+IF($U867=$BC$646,$N867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U867=$BC$646,$N867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U867=$BE$646,$O867,0)","v":0},{"$f":"IF($U867=$BF$646,$O867,0)","v":0},{"$f":"IF($U867=$BG$646,$O867,0)+IF($U867=$BH$646,$O867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U867=$BH$646,$O867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U867=$BJ$646,$P867,0)","v":0},{"$f":"IF($U867=$BK$646,$P867,0)","v":0},{"$f":"IF($U867=$BL$646,$P867,0)+IF($U867=$BM$646,$P867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U867=$BM$646,$P867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U867=$BO$646,$Q867,0)","v":0},{"$f":"IF($U867=$BP$646,$Q867,0)","v":0},{"$f":"IF($U867=$BQ$646,$Q867,0)+IF($U867=$BR$646,$Q867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U867=$BR$646,$Q867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U867=$BT$646,$R867,0)","v":0},{"$f":"IF($U867=$BU$646,$R867,0)","v":0},{"$f":"IF($U867=$BV$646,$R867,0)+IF($U867=$BW$646,$R867,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U867=$BW$646,$R867,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[859,null,null,"Total",null,null,{"$f":"SUM(G866:G867)","v":524891.11164927995},{"$f":"SUM(H866:H867)","v":459863.62719897012},{"$f":"SUM(I866:I867)","v":0},0,4256.6751957981232,231.81172254414,48852.194371390484,0,0,0,11379.059939174625,307.74322140248904,{"$f":"SUM(S866:S867)","v":524891.11164928006},null,null,{"$f":"SUM(V866:V867)","v":459863.62719897012},{"$f":"SUM(W866:W867)","v":0},0,0,0,{"$f":"SUM(AA866:AA867)","v":0},{"$f":"SUM(AB866:AB867)","v":0},0,0,0,{"$f":"SUM(AF866:AF867)","v":0},{"$f":"SUM(AG866:AG867)","v":0},0,0,0,{"$f":"SUM(AK866:AK867)","v":4256.6751957981232},{"$f":"SUM(AL866:AL867)","v":0},0,0,0,{"$f":"SUM(AP866:AP867)","v":231.81172254414},{"$f":"SUM(AQ866:AQ867)","v":0},0,0,0,{"$f":"SUM(AU866:AU867)","v":48852.194371390484},{"$f":"SUM(AV866:AV867)","v":0},0,0,0,{"$f":"SUM(AZ866:AZ867)","v":0},{"$f":"SUM(BA866:BA867)","v":0},0,0,0,{"$f":"SUM(BE866:BE867)","v":0},{"$f":"SUM(BF866:BF867)","v":0},0,0,0,{"$f":"SUM(BJ866:BJ867)","v":0},{"$f":"SUM(BK866:BK867)","v":0},0,0,0,{"$f":"SUM(BO866:BO867)","v":11379.059939174625},{"$f":"SUM(BP866:BP867)","v":0},0,0,0,{"$f":"SUM(BT866:BT867)","v":307.74322140248904},{"$f":"SUM(BU866:BU867)","v":0},0,0,0,0]
[860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[861,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[862,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W869","v":11452561.495060967},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G871","v":10033731.478686245},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G871","v":92876.090607059479},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G871","v":5057.8833376905714},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G871","v":1065902.5229995782},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G871","v":0},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G871","v":248278.89216851228},{"$f":"VLOOKUP($F871,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G871","v":6714.6272618826943},{"$f":"SUM(H871:R871)","v":11452561.495060969},null,"Customer",{"$f":"IF($U871=$V$646,$H871,0)","v":10033731.478686245},{"$f":"IF($U871=$W$646,$H871,0)","v":0},{"$f":"IF($U871=$X$646,$H871,0)+IF($U871=$Y$646,$H871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U871=$Y$646,$H871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U871=$AA$646,$I871,0)","v":0},{"$f":"IF($U871=$AB$646,$I871,0)","v":0},{"$f":"IF($U871=$AC$646,$I871,0)+IF($U871=$AD$646,$I871,0)*$X$643","v":0},{"$f":"IF($U871=$AD$646,$I871,0)*$Y$643","v":0},0,{"$f":"IF($U871=$AF$646,$J871,0)","v":0},{"$f":"IF($U871=$AG$646,$J871,0)","v":0},{"$f":"IF($U871=$AH$646,$J871,0)+IF($U871=$AI$646,$J871,0)*$X$643","v":0},{"$f":"IF($U871=$AI$646,$J871,0)*$Y$643","v":0},0,{"$f":"IF($U871=$AK$646,$K871,0)","v":92876.090607059479},{"$f":"IF($U871=$AL$646,$K871,0)","v":0},{"$f":"IF($U871=$AM$646,$K871,0)+IF($U871=$AN$646,$K871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U871=$AN$646,$K871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U871=$AP$646,$L871,0)","v":5057.8833376905714},{"$f":"IF($U871=$AQ$646,$L871,0)","v":0},{"$f":"IF($U871=$AR$646,$L871,0)+IF($U871=$AS$646,$L871,0)*$X$643","v":0},{"$f":"IF($U871=$AS$646,$L871,0)*$Y$643","v":0},0,{"$f":"IF($U871=$AU$646,$M871,0)","v":1065902.5229995782},{"$f":"IF($U871=$AV$646,$M871,0)","v":0},{"$f":"IF($U871=$AW$646,$M871,0)+IF($U871=$AX$646,$M871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U871=$AX$646,$M871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U871=$AZ$646,$N871,0)","v":0},{"$f":"IF($U871=$BA$646,$N871,0)","v":0},{"$f":"IF($U871=$BB$646,$N871,0)+IF($U871=$BC$646,$N871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U871=$BC$646,$N871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U871=$BE$646,$O871,0)","v":0},{"$f":"IF($U871=$BF$646,$O871,0)","v":0},{"$f":"IF($U871=$BG$646,$O871,0)+IF($U871=$BH$646,$O871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U871=$BH$646,$O871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U871=$BJ$646,$P871,0)","v":0},{"$f":"IF($U871=$BK$646,$P871,0)","v":0},{"$f":"IF($U871=$BL$646,$P871,0)+IF($U871=$BM$646,$P871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U871=$BM$646,$P871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U871=$BO$646,$Q871,0)","v":248278.89216851228},{"$f":"IF($U871=$BP$646,$Q871,0)","v":0},{"$f":"IF($U871=$BQ$646,$Q871,0)+IF($U871=$BR$646,$Q871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U871=$BR$646,$Q871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U871=$BT$646,$R871,0)","v":6714.6272618826943},{"$f":"IF($U871=$BU$646,$R871,0)","v":0},{"$f":"IF($U871=$BV$646,$R871,0)+IF($U871=$BW$646,$R871,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U871=$BW$646,$R871,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[863,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W870","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G872","v":0},{"$f":"VLOOKUP($F872,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G872","v":0},{"$f":"SUM(H872:R872)","v":0},null,"Customer",{"$f":"IF($U872=$V$646,$H872,0)","v":0},{"$f":"IF($U872=$W$646,$H872,0)","v":0},{"$f":"IF($U872=$X$646,$H872,0)+IF($U872=$Y$646,$H872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U872=$Y$646,$H872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U872=$AA$646,$I872,0)","v":0},{"$f":"IF($U872=$AB$646,$I872,0)","v":0},{"$f":"IF($U872=$AC$646,$I872,0)+IF($U872=$AD$646,$I872,0)*$X$643","v":0},{"$f":"IF($U872=$AD$646,$I872,0)*$Y$643","v":0},0,{"$f":"IF($U872=$AF$646,$J872,0)","v":0},{"$f":"IF($U872=$AG$646,$J872,0)","v":0},{"$f":"IF($U872=$AH$646,$J872,0)+IF($U872=$AI$646,$J872,0)*$X$643","v":0},{"$f":"IF($U872=$AI$646,$J872,0)*$Y$643","v":0},0,{"$f":"IF($U872=$AK$646,$K872,0)","v":0},{"$f":"IF($U872=$AL$646,$K872,0)","v":0},{"$f":"IF($U872=$AM$646,$K872,0)+IF($U872=$AN$646,$K872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U872=$AN$646,$K872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U872=$AP$646,$L872,0)","v":0},{"$f":"IF($U872=$AQ$646,$L872,0)","v":0},{"$f":"IF($U872=$AR$646,$L872,0)+IF($U872=$AS$646,$L872,0)*$X$643","v":0},{"$f":"IF($U872=$AS$646,$L872,0)*$Y$643","v":0},0,{"$f":"IF($U872=$AU$646,$M872,0)","v":0},{"$f":"IF($U872=$AV$646,$M872,0)","v":0},{"$f":"IF($U872=$AW$646,$M872,0)+IF($U872=$AX$646,$M872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U872=$AX$646,$M872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U872=$AZ$646,$N872,0)","v":0},{"$f":"IF($U872=$BA$646,$N872,0)","v":0},{"$f":"IF($U872=$BB$646,$N872,0)+IF($U872=$BC$646,$N872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U872=$BC$646,$N872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U872=$BE$646,$O872,0)","v":0},{"$f":"IF($U872=$BF$646,$O872,0)","v":0},{"$f":"IF($U872=$BG$646,$O872,0)+IF($U872=$BH$646,$O872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U872=$BH$646,$O872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U872=$BJ$646,$P872,0)","v":0},{"$f":"IF($U872=$BK$646,$P872,0)","v":0},{"$f":"IF($U872=$BL$646,$P872,0)+IF($U872=$BM$646,$P872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U872=$BM$646,$P872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U872=$BO$646,$Q872,0)","v":0},{"$f":"IF($U872=$BP$646,$Q872,0)","v":0},{"$f":"IF($U872=$BQ$646,$Q872,0)+IF($U872=$BR$646,$Q872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U872=$BR$646,$Q872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U872=$BT$646,$R872,0)","v":0},{"$f":"IF($U872=$BU$646,$R872,0)","v":0},{"$f":"IF($U872=$BV$646,$R872,0)+IF($U872=$BW$646,$R872,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U872=$BW$646,$R872,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[864,null,null,"Total",null,null,{"$f":"SUM(G871:G872)","v":11452561.495060967},{"$f":"SUM(H871:H872)","v":10033731.478686245},{"$f":"SUM(I871:I872)","v":0},0,92876.090607059479,5057.8833376905714,1065902.5229995782,0,0,0,248278.89216851228,6714.6272618826943,{"$f":"SUM(S871:S872)","v":11452561.495060969},null,null,{"$f":"SUM(V871:V872)","v":10033731.478686245},{"$f":"SUM(W871:W872)","v":0},0,0,0,{"$f":"SUM(AA871:AA872)","v":0},{"$f":"SUM(AB871:AB872)","v":0},0,0,0,{"$f":"SUM(AF871:AF872)","v":0},{"$f":"SUM(AG871:AG872)","v":0},0,0,0,{"$f":"SUM(AK871:AK872)","v":92876.090607059479},{"$f":"SUM(AL871:AL872)","v":0},0,0,0,{"$f":"SUM(AP871:AP872)","v":5057.8833376905714},{"$f":"SUM(AQ871:AQ872)","v":0},0,0,0,{"$f":"SUM(AU871:AU872)","v":1065902.5229995782},{"$f":"SUM(AV871:AV872)","v":0},0,0,0,{"$f":"SUM(AZ871:AZ872)","v":0},{"$f":"SUM(BA871:BA872)","v":0},0,0,0,{"$f":"SUM(BE871:BE872)","v":0},{"$f":"SUM(BF871:BF872)","v":0},0,0,0,{"$f":"SUM(BJ871:BJ872)","v":0},{"$f":"SUM(BK871:BK872)","v":0},0,0,0,{"$f":"SUM(BO871:BO872)","v":248278.89216851228},{"$f":"SUM(BP871:BP872)","v":0},0,0,0,{"$f":"SUM(BT871:BT872)","v":6714.6272618826943},{"$f":"SUM(BU871:BU872)","v":0},0,0,0,0]
[865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[866,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[867,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W874","v":8093.9759999999997},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G876","v":7091.2329799717554},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G876","v":65.639188985936372},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G876","v":3.574605241257379},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G876","v":753.31526866008812},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G876","v":0},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G876","v":175.46846575634373},{"$f":"VLOOKUP($F876,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G876","v":4.7454913846183997},{"$f":"SUM(H876:R876)","v":8093.9759999999997},null,"Customer",{"$f":"IF($U876=$V$646,$H876,0)","v":7091.2329799717554},{"$f":"IF($U876=$W$646,$H876,0)","v":0},{"$f":"IF($U876=$X$646,$H876,0)+IF($U876=$Y$646,$H876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U876=$Y$646,$H876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U876=$AA$646,$I876,0)","v":0},{"$f":"IF($U876=$AB$646,$I876,0)","v":0},{"$f":"IF($U876=$AC$646,$I876,0)+IF($U876=$AD$646,$I876,0)*$X$643","v":0},{"$f":"IF($U876=$AD$646,$I876,0)*$Y$643","v":0},0,{"$f":"IF($U876=$AF$646,$J876,0)","v":0},{"$f":"IF($U876=$AG$646,$J876,0)","v":0},{"$f":"IF($U876=$AH$646,$J876,0)+IF($U876=$AI$646,$J876,0)*$X$643","v":0},{"$f":"IF($U876=$AI$646,$J876,0)*$Y$643","v":0},0,{"$f":"IF($U876=$AK$646,$K876,0)","v":65.639188985936372},{"$f":"IF($U876=$AL$646,$K876,0)","v":0},{"$f":"IF($U876=$AM$646,$K876,0)+IF($U876=$AN$646,$K876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U876=$AN$646,$K876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U876=$AP$646,$L876,0)","v":3.574605241257379},{"$f":"IF($U876=$AQ$646,$L876,0)","v":0},{"$f":"IF($U876=$AR$646,$L876,0)+IF($U876=$AS$646,$L876,0)*$X$643","v":0},{"$f":"IF($U876=$AS$646,$L876,0)*$Y$643","v":0},0,{"$f":"IF($U876=$AU$646,$M876,0)","v":753.31526866008812},{"$f":"IF($U876=$AV$646,$M876,0)","v":0},{"$f":"IF($U876=$AW$646,$M876,0)+IF($U876=$AX$646,$M876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U876=$AX$646,$M876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U876=$AZ$646,$N876,0)","v":0},{"$f":"IF($U876=$BA$646,$N876,0)","v":0},{"$f":"IF($U876=$BB$646,$N876,0)+IF($U876=$BC$646,$N876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U876=$BC$646,$N876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U876=$BE$646,$O876,0)","v":0},{"$f":"IF($U876=$BF$646,$O876,0)","v":0},{"$f":"IF($U876=$BG$646,$O876,0)+IF($U876=$BH$646,$O876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U876=$BH$646,$O876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U876=$BJ$646,$P876,0)","v":0},{"$f":"IF($U876=$BK$646,$P876,0)","v":0},{"$f":"IF($U876=$BL$646,$P876,0)+IF($U876=$BM$646,$P876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U876=$BM$646,$P876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U876=$BO$646,$Q876,0)","v":175.46846575634373},{"$f":"IF($U876=$BP$646,$Q876,0)","v":0},{"$f":"IF($U876=$BQ$646,$Q876,0)+IF($U876=$BR$646,$Q876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U876=$BR$646,$Q876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U876=$BT$646,$R876,0)","v":4.7454913846183997},{"$f":"IF($U876=$BU$646,$R876,0)","v":0},{"$f":"IF($U876=$BV$646,$R876,0)+IF($U876=$BW$646,$R876,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U876=$BW$646,$R876,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[868,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W875","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G877","v":0},{"$f":"VLOOKUP($F877,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G877","v":0},{"$f":"SUM(H877:R877)","v":0},null,"Customer",{"$f":"IF($U877=$V$646,$H877,0)","v":0},{"$f":"IF($U877=$W$646,$H877,0)","v":0},{"$f":"IF($U877=$X$646,$H877,0)+IF($U877=$Y$646,$H877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U877=$Y$646,$H877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U877=$AA$646,$I877,0)","v":0},{"$f":"IF($U877=$AB$646,$I877,0)","v":0},{"$f":"IF($U877=$AC$646,$I877,0)+IF($U877=$AD$646,$I877,0)*$X$643","v":0},{"$f":"IF($U877=$AD$646,$I877,0)*$Y$643","v":0},0,{"$f":"IF($U877=$AF$646,$J877,0)","v":0},{"$f":"IF($U877=$AG$646,$J877,0)","v":0},{"$f":"IF($U877=$AH$646,$J877,0)+IF($U877=$AI$646,$J877,0)*$X$643","v":0},{"$f":"IF($U877=$AI$646,$J877,0)*$Y$643","v":0},0,{"$f":"IF($U877=$AK$646,$K877,0)","v":0},{"$f":"IF($U877=$AL$646,$K877,0)","v":0},{"$f":"IF($U877=$AM$646,$K877,0)+IF($U877=$AN$646,$K877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U877=$AN$646,$K877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U877=$AP$646,$L877,0)","v":0},{"$f":"IF($U877=$AQ$646,$L877,0)","v":0},{"$f":"IF($U877=$AR$646,$L877,0)+IF($U877=$AS$646,$L877,0)*$X$643","v":0},{"$f":"IF($U877=$AS$646,$L877,0)*$Y$643","v":0},0,{"$f":"IF($U877=$AU$646,$M877,0)","v":0},{"$f":"IF($U877=$AV$646,$M877,0)","v":0},{"$f":"IF($U877=$AW$646,$M877,0)+IF($U877=$AX$646,$M877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U877=$AX$646,$M877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U877=$AZ$646,$N877,0)","v":0},{"$f":"IF($U877=$BA$646,$N877,0)","v":0},{"$f":"IF($U877=$BB$646,$N877,0)+IF($U877=$BC$646,$N877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U877=$BC$646,$N877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U877=$BE$646,$O877,0)","v":0},{"$f":"IF($U877=$BF$646,$O877,0)","v":0},{"$f":"IF($U877=$BG$646,$O877,0)+IF($U877=$BH$646,$O877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U877=$BH$646,$O877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U877=$BJ$646,$P877,0)","v":0},{"$f":"IF($U877=$BK$646,$P877,0)","v":0},{"$f":"IF($U877=$BL$646,$P877,0)+IF($U877=$BM$646,$P877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U877=$BM$646,$P877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U877=$BO$646,$Q877,0)","v":0},{"$f":"IF($U877=$BP$646,$Q877,0)","v":0},{"$f":"IF($U877=$BQ$646,$Q877,0)+IF($U877=$BR$646,$Q877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U877=$BR$646,$Q877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U877=$BT$646,$R877,0)","v":0},{"$f":"IF($U877=$BU$646,$R877,0)","v":0},{"$f":"IF($U877=$BV$646,$R877,0)+IF($U877=$BW$646,$R877,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U877=$BW$646,$R877,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[869,null,null,"Total",null,null,{"$f":"SUM(G876:G877)","v":8093.9759999999997},{"$f":"SUM(H876:H877)","v":7091.2329799717554},{"$f":"SUM(I876:I877)","v":0},0,65.639188985936372,3.574605241257379,753.31526866008812,0,0,0,175.46846575634373,4.7454913846183997,{"$f":"SUM(S876:S877)","v":8093.9759999999997},null,null,{"$f":"SUM(V876:V877)","v":7091.2329799717554},null,null,null,0,{"$f":"SUM(AA876:AA877)","v":0},null,null,null,0,{"$f":"SUM(AF876:AF877)","v":0},null,null,null,0,{"$f":"SUM(AK876:AK877)","v":65.639188985936372},null,null,null,0,{"$f":"SUM(AP876:AP877)","v":3.574605241257379},null,null,null,0,{"$f":"SUM(AU876:AU877)","v":753.31526866008812},null,null,null,0,{"$f":"SUM(AZ876:AZ877)","v":0},null,null,null,0,{"$f":"SUM(BE876:BE877)","v":0},null,null,null,0,{"$f":"SUM(BJ876:BJ877)","v":0},null,null,null,0,{"$f":"SUM(BO876:BO877)","v":175.46846575634373},null,null,null,0,{"$f":"SUM(BT876:BT877)","v":4.7454913846183997},null,null,null,0,0]
[870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[871,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[872,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W879","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G881","v":0},{"$f":"VLOOKUP($F881,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G881","v":0},{"$f":"SUM(H881:R881)","v":0},null,"Customer",{"$f":"IF($U881=$V$646,$H881,0)","v":0},{"$f":"IF($U881=$W$646,$H881,0)","v":0},{"$f":"IF($U881=$X$646,$H881,0)+IF($U881=$Y$646,$H881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U881=$Y$646,$H881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U881=$AA$646,$I881,0)","v":0},{"$f":"IF($U881=$AB$646,$I881,0)","v":0},{"$f":"IF($U881=$AC$646,$I881,0)+IF($U881=$AD$646,$I881,0)*$X$643","v":0},{"$f":"IF($U881=$AD$646,$I881,0)*$Y$643","v":0},0,{"$f":"IF($U881=$AF$646,$J881,0)","v":0},{"$f":"IF($U881=$AG$646,$J881,0)","v":0},{"$f":"IF($U881=$AH$646,$J881,0)+IF($U881=$AI$646,$J881,0)*$X$643","v":0},{"$f":"IF($U881=$AI$646,$J881,0)*$Y$643","v":0},0,{"$f":"IF($U881=$AK$646,$K881,0)","v":0},{"$f":"IF($U881=$AL$646,$K881,0)","v":0},{"$f":"IF($U881=$AM$646,$K881,0)+IF($U881=$AN$646,$K881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U881=$AN$646,$K881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U881=$AP$646,$L881,0)","v":0},{"$f":"IF($U881=$AQ$646,$L881,0)","v":0},{"$f":"IF($U881=$AR$646,$L881,0)+IF($U881=$AS$646,$L881,0)*$X$643","v":0},{"$f":"IF($U881=$AS$646,$L881,0)*$Y$643","v":0},0,{"$f":"IF($U881=$AU$646,$M881,0)","v":0},{"$f":"IF($U881=$AV$646,$M881,0)","v":0},{"$f":"IF($U881=$AW$646,$M881,0)+IF($U881=$AX$646,$M881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U881=$AX$646,$M881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U881=$AZ$646,$N881,0)","v":0},{"$f":"IF($U881=$BA$646,$N881,0)","v":0},{"$f":"IF($U881=$BB$646,$N881,0)+IF($U881=$BC$646,$N881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U881=$BC$646,$N881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U881=$BE$646,$O881,0)","v":0},{"$f":"IF($U881=$BF$646,$O881,0)","v":0},{"$f":"IF($U881=$BG$646,$O881,0)+IF($U881=$BH$646,$O881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U881=$BH$646,$O881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U881=$BJ$646,$P881,0)","v":0},{"$f":"IF($U881=$BK$646,$P881,0)","v":0},{"$f":"IF($U881=$BL$646,$P881,0)+IF($U881=$BM$646,$P881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U881=$BM$646,$P881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U881=$BO$646,$Q881,0)","v":0},{"$f":"IF($U881=$BP$646,$Q881,0)","v":0},{"$f":"IF($U881=$BQ$646,$Q881,0)+IF($U881=$BR$646,$Q881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U881=$BR$646,$Q881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U881=$BT$646,$R881,0)","v":0},{"$f":"IF($U881=$BU$646,$R881,0)","v":0},{"$f":"IF($U881=$BV$646,$R881,0)+IF($U881=$BW$646,$R881,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U881=$BW$646,$R881,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[873,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W880","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G882","v":0},{"$f":"VLOOKUP($F882,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G882","v":0},{"$f":"SUM(H882:R882)","v":0},null,"Customer",{"$f":"IF($U882=$V$646,$H882,0)","v":0},{"$f":"IF($U882=$W$646,$H882,0)","v":0},{"$f":"IF($U882=$X$646,$H882,0)+IF($U882=$Y$646,$H882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U882=$Y$646,$H882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U882=$AA$646,$I882,0)","v":0},{"$f":"IF($U882=$AB$646,$I882,0)","v":0},{"$f":"IF($U882=$AC$646,$I882,0)+IF($U882=$AD$646,$I882,0)*$X$643","v":0},{"$f":"IF($U882=$AD$646,$I882,0)*$Y$643","v":0},0,{"$f":"IF($U882=$AF$646,$J882,0)","v":0},{"$f":"IF($U882=$AG$646,$J882,0)","v":0},{"$f":"IF($U882=$AH$646,$J882,0)+IF($U882=$AI$646,$J882,0)*$X$643","v":0},{"$f":"IF($U882=$AI$646,$J882,0)*$Y$643","v":0},0,{"$f":"IF($U882=$AK$646,$K882,0)","v":0},{"$f":"IF($U882=$AL$646,$K882,0)","v":0},{"$f":"IF($U882=$AM$646,$K882,0)+IF($U882=$AN$646,$K882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U882=$AN$646,$K882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U882=$AP$646,$L882,0)","v":0},{"$f":"IF($U882=$AQ$646,$L882,0)","v":0},{"$f":"IF($U882=$AR$646,$L882,0)+IF($U882=$AS$646,$L882,0)*$X$643","v":0},{"$f":"IF($U882=$AS$646,$L882,0)*$Y$643","v":0},0,{"$f":"IF($U882=$AU$646,$M882,0)","v":0},{"$f":"IF($U882=$AV$646,$M882,0)","v":0},{"$f":"IF($U882=$AW$646,$M882,0)+IF($U882=$AX$646,$M882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U882=$AX$646,$M882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U882=$AZ$646,$N882,0)","v":0},{"$f":"IF($U882=$BA$646,$N882,0)","v":0},{"$f":"IF($U882=$BB$646,$N882,0)+IF($U882=$BC$646,$N882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U882=$BC$646,$N882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U882=$BE$646,$O882,0)","v":0},{"$f":"IF($U882=$BF$646,$O882,0)","v":0},{"$f":"IF($U882=$BG$646,$O882,0)+IF($U882=$BH$646,$O882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U882=$BH$646,$O882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U882=$BJ$646,$P882,0)","v":0},{"$f":"IF($U882=$BK$646,$P882,0)","v":0},{"$f":"IF($U882=$BL$646,$P882,0)+IF($U882=$BM$646,$P882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U882=$BM$646,$P882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U882=$BO$646,$Q882,0)","v":0},{"$f":"IF($U882=$BP$646,$Q882,0)","v":0},{"$f":"IF($U882=$BQ$646,$Q882,0)+IF($U882=$BR$646,$Q882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U882=$BR$646,$Q882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U882=$BT$646,$R882,0)","v":0},{"$f":"IF($U882=$BU$646,$R882,0)","v":0},{"$f":"IF($U882=$BV$646,$R882,0)+IF($U882=$BW$646,$R882,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U882=$BW$646,$R882,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[874,null,null,"Total",null,null,{"$f":"SUM(G881:G882)","v":0},{"$f":"SUM(H881:H882)","v":0},{"$f":"SUM(I881:I882)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S881:S882)","v":0},null,null,{"$f":"SUM(V881:V882)","v":0},null,null,null,0,{"$f":"SUM(AA881:AA882)","v":0},null,null,null,0,{"$f":"SUM(AF881:AF882)","v":0},null,null,null,0,{"$f":"SUM(AK881:AK882)","v":0},null,null,null,0,{"$f":"SUM(AP881:AP882)","v":0},null,null,null,0,{"$f":"SUM(AU881:AU882)","v":0},null,null,null,0,{"$f":"SUM(AZ881:AZ882)","v":0},null,null,null,0,{"$f":"SUM(BE881:BE882)","v":0},null,null,null,0,{"$f":"SUM(BJ881:BJ882)","v":0},null,null,null,0,{"$f":"SUM(BO881:BO882)","v":0},null,null,null,0,{"$f":"SUM(BT881:BT882)","v":0},null,null,null,0,0]
[875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[876,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[877,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W884","v":2669521.4088800885},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G886","v":2338800.8878938053},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G886","v":21648.843567053231},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G886","v":1178.961392995426},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G886","v":248455.30025346763},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G886","v":0},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G886","v":57872.277595078405},{"$f":"VLOOKUP($F886,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G886","v":1565.1381776885466},{"$f":"SUM(H886:R886)","v":2669521.4088800889},null,"Customer",{"$f":"IF($U886=$V$646,$H886,0)","v":2338800.8878938053},{"$f":"IF($U886=$W$646,$H886,0)","v":0},{"$f":"IF($U886=$X$646,$H886,0)+IF($U886=$Y$646,$H886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U886=$Y$646,$H886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U886=$AA$646,$I886,0)","v":0},{"$f":"IF($U886=$AB$646,$I886,0)","v":0},{"$f":"IF($U886=$AC$646,$I886,0)+IF($U886=$AD$646,$I886,0)*$X$643","v":0},{"$f":"IF($U886=$AD$646,$I886,0)*$Y$643","v":0},0,{"$f":"IF($U886=$AF$646,$J886,0)","v":0},{"$f":"IF($U886=$AG$646,$J886,0)","v":0},{"$f":"IF($U886=$AH$646,$J886,0)+IF($U886=$AI$646,$J886,0)*$X$643","v":0},{"$f":"IF($U886=$AI$646,$J886,0)*$Y$643","v":0},0,{"$f":"IF($U886=$AK$646,$K886,0)","v":21648.843567053231},{"$f":"IF($U886=$AL$646,$K886,0)","v":0},{"$f":"IF($U886=$AM$646,$K886,0)+IF($U886=$AN$646,$K886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U886=$AN$646,$K886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U886=$AP$646,$L886,0)","v":1178.961392995426},{"$f":"IF($U886=$AQ$646,$L886,0)","v":0},{"$f":"IF($U886=$AR$646,$L886,0)+IF($U886=$AS$646,$L886,0)*$X$643","v":0},{"$f":"IF($U886=$AS$646,$L886,0)*$Y$643","v":0},0,{"$f":"IF($U886=$AU$646,$M886,0)","v":248455.30025346763},{"$f":"IF($U886=$AV$646,$M886,0)","v":0},{"$f":"IF($U886=$AW$646,$M886,0)+IF($U886=$AX$646,$M886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U886=$AX$646,$M886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U886=$AZ$646,$N886,0)","v":0},{"$f":"IF($U886=$BA$646,$N886,0)","v":0},{"$f":"IF($U886=$BB$646,$N886,0)+IF($U886=$BC$646,$N886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U886=$BC$646,$N886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U886=$BE$646,$O886,0)","v":0},{"$f":"IF($U886=$BF$646,$O886,0)","v":0},{"$f":"IF($U886=$BG$646,$O886,0)+IF($U886=$BH$646,$O886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U886=$BH$646,$O886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U886=$BJ$646,$P886,0)","v":0},{"$f":"IF($U886=$BK$646,$P886,0)","v":0},{"$f":"IF($U886=$BL$646,$P886,0)+IF($U886=$BM$646,$P886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U886=$BM$646,$P886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U886=$BO$646,$Q886,0)","v":57872.277595078405},{"$f":"IF($U886=$BP$646,$Q886,0)","v":0},{"$f":"IF($U886=$BQ$646,$Q886,0)+IF($U886=$BR$646,$Q886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U886=$BR$646,$Q886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U886=$BT$646,$R886,0)","v":1565.1381776885466},{"$f":"IF($U886=$BU$646,$R886,0)","v":0},{"$f":"IF($U886=$BV$646,$R886,0)+IF($U886=$BW$646,$R886,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U886=$BW$646,$R886,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[878,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W885","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G887","v":0},{"$f":"VLOOKUP($F887,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G887","v":0},{"$f":"SUM(H887:R887)","v":0},null,"Customer",{"$f":"IF($U887=$V$646,$H887,0)","v":0},{"$f":"IF($U887=$W$646,$H887,0)","v":0},{"$f":"IF($U887=$X$646,$H887,0)+IF($U887=$Y$646,$H887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U887=$Y$646,$H887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U887=$AA$646,$I887,0)","v":0},{"$f":"IF($U887=$AB$646,$I887,0)","v":0},{"$f":"IF($U887=$AC$646,$I887,0)+IF($U887=$AD$646,$I887,0)*$X$643","v":0},{"$f":"IF($U887=$AD$646,$I887,0)*$Y$643","v":0},0,{"$f":"IF($U887=$AF$646,$J887,0)","v":0},{"$f":"IF($U887=$AG$646,$J887,0)","v":0},{"$f":"IF($U887=$AH$646,$J887,0)+IF($U887=$AI$646,$J887,0)*$X$643","v":0},{"$f":"IF($U887=$AI$646,$J887,0)*$Y$643","v":0},0,{"$f":"IF($U887=$AK$646,$K887,0)","v":0},{"$f":"IF($U887=$AL$646,$K887,0)","v":0},{"$f":"IF($U887=$AM$646,$K887,0)+IF($U887=$AN$646,$K887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U887=$AN$646,$K887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U887=$AP$646,$L887,0)","v":0},{"$f":"IF($U887=$AQ$646,$L887,0)","v":0},{"$f":"IF($U887=$AR$646,$L887,0)+IF($U887=$AS$646,$L887,0)*$X$643","v":0},{"$f":"IF($U887=$AS$646,$L887,0)*$Y$643","v":0},0,{"$f":"IF($U887=$AU$646,$M887,0)","v":0},{"$f":"IF($U887=$AV$646,$M887,0)","v":0},{"$f":"IF($U887=$AW$646,$M887,0)+IF($U887=$AX$646,$M887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U887=$AX$646,$M887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U887=$AZ$646,$N887,0)","v":0},{"$f":"IF($U887=$BA$646,$N887,0)","v":0},{"$f":"IF($U887=$BB$646,$N887,0)+IF($U887=$BC$646,$N887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U887=$BC$646,$N887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U887=$BE$646,$O887,0)","v":0},{"$f":"IF($U887=$BF$646,$O887,0)","v":0},{"$f":"IF($U887=$BG$646,$O887,0)+IF($U887=$BH$646,$O887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U887=$BH$646,$O887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U887=$BJ$646,$P887,0)","v":0},{"$f":"IF($U887=$BK$646,$P887,0)","v":0},{"$f":"IF($U887=$BL$646,$P887,0)+IF($U887=$BM$646,$P887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U887=$BM$646,$P887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U887=$BO$646,$Q887,0)","v":0},{"$f":"IF($U887=$BP$646,$Q887,0)","v":0},{"$f":"IF($U887=$BQ$646,$Q887,0)+IF($U887=$BR$646,$Q887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U887=$BR$646,$Q887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U887=$BT$646,$R887,0)","v":0},{"$f":"IF($U887=$BU$646,$R887,0)","v":0},{"$f":"IF($U887=$BV$646,$R887,0)+IF($U887=$BW$646,$R887,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U887=$BW$646,$R887,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[879,null,null,"Total",null,null,{"$f":"SUM(G886:G887)","v":2669521.4088800885},{"$f":"SUM(H886:H887)","v":2338800.8878938053},{"$f":"SUM(I886:I887)","v":0},0,21648.843567053231,1178.961392995426,248455.30025346763,0,0,0,57872.277595078405,1565.1381776885466,{"$f":"SUM(S886:S887)","v":2669521.4088800889},null,null,{"$f":"SUM(V886:V887)","v":2338800.8878938053},null,null,null,0,{"$f":"SUM(AA886:AA887)","v":0},null,null,null,0,{"$f":"SUM(AF886:AF887)","v":0},null,null,null,0,{"$f":"SUM(AK886:AK887)","v":21648.843567053231},null,null,null,0,{"$f":"SUM(AP886:AP887)","v":1178.961392995426},null,null,null,0,{"$f":"SUM(AU886:AU887)","v":248455.30025346763},null,null,null,0,{"$f":"SUM(AZ886:AZ887)","v":0},null,null,null,0,{"$f":"SUM(BE886:BE887)","v":0},null,null,null,0,{"$f":"SUM(BJ886:BJ887)","v":0},null,null,null,0,{"$f":"SUM(BO886:BO887)","v":57872.277595078405},null,null,null,0,{"$f":"SUM(BT886:BT887)","v":1565.1381776885466},null,null,null,0,0]
[880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[881,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V890:Y890)-H890","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK890:AN890)-K890","v":0},null,null,null,null,{"$f":"SUM(AP890:AS890)-L890","v":0},null,null,null,null,{"$f":"SUM(AU890:AX890)-M890","v":0},null,null,null,null,{"$f":"SUM(AZ890:BC890)-N890","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO890:BR890)-Q890","v":0},null,null,null,null,{"$f":"SUM(BT890:BW890)-R890","v":0},{"$f":"SUM(V890:BW890)-S890","v":0}]
[882,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W889","v":99205.31375999999},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G891","v":86915.008485737766},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G891","v":804.51885924813132},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G891","v":43.812810234065275},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G891","v":9233.147909954605},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G891","v":0},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G891","v":2150.6617020292492},{"$f":"VLOOKUP($F891,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G891","v":58.163992796178931},{"$f":"SUM(H891:R891)","v":99205.313760000005},null,"Customer",{"$f":"IF($U891=$V$646,$H891,0)","v":86915.008485737766},{"$f":"IF($U891=$W$646,$H891,0)","v":0},{"$f":"IF($U891=$X$646,$H891,0)+IF($U891=$Y$646,$H891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U891=$Y$646,$H891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U891=$AA$646,$I891,0)","v":0},{"$f":"IF($U891=$AB$646,$I891,0)","v":0},{"$f":"IF($U891=$AC$646,$I891,0)+IF($U891=$AD$646,$I891,0)*$X$643","v":0},{"$f":"IF($U891=$AD$646,$I891,0)*$Y$643","v":0},{"$f":"SUM(AA891:AD891)-I891","v":0},{"$f":"IF($U891=$AF$646,$J891,0)","v":0},{"$f":"IF($U891=$AG$646,$J891,0)","v":0},{"$f":"IF($U891=$AH$646,$J891,0)+IF($U891=$AI$646,$J891,0)*$X$643","v":0},{"$f":"IF($U891=$AI$646,$J891,0)*$Y$643","v":0},{"$f":"SUM(AF891:AI891)-J891","v":0},{"$f":"IF($U891=$AK$646,$K891,0)","v":804.51885924813132},{"$f":"IF($U891=$AL$646,$K891,0)","v":0},{"$f":"IF($U891=$AM$646,$K891,0)+IF($U891=$AN$646,$K891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U891=$AN$646,$K891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U891=$AP$646,$L891,0)","v":43.812810234065275},{"$f":"IF($U891=$AQ$646,$L891,0)","v":0},{"$f":"IF($U891=$AR$646,$L891,0)+IF($U891=$AS$646,$L891,0)*$X$643","v":0},{"$f":"IF($U891=$AS$646,$L891,0)*$Y$643","v":0},0,{"$f":"IF($U891=$AU$646,$M891,0)","v":9233.147909954605},{"$f":"IF($U891=$AV$646,$M891,0)","v":0},{"$f":"IF($U891=$AW$646,$M891,0)+IF($U891=$AX$646,$M891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U891=$AX$646,$M891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U891=$AZ$646,$N891,0)","v":0},{"$f":"IF($U891=$BA$646,$N891,0)","v":0},{"$f":"IF($U891=$BB$646,$N891,0)+IF($U891=$BC$646,$N891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U891=$BC$646,$N891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U891=$BE$646,$O891,0)","v":0},{"$f":"IF($U891=$BF$646,$O891,0)","v":0},{"$f":"IF($U891=$BG$646,$O891,0)+IF($U891=$BH$646,$O891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U891=$BH$646,$O891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U891=$BJ$646,$P891,0)","v":0},{"$f":"IF($U891=$BK$646,$P891,0)","v":0},{"$f":"IF($U891=$BL$646,$P891,0)+IF($U891=$BM$646,$P891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U891=$BM$646,$P891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U891=$BO$646,$Q891,0)","v":2150.6617020292492},{"$f":"IF($U891=$BP$646,$Q891,0)","v":0},{"$f":"IF($U891=$BQ$646,$Q891,0)+IF($U891=$BR$646,$Q891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U891=$BR$646,$Q891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U891=$BT$646,$R891,0)","v":58.163992796178931},{"$f":"IF($U891=$BU$646,$R891,0)","v":0},{"$f":"IF($U891=$BV$646,$R891,0)+IF($U891=$BW$646,$R891,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U891=$BW$646,$R891,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[883,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W890","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G892","v":0},{"$f":"VLOOKUP($F892,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G892","v":0},{"$f":"SUM(H892:R892)","v":0},null,"Customer",{"$f":"IF($U892=$V$646,$H892,0)","v":0},{"$f":"IF($U892=$W$646,$H892,0)","v":0},{"$f":"IF($U892=$X$646,$H892,0)+IF($U892=$Y$646,$H892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U892=$Y$646,$H892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U892=$AA$646,$I892,0)","v":0},{"$f":"IF($U892=$AB$646,$I892,0)","v":0},{"$f":"IF($U892=$AC$646,$I892,0)+IF($U892=$AD$646,$I892,0)*$X$643","v":0},{"$f":"IF($U892=$AD$646,$I892,0)*$Y$643","v":0},0,{"$f":"IF($U892=$AF$646,$J892,0)","v":0},{"$f":"IF($U892=$AG$646,$J892,0)","v":0},{"$f":"IF($U892=$AH$646,$J892,0)+IF($U892=$AI$646,$J892,0)*$X$643","v":0},{"$f":"IF($U892=$AI$646,$J892,0)*$Y$643","v":0},0,{"$f":"IF($U892=$AK$646,$K892,0)","v":0},{"$f":"IF($U892=$AL$646,$K892,0)","v":0},{"$f":"IF($U892=$AM$646,$K892,0)+IF($U892=$AN$646,$K892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U892=$AN$646,$K892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U892=$AP$646,$L892,0)","v":0},{"$f":"IF($U892=$AQ$646,$L892,0)","v":0},{"$f":"IF($U892=$AR$646,$L892,0)+IF($U892=$AS$646,$L892,0)*$X$643","v":0},{"$f":"IF($U892=$AS$646,$L892,0)*$Y$643","v":0},0,{"$f":"IF($U892=$AU$646,$M892,0)","v":0},{"$f":"IF($U892=$AV$646,$M892,0)","v":0},{"$f":"IF($U892=$AW$646,$M892,0)+IF($U892=$AX$646,$M892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U892=$AX$646,$M892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U892=$AZ$646,$N892,0)","v":0},{"$f":"IF($U892=$BA$646,$N892,0)","v":0},{"$f":"IF($U892=$BB$646,$N892,0)+IF($U892=$BC$646,$N892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U892=$BC$646,$N892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U892=$BE$646,$O892,0)","v":0},{"$f":"IF($U892=$BF$646,$O892,0)","v":0},{"$f":"IF($U892=$BG$646,$O892,0)+IF($U892=$BH$646,$O892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U892=$BH$646,$O892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U892=$BJ$646,$P892,0)","v":0},{"$f":"IF($U892=$BK$646,$P892,0)","v":0},{"$f":"IF($U892=$BL$646,$P892,0)+IF($U892=$BM$646,$P892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U892=$BM$646,$P892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U892=$BO$646,$Q892,0)","v":0},{"$f":"IF($U892=$BP$646,$Q892,0)","v":0},{"$f":"IF($U892=$BQ$646,$Q892,0)+IF($U892=$BR$646,$Q892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U892=$BR$646,$Q892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U892=$BT$646,$R892,0)","v":0},{"$f":"IF($U892=$BU$646,$R892,0)","v":0},{"$f":"IF($U892=$BV$646,$R892,0)+IF($U892=$BW$646,$R892,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U892=$BW$646,$R892,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[884,null,null,"Total",null,null,{"$f":"SUM(G891:G892)","v":99205.31375999999},{"$f":"SUM(H891:H892)","v":86915.008485737766},{"$f":"SUM(I891:I892)","v":0},0,804.51885924813132,43.812810234065275,9233.147909954605,0,0,0,2150.6617020292492,58.163992796178931,{"$f":"SUM(S891:S892)","v":99205.313760000005},null,null,{"$f":"SUM(V891:V892)","v":86915.008485737766},null,null,null,0,{"$f":"SUM(AA891:AA892)","v":0},null,null,null,0,{"$f":"SUM(AF891:AF892)","v":0},null,null,null,0,{"$f":"SUM(AK891:AK892)","v":804.51885924813132},null,null,null,0,{"$f":"SUM(AP891:AP892)","v":43.812810234065275},null,null,null,0,{"$f":"SUM(AU891:AU892)","v":9233.147909954605},null,null,null,0,{"$f":"SUM(AZ891:AZ892)","v":0},null,null,null,0,{"$f":"SUM(BE891:BE892)","v":0},null,null,null,0,{"$f":"SUM(BJ891:BJ892)","v":0},null,null,null,0,{"$f":"SUM(BO891:BO892)","v":2150.6617020292492},null,null,null,0,{"$f":"SUM(BT891:BT892)","v":58.163992796178931},null,null,null,0,0]
[885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[886,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[887,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W894","v":850794.01200911647},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G896","v":745391.20910681388},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G896","v":6899.6286796957902},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G896","v":375.74274183147827},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G896","v":79184.336564754063},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G896","v":0},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G896","v":18444.27509569141},{"$f":"VLOOKUP($F896,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G896","v":498.81982032985837},{"$f":"SUM(H896:R896)","v":850794.01200911647},null,"Customer",{"$f":"IF($U896=$V$646,$H896,0)","v":745391.20910681388},{"$f":"IF($U896=$W$646,$H896,0)","v":0},{"$f":"IF($U896=$X$646,$H896,0)+IF($U896=$Y$646,$H896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U896=$Y$646,$H896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U896=$AK$646,$I896,0)","v":0},{"$f":"IF($U896=$AL$646,$I896,0)","v":0},{"$f":"IF($U896=$AM$646,$I896,0)+IF($U896=$AN$646,$K896,0)*$X$643","v":0},{"$f":"IF($U896=$AN$646,$I896,0)*$Y$643","v":0},0,{"$f":"IF($U896=$AP$646,$J896,0)","v":0},{"$f":"IF($U896=$AQ$646,$J896,0)","v":0},{"$f":"IF($U896=$AR$646,$J896,0)+IF($U896=$AS$646,$J896,0)*$X$643","v":0},{"$f":"IF($U896=$AS$646,$J896,0)*$Y$643","v":0},0,{"$f":"IF($U896=$AK$646,$K896,0)","v":6899.6286796957902},{"$f":"IF($U896=$AL$646,$K896,0)","v":0},{"$f":"IF($U896=$AM$646,$K896,0)+IF($U896=$AN$646,$K896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U896=$AN$646,$K896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U896=$AP$646,$L896,0)","v":375.74274183147827},{"$f":"IF($U896=$AQ$646,$L896,0)","v":0},{"$f":"IF($U896=$AR$646,$L896,0)+IF($U896=$AS$646,$L896,0)*$X$643","v":0},{"$f":"IF($U896=$AS$646,$L896,0)*$Y$643","v":0},0,{"$f":"IF($U896=$AU$646,$M896,0)","v":79184.336564754063},{"$f":"IF($U896=$AV$646,$M896,0)","v":0},{"$f":"IF($U896=$AW$646,$M896,0)+IF($U896=$AX$646,$M896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U896=$AX$646,$M896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U896=$AZ$646,$N896,0)","v":0},{"$f":"IF($U896=$BA$646,$N896,0)","v":0},{"$f":"IF($U896=$BB$646,$N896,0)+IF($U896=$BC$646,$N896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U896=$BC$646,$N896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U896=$BE$646,$O896,0)","v":0},{"$f":"IF($U896=$BF$646,$O896,0)","v":0},{"$f":"IF($U896=$BG$646,$O896,0)+IF($U896=$BH$646,$O896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U896=$BH$646,$O896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U896=$BJ$646,$P896,0)","v":0},{"$f":"IF($U896=$BK$646,$P896,0)","v":0},{"$f":"IF($U896=$BL$646,$P896,0)+IF($U896=$BM$646,$P896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U896=$BM$646,$P896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U896=$BO$646,$Q896,0)","v":18444.27509569141},{"$f":"IF($U896=$BP$646,$Q896,0)","v":0},{"$f":"IF($U896=$BQ$646,$Q896,0)+IF($U896=$BR$646,$Q896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U896=$BR$646,$Q896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U896=$BT$646,$R896,0)","v":498.81982032985837},{"$f":"IF($U896=$BU$646,$R896,0)","v":0},{"$f":"IF($U896=$BV$646,$R896,0)+IF($U896=$BW$646,$R896,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U896=$BW$646,$R896,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[888,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W895","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G897","v":0},{"$f":"VLOOKUP($F897,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G897","v":0},{"$f":"SUM(H897:R897)","v":0},null,"Customer",{"$f":"IF($U897=$V$646,$H897,0)","v":0},{"$f":"IF($U897=$W$646,$H897,0)","v":0},{"$f":"IF($U897=$X$646,$H897,0)+IF($U897=$Y$646,$H897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U897=$Y$646,$H897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U897=$AK$646,$I897,0)","v":0},{"$f":"IF($U897=$AL$646,$I897,0)","v":0},{"$f":"IF($U897=$AM$646,$I897,0)+IF($U897=$AN$646,$I897,0)*$X$643","v":0},{"$f":"IF($U897=$AN$646,$I897,0)*$Y$643","v":0},0,{"$f":"IF($U897=$AP$646,$J897,0)","v":0},{"$f":"IF($U897=$AQ$646,$J897,0)","v":0},{"$f":"IF($U897=$AR$646,$J897,0)+IF($U897=$AS$646,$J897,0)*$X$643","v":0},{"$f":"IF($U897=$AS$646,$J897,0)*$Y$643","v":0},0,{"$f":"IF($U897=$AK$646,$K897,0)","v":0},{"$f":"IF($U897=$AL$646,$K897,0)","v":0},{"$f":"IF($U897=$AM$646,$K897,0)+IF($U897=$AN$646,$K897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U897=$AN$646,$K897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U897=$AP$646,$L897,0)","v":0},{"$f":"IF($U897=$AQ$646,$L897,0)","v":0},{"$f":"IF($U897=$AR$646,$L897,0)+IF($U897=$AS$646,$L897,0)*$X$643","v":0},{"$f":"IF($U897=$AS$646,$L897,0)*$Y$643","v":0},0,{"$f":"IF($U897=$AU$646,$M897,0)","v":0},{"$f":"IF($U897=$AV$646,$M897,0)","v":0},{"$f":"IF($U897=$AW$646,$M897,0)+IF($U897=$AX$646,$M897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U897=$AX$646,$M897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U897=$AZ$646,$N897,0)","v":0},{"$f":"IF($U897=$BA$646,$N897,0)","v":0},{"$f":"IF($U897=$BB$646,$N897,0)+IF($U897=$BC$646,$N897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U897=$BC$646,$N897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U897=$BE$646,$O897,0)","v":0},{"$f":"IF($U897=$BF$646,$O897,0)","v":0},{"$f":"IF($U897=$BG$646,$O897,0)+IF($U897=$BH$646,$O897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U897=$BH$646,$O897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U897=$BJ$646,$P897,0)","v":0},{"$f":"IF($U897=$BK$646,$P897,0)","v":0},{"$f":"IF($U897=$BL$646,$P897,0)+IF($U897=$BM$646,$P897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U897=$BM$646,$P897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U897=$BO$646,$Q897,0)","v":0},{"$f":"IF($U897=$BP$646,$Q897,0)","v":0},{"$f":"IF($U897=$BQ$646,$Q897,0)+IF($U897=$BR$646,$Q897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U897=$BR$646,$Q897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U897=$BT$646,$R897,0)","v":0},{"$f":"IF($U897=$BU$646,$R897,0)","v":0},{"$f":"IF($U897=$BV$646,$R897,0)+IF($U897=$BW$646,$R897,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U897=$BW$646,$R897,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[889,null,null,"Total",null,null,{"$f":"SUM(G896:G897)","v":850794.01200911647},{"$f":"SUM(H896:H897)","v":745391.20910681388},{"$f":"SUM(I896:I897)","v":0},0,6899.6286796957902,375.74274183147827,79184.336564754063,0,0,0,18444.27509569141,498.81982032985837,{"$f":"SUM(S896:S897)","v":850794.01200911647},null,null,{"$f":"SUM(V896:V897)","v":745391.20910681388},null,null,null,0,{"$f":"SUM(AA896:AA897)","v":0},null,null,null,0,{"$f":"SUM(AF896:AF897)","v":0},null,null,null,0,{"$f":"SUM(AK896:AK897)","v":6899.6286796957902},null,null,null,0,{"$f":"SUM(AP896:AP897)","v":375.74274183147827},null,null,null,0,{"$f":"SUM(AU896:AU897)","v":79184.336564754063},null,null,null,0,{"$f":"SUM(AZ896:AZ897)","v":0},null,null,null,0,{"$f":"SUM(BE896:BE897)","v":0},null,null,null,0,{"$f":"SUM(BJ896:BJ897)","v":0},null,null,null,0,{"$f":"SUM(BO896:BO897)","v":18444.27509569141},null,null,null,0,{"$f":"SUM(BT896:BT897)","v":498.81982032985837},null,null,null,0,0]
[890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[891,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[892,null,"Utah Administrative & General Expense",null,null,null,{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":45067357.14316342},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":39484071.770631164},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":0},0,365479.80530419078,19903.445606160702,4194468.6090127146,0,0,0,977010.55866783939,26422.953941351261,{"$f":"S896+S891+S886+S881+S876+S871+S866+S861+S856+S851+S846+S841","v":45067357.143163435},null,null,{"$f":"V896+V891+V886+V881+V876+V871+V866+V861+V856+V851+V846+V841","v":39484071.770631164},{"$f":"W896+W891+W886+W881+W876+W871+W866+W861+W856+W851+W846+W841","v":0},0,0,0,{"$f":"AA896+AA891+AA886+AA881+AA876+AA871+AA866+AA861+AA856+AA851+AA846+AA841","v":0},{"$f":"AB896+AB891+AB886+AB881+AB876+AB871+AB866+AB861+AB856+AB851+AB846+AB841","v":0},0,0,0,{"$f":"AF896+AF891+AF886+AF881+AF876+AF871+AF866+AF861+AF856+AF851+AF846+AF841","v":0},{"$f":"AG896+AG891+AG886+AG881+AG876+AG871+AG866+AG861+AG856+AG851+AG846+AG841","v":0},0,0,0,{"$f":"AK896+AK891+AK886+AK881+AK876+AK871+AK866+AK861+AK856+AK851+AK846+AK841","v":365479.80530419078},{"$f":"AL896+AL891+AL886+AL881+AL876+AL871+AL866+AL861+AL856+AL851+AL846+AL841","v":0},0,0,0,{"$f":"AP896+AP891+AP886+AP881+AP876+AP871+AP866+AP861+AP856+AP851+AP846+AP841","v":19903.445606160702},{"$f":"AQ896+AQ891+AQ886+AQ881+AQ876+AQ871+AQ866+AQ861+AQ856+AQ851+AQ846+AQ841","v":0},0,0,0,{"$f":"AU896+AU891+AU886+AU881+AU876+AU871+AU866+AU861+AU856+AU851+AU846+AU841","v":4194468.6090127146},{"$f":"AV896+AV891+AV886+AV881+AV876+AV871+AV866+AV861+AV856+AV851+AV846+AV841","v":0},0,0,0,{"$f":"AZ896+AZ891+AZ886+AZ881+AZ876+AZ871+AZ866+AZ861+AZ856+AZ851+AZ846+AZ841","v":0},{"$f":"BA896+BA891+BA886+BA881+BA876+BA871+BA866+BA861+BA856+BA851+BA846+BA841","v":0},0,0,0,{"$f":"BE896+BE891+BE886+BE881+BE876+BE871+BE866+BE861+BE856+BE851+BE846+BE841","v":0},{"$f":"BF896+BF891+BF886+BF881+BF876+BF871+BF866+BF861+BF856+BF851+BF846+BF841","v":0},0,0,0,{"$f":"BJ896+BJ891+BJ886+BJ881+BJ876+BJ871+BJ866+BJ861+BJ856+BJ851+BJ846+BJ841","v":0},{"$f":"BK896+BK891+BK886+BK881+BK876+BK871+BK866+BK861+BK856+BK851+BK846+BK841","v":0},0,0,0,{"$f":"BO896+BO891+BO886+BO881+BO876+BO871+BO866+BO861+BO856+BO851+BO846+BO841","v":977010.55866783939},{"$f":"BP896+BP891+BP886+BP881+BP876+BP871+BP866+BP861+BP856+BP851+BP846+BP841","v":0},0,0,0,{"$f":"BT896+BT891+BT886+BT881+BT876+BT871+BT866+BT861+BT856+BT851+BT846+BT841","v":26422.953941351261},{"$f":"BU896+BU891+BU886+BU881+BU876+BU871+BU866+BU861+BU856+BU851+BU846+BU841","v":0},0,0,0,0]
[893,null,"WyomingAdministrative & General Expense",null,null,null,{"$f":"G897+G892+G887+G882+G877+G872+G867+G862+G857+G852+G847+G842","v":0},{"$f":"H897+H892+H887+H882+H877+H872+H867+H862+H857+H852+H847+H842","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"S897+S892+S887+S882+S877+S872+S867+S862+S857+S852+S847+S842","v":0},null,null,{"$f":"V897+V892+V887+V882+V877+V872+V867+V862+V857+V852+V847+V842","v":0},0,0,0,0,{"$f":"AA897+AA892+AA887+AA882+AA877+AA872+AA867+AA862+AA857+AA852+AA847+AA842","v":0},0,0,0,0,{"$f":"AF897+AF892+AF887+AF882+AF877+AF872+AF867+AF862+AF857+AF852+AF847+AF842","v":0},0,0,0,0,{"$f":"AK897+AK892+AK887+AK882+AK877+AK872+AK867+AK862+AK857+AK852+AK847+AK842","v":0},0,0,0,0,{"$f":"AP897+AP892+AP887+AP882+AP877+AP872+AP867+AP862+AP857+AP852+AP847+AP842","v":0},0,0,0,0,{"$f":"AU897+AU892+AU887+AU882+AU877+AU872+AU867+AU862+AU857+AU852+AU847+AU842","v":0},0,0,0,0,{"$f":"AZ897+AZ892+AZ887+AZ882+AZ877+AZ872+AZ867+AZ862+AZ857+AZ852+AZ847+AZ842","v":0},0,0,0,0,{"$f":"BE897+BE892+BE887+BE882+BE877+BE872+BE867+BE862+BE857+BE852+BE847+BE842","v":0},0,0,0,0,{"$f":"BJ897+BJ892+BJ887+BJ882+BJ877+BJ872+BJ867+BJ862+BJ857+BJ852+BJ847+BJ842","v":0},0,0,0,0,{"$f":"BO897+BO892+BO887+BO882+BO877+BO872+BO867+BO862+BO857+BO852+BO847+BO842","v":0},0,0,0,0,{"$f":"BT897+BT892+BT887+BT882+BT877+BT872+BT867+BT862+BT857+BT852+BT847+BT842","v":0},0,0,0,0,0]
[894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE903:BH903)-O903","v":0},null,null,null,null,{"$f":"SUM(BJ903:BM903)-P903","v":0},null,null,null,null,0,null,null,null,null,0,0]
[895,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G901:G903)","v":45067357.14316342},{"$f":"SUM(H901:H903)","v":39484071.770631164},{"$f":"SUM(I901:I903)","v":0},0,365479.80530419078,19903.445606160702,4194468.6090127146,0,0,0,977010.55866783939,26422.953941351261,{"$f":"SUM(S901:S903)","v":45067357.143163435},null,null,{"$f":"SUM(V901:V903)","v":39484071.770631164},{"$f":"SUM(W901:W903)","v":0},0,0,0,{"$f":"SUM(AA901:AA903)","v":0},{"$f":"SUM(AB901:AB903)","v":0},0,0,0,{"$f":"SUM(AF901:AF903)","v":0},{"$f":"SUM(AG901:AG903)","v":0},0,0,0,{"$f":"SUM(AK901:AK903)","v":365479.80530419078},{"$f":"SUM(AL901:AL903)","v":0},0,0,0,{"$f":"SUM(AP901:AP903)","v":19903.445606160702},{"$f":"SUM(AQ901:AQ903)","v":0},0,0,0,{"$f":"SUM(AU901:AU903)","v":4194468.6090127146},{"$f":"SUM(AV901:AV903)","v":0},0,0,0,{"$f":"SUM(AZ901:AZ903)","v":0},{"$f":"SUM(BA901:BA903)","v":0},0,0,0,{"$f":"SUM(BE901:BE903)","v":0},{"$f":"SUM(BF901:BF903)","v":0},0,0,0,{"$f":"SUM(BJ901:BJ903)","v":0},{"$f":"SUM(BK901:BK903)","v":0},0,0,0,{"$f":"SUM(BO901:BO903)","v":977010.55866783939},{"$f":"SUM(BP901:BP903)","v":0},0,0,0,{"$f":"SUM(BT901:BT903)","v":26422.953941351261},{"$f":"SUM(BU901:BU903)","v":0},0,0,0,0]
[896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[898,null,"Total Utility O&M Expenses",null,null,null,{"$f":"G650+G755+G808+G836+G904","v":137349508.99611485},{"$f":"H650+H755+H808+H836+H904","v":119232665.95322664},{"$f":"I650+I755+I808+I836+I904","v":0},0,1073023.1340061468,81596.577424083778,12685538.603662036,0,0,0,2765206.0655651316,1511478.662230799,{"$f":"S650+S755+S808+S836+S904","v":137349508.99611485},null,null,{"$f":"V650+V755+V808+V836+V904","v":56352598.843101501},{"$f":"W650+W755+W808+W836+W904","v":53384269.80416479},{"$f":"X650+X755+X808+X836+X904","v":3670696.4018385066},5825100.9041218366,0,{"$f":"AA650+AA755+AA808+AA836+AA904","v":0},0,0,0,0,{"$f":"AF650+AF755+AF808+AF836+AF904","v":0},{"$f":"AG650+AG755+AG808+AG836+AG904","v":0},{"$f":"AH650+AH755+AH808+AH836+AH904","v":0},0,0,{"$f":"AK650+AK755+AK808+AK836+AK904","v":444361.68244177522},451481.6376582809,97568.335110461936,79611.478795628616,0,{"$f":"AP650+AP755+AP808+AP836+AP904","v":47916.683073661858},{"$f":"AQ650+AQ755+AQ808+AQ836+AQ904","v":27994.275587357737},{"$f":"AR650+AR755+AR808+AR836+AR904","v":3454.1601145641539},2231.4586485000182,0,{"$f":"AU650+AU755+AU808+AU836+AU904","v":5350989.120865522},{"$f":"AV650+AV755+AV808+AV836+AV904","v":6008188.5468647871},{"$f":"AW650+AW755+AW808+AW836+AW904","v":941197.41092379019},385163.52500793629,0,{"$f":"AZ650+AZ755+AZ808+AZ836+AZ904","v":0},{"$f":"BA650+BA755+BA808+BA836+BA904","v":0},{"$f":"BB650+BB755+BB808+BB836+BB904","v":0},0,0,{"$f":"BE650+BE755+BE808+BE836+BE904","v":0},{"$f":"BF650+BF755+BF808+BF836+BF904","v":0},{"$f":"BG650+BG755+BG808+BG836+BG904","v":0},0,0,{"$f":"BJ650+BJ755+BJ808+BJ836+BJ904","v":0},{"$f":"BK650+BK755+BK808+BK836+BK904","v":0},{"$f":"BL650+BL755+BL808+BL836+BL904","v":0},0,0,{"$f":"BO650+BO755+BO808+BO836+BO904","v":1041579.0474549341},{"$f":"BP650+BP755+BP808+BP836+BP904","v":1408769.1217885672},{"$f":"BQ650+BQ755+BQ808+BQ836+BQ904","v":186956.34172460894},127901.55459702089,0,{"$f":"BT650+BT755+BT808+BT836+BT904","v":147751.11000042263},{"$f":"BU650+BU755+BU808+BU836+BU904","v":35699.95554811757},{"$f":"BV650+BV755+BV808+BV836+BV904","v":828888.08399823506},499139.51268402371,0,0]
[899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[901,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[903,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[905,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[906,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W913","v":805280.43265192863},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G915","v":785106.19467948051},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G915","v":18143.670974822493},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G915","v":2030.5669976256158},{"$f":"SUM(H915:R915)","v":805280.43265192863},null,"Throughput",{"$f":"IF($U915=$V$646,$H915,0)","v":0},{"$f":"IF($U915=$W$646,$H915,0)","v":0},{"$f":"IF($U915=$X$646,$H915,0)+IF($U915=$Y$646,$H915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":785106.19467948051},{"$f":"IF($U915=$Y$646,$H915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U915=$AA$646,$I915,0)","v":0},{"$f":"IF($U915=$AB$646,$I915,0)","v":0},{"$f":"IF($U915=$AC$646,$I915,0)+IF($U915=$AD$646,$I915,0)*$X$643","v":0},{"$f":"IF($U915=$AD$646,$I915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AF$646,$J915,0)","v":0},{"$f":"IF($U915=$AG$646,$J915,0)","v":0},{"$f":"IF($U915=$AH$646,$J915,0)+IF($U915=$AI$646,$J915,0)*$X$643","v":0},{"$f":"IF($U915=$AI$646,$J915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AK$646,$K915,0)","v":0},{"$f":"IF($U915=$AL$646,$K915,0)","v":0},{"$f":"IF($U915=$AM$646,$K915,0)+IF($U915=$AN$646,$K915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":18143.670974822493},{"$f":"IF($U915=$AN$646,$K915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U915=$AP$646,$L915,0)","v":0},{"$f":"IF($U915=$AQ$646,$L915,0)","v":0},{"$f":"IF($U915=$AR$646,$L915,0)+IF($U915=$AS$646,$L915,0)*$X$643","v":0},{"$f":"IF($U915=$AS$646,$L915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AU$646,$M915,0)","v":0},{"$f":"IF($U915=$AV$646,$M915,0)","v":0},{"$f":"IF($U915=$AW$646,$M915,0)+IF($U915=$AX$646,$M915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U915=$AX$646,$M915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U915=$AZ$646,$N915,0)","v":0},{"$f":"IF($U915=$BA$646,$N915,0)","v":0},{"$f":"IF($U915=$BB$646,$N915,0)+IF($U915=$BC$646,$N915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U915=$BC$646,$N915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U915=$BE$646,$O915,0)","v":0},{"$f":"IF($U915=$BF$646,$O915,0)","v":0},{"$f":"IF($U915=$BG$646,$O915,0)+IF($U915=$BH$646,$O915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U915=$BH$646,$O915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U915=$BJ$646,$P915,0)","v":0},{"$f":"IF($U915=$BK$646,$P915,0)","v":0},{"$f":"IF($U915=$BL$646,$P915,0)+IF($U915=$BM$646,$P915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U915=$BM$646,$P915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U915=$BO$646,$Q915,0)","v":0},{"$f":"IF($U915=$BP$646,$Q915,0)","v":0},{"$f":"IF($U915=$BQ$646,$Q915,0)+IF($U915=$BR$646,$Q915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U915=$BR$646,$Q915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U915=$BT$646,$R915,0)","v":0},{"$f":"IF($U915=$BU$646,$R915,0)","v":0},{"$f":"IF($U915=$BV$646,$R915,0)+IF($U915=$BW$646,$R915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":2030.5669976256158},{"$f":"IF($U915=$BW$646,$R915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[907,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W914","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G916","v":0},{"$f":"VLOOKUP($F916,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G916","v":0},{"$f":"SUM(H916:R916)","v":0},null,"Distribution Plant",{"$f":"IF($U916=$V$646,$H916,0)","v":0},{"$f":"IF($U916=$W$646,$H916,0)","v":0},{"$f":"IF($U916=$X$646,$H916,0)+IF($U916=$Y$646,$H916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U916=$Y$646,$H916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U916=$AA$646,$I916,0)","v":0},{"$f":"IF($U916=$AB$646,$I916,0)","v":0},{"$f":"IF($U916=$AC$646,$I916,0)+IF($U916=$AD$646,$I916,0)*$X$643","v":0},{"$f":"IF($U916=$AD$646,$I916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AF$646,$J916,0)","v":0},{"$f":"IF($U916=$AG$646,$J916,0)","v":0},{"$f":"IF($U916=$AH$646,$J916,0)+IF($U916=$AI$646,$J916,0)*$X$643","v":0},{"$f":"IF($U916=$AI$646,$J916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AK$646,$K916,0)","v":0},{"$f":"IF($U916=$AL$646,$K916,0)","v":0},{"$f":"IF($U916=$AM$646,$K916,0)+IF($U916=$AN$646,$K916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U916=$AN$646,$K916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U916=$AP$646,$L916,0)","v":0},{"$f":"IF($U916=$AQ$646,$L916,0)","v":0},{"$f":"IF($U916=$AR$646,$L916,0)+IF($U916=$AS$646,$L916,0)*$X$643","v":0},{"$f":"IF($U916=$AS$646,$L916,0)*$Y$643","v":0},0,{"$f":"IF($U916=$AU$646,$M916,0)","v":0},{"$f":"IF($U916=$AV$646,$M916,0)","v":0},{"$f":"IF($U916=$AW$646,$M916,0)+IF($U916=$AX$646,$M916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U916=$AX$646,$M916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U916=$AZ$646,$N916,0)","v":0},{"$f":"IF($U916=$BA$646,$N916,0)","v":0},{"$f":"IF($U916=$BB$646,$N916,0)+IF($U916=$BC$646,$N916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U916=$BC$646,$N916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U916=$BE$646,$O916,0)","v":0},{"$f":"IF($U916=$BF$646,$O916,0)","v":0},{"$f":"IF($U916=$BG$646,$O916,0)+IF($U916=$BH$646,$O916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U916=$BH$646,$O916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U916=$BJ$646,$P916,0)","v":0},{"$f":"IF($U916=$BK$646,$P916,0)","v":0},{"$f":"IF($U916=$BL$646,$P916,0)+IF($U916=$BM$646,$P916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U916=$BM$646,$P916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U916=$BO$646,$Q916,0)","v":0},{"$f":"IF($U916=$BP$646,$Q916,0)","v":0},{"$f":"IF($U916=$BQ$646,$Q916,0)+IF($U916=$BR$646,$Q916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U916=$BR$646,$Q916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U916=$BT$646,$R916,0)","v":0},{"$f":"IF($U916=$BU$646,$R916,0)","v":0},{"$f":"IF($U916=$BV$646,$R916,0)+IF($U916=$BW$646,$R916,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U916=$BW$646,$R916,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[908,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W915","v":90010019.791251764},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G917","v":78689276.956840023},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G917","v":705197.88928855909},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G917","v":40509.788527627046},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G917","v":8537066.3803196345},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G917","v":0},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G917","v":1988524.5953917762},{"$f":"VLOOKUP($F917,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G917","v":49444.18088414245},{"$f":"SUM(H917:R917)","v":90010019.791251764},null,"Distribution Plant",{"$f":"IF($U917=$V$646,$H917,0)","v":0},{"$f":"IF($U917=$W$646,$H917,0)","v":78689276.956840023},{"$f":"IF($U917=$X$646,$H917,0)+IF($U917=$Y$646,$H917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U917=$Y$646,$H917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U917=$AA$646,$I917,0)","v":0},{"$f":"IF($U917=$AB$646,$I917,0)","v":0},{"$f":"IF($U917=$AC$646,$I917,0)+IF($U917=$AD$646,$I917,0)*$X$643","v":0},{"$f":"IF($U917=$AD$646,$I917,0)*$Y$643","v":0},0,{"$f":"IF($U917=$AF$646,$J917,0)","v":0},{"$f":"IF($U917=$AG$646,$J917,0)","v":0},{"$f":"IF($U917=$AH$646,$J917,0)+IF($U917=$AI$646,$J917,0)*$X$643","v":0},{"$f":"IF($U917=$AI$646,$J917,0)*$Y$643","v":0},0,{"$f":"IF($U917=$AK$646,$K917,0)","v":0},{"$f":"IF($U917=$AL$646,$K917,0)","v":705197.88928855909},{"$f":"IF($U917=$AM$646,$K917,0)+IF($U917=$AN$646,$K917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U917=$AN$646,$K917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U917=$AP$646,$L917,0)","v":0},{"$f":"IF($U917=$AQ$646,$L917,0)","v":40509.788527627046},{"$f":"IF($U917=$AR$646,$L917,0)+IF($U917=$AS$646,$L917,0)*$X$643","v":0},{"$f":"IF($U917=$AS$646,$L917,0)*$Y$643","v":0},0,{"$f":"IF($U917=$AU$646,$M917,0)","v":0},{"$f":"IF($U917=$AV$646,$M917,0)","v":8537066.3803196345},{"$f":"IF($U917=$AW$646,$M917,0)+IF($U917=$AX$646,$M917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U917=$AX$646,$M917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U917=$AZ$646,$N917,0)","v":0},{"$f":"IF($U917=$BA$646,$N917,0)","v":0},{"$f":"IF($U917=$BB$646,$N917,0)+IF($U917=$BC$646,$N917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U917=$BC$646,$N917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U917=$BE$646,$O917,0)","v":0},{"$f":"IF($U917=$BF$646,$O917,0)","v":0},{"$f":"IF($U917=$BG$646,$O917,0)+IF($U917=$BH$646,$O917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U917=$BH$646,$O917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U917=$BJ$646,$P917,0)","v":0},{"$f":"IF($U917=$BK$646,$P917,0)","v":0},{"$f":"IF($U917=$BL$646,$P917,0)+IF($U917=$BM$646,$P917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U917=$BM$646,$P917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U917=$BO$646,$Q917,0)","v":0},{"$f":"IF($U917=$BP$646,$Q917,0)","v":1988524.5953917762},{"$f":"IF($U917=$BQ$646,$Q917,0)+IF($U917=$BR$646,$Q917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U917=$BR$646,$Q917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U917=$BT$646,$R917,0)","v":0},{"$f":"IF($U917=$BU$646,$R917,0)","v":49444.18088414245},{"$f":"IF($U917=$BV$646,$R917,0)+IF($U917=$BW$646,$R917,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U917=$BW$646,$R917,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[909,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W916","v":16852799.582712676},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G918","v":14764947.1910698},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G918","v":136670.04902804099},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G918","v":7442.8322641708974},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G918","v":1568508.6347335132},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G918","v":0},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G918","v":365350.09326414403},{"$f":"VLOOKUP($F918,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G918","v":9880.782353007171},{"$f":"SUM(H918:R918)","v":16852799.582712676},null,"Customer",{"$f":"IF($U918=$V$646,$H918,0)","v":14764947.1910698},{"$f":"IF($U918=$W$646,$H918,0)","v":0},{"$f":"IF($U918=$X$646,$H918,0)+IF($U918=$Y$646,$H918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U918=$Y$646,$H918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U918=$AA$646,$I918,0)","v":0},{"$f":"IF($U918=$AB$646,$I918,0)","v":0},{"$f":"IF($U918=$AC$646,$I918,0)+IF($U918=$AD$646,$I918,0)*$X$643","v":0},{"$f":"IF($U918=$AD$646,$I918,0)*$Y$643","v":0},0,{"$f":"IF($U918=$AF$646,$J918,0)","v":0},{"$f":"IF($U918=$AG$646,$J918,0)","v":0},{"$f":"IF($U918=$AH$646,$J918,0)+IF($U918=$AI$646,$J918,0)*$X$643","v":0},{"$f":"IF($U918=$AI$646,$J918,0)*$Y$643","v":0},0,{"$f":"IF($U918=$AK$646,$K918,0)","v":136670.04902804099},{"$f":"IF($U918=$AL$646,$K918,0)","v":0},{"$f":"IF($U918=$AM$646,$K918,0)+IF($U918=$AN$646,$K918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U918=$AN$646,$K918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U918=$AP$646,$L918,0)","v":7442.8322641708974},{"$f":"IF($U918=$AQ$646,$L918,0)","v":0},{"$f":"IF($U918=$AR$646,$L918,0)+IF($U918=$AS$646,$L918,0)*$X$643","v":0},{"$f":"IF($U918=$AS$646,$L918,0)*$Y$643","v":0},0,{"$f":"IF($U918=$AU$646,$M918,0)","v":1568508.6347335132},{"$f":"IF($U918=$AV$646,$M918,0)","v":0},{"$f":"IF($U918=$AW$646,$M918,0)+IF($U918=$AX$646,$M918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U918=$AX$646,$M918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U918=$AZ$646,$N918,0)","v":0},{"$f":"IF($U918=$BA$646,$N918,0)","v":0},{"$f":"IF($U918=$BB$646,$N918,0)+IF($U918=$BC$646,$N918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U918=$BC$646,$N918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U918=$BE$646,$O918,0)","v":0},{"$f":"IF($U918=$BF$646,$O918,0)","v":0},{"$f":"IF($U918=$BG$646,$O918,0)+IF($U918=$BH$646,$O918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U918=$BH$646,$O918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U918=$BJ$646,$P918,0)","v":0},{"$f":"IF($U918=$BK$646,$P918,0)","v":0},{"$f":"IF($U918=$BL$646,$P918,0)+IF($U918=$BM$646,$P918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U918=$BM$646,$P918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U918=$BO$646,$Q918,0)","v":365350.09326414403},{"$f":"IF($U918=$BP$646,$Q918,0)","v":0},{"$f":"IF($U918=$BQ$646,$Q918,0)+IF($U918=$BR$646,$Q918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U918=$BR$646,$Q918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U918=$BT$646,$R918,0)","v":9880.782353007171},{"$f":"IF($U918=$BU$646,$R918,0)","v":0},{"$f":"IF($U918=$BV$646,$R918,0)+IF($U918=$BW$646,$R918,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U918=$BW$646,$R918,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[910,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(G915:G918)","v":107668099.80661637},{"$f":"SUM(H915:H918)","v":94239330.342589304},{"$f":"SUM(I915:I918)","v":0},0,860011.60929142253,47952.620791797941,10105575.015053147,0,0,0,2353874.6886559203,61355.530234775237,{"$f":"SUM(S915:S918)","v":107668099.80661637},null,null,{"$f":"SUM(V915:V918)","v":14764947.1910698},{"$f":"SUM(W915:W918)","v":78689276.956840023},785106.19467948051,0,0,{"$f":"SUM(AA915:AA918)","v":0},{"$f":"SUM(AB915:AB918)","v":0},0,0,0,{"$f":"SUM(AF915:AF918)","v":0},{"$f":"SUM(AG915:AG918)","v":0},0,0,0,{"$f":"SUM(AK915:AK918)","v":136670.04902804099},{"$f":"SUM(AL915:AL918)","v":705197.88928855909},18143.670974822493,0,0,{"$f":"SUM(AP915:AP918)","v":7442.8322641708974},{"$f":"SUM(AQ915:AQ918)","v":40509.788527627046},0,0,0,{"$f":"SUM(AU915:AU918)","v":1568508.6347335132},{"$f":"SUM(AV915:AV918)","v":8537066.3803196345},0,0,0,{"$f":"SUM(AZ915:AZ918)","v":0},{"$f":"SUM(BA915:BA918)","v":0},0,0,0,{"$f":"SUM(BE915:BE918)","v":0},{"$f":"SUM(BF915:BF918)","v":0},0,0,0,{"$f":"SUM(BJ915:BJ918)","v":0},{"$f":"SUM(BK915:BK918)","v":0},0,0,0,{"$f":"SUM(BO915:BO918)","v":365350.09326414403},{"$f":"SUM(BP915:BP918)","v":1988524.5953917762},0,0,0,{"$f":"SUM(BT915:BT918)","v":9880.782353007171},{"$f":"SUM(BU915:BU918)","v":49444.18088414245},2030.5669976256158,0,0,0]
[911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[912,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[913,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W920","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G922","v":0},{"$f":"VLOOKUP($F922,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G922","v":0},{"$f":"SUM(H922:R922)","v":0},null,"Throughput",{"$f":"IF($U922=$V$646,$H922,0)","v":0},{"$f":"IF($U922=$W$646,$H922,0)","v":0},{"$f":"IF($U922=$X$646,$H922,0)+IF($U922=$Y$646,$H922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U922=$Y$646,$H922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V922:Y922)-H922","v":0},{"$f":"IF($U922=$AA$646,$I922,0)","v":0},{"$f":"IF($U922=$AB$646,$I922,0)","v":0},{"$f":"IF($U922=$AC$646,$I922,0)+IF($U922=$AD$646,$I922,0)*$X$643","v":0},{"$f":"IF($U922=$AD$646,$I922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AF$646,$J922,0)","v":0},{"$f":"IF($U922=$AG$646,$J922,0)","v":0},{"$f":"IF($U922=$AH$646,$J922,0)+IF($U922=$AI$646,$J922,0)*$X$643","v":0},{"$f":"IF($U922=$AI$646,$J922,0)*$Y$643","v":0},0,{"$f":"IF($U922=$AK$646,$K922,0)","v":0},{"$f":"IF($U922=$AL$646,$K922,0)","v":0},{"$f":"IF($U922=$AM$646,$K922,0)+IF($U922=$AN$646,$K922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U922=$AN$646,$K922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK922:AN922)-K922","v":0},{"$f":"IF($U922=$AP$646,$L922,0)","v":0},{"$f":"IF($U922=$AQ$646,$L922,0)","v":0},{"$f":"IF($U922=$AR$646,$L922,0)+IF($U922=$AS$646,$L922,0)*$X$643","v":0},{"$f":"IF($U922=$AS$646,$L922,0)*$Y$643","v":0},{"$f":"SUM(AP922:AS922)-L922","v":0},{"$f":"IF($U922=$AU$646,$M922,0)","v":0},{"$f":"IF($U922=$AV$646,$M922,0)","v":0},{"$f":"IF($U922=$AW$646,$M922,0)+IF($U922=$AX$646,$M922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U922=$AX$646,$M922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU922:AX922)-M922","v":0},{"$f":"IF($U922=$AZ$646,$N922,0)","v":0},{"$f":"IF($U922=$BA$646,$N922,0)","v":0},{"$f":"IF($U922=$BB$646,$N922,0)+IF($U922=$BC$646,$N922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U922=$BC$646,$N922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ922:BC922)-N922","v":0},{"$f":"IF($U922=$BE$646,$O922,0)","v":0},{"$f":"IF($U922=$BF$646,$O922,0)","v":0},{"$f":"IF($U922=$BG$646,$O922,0)+IF($U922=$BH$646,$O922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U922=$BH$646,$O922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U922=$BJ$646,$P922,0)","v":0},{"$f":"IF($U922=$BK$646,$P922,0)","v":0},{"$f":"IF($U922=$BL$646,$P922,0)+IF($U922=$BM$646,$P922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U922=$BM$646,$P922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U922=$BO$646,$Q922,0)","v":0},{"$f":"IF($U922=$BP$646,$Q922,0)","v":0},{"$f":"IF($U922=$BQ$646,$Q922,0)+IF($U922=$BR$646,$Q922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U922=$BR$646,$Q922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO922:BR922)-Q922","v":0},{"$f":"IF($U922=$BT$646,$R922,0)","v":0},{"$f":"IF($U922=$BU$646,$R922,0)","v":0},{"$f":"IF($U922=$BV$646,$R922,0)+IF($U922=$BV$646,$R922,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U922=$BW$646,$R922,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT922:BW922)-R922","v":0},{"$f":"SUM(V922:BW922)-S922","v":0}]
[914,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W921","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G923","v":0},{"$f":"VLOOKUP($F923,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G923","v":0},{"$f":"SUM(H923:R923)","v":0},null,"Distribution Plant",{"$f":"IF($U923=$V$646,$H923,0)","v":0},{"$f":"IF($U923=$W$646,$H923,0)","v":0},{"$f":"IF($U923=$X$646,$H923,0)+IF($U923=$Y$646,$H923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U923=$Y$646,$H923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U923=$AA$646,$I923,0)","v":0},{"$f":"IF($U923=$AB$646,$I923,0)","v":0},{"$f":"IF($U923=$AC$646,$I923,0)+IF($U923=$AD$646,$I923,0)*$X$643","v":0},{"$f":"IF($U923=$AD$646,$I923,0)*$Y$643","v":0},{"$f":"SUM(AA923:AD923)-I923","v":0},{"$f":"IF($U923=$AF$646,$J923,0)","v":0},{"$f":"IF($U923=$AG$646,$J923,0)","v":0},{"$f":"IF($U923=$AH$646,$J923,0)+IF($U923=$AI$646,$J923,0)*$X$643","v":0},{"$f":"IF($U923=$AI$646,$J923,0)*$Y$643","v":0},{"$f":"SUM(AF923:AI923)-J923","v":0},{"$f":"IF($U923=$AK$646,$K923,0)","v":0},{"$f":"IF($U923=$AL$646,$K923,0)","v":0},{"$f":"IF($U923=$AM$646,$K923,0)+IF($U923=$AN$646,$K923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U923=$AN$646,$K923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U923=$AP$646,$L923,0)","v":0},{"$f":"IF($U923=$AQ$646,$L923,0)","v":0},{"$f":"IF($U923=$AR$646,$L923,0)+IF($U923=$AS$646,$L923,0)*$X$643","v":0},{"$f":"IF($U923=$AS$646,$L923,0)*$Y$643","v":0},0,{"$f":"IF($U923=$AU$646,$M923,0)","v":0},{"$f":"IF($U923=$AV$646,$M923,0)","v":0},{"$f":"IF($U923=$AW$646,$M923,0)+IF($U923=$AX$646,$M923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U923=$AX$646,$M923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U923=$AZ$646,$N923,0)","v":0},{"$f":"IF($U923=$BA$646,$N923,0)","v":0},{"$f":"IF($U923=$BB$646,$N923,0)+IF($U923=$BC$646,$N923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U923=$BC$646,$N923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U923=$BE$646,$O923,0)","v":0},{"$f":"IF($U923=$BF$646,$O923,0)","v":0},{"$f":"IF($U923=$BG$646,$O923,0)+IF($U923=$BH$646,$O923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U923=$BH$646,$O923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U923=$BJ$646,$P923,0)","v":0},{"$f":"IF($U923=$BK$646,$P923,0)","v":0},{"$f":"IF($U923=$BL$646,$P923,0)+IF($U923=$BM$646,$P923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U923=$BM$646,$P923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U923=$BO$646,$Q923,0)","v":0},{"$f":"IF($U923=$BP$646,$Q923,0)","v":0},{"$f":"IF($U923=$BQ$646,$Q923,0)+IF($U923=$BR$646,$Q923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U923=$BR$646,$Q923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U923=$BT$646,$R923,0)","v":0},{"$f":"IF($U923=$BU$646,$R923,0)","v":0},{"$f":"IF($U923=$BV$646,$R923,0)+IF($U923=$BV$646,$R923,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U923=$BW$646,$R923,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[915,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W922","v":116065.7825},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G924","v":101467.95351824288},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G924","v":909.33592757169981},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G924","v":52.236410071598854},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G924","v":11008.344315268605},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G924","v":0},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G924","v":2564.1552320497794},{"$f":"VLOOKUP($F924,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G924","v":63.757096795431409},{"$f":"SUM(H924:R924)","v":116065.78249999999},null,"Distribution Plant",{"$f":"IF($U924=$V$646,$H924,0)","v":0},{"$f":"IF($U924=$W$646,$H924,0)","v":101467.95351824288},{"$f":"IF($U924=$X$646,$H924,0)+IF($U924=$Y$646,$H924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U924=$Y$646,$H924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U924=$AA$646,$I924,0)","v":0},{"$f":"IF($U924=$AB$646,$I924,0)","v":0},{"$f":"IF($U924=$AC$646,$I924,0)+IF($U924=$AD$646,$I924,0)*$X$643","v":0},{"$f":"IF($U924=$AD$646,$I924,0)*$Y$643","v":0},0,{"$f":"IF($U924=$AF$646,$J924,0)","v":0},{"$f":"IF($U924=$AG$646,$J924,0)","v":0},{"$f":"IF($U924=$AH$646,$J924,0)+IF($U924=$AI$646,$J924,0)*$X$643","v":0},{"$f":"IF($U924=$AI$646,$J924,0)*$Y$643","v":0},0,{"$f":"IF($U924=$AK$646,$K924,0)","v":0},{"$f":"IF($U924=$AL$646,$K924,0)","v":909.33592757169981},{"$f":"IF($U924=$AM$646,$K924,0)+IF($U924=$AN$646,$K924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U924=$AN$646,$K924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U924=$AP$646,$L924,0)","v":0},{"$f":"IF($U924=$AQ$646,$L924,0)","v":52.236410071598854},{"$f":"IF($U924=$AR$646,$L924,0)+IF($U924=$AS$646,$L924,0)*$X$643","v":0},{"$f":"IF($U924=$AS$646,$L924,0)*$Y$643","v":0},0,{"$f":"IF($U924=$AU$646,$M924,0)","v":0},{"$f":"IF($U924=$AV$646,$M924,0)","v":11008.344315268605},{"$f":"IF($U924=$AW$646,$M924,0)+IF($U924=$AX$646,$M924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U924=$AX$646,$M924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U924=$AZ$646,$N924,0)","v":0},{"$f":"IF($U924=$BA$646,$N924,0)","v":0},{"$f":"IF($U924=$BB$646,$N924,0)+IF($U924=$BC$646,$N924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U924=$BC$646,$N924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U924=$BE$646,$O924,0)","v":0},{"$f":"IF($U924=$BF$646,$O924,0)","v":0},{"$f":"IF($U924=$BG$646,$O924,0)+IF($U924=$BH$646,$O924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U924=$BH$646,$O924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U924=$BJ$646,$P924,0)","v":0},{"$f":"IF($U924=$BK$646,$P924,0)","v":0},{"$f":"IF($U924=$BL$646,$P924,0)+IF($U924=$BM$646,$P924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U924=$BM$646,$P924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U924=$BO$646,$Q924,0)","v":0},{"$f":"IF($U924=$BP$646,$Q924,0)","v":2564.1552320497794},{"$f":"IF($U924=$BQ$646,$Q924,0)+IF($U924=$BR$646,$Q924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U924=$BR$646,$Q924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U924=$BT$646,$R924,0)","v":0},{"$f":"IF($U924=$BU$646,$R924,0)","v":63.757096795431409},{"$f":"IF($U924=$BV$646,$R924,0)+IF($U924=$BV$646,$R924,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U924=$BW$646,$R924,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[916,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W923","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G925","v":0},{"$f":"VLOOKUP($F925,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G925","v":0},{"$f":"SUM(H925:R925)","v":0},null,"Customer",{"$f":"IF($U925=$V$646,$H925,0)","v":0},{"$f":"IF($U925=$W$646,$H925,0)","v":0},{"$f":"IF($U925=$X$646,$H925,0)+IF($U925=$Y$646,$H925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U925=$Y$646,$H925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U925=$AA$646,$I925,0)","v":0},{"$f":"IF($U925=$AB$646,$I925,0)","v":0},{"$f":"IF($U925=$AC$646,$I925,0)+IF($U925=$AD$646,$I925,0)*$X$643","v":0},{"$f":"IF($U925=$AD$646,$I925,0)*$Y$643","v":0},0,{"$f":"IF($U925=$AF$646,$J925,0)","v":0},{"$f":"IF($U925=$AG$646,$J925,0)","v":0},{"$f":"IF($U925=$AH$646,$J925,0)+IF($U925=$AI$646,$J925,0)*$X$643","v":0},{"$f":"IF($U925=$AI$646,$J925,0)*$Y$643","v":0},0,{"$f":"IF($U925=$AK$646,$K925,0)","v":0},{"$f":"IF($U925=$AL$646,$K925,0)","v":0},{"$f":"IF($U925=$AM$646,$K925,0)+IF($U925=$AN$646,$K925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U925=$AN$646,$K925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U925=$AP$646,$L925,0)","v":0},{"$f":"IF($U925=$AQ$646,$L925,0)","v":0},{"$f":"IF($U925=$AR$646,$L925,0)+IF($U925=$AS$646,$L925,0)*$X$643","v":0},{"$f":"IF($U925=$AS$646,$L925,0)*$Y$643","v":0},0,{"$f":"IF($U925=$AU$646,$M925,0)","v":0},{"$f":"IF($U925=$AV$646,$M925,0)","v":0},{"$f":"IF($U925=$AW$646,$M925,0)+IF($U925=$AX$646,$M925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U925=$AX$646,$M925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U925=$AZ$646,$N925,0)","v":0},{"$f":"IF($U925=$BA$646,$N925,0)","v":0},{"$f":"IF($U925=$BB$646,$N925,0)+IF($U925=$BC$646,$N925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U925=$BC$646,$N925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U925=$BE$646,$O925,0)","v":0},{"$f":"IF($U925=$BF$646,$O925,0)","v":0},{"$f":"IF($U925=$BG$646,$O925,0)+IF($U925=$BH$646,$O925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U925=$BH$646,$O925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U925=$BJ$646,$P925,0)","v":0},{"$f":"IF($U925=$BK$646,$P925,0)","v":0},{"$f":"IF($U925=$BL$646,$P925,0)+IF($U925=$BM$646,$P925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U925=$BM$646,$P925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U925=$BO$646,$Q925,0)","v":0},{"$f":"IF($U925=$BP$646,$Q925,0)","v":0},{"$f":"IF($U925=$BQ$646,$Q925,0)+IF($U925=$BR$646,$Q925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U925=$BR$646,$Q925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U925=$BT$646,$R925,0)","v":0},{"$f":"IF($U925=$BU$646,$R925,0)","v":0},{"$f":"IF($U925=$BV$646,$R925,0)+IF($U925=$BV$646,$R925,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U925=$BW$646,$R925,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[917,null,null,"Total Amortization Expense",null,null,{"$f":"SUM(G922:G925)","v":116065.7825},{"$f":"SUM(H922:H925)","v":101467.95351824288},{"$f":"SUM(I922:I925)","v":0},0,909.33592757169981,52.236410071598854,11008.344315268605,0,0,0,2564.1552320497794,63.757096795431409,{"$f":"SUM(S922:S925)","v":116065.78249999999},null,null,{"$f":"SUM(V922:V925)","v":0},101467.95351824288,0,0,0,{"$f":"SUM(AA922:AA925)","v":0},0,0,0,0,{"$f":"SUM(AF922:AF925)","v":0},0,0,0,0,{"$f":"SUM(AK922:AK925)","v":0},909.33592757169981,0,0,0,{"$f":"SUM(AP922:AP925)","v":0},52.236410071598854,0,0,0,{"$f":"SUM(AU922:AU925)","v":0},11008.344315268605,0,0,0,{"$f":"SUM(AZ922:AZ925)","v":0},0,0,0,0,{"$f":"SUM(BE922:BE925)","v":0},0,0,0,0,{"$f":"SUM(BJ922:BJ925)","v":0},0,0,0,0,{"$f":"SUM(BO922:BO925)","v":0},2564.1552320497794,0,0,0,{"$f":"SUM(BT922:BT925)","v":0},63.757096795431409,0,0,0,0]
[918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[919,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"G919+G926","v":107784165.58911636},{"$f":"H919+H926","v":94340798.296107545},{"$f":"I919+I926","v":0},{"$f":"J919+J926","v":0},860920.94521899428,48004.857201869541,10116583.359368416,0,0,0,2356438.8438879703,61419.287331570667,{"$f":"S919+S926","v":107784165.58911636},null,null,{"$f":"V919+V926","v":14764947.1910698},78790744.910358265,785106.19467948051,0,0,{"$f":"AA919+AA926","v":0},0,0,0,0,{"$f":"AF919+AF926","v":0},0,0,0,0,{"$f":"AK919+AK926","v":136670.04902804099},706107.22521613084,18143.670974822493,0,0,{"$f":"AP919+AP926","v":7442.8322641708974},40562.024937698647,0,0,0,{"$f":"AU919+AU926","v":1568508.6347335132},8548074.7246349026,0,0,0,{"$f":"AZ919+AZ926","v":0},0,0,0,0,{"$f":"BE919+BE926","v":0},0,0,0,0,{"$f":"BJ919+BJ926","v":0},0,0,0,0,{"$f":"BO919+BO926","v":365350.09326414403},1991088.7506238259,0,0,0,{"$f":"BT919+BT926","v":9880.782353007171},49507.937980937881,2030.5669976256158,0,0,0]
[920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[921,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[922,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[923,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W930","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G932","v":0},{"$f":"VLOOKUP($F932,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G932","v":0},{"$f":"SUM(H932:R932)","v":0},null,"Throughput",{"$f":"IF($U932=$V$646,$H932,0)","v":0},{"$f":"IF($U932=$W$646,$H932,0)","v":0},{"$f":"IF($U932=$X$646,$H932,0)+IF($U932=$Y$646,$H932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U932=$Y$646,$H932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U932=$AA$646,$I932,0)","v":0},{"$f":"IF($U932=$AB$646,$I932,0)","v":0},{"$f":"IF($U932=$AC$646,$I932,0)+IF($U932=$AD$646,$I932,0)*$X$643","v":0},{"$f":"IF($U932=$AD$646,$I932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AF$646,$J932,0)","v":0},{"$f":"IF($U932=$AG$646,$J932,0)","v":0},{"$f":"IF($U932=$AH$646,$J932,0)+IF($U932=$AI$646,$J932,0)*$X$643","v":0},{"$f":"IF($U932=$AI$646,$J932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AK$646,$K932,0)","v":0},{"$f":"IF($U932=$AL$646,$K932,0)","v":0},{"$f":"IF($U932=$AM$646,$K932,0)+IF($U932=$AN$646,$K932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U932=$AN$646,$K932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U932=$AP$646,$L932,0)","v":0},{"$f":"IF($U932=$AQ$646,$L932,0)","v":0},{"$f":"IF($U932=$AR$646,$L932,0)+IF($U932=$AS$646,$L932,0)*$X$643","v":0},{"$f":"IF($U932=$AS$646,$L932,0)*$Y$643","v":0},0,{"$f":"IF($U932=$AU$646,$M932,0)","v":0},{"$f":"IF($U932=$AV$646,$M932,0)","v":0},{"$f":"IF($U932=$AW$646,$M932,0)+IF($U932=$AX$646,$M932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U932=$AX$646,$M932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U932=$AZ$646,$N932,0)","v":0},{"$f":"IF($U932=$BA$646,$N932,0)","v":0},{"$f":"IF($U932=$BB$646,$N932,0)+IF($U932=$BC$646,$N932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U932=$BC$646,$N932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U932=$BE$646,$O932,0)","v":0},{"$f":"IF($U932=$BF$646,$O932,0)","v":0},{"$f":"IF($U932=$BG$646,$O932,0)+IF($U932=$BH$646,$O932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U932=$BH$646,$O932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U932=$BJ$646,$P932,0)","v":0},{"$f":"IF($U932=$BK$646,$P932,0)","v":0},{"$f":"IF($U932=$BL$646,$P932,0)+IF($U932=$BM$646,$P932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U932=$BM$646,$P932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U932=$BO$646,$Q932,0)","v":0},{"$f":"IF($U932=$BP$646,$Q932,0)","v":0},{"$f":"IF($U932=$BQ$646,$Q932,0)+IF($U932=$BR$646,$Q932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U932=$BR$646,$Q932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U932=$BT$646,$R932,0)","v":0},{"$f":"IF($U932=$BU$646,$R932,0)","v":0},{"$f":"IF($U932=$BV$646,$R932,0)+IF($U932=$BW$646,$R932,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U932=$BW$646,$R932,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[924,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W931","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G933","v":0},{"$f":"VLOOKUP($F933,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G933","v":0},{"$f":"SUM(H933:R933)","v":0},null,"Distribution Plant",{"$f":"IF($U933=$V$646,$H933,0)","v":0},{"$f":"IF($U933=$W$646,$H933,0)","v":0},{"$f":"IF($U933=$X$646,$H933,0)+IF($U933=$Y$646,$H933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U933=$Y$646,$H933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U933=$AA$646,$I933,0)","v":0},{"$f":"IF($U933=$AB$646,$I933,0)","v":0},{"$f":"IF($U933=$AC$646,$I933,0)+IF($U933=$AD$646,$I933,0)*$X$643","v":0},{"$f":"IF($U933=$AD$646,$I933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AF$646,$J933,0)","v":0},{"$f":"IF($U933=$AG$646,$J933,0)","v":0},{"$f":"IF($U933=$AH$646,$J933,0)+IF($U933=$AI$646,$J933,0)*$X$643","v":0},{"$f":"IF($U933=$AI$646,$J933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AK$646,$K933,0)","v":0},{"$f":"IF($U933=$AL$646,$K933,0)","v":0},{"$f":"IF($U933=$AM$646,$K933,0)+IF($U933=$AN$646,$K933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U933=$AN$646,$K933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U933=$AP$646,$L933,0)","v":0},{"$f":"IF($U933=$AQ$646,$L933,0)","v":0},{"$f":"IF($U933=$AR$646,$L933,0)+IF($U933=$AS$646,$L933,0)*$X$643","v":0},{"$f":"IF($U933=$AS$646,$L933,0)*$Y$643","v":0},0,{"$f":"IF($U933=$AU$646,$M933,0)","v":0},{"$f":"IF($U933=$AV$646,$M933,0)","v":0},{"$f":"IF($U933=$AW$646,$M933,0)+IF($U933=$AX$646,$M933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U933=$AX$646,$M933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U933=$AZ$646,$N933,0)","v":0},{"$f":"IF($U933=$BA$646,$N933,0)","v":0},{"$f":"IF($U933=$BB$646,$N933,0)+IF($U933=$BC$646,$N933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U933=$BC$646,$N933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U933=$BE$646,$O933,0)","v":0},{"$f":"IF($U933=$BF$646,$O933,0)","v":0},{"$f":"IF($U933=$BG$646,$O933,0)+IF($U933=$BH$646,$O933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U933=$BH$646,$O933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U933=$BJ$646,$P933,0)","v":0},{"$f":"IF($U933=$BK$646,$P933,0)","v":0},{"$f":"IF($U933=$BL$646,$P933,0)+IF($U933=$BM$646,$P933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U933=$BM$646,$P933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U933=$BO$646,$Q933,0)","v":0},{"$f":"IF($U933=$BP$646,$Q933,0)","v":0},{"$f":"IF($U933=$BQ$646,$Q933,0)+IF($U933=$BR$646,$Q933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U933=$BR$646,$Q933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U933=$BT$646,$R933,0)","v":0},{"$f":"IF($U933=$BU$646,$R933,0)","v":0},{"$f":"IF($U933=$BV$646,$R933,0)+IF($U933=$BW$646,$R933,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U933=$BW$646,$R933,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[925,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":32652663.299568061},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G934","v":28545871.578709316},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G934","v":255822.51055946763},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G934","v":14695.613757190524},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G934","v":3096965.8125742604},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G934","v":0},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G934","v":721371.06765249488},{"$f":"VLOOKUP($F934,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G934","v":17936.716315329126},{"$f":"SUM(H934:R934)","v":32652663.299568057},null,"Distribution Plant",{"$f":"IF($U934=$V$646,$H934,0)","v":0},{"$f":"IF($U934=$W$646,$H934,0)","v":28545871.578709316},{"$f":"IF($U934=$X$646,$H934,0)+IF($U934=$Y$646,$H934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U934=$Y$646,$H934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U934=$AA$646,$I934,0)","v":0},{"$f":"IF($U934=$AB$646,$I934,0)","v":0},{"$f":"IF($U934=$AC$646,$I934,0)+IF($U934=$AD$646,$I934,0)*$X$643","v":0},{"$f":"IF($U934=$AD$646,$I934,0)*$Y$643","v":0},0,{"$f":"IF($U934=$AF$646,$J934,0)","v":0},{"$f":"IF($U934=$AG$646,$J934,0)","v":0},{"$f":"IF($U934=$AH$646,$J934,0)+IF($U934=$AI$646,$J934,0)*$X$643","v":0},{"$f":"IF($U934=$AI$646,$J934,0)*$Y$643","v":0},0,{"$f":"IF($U934=$AK$646,$K934,0)","v":0},{"$f":"IF($U934=$AL$646,$K934,0)","v":255822.51055946763},{"$f":"IF($U934=$AM$646,$K934,0)+IF($U934=$AN$646,$K934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U934=$AN$646,$K934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U934=$AP$646,$L934,0)","v":0},{"$f":"IF($U934=$AQ$646,$L934,0)","v":14695.613757190524},{"$f":"IF($U934=$AR$646,$L934,0)+IF($U934=$AS$646,$L934,0)*$X$643","v":0},{"$f":"IF($U934=$AS$646,$L934,0)*$Y$643","v":0},0,{"$f":"IF($U934=$AU$646,$M934,0)","v":0},{"$f":"IF($U934=$AV$646,$M934,0)","v":3096965.8125742604},{"$f":"IF($U934=$AW$646,$M934,0)+IF($U934=$AX$646,$M934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U934=$AX$646,$M934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U934=$AZ$646,$N934,0)","v":0},{"$f":"IF($U934=$BA$646,$N934,0)","v":0},{"$f":"IF($U934=$BB$646,$N934,0)+IF($U934=$BC$646,$N934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U934=$BC$646,$N934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U934=$BE$646,$O934,0)","v":0},{"$f":"IF($U934=$BF$646,$O934,0)","v":0},{"$f":"IF($U934=$BG$646,$O934,0)+IF($U934=$BH$646,$O934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U934=$BH$646,$O934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U934=$BJ$646,$P934,0)","v":0},{"$f":"IF($U934=$BK$646,$P934,0)","v":0},{"$f":"IF($U934=$BL$646,$P934,0)+IF($U934=$BM$646,$P934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U934=$BM$646,$P934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U934=$BO$646,$Q934,0)","v":0},{"$f":"IF($U934=$BP$646,$Q934,0)","v":721371.06765249488},{"$f":"IF($U934=$BQ$646,$Q934,0)+IF($U934=$BR$646,$Q934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U934=$BR$646,$Q934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U934=$BT$646,$R934,0)","v":0},{"$f":"IF($U934=$BU$646,$R934,0)","v":17936.716315329126},{"$f":"IF($U934=$BV$646,$R934,0)+IF($U934=$BW$646,$R934,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U934=$BW$646,$R934,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[926,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W933","v":1664829.4069835218},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G935","v":1458577.7369278548},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G935","v":13501.158401548973},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G935","v":735.25149123282688},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G935","v":154947.50812147293},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G935","v":0},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G935","v":36091.663947291439},{"$f":"VLOOKUP($F935,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G935","v":976.08809412082053},{"$f":"SUM(H935:R935)","v":1664829.4069835218},null,"Customer",{"$f":"IF($U935=$V$646,$H935,0)","v":1458577.7369278548},{"$f":"IF($U935=$W$646,$H935,0)","v":0},{"$f":"IF($U935=$X$646,$H935,0)+IF($U935=$Y$646,$H935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U935=$Y$646,$H935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U935=$AA$646,$I935,0)","v":0},{"$f":"IF($U935=$AB$646,$I935,0)","v":0},{"$f":"IF($U935=$AC$646,$I935,0)+IF($U935=$AD$646,$I935,0)*$X$643","v":0},{"$f":"IF($U935=$AD$646,$I935,0)*$Y$643","v":0},0,{"$f":"IF($U935=$AF$646,$J935,0)","v":0},{"$f":"IF($U935=$AG$646,$J935,0)","v":0},{"$f":"IF($U935=$AH$646,$J935,0)+IF($U935=$AI$646,$J935,0)*$X$643","v":0},{"$f":"IF($U935=$AI$646,$J935,0)*$Y$643","v":0},0,{"$f":"IF($U935=$AK$646,$K935,0)","v":13501.158401548973},{"$f":"IF($U935=$AL$646,$K935,0)","v":0},{"$f":"IF($U935=$AM$646,$K935,0)+IF($U935=$AN$646,$K935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U935=$AN$646,$K935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U935=$AP$646,$L935,0)","v":735.25149123282688},{"$f":"IF($U935=$AQ$646,$L935,0)","v":0},{"$f":"IF($U935=$AR$646,$L935,0)+IF($U935=$AS$646,$L935,0)*$X$643","v":0},{"$f":"IF($U935=$AS$646,$L935,0)*$Y$643","v":0},0,{"$f":"IF($U935=$AU$646,$M935,0)","v":154947.50812147293},{"$f":"IF($U935=$AV$646,$M935,0)","v":0},{"$f":"IF($U935=$AW$646,$M935,0)+IF($U935=$AX$646,$M935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U935=$AX$646,$M935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U935=$AZ$646,$N935,0)","v":0},{"$f":"IF($U935=$BA$646,$N935,0)","v":0},{"$f":"IF($U935=$BB$646,$N935,0)+IF($U935=$BC$646,$N935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U935=$BC$646,$N935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U935=$BE$646,$O935,0)","v":0},{"$f":"IF($U935=$BF$646,$O935,0)","v":0},{"$f":"IF($U935=$BG$646,$O935,0)+IF($U935=$BH$646,$O935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U935=$BH$646,$O935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U935=$BJ$646,$P935,0)","v":0},{"$f":"IF($U935=$BK$646,$P935,0)","v":0},{"$f":"IF($U935=$BL$646,$P935,0)+IF($U935=$BM$646,$P935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U935=$BM$646,$P935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U935=$BO$646,$Q935,0)","v":36091.663947291439},{"$f":"IF($U935=$BP$646,$Q935,0)","v":0},{"$f":"IF($U935=$BQ$646,$Q935,0)+IF($U935=$BR$646,$Q935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U935=$BR$646,$Q935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U935=$BT$646,$R935,0)","v":976.08809412082053},{"$f":"IF($U935=$BU$646,$R935,0)","v":0},{"$f":"IF($U935=$BV$646,$R935,0)+IF($U935=$BW$646,$R935,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U935=$BW$646,$R935,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[927,null,null,"Total Other Taxes",null,null,{"$f":"SUM(G932:G935)","v":34317492.706551582},{"$f":"SUM(H932:H935)","v":30004449.315637171},{"$f":"SUM(I932:I935)","v":0},0,269323.66896101658,15430.86524842335,3251913.3206957332,0,0,0,757462.73159978632,18912.804409449946,{"$f":"SUM(S932:S935)","v":34317492.706551582},null,null,{"$f":"SUM(V932:V935)","v":1458577.7369278548},{"$f":"SUM(W932:W935)","v":28545871.578709316},0,0,0,{"$f":"SUM(AA932:AA935)","v":0},{"$f":"SUM(AB932:AB935)","v":0},0,0,0,{"$f":"SUM(AF932:AF935)","v":0},{"$f":"SUM(AG932:AG935)","v":0},0,0,0,{"$f":"SUM(AK932:AK935)","v":13501.158401548973},{"$f":"SUM(AL932:AL935)","v":255822.51055946763},0,0,0,{"$f":"SUM(AP932:AP935)","v":735.25149123282688},{"$f":"SUM(AQ932:AQ935)","v":14695.613757190524},0,0,0,{"$f":"SUM(AU932:AU935)","v":154947.50812147293},{"$f":"SUM(AV932:AV935)","v":3096965.8125742604},0,0,0,{"$f":"SUM(AZ932:AZ935)","v":0},{"$f":"SUM(BA932:BA935)","v":0},0,0,0,{"$f":"SUM(BE932:BE935)","v":0},{"$f":"SUM(BF932:BF935)","v":0},0,0,0,{"$f":"SUM(BJ932:BJ935)","v":0},{"$f":"SUM(BK932:BK935)","v":0},0,0,0,{"$f":"SUM(BO932:BO935)","v":36091.663947291439},{"$f":"SUM(BP932:BP935)","v":721371.06765249488},0,0,0,{"$f":"SUM(BT932:BT935)","v":976.08809412082053},{"$f":"SUM(BU932:BU935)","v":17936.716315329126},0,0,0,0]
[928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[929,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W936","v":28378906.579115354},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G938","v":26281743.973305061},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G938","v":75051.612407261186},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G938","v":24901.082071715675},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G938","v":2332349.6733266143},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G938","v":-508406.03570773156},{"$f":"VLOOKUP($F938,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G938","v":173266.27371243574},{"$f":"SUM(H938:R938)","v":28378906.579115354},null,"Calculate Taxes",{"$f":"'Taxes by Class'!S15","v":-191123.48953131607},{"$f":"'Taxes by Class'!T15","v":16631913.358035572},{"$f":"'Taxes by Class'!U15","v":3718717.8320351513},{"$f":"'Taxes by Class'!V15","v":6122236.2727656299},0,{"$f":"'Taxes by Class'!S31","v":0},{"$f":"'Taxes by Class'!T31","v":0},{"$f":"'Taxes by Class'!U31","v":0},{"$f":"'Taxes by Class'!V31","v":0},0,{"$f":"'Taxes by Class'!S45","v":0},{"$f":"'Taxes by Class'!T45","v":0},{"$f":"'Taxes by Class'!U45","v":0},{"$f":"'Taxes by Class'!V45","v":0},0,{"$f":"'Taxes by Class'!S59","v":-434.24096614924002},{"$f":"'Taxes by Class'!T59","v":23165.159396429703},{"$f":"'Taxes by Class'!U59","v":27481.602942496636},{"$f":"'Taxes by Class'!V59","v":24839.091034484081},0,{"$f":"'Taxes by Class'!S73","v":-132.11893207861198},{"$f":"'Taxes by Class'!T73","v":7306.7947541262993},{"$f":"'Taxes by Class'!U73","v":4343.210080920705},{"$f":"'Taxes by Class'!V73","v":13383.196168747259},0,{"$f":"'Taxes by Class'!S87","v":-12285.176863846453},{"$f":"'Taxes by Class'!T87","v":318420.34292895882},{"$f":"'Taxes by Class'!U87","v":1243341.8041179122},{"$f":"'Taxes by Class'!V87","v":782872.70314358582},-3.7252902984619141E-9,{"$f":"'Taxes by Class'!S101*$N$8","v":0},{"$f":"'Taxes by Class'!T101*$N$8","v":0},{"$f":"'Taxes by Class'!U101*$N$8","v":0},{"$f":"'Taxes by Class'!V101*$N$8","v":0},0,{"$f":"'Taxes by Class'!S115*$O$8","v":0},{"$f":"'Taxes by Class'!T115*$O$8","v":0},{"$f":"'Taxes by Class'!U115*$O$8","v":0},{"$f":"'Taxes by Class'!V115*$O$8","v":0},0,{"$f":"'Taxes by Class'!S129*$P$8","v":0},{"$f":"'Taxes by Class'!T129*$P$8","v":0},{"$f":"'Taxes by Class'!U129*$P$8","v":0},{"$f":"'Taxes by Class'!V129*$P$8","v":0},0,{"$f":"'Taxes by Class'!S143","v":2669.7274483130018},{"$f":"'Taxes by Class'!T143","v":-41144.9671266203},{"$f":"'Taxes by Class'!U143","v":-220565.34236731409},{"$f":"'Taxes by Class'!V143","v":-249365.45366210956},6.4028427004814148E-10,{"$f":"'Taxes by Class'!S157","v":113.87339695653024},{"$f":"'Taxes by Class'!T157","v":160710.34485163828},{"$f":"'Taxes by Class'!U157","v":8183.0451263557652},{"$f":"'Taxes by Class'!V157","v":4259.0103374850169},0,-2.9802322387695313E-8]
[930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[931,4091,"Income Taxes - State",null,null,"Rate Base",{"$f":"'ROR-Model'!W938","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G940","v":0},{"$f":"SUM(H940:R940)","v":0},null,null,{"$f":"IF($U940=$V$646,$H940,0)","v":0},{"$f":"IF($U940=$W$646,$H940,0)","v":0},{"$f":"IF($U940=$X$646,$H940,0)+IF($U940=$Y$646,$H940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U940=$Y$646,$H940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U940=$AA$646,$I940,0)","v":0},{"$f":"IF($U940=$AB$646,$I940,0)","v":0},{"$f":"IF($U940=$AC$646,$I940,0)+IF($U940=$AD$646,$I940,0)*$X$643","v":0},{"$f":"IF($U940=$AD$646,$I940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AF$646,$J940,0)","v":0},{"$f":"IF($U940=$AG$646,$J940,0)","v":0},{"$f":"IF($U940=$AH$646,$J940,0)+IF($U940=$AI$646,$J940,0)*$X$643","v":0},{"$f":"IF($U940=$AI$646,$J940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AK$646,$K940,0)","v":0},{"$f":"IF($U940=$AL$646,$K940,0)","v":0},{"$f":"IF($U940=$AM$646,$K940,0)+IF($U940=$AN$646,$K940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U940=$AN$646,$K940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U940=$AP$646,$L940,0)","v":0},{"$f":"IF($U940=$AQ$646,$L940,0)","v":0},{"$f":"IF($U940=$AR$646,$L940,0)+IF($U940=$AS$646,$L940,0)*$X$643","v":0},{"$f":"IF($U940=$AS$646,$L940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AU$646,$M940,0)","v":0},{"$f":"IF($U940=$AV$646,$M940,0)","v":0},{"$f":"IF($U940=$AW$646,$M940,0)+IF($U940=$AX$646,$M940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U940=$AX$646,$M940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U940=$AZ$646,$N940,0)","v":0},{"$f":"IF($U940=$BA$646,$N940,0)","v":0},{"$f":"IF($U940=$BB$646,$N940,0)+IF($U940=$BC$646,$N940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U940=$BC$646,$N940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U940=$BE$646,$O940,0)","v":0},{"$f":"IF($U940=$BF$646,$O940,0)","v":0},{"$f":"IF($U940=$BG$646,$O940,0)+IF($U940=$BH$646,$O940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U940=$BH$646,$O940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U940=$BJ$646,$P940,0)","v":0},{"$f":"IF($U940=$BK$646,$P940,0)","v":0},{"$f":"IF($U940=$BL$646,$P940,0)+IF($U940=$BM$646,$P940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U940=$BM$646,$P940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U940=$BO$646,$Q940,0)","v":0},{"$f":"IF($U940=$BP$646,$Q940,0)","v":0},{"$f":"IF($U940=$BQ$646,$Q940,0)+IF($U940=$BR$646,$Q940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U940=$BR$646,$Q940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U940=$BT$646,$R940,0)","v":0},{"$f":"IF($U940=$BU$646,$R940,0)","v":0},{"$f":"IF($U940=$BV$646,$R940,0)+IF($U940=$BW$646,$R940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U940=$BW$646,$R940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[933,4101,"Deferred Income Taxes",null,null,"Rate Base",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G942","v":0},{"$f":"SUM(H942:R942)","v":0},null,null,{"$f":"IF($U942=$V$646,$H942,0)","v":0},{"$f":"IF($U942=$W$646,$H942,0)","v":0},{"$f":"IF($U942=$X$646,$H942,0)+IF($U942=$Y$646,$H942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U942=$Y$646,$H942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U942=$AA$646,$I942,0)","v":0},{"$f":"IF($U942=$AB$646,$I942,0)","v":0},{"$f":"IF($U942=$AC$646,$I942,0)+IF($U942=$AD$646,$I942,0)*$X$643","v":0},{"$f":"IF($U942=$AD$646,$I942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AF$646,$J942,0)","v":0},{"$f":"IF($U942=$AG$646,$J942,0)","v":0},{"$f":"IF($U942=$AH$646,$J942,0)+IF($U942=$AI$646,$J942,0)*$X$643","v":0},{"$f":"IF($U942=$AI$646,$J942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AK$646,$K942,0)","v":0},{"$f":"IF($U942=$AL$646,$K942,0)","v":0},{"$f":"IF($U942=$AM$646,$K942,0)+IF($U942=$AN$646,$K942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U942=$AN$646,$K942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U942=$AP$646,$L942,0)","v":0},{"$f":"IF($U942=$AQ$646,$L942,0)","v":0},{"$f":"IF($U942=$AR$646,$L942,0)+IF($U942=$AS$646,$L942,0)*$X$643","v":0},{"$f":"IF($U942=$AS$646,$L942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AU$646,$M942,0)","v":0},{"$f":"IF($U942=$AV$646,$M942,0)","v":0},{"$f":"IF($U942=$AW$646,$M942,0)+IF($U942=$AX$646,$M942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U942=$AX$646,$M942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U942=$AZ$646,$N942,0)","v":0},{"$f":"IF($U942=$BA$646,$N942,0)","v":0},{"$f":"IF($U942=$BB$646,$N942,0)+IF($U942=$BC$646,$N942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U942=$BC$646,$N942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U942=$BE$646,$O942,0)","v":0},{"$f":"IF($U942=$BF$646,$O942,0)","v":0},{"$f":"IF($U942=$BG$646,$O942,0)+IF($U942=$BH$646,$O942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U942=$BH$646,$O942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U942=$BJ$646,$P942,0)","v":0},{"$f":"IF($U942=$BK$646,$P942,0)","v":0},{"$f":"IF($U942=$BL$646,$P942,0)+IF($U942=$BM$646,$P942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U942=$BM$646,$P942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U942=$BO$646,$Q942,0)","v":0},{"$f":"IF($U942=$BP$646,$Q942,0)","v":0},{"$f":"IF($U942=$BQ$646,$Q942,0)+IF($U942=$BR$646,$Q942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U942=$BR$646,$Q942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U942=$BT$646,$R942,0)","v":0},{"$f":"IF($U942=$BU$646,$R942,0)","v":0},{"$f":"IF($U942=$BV$646,$R942,0)+IF($U942=$BW$646,$R942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U942=$BW$646,$R942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[935,4111,"Deferred Income Tax Credit",null,null,"Rate Base",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G944","v":0},{"$f":"VLOOKUP($F944,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G944","v":0},{"$f":"SUM(H944:R944)","v":0},null,null,{"$f":"IF($U944=$V$646,$H944,0)","v":0},{"$f":"IF($U944=$W$646,$H944,0)","v":0},{"$f":"IF($U944=$X$646,$H944,0)+IF($U944=$Y$646,$H944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U944=$Y$646,$H944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U944=$AA$646,$I944,0)","v":0},{"$f":"IF($U944=$AB$646,$I944,0)","v":0},{"$f":"IF($U944=$AC$646,$I944,0)+IF($U944=$AD$646,$I944,0)*$X$643","v":0},{"$f":"IF($U944=$AD$646,$I944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AF$646,$J944,0)","v":0},{"$f":"IF($U944=$AG$646,$J944,0)","v":0},{"$f":"IF($U944=$AH$646,$J944,0)+IF($U944=$AI$646,$J944,0)*$X$643","v":0},{"$f":"IF($U944=$AI$646,$J944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AK$646,$K944,0)","v":0},{"$f":"IF($U944=$AL$646,$K944,0)","v":0},{"$f":"IF($U944=$AM$646,$K944,0)+IF($U944=$AN$646,$K944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U944=$AN$646,$K944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U944=$AP$646,$L944,0)","v":0},{"$f":"IF($U944=$AQ$646,$L944,0)","v":0},{"$f":"IF($U944=$AR$646,$L944,0)+IF($U944=$AS$646,$L944,0)*$X$643","v":0},{"$f":"IF($U944=$AS$646,$L944,0)*$Y$643","v":0},0,{"$f":"IF($U944=$AU$646,$M944,0)","v":0},{"$f":"IF($U944=$AV$646,$M944,0)","v":0},{"$f":"IF($U944=$AW$646,$M944,0)+IF($U944=$AX$646,$M944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U944=$AX$646,$M944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U944=$AZ$646,$N944,0)","v":0},{"$f":"IF($U944=$BA$646,$N944,0)","v":0},{"$f":"IF($U944=$BB$646,$N944,0)+IF($U944=$BC$646,$N944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U944=$BC$646,$N944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U944=$BE$646,$O944,0)","v":0},{"$f":"IF($U944=$BF$646,$O944,0)","v":0},{"$f":"IF($U944=$BG$646,$O944,0)+IF($U944=$BH$646,$O944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U944=$BH$646,$O944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U944=$BJ$646,$P944,0)","v":0},{"$f":"IF($U944=$BK$646,$P944,0)","v":0},{"$f":"IF($U944=$BL$646,$P944,0)+IF($U944=$BM$646,$P944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U944=$BM$646,$P944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U944=$BO$646,$Q944,0)","v":0},{"$f":"IF($U944=$BP$646,$Q944,0)","v":0},{"$f":"IF($U944=$BQ$646,$Q944,0)+IF($U944=$BR$646,$Q944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U944=$BR$646,$Q944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U944=$BT$646,$R944,0)","v":0},{"$f":"IF($U944=$BU$646,$R944,0)","v":0},{"$f":"IF($U944=$BV$646,$R944,0)+IF($U944=$BW$646,$R944,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U944=$BW$646,$R944,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[937,4114,"Investment Tax Credit Adjustment",null,null,"Rate Base",{"$f":"'ROR-Model'!W944","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G946","v":0},{"$f":"SUM(H946:R946)","v":0},null,null,{"$f":"IF($U946=$V$646,$H946,0)","v":0},{"$f":"IF($U946=$W$646,$H946,0)","v":0},{"$f":"IF($U946=$X$646,$H946,0)+IF($U946=$Y$646,$H946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U946=$Y$646,$H946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U946=$AA$646,$I946,0)","v":0},{"$f":"IF($U946=$AB$646,$I946,0)","v":0},{"$f":"IF($U946=$AC$646,$I946,0)+IF($U946=$AD$646,$I946,0)*$X$643","v":0},{"$f":"IF($U946=$AD$646,$I946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AF$646,$J946,0)","v":0},{"$f":"IF($U946=$AG$646,$J946,0)","v":0},{"$f":"IF($U946=$AH$646,$J946,0)+IF($U946=$AI$646,$J946,0)*$X$643","v":0},{"$f":"IF($U946=$AI$646,$J946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AK$646,$K946,0)","v":0},{"$f":"IF($U946=$AL$646,$K946,0)","v":0},{"$f":"IF($U946=$AM$646,$K946,0)+IF($U946=$AN$646,$K946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U946=$AN$646,$K946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U946=$AP$646,$L946,0)","v":0},{"$f":"IF($U946=$AQ$646,$L946,0)","v":0},{"$f":"IF($U946=$AR$646,$L946,0)+IF($U946=$AS$646,$L946,0)*$X$643","v":0},{"$f":"IF($U946=$AS$646,$L946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AU$646,$M946,0)","v":0},{"$f":"IF($U946=$AV$646,$M946,0)","v":0},{"$f":"IF($U946=$AW$646,$M946,0)+IF($U946=$AX$646,$M946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U946=$AX$646,$M946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U946=$AZ$646,$N946,0)","v":0},{"$f":"IF($U946=$BA$646,$N946,0)","v":0},{"$f":"IF($U946=$BB$646,$N946,0)+IF($U946=$BC$646,$N946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U946=$BC$646,$N946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U946=$BE$646,$O946,0)","v":0},{"$f":"IF($U946=$BF$646,$O946,0)","v":0},{"$f":"IF($U946=$BG$646,$O946,0)+IF($U946=$BH$646,$O946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U946=$BH$646,$O946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U946=$BJ$646,$P946,0)","v":0},{"$f":"IF($U946=$BK$646,$P946,0)","v":0},{"$f":"IF($U946=$BL$646,$P946,0)+IF($U946=$BM$646,$P946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U946=$BM$646,$P946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U946=$BO$646,$Q946,0)","v":0},{"$f":"IF($U946=$BP$646,$Q946,0)","v":0},{"$f":"IF($U946=$BQ$646,$Q946,0)+IF($U946=$BR$646,$Q946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U946=$BR$646,$Q946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U946=$BT$646,$R946,0)","v":0},{"$f":"IF($U946=$BU$646,$R946,0)","v":0},{"$f":"IF($U946=$BV$646,$R946,0)+IF($U946=$BW$646,$R946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U946=$BW$646,$R946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[939,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W946","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G948","v":0},{"$f":"SUM(H948:R948)","v":0},null,null,{"$f":"IF($U948=$V$646,$H948,0)","v":0},{"$f":"IF($U948=$W$646,$H948,0)","v":0},{"$f":"IF($U948=$X$646,$H948,0)+IF($U948=$Y$646,$H948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U948=$Y$646,$H948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U948=$AA$646,$I948,0)","v":0},{"$f":"IF($U948=$AB$646,$I948,0)","v":0},{"$f":"IF($U948=$AC$646,$I948,0)+IF($U948=$AD$646,$I948,0)*$X$643","v":0},{"$f":"IF($U948=$AD$646,$I948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AF$646,$J948,0)","v":0},{"$f":"IF($U948=$AG$646,$J948,0)","v":0},{"$f":"IF($U948=$AH$646,$J948,0)+IF($U948=$AI$646,$J948,0)*$X$643","v":0},{"$f":"IF($U948=$AI$646,$J948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AK$646,$K948,0)","v":0},{"$f":"IF($U948=$AL$646,$K948,0)","v":0},{"$f":"IF($U948=$AM$646,$K948,0)+IF($U948=$AN$646,$K948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U948=$AN$646,$K948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U948=$AP$646,$L948,0)","v":0},{"$f":"IF($U948=$AQ$646,$L948,0)","v":0},{"$f":"IF($U948=$AR$646,$L948,0)+IF($U948=$AS$646,$L948,0)*$X$643","v":0},{"$f":"IF($U948=$AS$646,$L948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AU$646,$M948,0)","v":0},{"$f":"IF($U948=$AV$646,$M948,0)","v":0},{"$f":"IF($U948=$AW$646,$M948,0)+IF($U948=$AX$646,$M948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U948=$AX$646,$M948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U948=$AZ$646,$N948,0)","v":0},{"$f":"IF($U948=$BA$646,$N948,0)","v":0},{"$f":"IF($U948=$BB$646,$N948,0)+IF($U948=$BC$646,$N948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U948=$BC$646,$N948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U948=$BE$646,$O948,0)","v":0},{"$f":"IF($U948=$BF$646,$O948,0)","v":0},{"$f":"IF($U948=$BG$646,$O948,0)+IF($U948=$BH$646,$O948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U948=$BH$646,$O948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U948=$BJ$646,$P948,0)","v":0},{"$f":"IF($U948=$BK$646,$P948,0)","v":0},{"$f":"IF($U948=$BL$646,$P948,0)+IF($U948=$BM$646,$P948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U948=$BM$646,$P948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U948=$BO$646,$Q948,0)","v":0},{"$f":"IF($U948=$BP$646,$Q948,0)","v":0},{"$f":"IF($U948=$BQ$646,$Q948,0)+IF($U948=$BR$646,$Q948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U948=$BR$646,$Q948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U948=$BT$646,$R948,0)","v":0},{"$f":"IF($U948=$BU$646,$R948,0)","v":0},{"$f":"IF($U948=$BV$646,$R948,0)+IF($U948=$BW$646,$R948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U948=$BW$646,$R948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[941,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W948","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G950","v":0},{"$f":"SUM(H950:R950)","v":0},null,null,{"$f":"IF($U950=$V$646,$H950,0)","v":0},{"$f":"IF($U950=$W$646,$H950,0)","v":0},{"$f":"IF($U950=$X$646,$H950,0)+IF($U950=$Y$646,$H950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U950=$Y$646,$H950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U950=$AA$646,$I950,0)","v":0},{"$f":"IF($U950=$AB$646,$I950,0)","v":0},{"$f":"IF($U950=$AC$646,$I950,0)+IF($U950=$AD$646,$I950,0)*$X$643","v":0},{"$f":"IF($U950=$AD$646,$I950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AF$646,$J950,0)","v":0},{"$f":"IF($U950=$AG$646,$J950,0)","v":0},{"$f":"IF($U950=$AH$646,$J950,0)+IF($U950=$AI$646,$J950,0)*$X$643","v":0},{"$f":"IF($U950=$AI$646,$J950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AK$646,$K950,0)","v":0},{"$f":"IF($U950=$AL$646,$K950,0)","v":0},{"$f":"IF($U950=$AM$646,$K950,0)+IF($U950=$AN$646,$K950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U950=$AN$646,$K950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U950=$AP$646,$L950,0)","v":0},{"$f":"IF($U950=$AQ$646,$L950,0)","v":0},{"$f":"IF($U950=$AR$646,$L950,0)+IF($U950=$AS$646,$L950,0)*$X$643","v":0},{"$f":"IF($U950=$AS$646,$L950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AU$646,$M950,0)","v":0},{"$f":"IF($U950=$AV$646,$M950,0)","v":0},{"$f":"IF($U950=$AW$646,$M950,0)+IF($U950=$AX$646,$M950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U950=$AX$646,$M950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U950=$AZ$646,$N950,0)","v":0},{"$f":"IF($U950=$BA$646,$N950,0)","v":0},{"$f":"IF($U950=$BB$646,$N950,0)+IF($U950=$BC$646,$N950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U950=$BC$646,$N950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U950=$BE$646,$O950,0)","v":0},{"$f":"IF($U950=$BF$646,$O950,0)","v":0},{"$f":"IF($U950=$BG$646,$O950,0)+IF($U950=$BH$646,$O950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U950=$BH$646,$O950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U950=$BJ$646,$P950,0)","v":0},{"$f":"IF($U950=$BK$646,$P950,0)","v":0},{"$f":"IF($U950=$BL$646,$P950,0)+IF($U950=$BM$646,$P950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U950=$BM$646,$P950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U950=$BO$646,$Q950,0)","v":0},{"$f":"IF($U950=$BP$646,$Q950,0)","v":0},{"$f":"IF($U950=$BQ$646,$Q950,0)+IF($U950=$BR$646,$Q950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U950=$BR$646,$Q950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U950=$BT$646,$R950,0)","v":0},{"$f":"IF($U950=$BU$646,$R950,0)","v":0},{"$f":"IF($U950=$BV$646,$R950,0)+IF($U950=$BW$646,$R950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U950=$BW$646,$R950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[943,null,"Total Tax Expenses",null,null,null,{"$f":"G936+G938+G940+G942+G944+G946+G948+G950","v":62696399.285666935},{"$f":"H936+H938+H940+H942+H944+H946+H948+H950","v":56286193.288942233},{"$f":"I936+I938+I940+I942+I944+I946+I948+I950","v":0},0,344375.28136827773,40331.947320139021,5584262.994022347,0,0,0,249056.69589205476,192179.07812188569,{"$f":"S936+S938+S940+S942+S944+S946+S948+S950","v":62696399.285666935},null,null,{"$f":"V936+V938+V940+V942+V944+V946+V948+V950","v":1267454.2473965387},{"$f":"W936+W938+W940+W942+W944+W946+W948+W950","v":45177784.936744884},3718717.8320351513,6122236.2727656299,0,{"$f":"AA936+AA938+AA940+AA942+AA944+AA946+AA948+AA950","v":0},{"$f":"AB936+AB938+AB940+AB942+AB944+AB946+AB948+AB950","v":0},0,0,0,{"$f":"AF936+AF938+AF940+AF942+AF944+AF946+AF948+AF950","v":0},{"$f":"AG936+AG938+AG940+AG942+AG944+AG946+AG948+AG950","v":0},0,0,0,{"$f":"AK936+AK938+AK940+AK942+AK944+AK946+AK948+AK950","v":13066.917435399733},{"$f":"AL936+AL938+AL940+AL942+AL944+AL946+AL948+AL950","v":278987.66995589732},27481.602942496636,24839.091034484081,0,{"$f":"AP936+AP938+AP940+AP942+AP944+AP946+AP948+AP950","v":603.13255915421496},{"$f":"AQ936+AQ938+AQ940+AQ942+AQ944+AQ946+AQ948+AQ950","v":22002.408511316822},4343.210080920705,13383.196168747259,0,{"$f":"AU936+AU938+AU940+AU942+AU944+AU946+AU948+AU950","v":142662.33125762647},{"$f":"AV936+AV938+AV940+AV942+AV944+AV946+AV948+AV950","v":3415386.155503219},1243341.8041179122,782872.70314358582,0,{"$f":"AZ936+AZ938+AZ940+AZ942+AZ944+AZ946+AZ948+AZ950","v":0},{"$f":"BA936+BA938+BA940+BA942+BA944+BA946+BA948+BA950","v":0},0,0,0,{"$f":"BE936+BE938+BE940+BE942+BE944+BE946+BE948+BE950","v":0},{"$f":"BF936+BF938+BF940+BF942+BF944+BF946+BF948+BF950","v":0},0,0,0,{"$f":"BJ936+BJ938+BJ940+BJ942+BJ944+BJ946+BJ948+BJ950","v":0},{"$f":"BK936+BK938+BK940+BK942+BK944+BK946+BK948+BK950","v":0},0,0,0,{"$f":"BO936+BO938+BO940+BO942+BO944+BO946+BO948+BO950","v":38761.391395604442},{"$f":"BP936+BP938+BP940+BP942+BP944+BP946+BP948+BP950","v":680226.10052587453},-220565.34236731409,-249365.45366210956,5.8207660913467407E-10,{"$f":"BT936+BT938+BT940+BT942+BT944+BT946+BT948+BT950","v":1089.9614910773507},{"$f":"BU936+BU938+BU940+BU942+BU944+BU946+BU948+BU950","v":178647.06116696741},8183.0451263557652,4259.0103374850169,0,0]
[944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V954:Y954)-H954","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK954:AN954)-K954","v":0},null,null,null,null,{"$f":"SUM(AP954:AS954)-L954","v":0},null,null,null,null,{"$f":"SUM(AU954:AX954)-M954","v":0},null,null,null,null,{"$f":"SUM(AZ954:BC954)-N954","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO954:BR954)-Q954","v":0},null,null,null,null,{"$f":"SUM(BT954:BW954)-R954","v":0},0]
[946,null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"G928+G952","v":170480564.87478331},{"$f":"H928+H952","v":150626991.58504978},{"$f":"I928+I952","v":0},0,1205296.226587272,88336.804522008562,15700846.353390763,0,0,0,2605495.5397800249,253598.36545345635,{"$f":"S928+S952","v":170480564.87478331},null,null,{"$f":"V928+V952","v":16032401.438466338},{"$f":"W928+W952","v":123968529.84710315},4503824.0267146323,6122236.2727656299,0,{"$f":"AA928+AA952","v":0},{"$f":"AB928+AB952","v":0},0,0,{"$f":"SUM(AA955:AD955)-I955","v":0},{"$f":"AF928+AF952","v":0},{"$f":"AG928+AG952","v":0},0,0,{"$f":"SUM(AF955:AI955)-J955","v":0},{"$f":"AK928+AK952","v":149736.96646344071},{"$f":"AL928+AL952","v":985094.8951720281},45625.273917319129,24839.091034484081,0,{"$f":"AP928+AP952","v":8045.9648233251119},{"$f":"AQ928+AQ952","v":62564.433449015472},4343.210080920705,13383.196168747259,0,{"$f":"AU928+AU952","v":1711170.9659911396},{"$f":"AV928+AV952","v":11963460.880138122},1243341.8041179122,782872.70314358582,0,{"$f":"AZ928+AZ952","v":0},{"$f":"BA928+BA952","v":0},0,0,0,{"$f":"BE928+BE952","v":0},{"$f":"BF928+BF952","v":0},0,0,0,{"$f":"BJ928+BJ952","v":0},{"$f":"BK928+BK952","v":0},0,0,0,{"$f":"BO928+BO952","v":404111.4846597485},{"$f":"BP928+BP952","v":2671314.8511497006},-220565.34236731409,-249365.45366210956,0,{"$f":"BT928+BT952","v":10970.743844084522},{"$f":"BU928+BU952","v":228154.9991479053},10213.61212398138,4259.0103374850169,0,0]
[947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[949,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G640+G907+G955","v":307830073.87089813},{"$f":"H640+H907+H955","v":269859657.53827643},{"$f":"I640+I907+I955","v":0},0,2278319.3605934186,169933.38194609236,28386384.957052797,0,0,0,5370701.605345156,1765077.0276842553,{"$f":"S640+S907+S955","v":307830073.87089813},null,"Expenses",{"$f":"V640+V907+V955","v":72385000.281567842},{"$f":"W640+W907+W955","v":177352799.65126795},8174520.4285531389,11947337.176887468,0,{"$f":"AA640+AA907+AA955","v":0},{"$f":"AB640+AB907+AB955","v":0},0,0,0,{"$f":"AF640+AF907+AF955","v":0},{"$f":"AG640+AG907+AG955","v":0},0,0,0,{"$f":"AK640+AK907+AK955","v":594098.6489052159},{"$f":"AL640+AL907+AL955","v":1436576.5328303091},143193.60902778106,104450.5698301127,0,{"$f":"AP640+AP907+AP955","v":55962.647896986971},{"$f":"AQ640+AQ907+AQ955","v":90558.709036373213},7797.3701954848584,15614.654817247278,0,{"$f":"AU640+AU907+AU955","v":7062160.0868566614},{"$f":"AV640+AV907+AV955","v":17971649.427002907},2184539.2150417026,1168036.2281515221,0,{"$f":"AZ640+AZ907+AZ955","v":0},{"$f":"BA640+BA907+BA955","v":0},0,0,0,{"$f":"BE640+BE907+BE955","v":0},{"$f":"BF640+BF907+BF955","v":0},0,0,0,{"$f":"BJ640+BJ907+BJ955","v":0},{"$f":"BK640+BK907+BK955","v":0},0,0,0,{"$f":"BO640+BO907+BO955","v":1445690.5321146827},{"$f":"BP640+BP907+BP955","v":4080083.9729382675},-33609.000642705156,-121463.89906508867,0,{"$f":"BT640+BT907+BT955","v":158721.85384450716},{"$f":"BU640+BU907+BU955","v":263854.95469602285},839101.69612221641,503398.52302150871,0,0]
[950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[952,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[954,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[956,"101  Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[957,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[958,null,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V967:Y967)-H967","v":0},null,null,null,null,{"$f":"SUM(AA967:AD967)-B967","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP967:AS967)-L967","v":0},null,null,null,null,{"$f":"SUM(AU967:AX967)-M967","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ967:BM967)-P967","v":0},null,null,null,null,{"$f":"SUM(BO967:BR967)-Q967","v":0},null,null,null,null,{"$f":"SUM(BT967:BW967)-R967","v":0},{"$f":"SUM(V967:BW967)-S967","v":0}]
[959,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W966","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G968","v":0},{"$f":"SUM(H968:R968)","v":0},null,"Distribution Plant",{"$f":"IF($U968=$V$646,$H968,0)","v":0},{"$f":"IF($U968=$W$646,$H968,0)","v":0},{"$f":"IF($U968=$X$646,$H968,0)+IF($U968=$Y$646,$H968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U968=$Y$646,$H968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U968=$AA$646,$I968,0)","v":0},{"$f":"IF($U968=$AB$646,$I968,0)","v":0},{"$f":"IF($U968=$AC$646,$I968,0)+IF($U968=$AD$646,$I968,0)*$X$643","v":0},{"$f":"IF($U968=$AD$646,$I968,0)*$Y$643","v":0},{"$f":"SUM(AA968:AD968)-I968","v":0},{"$f":"IF($U968=$AF$646,$J968,0)","v":0},{"$f":"IF($U968=$AG$646,$J968,0)","v":0},{"$f":"IF($U968=$AH$646,$J968,0)+IF($U968=$AI$646,$J968,0)*$X$643","v":0},{"$f":"IF($U968=$AI$646,$J968,0)*$Y$643","v":0},{"$f":"SUM(AF968:AI968)-J968","v":0},{"$f":"IF($U968=$AK$646,$K968,0)","v":0},{"$f":"IF($U968=$AL$646,$K968,0)","v":0},{"$f":"IF($U968=$AM$646,$K968,0)+IF($U968=$AN$646,$K968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U968=$AN$646,$K968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK968:AN968)-K968","v":0},{"$f":"IF($U968=$AP$646,$L968,0)","v":0},{"$f":"IF($U968=$AQ$646,$L968,0)","v":0},{"$f":"IF($U968=$AR$646,$L968,0)+IF($U968=$AS$646,$L968,0)*$X$643","v":0},{"$f":"IF($U968=$AS$646,$L968,0)*$Y$643","v":0},0,{"$f":"IF($U968=$AU$646,$M968,0)","v":0},{"$f":"IF($U968=$AV$646,$M968,0)","v":0},{"$f":"IF($U968=$AW$646,$M968,0)+IF($U968=$AX$646,$M968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U968=$AX$646,$M968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U968=$AZ$646,$N968,0)","v":0},{"$f":"IF($U968=$BA$646,$N968,0)","v":0},{"$f":"IF($U968=$BB$646,$N968,0)+IF($U968=$BC$646,$N968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U968=$BC$646,$N968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ968:BC968)-N968","v":0},{"$f":"IF($U968=$BE$646,$O968,0)","v":0},{"$f":"IF($U968=$BF$646,$O968,0)","v":0},{"$f":"IF($U968=$BG$646,$O968,0)+IF($U968=$BH$646,$O968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U968=$BH$646,$O968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE968:BH968)-O968","v":0},{"$f":"IF($U968=$BJ$646,$P968,0)","v":0},{"$f":"IF($U968=$BK$646,$P968,0)","v":0},{"$f":"IF($U968=$BL$646,$P968,0)+IF($U968=$BM$646,$P968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U968=$BM$646,$P968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U968=$BO$646,$Q968,0)","v":0},{"$f":"IF($U968=$BP$646,$Q968,0)","v":0},{"$f":"IF($U968=$BQ$646,$Q968,0)+IF($U968=$BR$646,$Q968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U968=$BR$646,$Q968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U968=$BT$646,$R968,0)","v":0},{"$f":"IF($U968=$BU$646,$R968,0)","v":0},{"$f":"IF($U968=$BV$646,$R968,0)+IF($U968=$BW$646,$R968,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U968=$BW$646,$R968,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[960,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W967","v":2110492.0699999998},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G969","v":1832661.7604747936},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G969","v":14763.558355457408},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G969","v":1003.8842578149669},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G969","v":211559.39980480331},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G969","v":0},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G969","v":49278.177204758074},{"$f":"VLOOKUP($F969,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G969","v":1225.2899023724892},{"$f":"SUM(H969:R969)","v":2110492.0699999998},null,"Distribution Plant",{"$f":"IF($U969=$V$646,$H969,0)","v":0},{"$f":"IF($U969=$W$646,$H969,0)","v":1832661.7604747936},{"$f":"IF($U969=$X$646,$H969,0)+IF($U969=$Y$646,$H969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U969=$Y$646,$H969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U969=$AA$646,$I969,0)","v":0},{"$f":"IF($U969=$AB$646,$I969,0)","v":0},{"$f":"IF($U969=$AC$646,$I969,0)+IF($U969=$AD$646,$I969,0)*$X$643","v":0},{"$f":"IF($U969=$AD$646,$I969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$AF$646,$J969,0)","v":0},{"$f":"IF($U969=$AG$646,$J969,0)","v":0},{"$f":"IF($U969=$AH$646,$J969,0)+IF($U969=$AI$646,$J969,0)*$X$643","v":0},{"$f":"IF($U969=$AI$646,$J969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$AK$646,$K969,0)","v":0},{"$f":"IF($U969=$AL$646,$K969,0)","v":14763.558355457408},{"$f":"IF($U969=$AM$646,$K969,0)+IF($U969=$AN$646,$K969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U969=$AN$646,$K969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U969=$AP$646,$L969,0)","v":0},{"$f":"IF($U969=$AQ$646,$L969,0)","v":1003.8842578149669},{"$f":"IF($U969=$AR$646,$L969,0)+IF($U969=$AS$646,$L969,0)*$X$643","v":0},{"$f":"IF($U969=$AS$646,$L969,0)*$Y$643","v":0},0,{"$f":"IF($U969=$AU$646,$M969,0)","v":0},{"$f":"IF($U969=$AV$646,$M969,0)","v":211559.39980480331},{"$f":"IF($U969=$AW$646,$M969,0)+IF($U969=$AX$646,$M969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U969=$AX$646,$M969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U969=$AZ$646,$N969,0)","v":0},{"$f":"IF($U969=$BA$646,$N969,0)","v":0},{"$f":"IF($U969=$BB$646,$N969,0)+IF($U969=$BC$646,$N969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U969=$BC$646,$N969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U969=$BE$646,$O969,0)","v":0},{"$f":"IF($U969=$BF$646,$O969,0)","v":0},{"$f":"IF($U969=$BG$646,$O969,0)+IF($U969=$BH$646,$O969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U969=$BH$646,$O969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U969=$BJ$646,$P969,0)","v":0},{"$f":"IF($U969=$BK$646,$P969,0)","v":0},{"$f":"IF($U969=$BL$646,$P969,0)+IF($U969=$BM$646,$P969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U969=$BM$646,$P969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U969=$BO$646,$Q969,0)","v":0},{"$f":"IF($U969=$BP$646,$Q969,0)","v":49278.177204758074},{"$f":"IF($U969=$BQ$646,$Q969,0)+IF($U969=$BR$646,$Q969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U969=$BR$646,$Q969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U969=$BT$646,$R969,0)","v":0},{"$f":"IF($U969=$BU$646,$R969,0)","v":1225.2899023724892},{"$f":"IF($U969=$BV$646,$R969,0)+IF($U969=$BW$646,$R969,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U969=$BW$646,$R969,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[962,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(G968:G969)","v":2110492.0699999998},{"$f":"SUM(H968:H969)","v":1832661.7604747936},{"$f":"SUM(I968:I969)","v":0},0,14763.558355457408,1003.8842578149669,211559.39980480331,0,0,0,49278.177204758074,1225.2899023724892,{"$f":"SUM(H971:R971)","v":2110492.0699999998},null,null,{"$f":"SUM(V968:V970)","v":0},{"$f":"SUM(W968:W970)","v":1832661.7604747936},0,0,0,{"$f":"SUM(AA968:AA970)","v":0},0,0,0,0,{"$f":"SUM(AF968:AF970)","v":0},{"$f":"SUM(AG968:AG970)","v":0},0,0,0,{"$f":"SUM(AK968:AK970)","v":0},{"$f":"SUM(AL968:AL970)","v":14763.558355457408},0,0,0,{"$f":"SUM(AP968:AP970)","v":0},{"$f":"SUM(AQ968:AQ970)","v":1003.8842578149669},{"$f":"SUM(AR968:AR970)","v":0},0,0,{"$f":"SUM(AU968:AU970)","v":0},{"$f":"SUM(AV968:AV970)","v":211559.39980480331},0,0,0,{"$f":"SUM(AZ968:AZ970)","v":0},{"$f":"SUM(BA968:BA970)","v":0},0,0,0,{"$f":"SUM(BE968:BE970)","v":0},{"$f":"SUM(BF968:BF970)","v":0},0,0,0,{"$f":"SUM(BJ968:BJ970)","v":0},{"$f":"SUM(BK968:BK970)","v":0},0,0,0,{"$f":"SUM(BO968:BO970)","v":0},{"$f":"SUM(BP968:BP970)","v":49278.177204758074},0,0,0,{"$f":"SUM(BT968:BT970)","v":0},{"$f":"SUM(BU968:BU970)","v":1225.2899023724892},0,0,0,0]
[963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[964,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[965,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W972","v":5672318.3873739047},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G974","v":5530212.9836383127},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G974","v":127802.28391496526},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G974","v":0},{"$f":"VLOOKUP($F974,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G974","v":14303.119820626402},{"$f":"SUM(H974:R974)","v":5672318.3873739047},null,"Throughput",{"$f":"IF($U974=$V$646,$H974,0)","v":0},{"$f":"IF($U974=$W$646,$H974,0)","v":0},{"$f":"IF($U974=$X$646,$H974,0)+IF($U974=$Y$646,$H974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":5530212.9836383127},{"$f":"IF($U974=$Y$646,$H974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U974=$AA$646,$I974,0)","v":0},{"$f":"IF($U974=$AB$646,$I974,0)","v":0},{"$f":"IF($U974=$AC$646,$I974,0)+IF($U974=$AD$646,$I974,0)*$X$643","v":0},{"$f":"IF($U974=$AD$646,$I974,0)*$Y$643","v":0},0,{"$f":"IF($U974=$AF$646,$J974,0)","v":0},{"$f":"IF($U974=$AG$646,$J974,0)","v":0},{"$f":"IF($U974=$AH$646,$J974,0)+IF($U974=$AI$646,$J974,0)*$X$643","v":0},{"$f":"IF($U974=$AI$646,$J974,0)*$Y$643","v":0},0,{"$f":"IF($U974=$AK$646,$K974,0)","v":0},{"$f":"IF($U974=$AL$646,$K974,0)","v":0},{"$f":"IF($U974=$AM$646,$K974,0)+IF($U974=$AN$646,$K974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":127802.28391496526},{"$f":"IF($U974=$AN$646,$K974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U974=$AP$646,$L974,0)","v":0},{"$f":"IF($U974=$AQ$646,$L974,0)","v":0},{"$f":"IF($U974=$AR$646,$L974,0)+IF($U974=$AS$646,$L974,0)*$X$643","v":0},{"$f":"IF($U974=$AS$646,$L974,0)*$Y$643","v":0},0,{"$f":"IF($U974=$AU$646,$M974,0)","v":0},{"$f":"IF($U974=$AV$646,$M974,0)","v":0},{"$f":"IF($U974=$AW$646,$M974,0)+IF($U974=$AX$646,$M974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U974=$AX$646,$M974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U974=$AZ$646,$N974,0)","v":0},{"$f":"IF($U974=$BA$646,$N974,0)","v":0},{"$f":"IF($U974=$BB$646,$N974,0)+IF($U974=$BC$646,$N974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U974=$BC$646,$N974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U974=$BE$646,$O974,0)","v":0},{"$f":"IF($U974=$BF$646,$O974,0)","v":0},{"$f":"IF($U974=$BG$646,$O974,0)+IF($U974=$BH$646,$O974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U974=$BH$646,$O974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U974=$BJ$646,$P974,0)","v":0},{"$f":"IF($U974=$BK$646,$P974,0)","v":0},{"$f":"IF($U974=$BL$646,$P974,0)+IF($U974=$BM$646,$P974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U974=$BM$646,$P974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U974=$BO$646,$Q974,0)","v":0},{"$f":"IF($U974=$BP$646,$Q974,0)","v":0},{"$f":"IF($U974=$BQ$646,$Q974,0)+IF($U974=$BR$646,$Q974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U974=$BR$646,$Q974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U974=$BT$646,$R974,0)","v":0},{"$f":"IF($U974=$BU$646,$R974,0)","v":0},{"$f":"IF($U974=$BV$646,$R974,0)+IF($U974=$BW$646,$R974,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":14303.119820626402},{"$f":"IF($U974=$BW$646,$R974,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[966,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W973","v":1301328.1369679309},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G975","v":1268726.6947237963},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G975","v":29320.058690200847},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G975","v":0},{"$f":"VLOOKUP($F975,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G975","v":3281.3835539337679},1301328.1369679309,null,"Throughput",0,0,{"$f":"IF($U975=$X$646,$H975,0)+IF($U975=$Y$646,$H975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1268726.6947237963},{"$f":"IF($U975=$Y$646,$H975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U975=$AM$646,$K975,0)+IF($U975=$AN$646,$K975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":29320.058690200847},{"$f":"IF($U975=$AN$646,$K975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U975=$AW$646,$M975,0)+IF($U975=$AX$646,$M975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U975=$AX$646,$M975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U975=$BB$646,$N975,0)+IF($U975=$BC$646,$N975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U975=$BC$646,$N975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U975=$BG$646,$O975,0)+IF($U975=$BH$646,$O975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U975=$BH$646,$O975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U975=$BL$646,$P975,0)+IF($U975=$BM$646,$P975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U975=$BM$646,$P975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U975=$BQ$646,$Q975,0)+IF($U975=$BR$646,$Q975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U975=$BR$646,$Q975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U975=$BV$646,$R975,0)+IF($U975=$BW$646,$R975,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":3281.3835539337679},{"$f":"IF($U975=$BW$646,$R975,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[967,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W974","v":47226106.23093877},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G976","v":46042977.140768901},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G976","v":1064045.3910625831},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G976","v":119083.69910728397},47226106.230938762,null,"Throughput",0,0,{"$f":"IF($U976=$X$646,$H976,0)+IF($U976=$Y$646,$H976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":46042977.140768901},{"$f":"IF($U976=$Y$646,$H976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U976=$AM$646,$K976,0)+IF($U976=$AN$646,$K976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":1064045.3910625831},{"$f":"IF($U976=$AN$646,$K976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U976=$AW$646,$M976,0)+IF($U976=$AX$646,$M976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U976=$AX$646,$M976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U976=$BB$646,$N976,0)+IF($U976=$BC$646,$N976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U976=$BC$646,$N976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U976=$BG$646,$O976,0)+IF($U976=$BH$646,$O976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U976=$BH$646,$O976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U976=$BL$646,$P976,0)+IF($U976=$BM$646,$P976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U976=$BM$646,$P976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U976=$BQ$646,$Q976,0)+IF($U976=$BR$646,$Q976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U976=$BR$646,$Q976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U976=$BV$646,$R976,0)+IF($U976=$BW$646,$R976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":119083.69910728397},{"$f":"IF($U976=$BW$646,$R976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[968,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W975","v":15583265.571781654},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G977","v":15192866.779900331},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G977","v":351104.57398869254},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G977","v":0},{"$f":"VLOOKUP($F977,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G977","v":39294.217892628832},15583265.571781652,null,"Throughput",0,0,{"$f":"IF($U977=$X$646,$H977,0)+IF($U977=$Y$646,$H977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":15192866.779900331},{"$f":"IF($U977=$Y$646,$H977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U977=$AM$646,$K977,0)+IF($U977=$AN$646,$K977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":351104.57398869254},{"$f":"IF($U977=$AN$646,$K977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U977=$AW$646,$M977,0)+IF($U977=$AX$646,$M977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U977=$AX$646,$M977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U977=$BB$646,$N977,0)+IF($U977=$BC$646,$N977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U977=$BC$646,$N977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U977=$BG$646,$O977,0)+IF($U977=$BH$646,$O977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U977=$BH$646,$O977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U977=$BL$646,$P977,0)+IF($U977=$BM$646,$P977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U977=$BM$646,$P977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U977=$BQ$646,$Q977,0)+IF($U977=$BR$646,$Q977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U977=$BR$646,$Q977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U977=$BV$646,$R977,0)+IF($U977=$BW$646,$R977,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":39294.217892628832},{"$f":"IF($U977=$BW$646,$R977,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[969,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W976","v":2438289.0245526978},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G978","v":2377203.9403604232},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G978","v":54936.779796469928},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G978","v":6148.3043958048238},2438289.0245526978,null,"Throughput",0,0,{"$f":"IF($U978=$X$646,$H978,0)+IF($U978=$Y$646,$H978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":2377203.9403604232},{"$f":"IF($U978=$Y$646,$H978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U978=$AM$646,$K978,0)+IF($U978=$AN$646,$K978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":54936.779796469928},{"$f":"IF($U978=$AN$646,$K978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U978=$AW$646,$M978,0)+IF($U978=$AX$646,$M978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U978=$AX$646,$M978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U978=$BB$646,$N978,0)+IF($U978=$BC$646,$N978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U978=$BC$646,$N978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U978=$BG$646,$O978,0)+IF($U978=$BH$646,$O978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U978=$BH$646,$O978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U978=$BL$646,$P978,0)+IF($U978=$BM$646,$P978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U978=$BM$646,$P978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U978=$BQ$646,$Q978,0)+IF($U978=$BR$646,$Q978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U978=$BR$646,$Q978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U978=$BV$646,$R978,0)+IF($U978=$BW$646,$R978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":6148.3043958048238},{"$f":"IF($U978=$BW$646,$R978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[970,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W977","v":51606.470315076644},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G979","v":50313.602426028549},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G979","v":1162.7388169425578},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G979","v":0},{"$f":"VLOOKUP($F979,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G979","v":130.12907210553675},51606.470315076644,null,"Throughput",0,0,{"$f":"IF($U979=$X$646,$H979,0)+IF($U979=$Y$646,$H979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":50313.602426028549},{"$f":"IF($U979=$Y$646,$H979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U979=$AM$646,$K979,0)+IF($U979=$AN$646,$K979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":1162.7388169425578},{"$f":"IF($U979=$AN$646,$K979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U979=$AW$646,$M979,0)+IF($U979=$AX$646,$M979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U979=$AX$646,$M979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U979=$BB$646,$N979,0)+IF($U979=$BC$646,$N979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U979=$BC$646,$N979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U979=$BG$646,$O979,0)+IF($U979=$BH$646,$O979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U979=$BH$646,$O979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U979=$BL$646,$P979,0)+IF($U979=$BM$646,$P979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U979=$BM$646,$P979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U979=$BQ$646,$Q979,0)+IF($U979=$BR$646,$Q979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U979=$BR$646,$Q979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U979=$BV$646,$R979,0)+IF($U979=$BW$646,$R979,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":130.12907210553675},{"$f":"IF($U979=$BW$646,$R979,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[971,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W978","v":109691.23974635979},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G980","v":106943.20678242903},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G980","v":2471.4393670590539},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G980","v":0},{"$f":"VLOOKUP($F980,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G980","v":276.59359687170212},109691.23974635977,null,"Throughput",0,0,{"$f":"IF($U980=$X$646,$H980,0)+IF($U980=$Y$646,$H980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":106943.20678242903},{"$f":"IF($U980=$Y$646,$H980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U980=$AM$646,$K980,0)+IF($U980=$AN$646,$K980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":2471.4393670590539},{"$f":"IF($U980=$AN$646,$K980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($U980=$AW$646,$M980,0)+IF($U980=$AX$646,$M980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U980=$AX$646,$M980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U980=$BB$646,$N980,0)+IF($U980=$BC$646,$N980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U980=$BC$646,$N980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U980=$BG$646,$O980,0)+IF($U980=$BH$646,$O980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U980=$BH$646,$O980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,0,0,{"$f":"IF($U980=$BL$646,$P980,0)+IF($U980=$BM$646,$P980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U980=$BM$646,$P980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,0,0,{"$f":"IF($U980=$BQ$646,$Q980,0)+IF($U980=$BR$646,$Q980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U980=$BR$646,$Q980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,0,0,{"$f":"IF($U980=$BV$646,$R980,0)+IF($U980=$BW$646,$R980,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":276.59359687170212},{"$f":"IF($U980=$BW$646,$R980,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[973,null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(G974:G980)","v":72382605.061676413},{"$f":"SUM(H974:H980)","v":70569244.348600224},{"$f":"SUM(I974:I980)","v":0},0,1630843.2656369135,0,0,0,0,0,0,182517.44743925505,{"$f":"SUM(H982:R982)","v":72382605.061676383},null,"Throughput",{"$f":"SUM(V974:V981)","v":0},{"$f":"SUM(W974:W981)","v":0},70569244.348600224,0,0,{"$f":"SUM(AA974:AA981)","v":0},{"$f":"SUM(AB974:AB981)","v":0},0,0,0,{"$f":"SUM(AF974:AF981)","v":0},{"$f":"SUM(AG974:AG981)","v":0},0,0,0,{"$f":"SUM(AK974:AK981)","v":0},{"$f":"SUM(AL974:AL981)","v":0},1630843.2656369135,0,0,{"$f":"SUM(AP974:AP981)","v":0},{"$f":"SUM(AQ974:AQ981)","v":0},0,0,0,{"$f":"SUM(AU974:AU981)","v":0},{"$f":"SUM(AV974:AV981)","v":0},0,0,0,{"$f":"IF($U982=$AZ$646,$N982,0)","v":0},{"$f":"IF($U982=$BA$646,$N982,0)","v":0},{"$f":"IF($U982=$BB$646,$N982,0)+IF($U982=$BC$646,$N982,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U982=$BC$646,$N982,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U982=$BE$646,$O982,0)","v":0},{"$f":"IF($U982=$BF$646,$O982,0)","v":0},{"$f":"IF($U982=$BG$646,$O982,0)+IF($U982=$BH$646,$O982,0)*$BG$643","v":0},{"$f":"IF($U982=$BH$646,$O982,0)*$BH$643","v":0},0,{"$f":"IF($U982=$BJ$646,$P982,0)","v":0},{"$f":"IF($U982=$BK$646,$P982,0)","v":0},{"$f":"IF($U982=$BL$646,$P982,0)+IF($U982=$BM$646,$P982,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U982=$BM$646,$P982,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"SUM(BO974:BO981)","v":0},{"$f":"SUM(BP974:BP981)","v":0},0,0,0,{"$f":"SUM(BT974:BT981)","v":0},{"$f":"SUM(BU974:BU981)","v":0},182517.44743925505,0,0,0]
[974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[975,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[977,null,"364","LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[978,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W984","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G987","v":0},{"$f":"VLOOKUP($F987,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G987","v":0},{"$f":"SUM(H987:L987)+SUM(N987:R987)","v":0},null,"Distribution Plant",{"$f":"IF($U987=$V$646,$H987,0)","v":0},{"$f":"IF($U987=$W$646,$H987,0)","v":0},{"$f":"IF($U987=$X$646,$H987,0)+IF($U987=$Y$646,$H987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U987=$Y$646,$H987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V987:Y987)-H987","v":0},{"$f":"IF($U987=$AA$646,$I987,0)","v":0},{"$f":"IF($U987=$AB$646,$I987,0)","v":0},{"$f":"IF($U987=$AC$646,$I987,0)+IF($U987=$AD$646,$I987,0)*$X$643","v":0},{"$f":"IF($U987=$AD$646,$I987,0)*$Y$643","v":0},{"$f":"SUM(AA987:AD987)-I987","v":0},{"$f":"IF($U987=$AF$646,$J987,0)","v":0},{"$f":"IF($U987=$AG$646,$J987,0)","v":0},{"$f":"IF($U987=$AH$646,$J987,0)+IF($U987=$AI$646,$J987,0)*$X$643","v":0},{"$f":"IF($U987=$AI$646,$J987,0)*$Y$643","v":0},{"$f":"SUM(AF987:AI987)-J987","v":0},{"$f":"IF($U987=$AK$646,$K987,0)","v":0},{"$f":"IF($U987=$AL$646,$K987,0)","v":0},{"$f":"IF($U987=$AM$646,$K987,0)+IF($U987=$AN$646,$K987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U987=$AN$646,$K987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK987:AN987)-K987","v":0},{"$f":"IF($U987=$AP$646,$L987,0)","v":0},{"$f":"IF($U987=$AQ$646,$L987,0)","v":0},{"$f":"IF($U987=$AR$646,$L987,0)+IF($U987=$AS$646,$L987,0)*$X$643","v":0},{"$f":"IF($U987=$AS$646,$L987,0)*$Y$643","v":0},{"$f":"SUM(AP987:AS987)-L987","v":0},{"$f":"IF($U987=$AU$646,$M987,0)","v":0},{"$f":"IF($U987=$AV$646,$M987,0)","v":0},{"$f":"IF($U987=$AW$646,$M987,0)+IF($U987=$AX$646,$M987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U987=$AX$646,$M987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU987:AX987)-M987","v":0},{"$f":"IF($U987=$AZ$646,$N987,0)","v":0},{"$f":"IF($U987=$BA$646,$N987,0)","v":0},{"$f":"IF($U987=$BB$646,$N987,0)+IF($U987=$BC$646,$N987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U987=$BC$646,$N987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ987:BC987)-N987","v":0},{"$f":"IF($U987=$BE$646,$O987,0)","v":0},{"$f":"IF($U987=$BF$646,$O987,0)","v":0},{"$f":"IF($U987=$BG$646,$O987,0)+IF($U987=$BH$646,$O987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U987=$BH$646,$O987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U987=$BJ$646,$P987,0)","v":0},{"$f":"IF($U987=$BK$646,$P987,0)","v":0},{"$f":"IF($U987=$BL$646,$P987,0)+IF($U987=$BM$646,$P987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U987=$BM$646,$P987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ987:BM987)-P987","v":0},{"$f":"IF($U987=$BO$646,$Q987,0)","v":0},{"$f":"IF($U987=$BP$646,$Q987,0)","v":0},{"$f":"IF($U987=$BQ$646,$Q987,0)+IF($U987=$BR$646,$Q987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U987=$BR$646,$Q987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO987:BR987)-Q987","v":0},{"$f":"IF($U987=$BT$646,$R987,0)","v":0},{"$f":"IF($U987=$BU$646,$R987,0)","v":0},{"$f":"IF($U987=$BV$646,$R987,0)+IF($U987=$BW$646,$R987,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U987=$BW$646,$R987,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT987:BW987)-R987","v":0},{"$f":"SUM(V987:BW987)-S987","v":0}]
[979,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W985","v":189428181.20000005},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G988","v":185149409.74916109},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G988","v":4278771.4508389542},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G988","v":0},{"$f":"VLOOKUP($F988,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G988","v":0},{"$f":"SUM(H988:L988)+SUM(N988:R988)","v":189428181.20000005},null,"Distribution Plant",{"$f":"IF($U988=$V$646,$H988,0)","v":0},{"$f":"IF($U988=$W$646,$H988,0)","v":185149409.74916109},{"$f":"IF($U988=$X$646,$H988,0)+IF($U988=$Y$646,$H988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U988=$Y$646,$H988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V988:Y988)-H988","v":0},{"$f":"IF($U988=$AA$646,$I988,0)","v":0},{"$f":"IF($U988=$AB$646,$I988,0)","v":0},{"$f":"IF($U988=$AC$646,$I988,0)+IF($U988=$AD$646,$I988,0)*$X$643","v":0},{"$f":"IF($U988=$AD$646,$I988,0)*$Y$643","v":0},{"$f":"SUM(AA988:AD988)-I988","v":0},{"$f":"IF($U988=$AF$646,$J988,0)","v":0},{"$f":"IF($U988=$AG$646,$J988,0)","v":0},{"$f":"IF($U988=$AH$646,$J988,0)+IF($U988=$AI$646,$J988,0)*$X$643","v":0},{"$f":"IF($U988=$AI$646,$J988,0)*$Y$643","v":0},{"$f":"SUM(AF988:AI988)-J988","v":0},{"$f":"IF($U988=$AK$646,$K988,0)","v":0},{"$f":"IF($U988=$AL$646,$K988,0)","v":4278771.4508389542},{"$f":"IF($U988=$AM$646,$K988,0)+IF($U988=$AN$646,$K988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U988=$AN$646,$K988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK988:AN988)-K988","v":0},{"$f":"IF($U988=$AP$646,$L988,0)","v":0},{"$f":"IF($U988=$AQ$646,$L988,0)","v":0},{"$f":"IF($U988=$AR$646,$L988,0)+IF($U988=$AS$646,$L988,0)*$X$643","v":0},{"$f":"IF($U988=$AS$646,$L988,0)*$Y$643","v":0},{"$f":"SUM(AP988:AS988)-L988","v":0},{"$f":"IF($U988=$AU$646,$M988,0)","v":0},{"$f":"IF($U988=$AV$646,$M988,0)","v":0},{"$f":"IF($U988=$AW$646,$M988,0)+IF($U988=$AX$646,$M988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U988=$AX$646,$M988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU988:AX988)-M988","v":0},{"$f":"IF($U988=$AZ$646,$N988,0)","v":0},{"$f":"IF($U988=$BA$646,$N988,0)","v":0},{"$f":"IF($U988=$BB$646,$N988,0)+IF($U988=$BC$646,$N988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U988=$BC$646,$N988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ988:BC988)-N988","v":0},{"$f":"IF($U988=$BE$646,$O988,0)","v":0},{"$f":"IF($U988=$BF$646,$O988,0)","v":0},{"$f":"IF($U988=$BG$646,$O988,0)+IF($U988=$BH$646,$O988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U988=$BH$646,$O988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U988=$BJ$646,$P988,0)","v":0},{"$f":"IF($U988=$BK$646,$P988,0)","v":0},{"$f":"IF($U988=$BL$646,$P988,0)+IF($U988=$BM$646,$P988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U988=$BM$646,$P988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ988:BM988)-P988","v":0},{"$f":"IF($U988=$BO$646,$Q988,0)","v":0},{"$f":"IF($U988=$BP$646,$Q988,0)","v":0},{"$f":"IF($U988=$BQ$646,$Q988,0)+IF($U988=$BR$646,$Q988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U988=$BR$646,$Q988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO988:BR988)-Q988","v":0},{"$f":"IF($U988=$BT$646,$R988,0)","v":0},{"$f":"IF($U988=$BU$646,$R988,0)","v":0},{"$f":"IF($U988=$BV$646,$R988,0)+IF($U988=$BW$646,$R988,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U988=$BW$646,$R988,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT988:BW988)-R988","v":0},{"$f":"SUM(V988:BW988)-S988","v":0}]
[980,null,null,"Total",null,null,{"$f":"SUM(G987:G988)","v":189428181.20000005},{"$f":"SUM(H987:H988)","v":185149409.74916109},0,0,4278771.4508389542,0,0,0,0,0,0,0,189428181.20000005,null,null,{"$f":"SUM(V987:V988)","v":0},{"$f":"SUM(W987:W988)","v":185149409.74916109},0,0,{"$f":"SUM(V989:Y989)-H989","v":0},{"$f":"SUM(AA987:AA988)","v":0},{"$f":"SUM(AB987:AB988)","v":0},0,0,{"$f":"SUM(AA989:AD989)-I989","v":0},{"$f":"SUM(AF987:AF988)","v":0},{"$f":"SUM(AG987:AG988)","v":0},0,0,{"$f":"SUM(AF989:AI989)-J989","v":0},{"$f":"SUM(AK987:AK988)","v":0},{"$f":"SUM(AL987:AL988)","v":4278771.4508389542},0,0,{"$f":"SUM(AK989:AN989)-K989","v":0},{"$f":"SUM(AP987:AP988)","v":0},{"$f":"SUM(AQ987:AQ988)","v":0},0,0,{"$f":"SUM(AP989:AS989)-L989","v":0},{"$f":"SUM(AU987:AU988)","v":0},{"$f":"SUM(AV987:AV988)","v":0},0,0,{"$f":"SUM(AU989:AX989)-M989","v":0},{"$f":"SUM(AZ987:AZ988)","v":0},{"$f":"SUM(BA987:BA988)","v":0},0,0,{"$f":"SUM(AZ989:BC989)-N989","v":0},{"$f":"SUM(BE987:BE988)","v":0},{"$f":"SUM(BF987:BF988)","v":0},0,0,0,{"$f":"SUM(BJ987:BJ988)","v":0},{"$f":"SUM(BK987:BK988)","v":0},0,0,{"$f":"SUM(BJ989:BM989)-P989","v":0},{"$f":"SUM(BO987:BO988)","v":0},{"$f":"SUM(BP987:BP988)","v":0},0,0,{"$f":"SUM(BO989:BR989)-Q989","v":0},{"$f":"SUM(BT987:BT988)","v":0},{"$f":"SUM(BU987:BU988)","v":0},0,0,{"$f":"SUM(BT989:BW989)-R989","v":0},{"$f":"SUM(V989:BW989)-S989","v":0}]
[981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[982,null,"364.1","LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[983,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W989","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G992","v":0},{"$f":"VLOOKUP($F992,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G992","v":0},{"$f":"SUM(H992:L992)+SUM(N992:R992)","v":0},null,"Distribution Plant",{"$f":"IF($U992=$V$646,$H992,0)","v":0},{"$f":"IF($U992=$W$646,$H992,0)","v":0},{"$f":"IF($U992=$X$646,$H992,0)+IF($U992=$Y$646,$H992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U992=$Y$646,$H992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V992:Y992)-H992","v":0},{"$f":"IF($U992=$AA$646,$I992,0)","v":0},{"$f":"IF($U992=$AB$646,$I992,0)","v":0},{"$f":"IF($U992=$AC$646,$I992,0)+IF($U992=$AD$646,$I992,0)*$X$643","v":0},{"$f":"IF($U992=$AD$646,$I992,0)*$Y$643","v":0},{"$f":"SUM(AA992:AD992)-I992","v":0},{"$f":"IF($U992=$AF$646,$J992,0)","v":0},{"$f":"IF($U992=$AG$646,$J992,0)","v":0},{"$f":"IF($U992=$AH$646,$J992,0)+IF($U992=$AI$646,$J992,0)*$X$643","v":0},{"$f":"IF($U992=$AI$646,$J992,0)*$Y$643","v":0},{"$f":"SUM(AF992:AI992)-J992","v":0},{"$f":"IF($U992=$AK$646,$K992,0)","v":0},{"$f":"IF($U992=$AL$646,$K992,0)","v":0},{"$f":"IF($U992=$AM$646,$K992,0)+IF($U992=$AN$646,$K992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U992=$AN$646,$K992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK992:AN992)-K992","v":0},{"$f":"IF($U992=$AP$646,$L992,0)","v":0},{"$f":"IF($U992=$AQ$646,$L992,0)","v":0},{"$f":"IF($U992=$AR$646,$L992,0)+IF($U992=$AS$646,$L992,0)*$X$643","v":0},{"$f":"IF($U992=$AS$646,$L992,0)*$Y$643","v":0},{"$f":"SUM(AP992:AS992)-L992","v":0},{"$f":"IF($U992=$AU$646,$M992,0)","v":0},{"$f":"IF($U992=$AV$646,$M992,0)","v":0},{"$f":"IF($U992=$AW$646,$M992,0)+IF($U992=$AX$646,$M992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U992=$AX$646,$M992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU992:AX992)-M992","v":0},{"$f":"IF($U992=$AZ$646,$N992,0)","v":0},{"$f":"IF($U992=$BA$646,$N992,0)","v":0},{"$f":"IF($U992=$BB$646,$N992,0)+IF($U992=$BC$646,$N992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U992=$BC$646,$N992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ992:BC992)-N992","v":0},{"$f":"IF($U992=$BE$646,$O992,0)","v":0},{"$f":"IF($U992=$BF$646,$O992,0)","v":0},{"$f":"IF($U992=$BG$646,$O992,0)+IF($U992=$BH$646,$O992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U992=$BH$646,$O992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U992=$BJ$646,$P992,0)","v":0},{"$f":"IF($U992=$BK$646,$P992,0)","v":0},{"$f":"IF($U992=$BL$646,$P992,0)+IF($U992=$BM$646,$P992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U992=$BM$646,$P992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ992:BM992)-P992","v":0},{"$f":"IF($U992=$BO$646,$Q992,0)","v":0},{"$f":"IF($U992=$BP$646,$Q992,0)","v":0},{"$f":"IF($U992=$BQ$646,$Q992,0)+IF($U992=$BR$646,$Q992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U992=$BR$646,$Q992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO992:BR992)-Q992","v":0},{"$f":"IF($U992=$BT$646,$R992,0)","v":0},{"$f":"IF($U992=$BU$646,$R992,0)","v":0},{"$f":"IF($U992=$BV$646,$R992,0)+IF($U992=$BW$646,$R992,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U992=$BW$646,$R992,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT992:BW992)-R992","v":0},{"$f":"SUM(V992:BW992)-S992","v":0}]
[984,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W990","v":14458145.210000003},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G993","v":14131567.091766812},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G993","v":326578.1182331912},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G993","v":0},{"$f":"VLOOKUP($F993,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G993","v":0},{"$f":"SUM(H993:L993)+SUM(N993:R993)","v":14458145.210000003},null,"Distribution Plant",{"$f":"IF($U993=$V$646,$H993,0)","v":0},{"$f":"IF($U993=$W$646,$H993,0)","v":14131567.091766812},{"$f":"IF($U993=$X$646,$H993,0)+IF($U993=$Y$646,$H993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U993=$Y$646,$H993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V993:Y993)-H993","v":0},{"$f":"IF($U993=$AA$646,$I993,0)","v":0},{"$f":"IF($U993=$AB$646,$I993,0)","v":0},{"$f":"IF($U993=$AC$646,$I993,0)+IF($U993=$AD$646,$I993,0)*$X$643","v":0},{"$f":"IF($U993=$AD$646,$I993,0)*$Y$643","v":0},{"$f":"SUM(AA993:AD993)-I993","v":0},{"$f":"IF($U993=$AF$646,$J993,0)","v":0},{"$f":"IF($U993=$AG$646,$J993,0)","v":0},{"$f":"IF($U993=$AH$646,$J993,0)+IF($U993=$AI$646,$J993,0)*$X$643","v":0},{"$f":"IF($U993=$AI$646,$J993,0)*$Y$643","v":0},{"$f":"SUM(AF993:AI993)-J993","v":0},{"$f":"IF($U993=$AK$646,$K993,0)","v":0},{"$f":"IF($U993=$AL$646,$K993,0)","v":326578.1182331912},{"$f":"IF($U993=$AM$646,$K993,0)+IF($U993=$AN$646,$K993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U993=$AN$646,$K993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK993:AN993)-K993","v":0},{"$f":"IF($U993=$AP$646,$L993,0)","v":0},{"$f":"IF($U993=$AQ$646,$L993,0)","v":0},{"$f":"IF($U993=$AR$646,$L993,0)+IF($U993=$AS$646,$L993,0)*$X$643","v":0},{"$f":"IF($U993=$AS$646,$L993,0)*$Y$643","v":0},{"$f":"SUM(AP993:AS993)-L993","v":0},{"$f":"IF($U993=$AU$646,$M993,0)","v":0},{"$f":"IF($U993=$AV$646,$M993,0)","v":0},{"$f":"IF($U993=$AW$646,$M993,0)+IF($U993=$AX$646,$M993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U993=$AX$646,$M993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU993:AX993)-M993","v":0},{"$f":"IF($U993=$AZ$646,$N993,0)","v":0},{"$f":"IF($U993=$BA$646,$N993,0)","v":0},{"$f":"IF($U993=$BB$646,$N993,0)+IF($U993=$BC$646,$N993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U993=$BC$646,$N993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ993:BC993)-N993","v":0},{"$f":"IF($U993=$BE$646,$O993,0)","v":0},{"$f":"IF($U993=$BF$646,$O993,0)","v":0},{"$f":"IF($U993=$BG$646,$O993,0)+IF($U993=$BH$646,$O993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U993=$BH$646,$O993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U993=$BJ$646,$P993,0)","v":0},{"$f":"IF($U993=$BK$646,$P993,0)","v":0},{"$f":"IF($U993=$BL$646,$P993,0)+IF($U993=$BM$646,$P993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U993=$BM$646,$P993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ993:BM993)-P993","v":0},{"$f":"IF($U993=$BO$646,$Q993,0)","v":0},{"$f":"IF($U993=$BP$646,$Q993,0)","v":0},{"$f":"IF($U993=$BQ$646,$Q993,0)+IF($U993=$BR$646,$Q993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U993=$BR$646,$Q993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO993:BR993)-Q993","v":0},{"$f":"IF($U993=$BT$646,$R993,0)","v":0},{"$f":"IF($U993=$BU$646,$R993,0)","v":0},{"$f":"IF($U993=$BV$646,$R993,0)+IF($U993=$BW$646,$R993,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U993=$BW$646,$R993,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT993:BW993)-R993","v":0},{"$f":"SUM(V993:BW993)-S993","v":0}]
[985,null,null,"Total",null,null,{"$f":"SUM(G992:G993)","v":14458145.210000003},{"$f":"SUM(H992:H993)","v":14131567.091766812},0,0,326578.1182331912,0,0,0,0,0,0,0,14458145.210000003,null,null,{"$f":"SUM(V992:V993)","v":0},{"$f":"SUM(W992:W993)","v":14131567.091766812},0,0,{"$f":"SUM(V994:Y994)-H994","v":0},{"$f":"SUM(AA992:AA993)","v":0},{"$f":"SUM(AB992:AB993)","v":0},0,0,{"$f":"SUM(AA994:AD994)-I994","v":0},{"$f":"SUM(AF992:AF993)","v":0},{"$f":"SUM(AG992:AG993)","v":0},0,0,{"$f":"SUM(AF994:AI994)-J994","v":0},{"$f":"SUM(AK992:AK993)","v":0},{"$f":"SUM(AL992:AL993)","v":326578.1182331912},0,0,{"$f":"SUM(AK994:AN994)-K994","v":0},{"$f":"SUM(AP992:AP993)","v":0},{"$f":"SUM(AQ992:AQ993)","v":0},0,0,{"$f":"SUM(AP994:AS994)-L994","v":0},{"$f":"SUM(AU992:AU993)","v":0},{"$f":"SUM(AV992:AV993)","v":0},0,0,{"$f":"SUM(AU994:AX994)-M994","v":0},{"$f":"SUM(AZ992:AZ993)","v":0},{"$f":"SUM(BA992:BA993)","v":0},0,0,{"$f":"SUM(AZ994:BC994)-N994","v":0},{"$f":"SUM(BE992:BE993)","v":0},{"$f":"SUM(BF992:BF993)","v":0},0,0,0,{"$f":"SUM(BJ992:BJ993)","v":0},{"$f":"SUM(BK992:BK993)","v":0},0,0,{"$f":"SUM(BJ994:BM994)-P994","v":0},{"$f":"SUM(BO992:BO993)","v":0},{"$f":"SUM(BP992:BP993)","v":0},0,0,{"$f":"SUM(BO994:BR994)-Q994","v":0},{"$f":"SUM(BT992:BT993)","v":0},{"$f":"SUM(BU992:BU993)","v":0},0,0,{"$f":"SUM(BT994:BW994)-R994","v":0},{"$f":"SUM(V994:BW994)-S994","v":0}]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[987,null,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V996:Y996)-H996","v":0},null,null,null,null,{"$f":"SUM(AA996:AD996)-I996","v":0},null,null,null,null,{"$f":"SUM(AF996:AI996)-J996","v":0},null,null,null,null,{"$f":"SUM(AK996:AN996)-K996","v":0},null,null,null,null,{"$f":"SUM(AP996:AS996)-L996","v":0},null,null,null,null,{"$f":"SUM(AU996:AX996)-M996","v":0},null,null,null,null,{"$f":"SUM(AZ996:BC996)-N996","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ996:BM996)-P996","v":0},null,null,null,null,{"$f":"SUM(BO996:BR996)-Q996","v":0},null,null,null,null,{"$f":"SUM(BT996:BW996)-R996","v":0},{"$f":"SUM(V996:BW996)-S996","v":0}]
[988,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W994","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G997","v":0},{"$f":"SUM(H997:R997)","v":0},null,"Distribution Plant",{"$f":"IF($U997=$V$646,$H997,0)","v":0},{"$f":"IF($U997=$W$646,$H997,0)","v":0},{"$f":"IF($U997=$X$646,$H997,0)+IF($U997=$Y$646,$H997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U997=$Y$646,$H997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U997=$AA$646,$I997,0)","v":0},{"$f":"IF($U997=$AB$646,$I997,0)","v":0},{"$f":"IF($U997=$AC$646,$I997,0)+IF($U997=$AD$646,$I997,0)*$X$643","v":0},{"$f":"IF($U997=$AD$646,$I997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AF$646,$J997,0)","v":0},{"$f":"IF($U997=$AG$646,$J997,0)","v":0},{"$f":"IF($U997=$AH$646,$J997,0)+IF($U997=$AI$646,$J997,0)*$X$643","v":0},{"$f":"IF($U997=$AI$646,$J997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AK$646,$K997,0)","v":0},{"$f":"IF($U997=$AL$646,$K997,0)","v":0},{"$f":"IF($U997=$AM$646,$K997,0)+IF($U997=$AN$646,$K997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U997=$AN$646,$K997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U997=$AP$646,$L997,0)","v":0},{"$f":"IF($U997=$AQ$646,$L997,0)","v":0},{"$f":"IF($U997=$AR$646,$L997,0)+IF($U997=$AS$646,$L997,0)*$X$643","v":0},{"$f":"IF($U997=$AS$646,$L997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AU$646,$M997,0)","v":0},{"$f":"IF($U997=$AV$646,$M997,0)","v":0},{"$f":"IF($U997=$AW$646,$M997,0)+IF($U997=$AX$646,$M997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U997=$AX$646,$M997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U997=$AZ$646,$N997,0)","v":0},{"$f":"IF($U997=$BA$646,$N997,0)","v":0},{"$f":"IF($U997=$BB$646,$N997,0)+IF($U997=$BC$646,$N997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U997=$BC$646,$N997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U997=$BE$646,$O997,0)","v":0},{"$f":"IF($U997=$BF$646,$O997,0)","v":0},{"$f":"IF($U997=$BG$646,$O997,0)+IF($U997=$BH$646,$O997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U997=$BH$646,$O997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U997=$BJ$646,$P997,0)","v":0},{"$f":"IF($U997=$BK$646,$P997,0)","v":0},{"$f":"IF($U997=$BL$646,$P997,0)+IF($U997=$BM$646,$P997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U997=$BM$646,$P997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U997=$BO$646,$Q997,0)","v":0},{"$f":"IF($U997=$BP$646,$Q997,0)","v":0},{"$f":"IF($U997=$BQ$646,$Q997,0)+IF($U997=$BR$646,$Q997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U997=$BR$646,$Q997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U997=$BT$646,$R997,0)","v":0},{"$f":"IF($U997=$BU$646,$R997,0)","v":0},{"$f":"IF($U997=$BV$646,$R997,0)+IF($U997=$BW$646,$R997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U997=$BW$646,$R997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[989,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W995","v":25237347.96100007},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G998","v":21915042.089649424},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G998","v":176543.21693765407},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G998","v":12004.487809824666},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G998","v":2529835.7019148394},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G998","v":589270.39939093508},{"$f":"VLOOKUP($F998,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G998","v":14652.065297394991},{"$f":"SUM(H998:R998)","v":25237347.961000074},null,"Distribution Plant",{"$f":"IF($U998=$V$646,$H998,0)","v":0},{"$f":"IF($U998=$W$646,$H998,0)","v":21915042.089649424},{"$f":"IF($U998=$X$646,$H998,0)+IF($U998=$Y$646,$H998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U998=$Y$646,$H998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U998=$AA$646,$I998,0)","v":0},{"$f":"IF($U998=$AB$646,$I998,0)","v":0},{"$f":"IF($U998=$AC$646,$I998,0)+IF($U998=$AD$646,$I998,0)*$X$643","v":0},{"$f":"IF($U998=$AD$646,$I998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AF$646,$J998,0)","v":0},{"$f":"IF($U998=$AG$646,$J998,0)","v":0},{"$f":"IF($U998=$AH$646,$J998,0)+IF($U998=$AI$646,$J998,0)*$X$643","v":0},{"$f":"IF($U998=$AI$646,$J998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AK$646,$K998,0)","v":0},{"$f":"IF($U998=$AL$646,$K998,0)","v":176543.21693765407},{"$f":"IF($U998=$AM$646,$K998,0)+IF($U998=$AN$646,$K998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U998=$AN$646,$K998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U998=$AP$646,$L998,0)","v":0},{"$f":"IF($U998=$AQ$646,$L998,0)","v":12004.487809824666},{"$f":"IF($U998=$AR$646,$L998,0)+IF($U998=$AS$646,$L998,0)*$X$643","v":0},{"$f":"IF($U998=$AS$646,$L998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AU$646,$M998,0)","v":0},{"$f":"IF($U998=$AV$646,$M998,0)","v":2529835.7019148394},{"$f":"IF($U998=$AW$646,$M998,0)+IF($U998=$AX$646,$M998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U998=$AX$646,$M998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U998=$AZ$646,$N998,0)","v":0},{"$f":"IF($U998=$BA$646,$N998,0)","v":0},{"$f":"IF($U998=$BB$646,$N998,0)+IF($U998=$BC$646,$N998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U998=$BC$646,$N998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U998=$BE$646,$O998,0)","v":0},{"$f":"IF($U998=$BF$646,$O998,0)","v":0},{"$f":"IF($U998=$BG$646,$O998,0)+IF($U998=$BH$646,$O998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U998=$BH$646,$O998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U998=$BJ$646,$P998,0)","v":0},{"$f":"IF($U998=$BK$646,$P998,0)","v":0},{"$f":"IF($U998=$BL$646,$P998,0)+IF($U998=$BM$646,$P998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U998=$BM$646,$P998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U998=$BO$646,$Q998,0)","v":0},{"$f":"IF($U998=$BP$646,$Q998,0)","v":589270.39939093508},{"$f":"IF($U998=$BQ$646,$Q998,0)+IF($U998=$BR$646,$Q998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U998=$BR$646,$Q998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U998=$BT$646,$R998,0)","v":0},{"$f":"IF($U998=$BU$646,$R998,0)","v":14652.065297394991},{"$f":"IF($U998=$BV$646,$R998,0)+IF($U998=$BW$646,$R998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U998=$BW$646,$R998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[990,null,null,"Total",null,null,{"$f":"SUM(G997:G998)","v":25237347.96100007},{"$f":"SUM(H997:H998)","v":21915042.089649424},{"$f":"SUM(I997:I998)","v":0},0,176543.21693765407,12004.487809824666,2529835.7019148394,0,0,0,589270.39939093508,14652.065297394991,{"$f":"SUM(S997:S998)","v":25237347.961000074},null,null,{"$f":"SUM(V997:V998)","v":0},{"$f":"SUM(W997:W998)","v":21915042.089649424},0,0,0,{"$f":"SUM(AA997:AA998)","v":0},{"$f":"SUM(AB997:AB998)","v":0},0,0,0,{"$f":"SUM(AF997:AF998)","v":0},{"$f":"SUM(AG997:AG998)","v":0},0,0,0,{"$f":"SUM(AK997:AK998)","v":0},{"$f":"SUM(AL997:AL998)","v":176543.21693765407},0,0,0,{"$f":"SUM(AP997:AP998)","v":0},{"$f":"SUM(AQ997:AQ998)","v":12004.487809824666},0,0,0,{"$f":"SUM(AU997:AU998)","v":0},{"$f":"SUM(AV997:AV998)","v":2529835.7019148394},0,0,0,{"$f":"SUM(AZ997:AZ998)","v":0},{"$f":"SUM(BA997:BA998)","v":0},0,0,0,{"$f":"SUM(BE997:BE998)","v":0},{"$f":"SUM(BF997:BF998)","v":0},0,0,0,{"$f":"SUM(BJ997:BJ998)","v":0},{"$f":"SUM(BK997:BK998)","v":0},0,0,0,{"$f":"SUM(BO997:BO998)","v":0},{"$f":"SUM(BP997:BP998)","v":589270.39939093508},0,0,0,{"$f":"SUM(BT997:BT998)","v":0},{"$f":"SUM(BU997:BU998)","v":14652.065297394991},0,0,0,0]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[992,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[993,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W999","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1002","v":0},{"$f":"SUM(H1002:R1002)","v":0},null,"Distribution Plant",{"$f":"IF($U1002=$V$646,$H1002,0)","v":0},{"$f":"IF($U1002=$W$646,$H1002,0)","v":0},{"$f":"IF($U1002=$X$646,$H1002,0)+IF($U1002=$Y$646,$H1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1002=$Y$646,$H1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1002=$AA$646,$I1002,0)","v":0},{"$f":"IF($U1002=$AB$646,$I1002,0)","v":0},{"$f":"IF($U1002=$AC$646,$I1002,0)+IF($U1002=$AD$646,$I1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AD$646,$I1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AF$646,$J1002,0)","v":0},{"$f":"IF($U1002=$AG$646,$J1002,0)","v":0},{"$f":"IF($U1002=$AH$646,$J1002,0)+IF($U1002=$AI$646,$J1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AI$646,$J1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AK$646,$K1002,0)","v":0},{"$f":"IF($U1002=$AL$646,$K1002,0)","v":0},{"$f":"IF($U1002=$AM$646,$K1002,0)+IF($U1002=$AN$646,$K1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1002=$AN$646,$K1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1002=$AP$646,$L1002,0)","v":0},{"$f":"IF($U1002=$AQ$646,$L1002,0)","v":0},{"$f":"IF($U1002=$AR$646,$L1002,0)+IF($U1002=$AS$646,$L1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AS$646,$L1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AU$646,$M1002,0)","v":0},{"$f":"IF($U1002=$AV$646,$M1002,0)","v":0},{"$f":"IF($U1002=$AW$646,$M1002,0)+IF($U1002=$AX$646,$M1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1002=$AX$646,$M1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1002=$AZ$646,$N1002,0)","v":0},{"$f":"IF($U1002=$BA$646,$N1002,0)","v":0},{"$f":"IF($U1002=$BB$646,$N1002,0)+IF($U1002=$BC$646,$N1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1002=$BC$646,$N1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1002=$BE$646,$O1002,0)","v":0},{"$f":"IF($U1002=$BF$646,$O1002,0)","v":0},{"$f":"IF($U1002=$BG$646,$O1002,0)+IF($U1002=$BH$646,$O1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1002=$BH$646,$O1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1002=$BJ$646,$P1002,0)","v":0},{"$f":"IF($U1002=$BK$646,$P1002,0)","v":0},{"$f":"IF($U1002=$BL$646,$P1002,0)+IF($U1002=$BM$646,$P1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1002=$BM$646,$P1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1002=$BO$646,$Q1002,0)","v":0},{"$f":"IF($U1002=$BP$646,$Q1002,0)","v":0},{"$f":"IF($U1002=$BQ$646,$Q1002,0)+IF($U1002=$BR$646,$Q1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1002=$BR$646,$Q1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1002=$BT$646,$R1002,0)","v":0},{"$f":"IF($U1002=$BU$646,$R1002,0)","v":0},{"$f":"IF($U1002=$BV$646,$R1002,0)+IF($U1002=$BW$646,$R1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1002=$BW$646,$R1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[994,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1000","v":18807171.978804354},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1003","v":16331350.114112392},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1003","v":131562.10580322222},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1003","v":8945.8871473231611},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1003","v":1885263.6654832654},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1003","v":439131.31286576291},{"$f":"VLOOKUP($F1003,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1003","v":10918.893392388725},{"$f":"SUM(H1003:R1003)","v":18807171.978804354},null,"Distribution Plant",{"$f":"IF($U1003=$V$646,$H1003,0)","v":0},{"$f":"IF($U1003=$W$646,$H1003,0)","v":16331350.114112392},{"$f":"IF($U1003=$X$646,$H1003,0)+IF($U1003=$Y$646,$H1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1003=$Y$646,$H1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1003=$AA$646,$I1003,0)","v":0},{"$f":"IF($U1003=$AB$646,$I1003,0)","v":0},{"$f":"IF($U1003=$AC$646,$I1003,0)+IF($U1003=$AD$646,$I1003,0)*$X$643","v":0},{"$f":"IF($U1003=$AD$646,$I1003,0)*$Y$643","v":0},0,{"$f":"IF($U1003=$AF$646,$J1003,0)","v":0},{"$f":"IF($U1003=$AG$646,$J1003,0)","v":0},{"$f":"IF($U1003=$AH$646,$J1003,0)+IF($U1003=$AI$646,$J1003,0)*$X$643","v":0},{"$f":"IF($U1003=$AI$646,$J1003,0)*$Y$643","v":0},0,{"$f":"IF($U1003=$AK$646,$K1003,0)","v":0},{"$f":"IF($U1003=$AL$646,$K1003,0)","v":131562.10580322222},{"$f":"IF($U1003=$AM$646,$K1003,0)+IF($U1003=$AN$646,$K1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1003=$AN$646,$K1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1003=$AP$646,$L1003,0)","v":0},{"$f":"IF($U1003=$AQ$646,$L1003,0)","v":8945.8871473231611},{"$f":"IF($U1003=$AR$646,$L1003,0)+IF($U1003=$AS$646,$L1003,0)*$X$643","v":0},{"$f":"IF($U1003=$AS$646,$L1003,0)*$Y$643","v":0},0,{"$f":"IF($U1003=$AU$646,$M1003,0)","v":0},{"$f":"IF($U1003=$AV$646,$M1003,0)","v":1885263.6654832654},{"$f":"IF($U1003=$AW$646,$M1003,0)+IF($U1003=$AX$646,$M1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1003=$AX$646,$M1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1003=$AZ$646,$N1003,0)","v":0},{"$f":"IF($U1003=$BA$646,$N1003,0)","v":0},{"$f":"IF($U1003=$BB$646,$N1003,0)+IF($U1003=$BC$646,$N1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1003=$BC$646,$N1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1003=$BE$646,$O1003,0)","v":0},{"$f":"IF($U1003=$BF$646,$O1003,0)","v":0},{"$f":"IF($U1003=$BG$646,$O1003,0)+IF($U1003=$BH$646,$O1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1003=$BH$646,$O1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1003=$BJ$646,$P1003,0)","v":0},{"$f":"IF($U1003=$BK$646,$P1003,0)","v":0},{"$f":"IF($U1003=$BL$646,$P1003,0)+IF($U1003=$BM$646,$P1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1003=$BM$646,$P1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1003=$BO$646,$Q1003,0)","v":0},{"$f":"IF($U1003=$BP$646,$Q1003,0)","v":439131.31286576291},{"$f":"IF($U1003=$BQ$646,$Q1003,0)+IF($U1003=$BR$646,$Q1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1003=$BR$646,$Q1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1003=$BT$646,$R1003,0)","v":0},{"$f":"IF($U1003=$BU$646,$R1003,0)","v":10918.893392388725},{"$f":"IF($U1003=$BV$646,$R1003,0)+IF($U1003=$BW$646,$R1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1003=$BW$646,$R1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[995,null,null,"Total",null,null,{"$f":"SUM(G1002:G1003)","v":18807171.978804354},{"$f":"SUM(H1002:H1003)","v":16331350.114112392},{"$f":"SUM(I1002:I1003)","v":0},0,131562.10580322222,8945.8871473231611,1885263.6654832654,0,0,0,439131.31286576291,10918.893392388725,{"$f":"SUM(S1002:S1003)","v":18807171.978804354},null,null,{"$f":"SUM(V1002:V1003)","v":0},{"$f":"SUM(W1002:W1003)","v":16331350.114112392},0,0,0,{"$f":"SUM(AA1002:AA1003)","v":0},{"$f":"SUM(AB1002:AB1003)","v":0},0,0,0,{"$f":"SUM(AF1002:AF1003)","v":0},{"$f":"SUM(AG1002:AG1003)","v":0},0,0,0,{"$f":"SUM(AK1002:AK1003)","v":0},{"$f":"SUM(AL1002:AL1003)","v":131562.10580322222},0,0,0,{"$f":"SUM(AP1002:AP1003)","v":0},{"$f":"SUM(AQ1002:AQ1003)","v":8945.8871473231611},0,0,0,{"$f":"SUM(AU1002:AU1003)","v":0},{"$f":"SUM(AV1002:AV1003)","v":1885263.6654832654},0,0,0,{"$f":"SUM(AZ1002:AZ1003)","v":0},{"$f":"SUM(BA1002:BA1003)","v":0},0,0,0,{"$f":"SUM(BE1002:BE1003)","v":0},{"$f":"SUM(BF1002:BF1003)","v":0},0,0,0,{"$f":"SUM(BJ1002:BJ1003)","v":0},{"$f":"SUM(BK1002:BK1003)","v":0},0,0,0,{"$f":"SUM(BO1002:BO1003)","v":0},{"$f":"SUM(BP1002:BP1003)","v":439131.31286576291},0,0,0,{"$f":"SUM(BT1002:BT1003)","v":0},{"$f":"SUM(BU1002:BU1003)","v":10918.893392388725},0,0,0,0]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[997,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[998,null,null,"Dist - Wy - Mains - SD",null,"SD Mains",{"$f":"'ROR-Model'!W1004","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1007","v":0},{"$f":"SUM(H1007:R1007)","v":0},null,"Distribution Plant",{"$f":"IF($U1007=$V$646,$H1007,0)","v":0},{"$f":"IF($U1007=$W$646,$H1007,0)","v":0},{"$f":"IF($U1007=$X$646,$H1007,0)+IF($U1007=$Y$646,$H1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1007=$Y$646,$H1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1007=$AA$646,$I1007,0)","v":0},{"$f":"IF($U1007=$AB$646,$I1007,0)","v":0},{"$f":"IF($U1007=$AC$646,$I1007,0)+IF($U1007=$AD$646,$I1007,0)*$X$643","v":0},{"$f":"IF($U1007=$AD$646,$I1007,0)*$Y$643","v":0},0,{"$f":"IF($U1007=$AF$646,$J1007,0)","v":0},{"$f":"IF($U1007=$AG$646,$J1007,0)","v":0},{"$f":"IF($U1007=$AH$646,$J1007,0)+IF($U1007=$AI$646,$J1007,0)*$X$643","v":0},{"$f":"IF($U1007=$AI$646,$J1007,0)*$Y$643","v":0},0,{"$f":"IF($U1007=$AK$646,$K1007,0)","v":0},{"$f":"IF($U1007=$AL$646,$K1007,0)","v":0},{"$f":"IF($U1007=$AM$646,$K1007,0)+IF($U1007=$AN$646,$K1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1007=$AN$646,$K1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1007=$AP$646,$L1007,0)","v":0},{"$f":"IF($U1007=$AQ$646,$L1007,0)","v":0},{"$f":"IF($U1007=$AR$646,$L1007,0)+IF($U1007=$AS$646,$L1007,0)*$X$643","v":0},{"$f":"IF($U1007=$AS$646,$L1007,0)*$Y$643","v":0},0,{"$f":"IF($U1007=$AU$646,$M1007,0)","v":0},{"$f":"IF($U1007=$AV$646,$M1007,0)","v":0},{"$f":"IF($U1007=$AW$646,$M1007,0)+IF($U1007=$AX$646,$M1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1007=$AX$646,$M1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1007=$AZ$646,$N1007,0)","v":0},{"$f":"IF($U1007=$BA$646,$N1007,0)","v":0},{"$f":"IF($U1007=$BB$646,$N1007,0)+IF($U1007=$BC$646,$N1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1007=$BC$646,$N1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1007=$BE$646,$O1007,0)","v":0},{"$f":"IF($U1007=$BF$646,$O1007,0)","v":0},{"$f":"IF($U1007=$BG$646,$O1007,0)+IF($U1007=$BH$646,$O1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1007=$BH$646,$O1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1007=$BJ$646,$P1007,0)","v":0},{"$f":"IF($U1007=$BK$646,$P1007,0)","v":0},{"$f":"IF($U1007=$BL$646,$P1007,0)+IF($U1007=$BM$646,$P1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1007=$BM$646,$P1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1007=$BO$646,$Q1007,0)","v":0},{"$f":"IF($U1007=$BP$646,$Q1007,0)","v":0},{"$f":"IF($U1007=$BQ$646,$Q1007,0)+IF($U1007=$BR$646,$Q1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1007=$BR$646,$Q1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1007=$BT$646,$R1007,0)","v":0},{"$f":"IF($U1007=$BU$646,$R1007,0)","v":0},{"$f":"IF($U1007=$BV$646,$R1007,0)+IF($U1007=$BW$646,$R1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1007=$BW$646,$R1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[999,null,null,"Dist - Wy - Mains - LD",null,"Distribution Throughput",{"$f":"'ROR-Model'!W1005","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1008","v":0},{"$f":"SUM(H1008:R1008)","v":0},null,"Throughput",{"$f":"IF($U1008=$V$646,$H1008,0)","v":0},{"$f":"IF($U1008=$W$646,$H1008,0)","v":0},{"$f":"IF($U1008=$X$646,$H1008,0)+IF($U1008=$Y$646,$H1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1008=$Y$646,$H1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1008=$AA$646,$I1008,0)","v":0},{"$f":"IF($U1008=$AB$646,$I1008,0)","v":0},{"$f":"IF($U1008=$AC$646,$I1008,0)+IF($U1008=$AD$646,$I1008,0)*$X$643","v":0},{"$f":"IF($U1008=$AD$646,$I1008,0)*$Y$643","v":0},0,{"$f":"IF($U1008=$AF$646,$J1008,0)","v":0},{"$f":"IF($U1008=$AG$646,$J1008,0)","v":0},{"$f":"IF($U1008=$AH$646,$J1008,0)+IF($U1008=$AI$646,$J1008,0)*$X$643","v":0},{"$f":"IF($U1008=$AI$646,$J1008,0)*$Y$643","v":0},0,{"$f":"IF($U1008=$AK$646,$K1008,0)","v":0},{"$f":"IF($U1008=$AL$646,$K1008,0)","v":0},{"$f":"IF($U1008=$AM$646,$K1008,0)+IF($U1008=$AN$646,$K1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1008=$AN$646,$K1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1008=$AP$646,$L1008,0)","v":0},{"$f":"IF($U1008=$AQ$646,$L1008,0)","v":0},{"$f":"IF($U1008=$AR$646,$L1008,0)+IF($U1008=$AS$646,$L1008,0)*$X$643","v":0},{"$f":"IF($U1008=$AS$646,$L1008,0)*$Y$643","v":0},0,{"$f":"IF($U1008=$AU$646,$M1008,0)","v":0},{"$f":"IF($U1008=$AV$646,$M1008,0)","v":0},{"$f":"IF($U1008=$AW$646,$M1008,0)+IF($U1008=$AX$646,$M1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1008=$AX$646,$M1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1008=$AZ$646,$N1008,0)","v":0},{"$f":"IF($U1008=$BA$646,$N1008,0)","v":0},{"$f":"IF($U1008=$BB$646,$N1008,0)+IF($U1008=$BC$646,$N1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1008=$BC$646,$N1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1008=$BE$646,$O1008,0)","v":0},{"$f":"IF($U1008=$BF$646,$O1008,0)","v":0},{"$f":"IF($U1008=$BG$646,$O1008,0)+IF($U1008=$BH$646,$O1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1008=$BH$646,$O1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1008=$BJ$646,$P1008,0)","v":0},{"$f":"IF($U1008=$BK$646,$P1008,0)","v":0},{"$f":"IF($U1008=$BL$646,$P1008,0)+IF($U1008=$BM$646,$P1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1008=$BM$646,$P1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1008=$BO$646,$Q1008,0)","v":0},{"$f":"IF($U1008=$BP$646,$Q1008,0)","v":0},{"$f":"IF($U1008=$BQ$646,$Q1008,0)+IF($U1008=$BR$646,$Q1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1008=$BR$646,$Q1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1008=$BT$646,$R1008,0)","v":0},{"$f":"IF($U1008=$BU$646,$R1008,0)","v":0},{"$f":"IF($U1008=$BV$646,$R1008,0)+IF($U1008=$BW$646,$R1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1008=$BW$646,$R1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1000,null,null,"Dist - Wy - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1006","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1009","v":0},{"$f":"VLOOKUP($F1009,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1009","v":0},{"$f":"SUM(H1009:R1009)","v":0},null,"Demand",{"$f":"IF($U1009=$V$646,$H1009,0)","v":0},{"$f":"IF($U1009=$W$646,$H1009,0)","v":0},{"$f":"IF($U1009=$X$646,$H1009,0)+IF($U1009=$Y$646,$H1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1009=$Y$646,$H1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1009=$AA$646,$I1009,0)","v":0},{"$f":"IF($U1009=$AB$646,$I1009,0)","v":0},{"$f":"IF($U1009=$AC$646,$I1009,0)+IF($U1009=$AD$646,$I1009,0)*$X$643","v":0},{"$f":"IF($U1009=$AD$646,$I1009,0)*$Y$643","v":0},0,{"$f":"IF($U1009=$AF$646,$J1009,0)","v":0},{"$f":"IF($U1009=$AG$646,$J1009,0)","v":0},{"$f":"IF($U1009=$AH$646,$J1009,0)+IF($U1009=$AI$646,$J1009,0)*$X$643","v":0},{"$f":"IF($U1009=$AI$646,$J1009,0)*$Y$643","v":0},0,{"$f":"IF($U1009=$AK$646,$K1009,0)","v":0},{"$f":"IF($U1009=$AL$646,$K1009,0)","v":0},{"$f":"IF($U1009=$AM$646,$K1009,0)+IF($U1009=$AN$646,$K1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1009=$AN$646,$K1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1009=$AP$646,$L1009,0)","v":0},{"$f":"IF($U1009=$AQ$646,$L1009,0)","v":0},{"$f":"IF($U1009=$AR$646,$L1009,0)+IF($U1009=$AS$646,$L1009,0)*$X$643","v":0},{"$f":"IF($U1009=$AS$646,$L1009,0)*$Y$643","v":0},0,{"$f":"IF($U1009=$AU$646,$M1009,0)","v":0},{"$f":"IF($U1009=$AV$646,$M1009,0)","v":0},{"$f":"IF($U1009=$AW$646,$M1009,0)+IF($U1009=$AX$646,$M1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1009=$AX$646,$M1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1009=$AZ$646,$N1009,0)","v":0},{"$f":"IF($U1009=$BA$646,$N1009,0)","v":0},{"$f":"IF($U1009=$BB$646,$N1009,0)+IF($U1009=$BC$646,$N1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1009=$BC$646,$N1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1009=$BE$646,$O1009,0)","v":0},{"$f":"IF($U1009=$BF$646,$O1009,0)","v":0},{"$f":"IF($U1009=$BG$646,$O1009,0)+IF($U1009=$BH$646,$O1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1009=$BH$646,$O1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1009=$BJ$646,$P1009,0)","v":0},{"$f":"IF($U1009=$BK$646,$P1009,0)","v":0},{"$f":"IF($U1009=$BL$646,$P1009,0)+IF($U1009=$BM$646,$P1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1009=$BM$646,$P1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1009=$BO$646,$Q1009,0)","v":0},{"$f":"IF($U1009=$BP$646,$Q1009,0)","v":0},{"$f":"IF($U1009=$BQ$646,$Q1009,0)+IF($U1009=$BR$646,$Q1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1009=$BR$646,$Q1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1009=$BT$646,$R1009,0)","v":0},{"$f":"IF($U1009=$BU$646,$R1009,0)","v":0},{"$f":"IF($U1009=$BV$646,$R1009,0)+IF($U1009=$BW$646,$R1009,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1009=$BW$646,$R1009,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1001,null,null,"Total Wyoming",null,null,{"$f":"SUM(G1007:G1009)","v":0},{"$f":"SUM(H1007:H1009)","v":0},{"$f":"SUM(I1007:I1009)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1007:S1009)","v":0},null,null,{"$f":"SUM(V1007:V1009)","v":0},{"$f":"SUM(W1007:W1009)","v":0},0,0,0,{"$f":"SUM(AA1007:AA1009)","v":0},{"$f":"SUM(AB1007:AB1009)","v":0},0,0,0,{"$f":"SUM(AF1007:AF1009)","v":0},{"$f":"SUM(AG1007:AG1009)","v":0},0,0,0,{"$f":"SUM(AK1007:AK1009)","v":0},{"$f":"SUM(AL1007:AL1009)","v":0},0,0,0,{"$f":"SUM(AP1007:AP1009)","v":0},{"$f":"SUM(AQ1007:AQ1009)","v":0},0,0,0,{"$f":"SUM(AU1007:AU1009)","v":0},{"$f":"SUM(AV1007:AV1009)","v":0},0,0,0,{"$f":"SUM(AZ1007:AZ1009)","v":0},{"$f":"SUM(BA1007:BA1009)","v":0},0,0,0,{"$f":"SUM(BE1007:BE1009)","v":0},{"$f":"SUM(BF1007:BF1009)","v":0},0,0,0,{"$f":"SUM(BJ1007:BJ1009)","v":0},{"$f":"SUM(BK1007:BK1009)","v":0},0,0,0,{"$f":"SUM(BO1007:BO1009)","v":0},{"$f":"SUM(BP1007:BP1009)","v":0},0,0,0,{"$f":"SUM(BT1007:BT1009)","v":0},{"$f":"SUM(BU1007:BU1009)","v":0},0,0,0,0]
[1002,null,null,"Dist - Ut - Mains - SD",null,"SD Mains",{"$f":"'COS Input'!G43","v":958187869.22244906},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1011","v":955153011.39982355},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1011","v":727747.47410304728},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1011","v":43017.39698504944},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1011","v":2176018.6635824032},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1011","v":0},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1011","v":27345.870090824992},{"$f":"VLOOKUP($F1011,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1011","v":60728.417864349169},{"$f":"SUM(H1011:R1011)","v":958187869.2224493},null,"Distribution Plant",{"$f":"IF($U1011=$V$646,$H1011,0)","v":0},{"$f":"IF($U1011=$W$646,$H1011,0)","v":955153011.39982355},{"$f":"IF($U1011=$X$646,$H1011,0)+IF($U1011=$Y$646,$H1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1011=$Y$646,$H1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1011=$AA$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AB$646,$I1011,0)","v":0},{"$f":"IF($U1011=$AC$646,$I1011,0)+IF($U1011=$AD$646,$I1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AD$646,$I1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AF$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AG$646,$J1011,0)","v":0},{"$f":"IF($U1011=$AH$646,$J1011,0)+IF($U1011=$AI$646,$J1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AI$646,$J1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AK$646,$K1011,0)","v":0},{"$f":"IF($U1011=$AL$646,$K1011,0)","v":727747.47410304728},{"$f":"IF($U1011=$AM$646,$K1011,0)+IF($U1011=$AN$646,$K1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1011=$AN$646,$K1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1011=$AP$646,$L1011,0)","v":0},{"$f":"IF($U1011=$AQ$646,$L1011,0)","v":43017.39698504944},{"$f":"IF($U1011=$AR$646,$L1011,0)+IF($U1011=$AS$646,$L1011,0)*$X$643","v":0},{"$f":"IF($U1011=$AS$646,$L1011,0)*$Y$643","v":0},0,{"$f":"IF($U1011=$AU$646,$M1011,0)","v":0},{"$f":"IF($U1011=$AV$646,$M1011,0)","v":2176018.6635824032},{"$f":"IF($U1011=$AW$646,$M1011,0)+IF($U1011=$AX$646,$M1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1011=$AX$646,$M1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1011=$AZ$646,$N1011,0)","v":0},{"$f":"IF($U1011=$BA$646,$N1011,0)","v":0},{"$f":"IF($U1011=$BB$646,$N1011,0)+IF($U1011=$BC$646,$N1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1011=$BC$646,$N1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1011=$BE$646,$O1011,0)","v":0},{"$f":"IF($U1011=$BF$646,$O1011,0)","v":0},{"$f":"IF($U1011=$BG$646,$O1011,0)+IF($U1011=$BH$646,$O1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1011=$BH$646,$O1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1011=$BJ$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BK$646,$P1011,0)","v":0},{"$f":"IF($U1011=$BL$646,$P1011,0)+IF($U1011=$BM$646,$P1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1011=$BM$646,$P1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1011=$BO$646,$Q1011,0)","v":0},{"$f":"IF($U1011=$BP$646,$Q1011,0)","v":27345.870090824992},{"$f":"IF($U1011=$BQ$646,$Q1011,0)+IF($U1011=$BR$646,$Q1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1011=$BR$646,$Q1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1011=$BT$646,$R1011,0)","v":0},{"$f":"IF($U1011=$BU$646,$R1011,0)","v":60728.417864349169},{"$f":"IF($U1011=$BV$646,$R1011,0)+IF($U1011=$BW$646,$R1011,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1011=$BW$646,$R1011,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1003,null,null,"Dist - Ut - Mains - LD",null,"Distribution Throughput",{"$f":"'COS Input'!H43","v":124342563.43670155},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1012","v":100916899.03090669},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1012","v":2177780.6437965259},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1012","v":238763.46011219241},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1012","v":19384607.966571346},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1012","v":0},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1012","v":1362971.5039586329},{"$f":"VLOOKUP($F1012,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1012","v":261540.83135614893},{"$f":"SUM(H1012:R1012)","v":124342563.43670154},null,"Throughput",{"$f":"IF($U1012=$V$646,$H1012,0)","v":0},{"$f":"IF($U1012=$W$646,$H1012,0)","v":0},{"$f":"IF($U1012=$X$646,$H1012,0)+IF($U1012=$Y$646,$H1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":100916899.03090669},{"$f":"IF($U1012=$Y$646,$H1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1012=$AA$646,$I1012,0)","v":0},{"$f":"IF($U1012=$AB$646,$I1012,0)","v":0},{"$f":"IF($U1012=$AC$646,$I1012,0)+IF($U1012=$AD$646,$I1012,0)*$X$643","v":0},{"$f":"IF($U1012=$AD$646,$I1012,0)*$Y$643","v":0},0,{"$f":"IF($U1012=$AF$646,$J1012,0)","v":0},{"$f":"IF($U1012=$AG$646,$J1012,0)","v":0},{"$f":"IF($U1012=$AH$646,$J1012,0)+IF($U1012=$AI$646,$J1012,0)*$X$643","v":0},{"$f":"IF($U1012=$AI$646,$J1012,0)*$Y$643","v":0},0,{"$f":"IF($U1012=$AK$646,$K1012,0)","v":0},{"$f":"IF($U1012=$AL$646,$K1012,0)","v":0},{"$f":"IF($U1012=$AM$646,$K1012,0)+IF($U1012=$AN$646,$K1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":2177780.6437965259},{"$f":"IF($U1012=$AN$646,$K1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1012=$AP$646,$L1012,0)","v":0},{"$f":"IF($U1012=$AQ$646,$L1012,0)","v":0},{"$f":"IF($U1012=$AR$646,$L1012,0)+IF($U1012=$AS$646,$L1012,0)*$X$643","v":238763.46011219241},{"$f":"IF($U1012=$AS$646,$L1012,0)*$Y$643","v":0},0,{"$f":"IF($U1012=$AU$646,$M1012,0)","v":0},{"$f":"IF($U1012=$AV$646,$M1012,0)","v":0},{"$f":"IF($U1012=$AW$646,$M1012,0)+IF($U1012=$AX$646,$M1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":19384607.966571346},{"$f":"IF($U1012=$AX$646,$M1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1012=$AZ$646,$N1012,0)","v":0},{"$f":"IF($U1012=$BA$646,$N1012,0)","v":0},{"$f":"IF($U1012=$BB$646,$N1012,0)+IF($U1012=$BC$646,$N1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1012=$BC$646,$N1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1012=$BE$646,$O1012,0)","v":0},{"$f":"IF($U1012=$BF$646,$O1012,0)","v":0},{"$f":"IF($U1012=$BG$646,$O1012,0)+IF($U1012=$BH$646,$O1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1012=$BH$646,$O1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1012=$BJ$646,$P1012,0)","v":0},{"$f":"IF($U1012=$BK$646,$P1012,0)","v":0},{"$f":"IF($U1012=$BL$646,$P1012,0)+IF($U1012=$BM$646,$P1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1012=$BM$646,$P1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1012=$BO$646,$Q1012,0)","v":0},{"$f":"IF($U1012=$BP$646,$Q1012,0)","v":0},{"$f":"IF($U1012=$BQ$646,$Q1012,0)+IF($U1012=$BR$646,$Q1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":1362971.5039586329},{"$f":"IF($U1012=$BR$646,$Q1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1012=$BT$646,$R1012,0)","v":0},{"$f":"IF($U1012=$BU$646,$R1012,0)","v":0},{"$f":"IF($U1012=$BV$646,$R1012,0)+IF($U1012=$BW$646,$R1012,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":261540.83135614893},{"$f":"IF($U1012=$BW$646,$R1012,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1004,null,null,"Dist - Ut - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'COS Input'!I43","v":1336034415.8866515},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1013","v":999717276.7029177},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1013","v":16168921.198277997},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1013","v":837614.57066548371},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1013","v":252324117.90942723},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1013","v":0},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1013","v":65555965.711010128},{"$f":"VLOOKUP($F1013,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1013","v":1430519.7943529072},{"$f":"SUM(H1013:R1013)","v":1336034415.8866515},null,"Demand",{"$f":"IF($U1013=$V$646,$H1013,0)","v":0},{"$f":"IF($U1013=$W$646,$H1013,0)","v":0},{"$f":"IF($U1013=$X$646,$H1013,0)+IF($U1013=$Y$646,$H1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":346286867.14700228},{"$f":"IF($U1013=$Y$646,$H1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":653430409.55591547},0,{"$f":"IF($U1013=$AA$646,$I1013,0)","v":0},{"$f":"IF($U1013=$AB$646,$I1013,0)","v":0},{"$f":"IF($U1013=$AC$646,$I1013,0)+IF($U1013=$AD$646,$I1013,0)*$X$643","v":0},{"$f":"IF($U1013=$AD$646,$I1013,0)*$Y$643","v":0},0,{"$f":"IF($U1013=$AF$646,$J1013,0)","v":0},{"$f":"IF($U1013=$AG$646,$J1013,0)","v":0},{"$f":"IF($U1013=$AH$646,$J1013,0)+IF($U1013=$AI$646,$J1013,0)*$X$643","v":0},{"$f":"IF($U1013=$AI$646,$J1013,0)*$Y$643","v":0},0,{"$f":"IF($U1013=$AK$646,$K1013,0)","v":0},{"$f":"IF($U1013=$AL$646,$K1013,0)","v":0},{"$f":"IF($U1013=$AM$646,$K1013,0)+IF($U1013=$AN$646,$K1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":8002630.7561899638},{"$f":"IF($U1013=$AN$646,$K1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":8166290.4420880321},0,{"$f":"IF($U1013=$AP$646,$L1013,0)","v":0},{"$f":"IF($U1013=$AQ$646,$L1013,0)","v":0},{"$f":"IF($U1013=$AR$646,$L1013,0)+IF($U1013=$AS$646,$L1013,0)*$X$643","v":290136.95402868011},{"$f":"IF($U1013=$AS$646,$L1013,0)*$Y$643","v":547477.61663680361},0,{"$f":"IF($U1013=$AU$646,$M1013,0)","v":0},{"$f":"IF($U1013=$AV$646,$M1013,0)","v":0},{"$f":"IF($U1013=$AW$646,$M1013,0)+IF($U1013=$AX$646,$M1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":148256916.67931867},{"$f":"IF($U1013=$AX$646,$M1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":104067201.23010856},0,{"$f":"IF($U1013=$AZ$646,$N1013,0)","v":0},{"$f":"IF($U1013=$BA$646,$N1013,0)","v":0},{"$f":"IF($U1013=$BB$646,$N1013,0)+IF($U1013=$BC$646,$N1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1013=$BC$646,$N1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1013=$BE$646,$O1013,0)","v":0},{"$f":"IF($U1013=$BF$646,$O1013,0)","v":0},{"$f":"IF($U1013=$BG$646,$O1013,0)+IF($U1013=$BH$646,$O1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1013=$BH$646,$O1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1013=$BJ$646,$P1013,0)","v":0},{"$f":"IF($U1013=$BK$646,$P1013,0)","v":0},{"$f":"IF($U1013=$BL$646,$P1013,0)+IF($U1013=$BM$646,$P1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1013=$BM$646,$P1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1013=$BO$646,$Q1013,0)","v":0},{"$f":"IF($U1013=$BP$646,$Q1013,0)","v":0},{"$f":"IF($U1013=$BQ$646,$Q1013,0)+IF($U1013=$BR$646,$Q1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":30134114.814468224},{"$f":"IF($U1013=$BR$646,$Q1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":35421850.896541901},0,{"$f":"IF($U1013=$BT$646,$R1013,0)","v":0},{"$f":"IF($U1013=$BU$646,$R1013,0)","v":0},{"$f":"IF($U1013=$BV$646,$R1013,0)+IF($U1013=$BW$646,$R1013,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":895622.38701597962},{"$f":"IF($U1013=$BW$646,$R1013,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":534897.4073369276},0,0]
[1005,null,null,"Total Utah",null,null,{"$f":"SUM(G1011:G1013)","v":2418564848.5458021},{"$f":"SUM(H1011:H1013)","v":2055787187.1336479},{"$f":"SUM(I1011:I1013)","v":0},0,19074449.316177569,1119395.4277627256,273884744.539581,0,0,0,66946283.085059583,1752789.0435734054,{"$f":"SUM(S1011:S1013)","v":2418564848.5458021},null,null,{"$f":"SUM(V1011:V1013)","v":0},{"$f":"SUM(W1011:W1013)","v":955153011.39982355},447203766.17790896,653430409.55591547,0,{"$f":"SUM(AA1011:AA1013)","v":0},{"$f":"SUM(AB1011:AB1013)","v":0},0,0,0,{"$f":"SUM(AF1011:AF1013)","v":0},{"$f":"SUM(AG1011:AG1013)","v":0},0,0,0,{"$f":"SUM(AK1011:AK1013)","v":0},{"$f":"SUM(AL1011:AL1013)","v":727747.47410304728},10180411.399986491,8166290.4420880321,0,{"$f":"SUM(AP1011:AP1013)","v":0},{"$f":"SUM(AQ1011:AQ1013)","v":43017.39698504944},528900.41414087254,547477.61663680361,0,{"$f":"SUM(AU1011:AU1013)","v":0},{"$f":"SUM(AV1011:AV1013)","v":2176018.6635824032},167641524.64589,104067201.23010856,0,{"$f":"SUM(AZ1011:AZ1013)","v":0},{"$f":"SUM(BA1011:BA1013)","v":0},0,0,0,{"$f":"SUM(BE1011:BE1013)","v":0},{"$f":"SUM(BF1011:BF1013)","v":0},0,0,0,{"$f":"SUM(BJ1011:BJ1013)","v":0},{"$f":"SUM(BK1011:BK1013)","v":0},0,0,0,{"$f":"SUM(BO1011:BO1013)","v":0},{"$f":"SUM(BP1011:BP1013)","v":27345.870090824992},31497086.318426855,35421850.896541901,0,{"$f":"SUM(BT1011:BT1013)","v":0},{"$f":"SUM(BU1011:BU1013)","v":60728.417864349169},1157163.2183721284,534897.4073369276,0,0]
[1006,null,null,"Total Mains",null,null,{"$f":"G1014+G1010","v":2418564848.5458021},{"$f":"H1010+H1014","v":2055787187.1336479},0,0,19074449.316177569,1119395.4277627256,273884744.539581,0,0,0,66946283.085059583,1752789.0435734054,2418564848.5458021,null,null,{"$f":"V1010+V1014","v":0},{"$f":"W1010+W1014","v":955153011.39982355},{"$f":"X1010+X1014","v":447203766.17790896},{"$f":"Y1010+Y1014","v":653430409.55591547},0,{"$f":"AA1010+AA1014","v":0},{"$f":"AB1010+AB1014","v":0},{"$f":"AC1010+AC1014","v":0},{"$f":"AD1010+AD1014","v":0},0,{"$f":"AF1010+AF1014","v":0},{"$f":"AG1010+AG1014","v":0},{"$f":"AH1010+AH1014","v":0},{"$f":"AI1010+AI1014","v":0},0,{"$f":"AK1010+AK1014","v":0},{"$f":"AL1010+AL1014","v":727747.47410304728},{"$f":"AM1010+AM1014","v":10180411.399986491},{"$f":"AN1010+AN1014","v":8166290.4420880321},0,{"$f":"AP1010+AP1014","v":0},{"$f":"AQ1010+AQ1014","v":43017.39698504944},{"$f":"AR1010+AR1014","v":528900.41414087254},{"$f":"AS1010+AS1014","v":547477.61663680361},0,{"$f":"AU1010+AU1014","v":0},{"$f":"AV1010+AV1014","v":2176018.6635824032},{"$f":"AW1010+AW1014","v":167641524.64589},{"$f":"AX1010+AX1014","v":104067201.23010856},0,{"$f":"AZ1010+AZ1014","v":0},{"$f":"BA1010+BA1014","v":0},{"$f":"BB1010+BB1014","v":0},{"$f":"BC1010+BC1014","v":0},0,{"$f":"BE1010+BE1014","v":0},{"$f":"BF1010+BF1014","v":0},{"$f":"BG1010+BG1014","v":0},{"$f":"BH1010+BH1014","v":0},0,{"$f":"BJ1010+BJ1014","v":0},{"$f":"BK1010+BK1014","v":0},{"$f":"BL1010+BL1014","v":0},{"$f":"BM1010+BM1014","v":0},0,{"$f":"BO1010+BO1014","v":0},{"$f":"BP1010+BP1014","v":27345.870090824992},{"$f":"BQ1010+BQ1014","v":31497086.318426855},{"$f":"BR1010+BR1014","v":35421850.896541901},0,{"$f":"BT1010+BT1014","v":0},{"$f":"BU1010+BU1014","v":60728.417864349169},{"$f":"BV1010+BV1014","v":1157163.2183721284},{"$f":"BW1010+BW1014","v":534897.4073369276},0,0]
[1007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1008,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1009,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1015","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1018","v":0},{"$f":"VLOOKUP($F1018,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1018","v":0},{"$f":"SUM(H1018:R1018)","v":0},null,"Demand",{"$f":"IF($U1018=$V$646,$H1018,0)","v":0},{"$f":"IF($U1018=$W$646,$H1018,0)","v":0},{"$f":"IF($U1018=$X$646,$H1018,0)+IF($U1018=$Y$646,$H1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1018=$Y$646,$H1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1018=$AA$646,$I1018,0)","v":0},{"$f":"IF($U1018=$AB$646,$I1018,0)","v":0},{"$f":"IF($U1018=$AC$646,$I1018,0)+IF($U1018=$AD$646,$I1018,0)*$X$643","v":0},{"$f":"IF($U1018=$AD$646,$I1018,0)*$Y$643","v":0},0,{"$f":"IF($U1018=$AF$646,$J1018,0)","v":0},{"$f":"IF($U1018=$AG$646,$J1018,0)","v":0},{"$f":"IF($U1018=$AH$646,$J1018,0)+IF($U1018=$AI$646,$J1018,0)*$X$643","v":0},{"$f":"IF($U1018=$AI$646,$J1018,0)*$Y$643","v":0},0,{"$f":"IF($U1018=$AK$646,$K1018,0)","v":0},{"$f":"IF($U1018=$AL$646,$K1018,0)","v":0},{"$f":"IF($U1018=$AM$646,$K1018,0)+IF($U1018=$AN$646,$K1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1018=$AN$646,$K1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1018=$AP$646,$L1018,0)","v":0},{"$f":"IF($U1018=$AQ$646,$L1018,0)","v":0},{"$f":"IF($U1018=$AR$646,$L1018,0)+IF($U1018=$AS$646,$L1018,0)*$X$643","v":0},{"$f":"IF($U1018=$AS$646,$L1018,0)*$Y$643","v":0},0,{"$f":"IF($U1018=$AU$646,$M1018,0)","v":0},{"$f":"IF($U1018=$AV$646,$M1018,0)","v":0},{"$f":"IF($U1018=$AW$646,$M1018,0)+IF($U1018=$AX$646,$M1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1018=$AX$646,$M1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1018=$AZ$646,$N1018,0)","v":0},{"$f":"IF($U1018=$BA$646,$N1018,0)","v":0},{"$f":"IF($U1018=$BB$646,$N1018,0)+IF($U1018=$BC$646,$N1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1018=$BC$646,$N1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1018=$BE$646,$O1018,0)","v":0},{"$f":"IF($U1018=$BF$646,$O1018,0)","v":0},{"$f":"IF($U1018=$BG$646,$O1018,0)+IF($U1018=$BH$646,$O1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1018=$BH$646,$O1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1018=$BJ$646,$P1018,0)","v":0},{"$f":"IF($U1018=$BK$646,$P1018,0)","v":0},{"$f":"IF($U1018=$BL$646,$P1018,0)+IF($U1018=$BM$646,$P1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1018=$BM$646,$P1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1018=$BO$646,$Q1018,0)","v":0},{"$f":"IF($U1018=$BP$646,$Q1018,0)","v":0},{"$f":"IF($U1018=$BQ$646,$Q1018,0)+IF($U1018=$BR$646,$Q1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1018=$BR$646,$Q1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1018=$BT$646,$R1018,0)","v":0},{"$f":"IF($U1018=$BU$646,$R1018,0)","v":0},{"$f":"IF($U1018=$BV$646,$R1018,0)+IF($U1018=$BW$646,$R1018,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1018=$BW$646,$R1018,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1010,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1016","v":16418815.990008542},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1019","v":12285741.90382999},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1019","v":198703.37077753659},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1019","v":10293.626678156883},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1019","v":3100865.6757144365},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1019","v":0},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1019","v":805631.44576037768},{"$f":"VLOOKUP($F1019,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1019","v":17579.96724804274},{"$f":"SUM(H1019:R1019)","v":16418815.990008542},null,"Demand",{"$f":"IF($U1019=$V$646,$H1019,0)","v":0},{"$f":"IF($U1019=$W$646,$H1019,0)","v":0},{"$f":"IF($U1019=$X$646,$H1019,0)+IF($U1019=$Y$646,$H1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":4255594.2300857091},{"$f":"IF($U1019=$Y$646,$H1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":8030147.6737442818},0,{"$f":"IF($U1019=$AA$646,$I1019,0)","v":0},{"$f":"IF($U1019=$AB$646,$I1019,0)","v":0},{"$f":"IF($U1019=$AC$646,$I1019,0)+IF($U1019=$AD$646,$I1019,0)*$X$643","v":0},{"$f":"IF($U1019=$AD$646,$I1019,0)*$Y$643","v":0},0,{"$f":"IF($U1019=$AF$646,$J1019,0)","v":0},{"$f":"IF($U1019=$AG$646,$J1019,0)","v":0},{"$f":"IF($U1019=$AH$646,$J1019,0)+IF($U1019=$AI$646,$J1019,0)*$X$643","v":0},{"$f":"IF($U1019=$AI$646,$J1019,0)*$Y$643","v":0},0,{"$f":"IF($U1019=$AK$646,$K1019,0)","v":0},{"$f":"IF($U1019=$AL$646,$K1019,0)","v":0},{"$f":"IF($U1019=$AM$646,$K1019,0)+IF($U1019=$AN$646,$K1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":98346.060744750532},{"$f":"IF($U1019=$AN$646,$K1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":100357.31003278604},0,{"$f":"IF($U1019=$AP$646,$L1019,0)","v":0},{"$f":"IF($U1019=$AQ$646,$L1019,0)","v":0},{"$f":"IF($U1019=$AR$646,$L1019,0)+IF($U1019=$AS$646,$L1019,0)*$X$643","v":3565.5557996513594},{"$f":"IF($U1019=$AS$646,$L1019,0)*$Y$643","v":6728.070878505524},0,{"$f":"IF($U1019=$AU$646,$M1019,0)","v":0},{"$f":"IF($U1019=$AV$646,$M1019,0)","v":0},{"$f":"IF($U1019=$AW$646,$M1019,0)+IF($U1019=$AX$646,$M1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":1821961.3246926102},{"$f":"IF($U1019=$AX$646,$M1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":1278904.3510218263},0,{"$f":"IF($U1019=$AZ$646,$N1019,0)","v":0},{"$f":"IF($U1019=$BA$646,$N1019,0)","v":0},{"$f":"IF($U1019=$BB$646,$N1019,0)+IF($U1019=$BC$646,$N1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1019=$BC$646,$N1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1019=$BE$646,$O1019,0)","v":0},{"$f":"IF($U1019=$BF$646,$O1019,0)","v":0},{"$f":"IF($U1019=$BG$646,$O1019,0)+IF($U1019=$BH$646,$O1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1019=$BH$646,$O1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1019=$BJ$646,$P1019,0)","v":0},{"$f":"IF($U1019=$BK$646,$P1019,0)","v":0},{"$f":"IF($U1019=$BL$646,$P1019,0)+IF($U1019=$BM$646,$P1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1019=$BM$646,$P1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1019=$BO$646,$Q1019,0)","v":0},{"$f":"IF($U1019=$BP$646,$Q1019,0)","v":0},{"$f":"IF($U1019=$BQ$646,$Q1019,0)+IF($U1019=$BR$646,$Q1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":370324.65651881823},{"$f":"IF($U1019=$BR$646,$Q1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":435306.78924155945},0,{"$f":"IF($U1019=$BT$646,$R1019,0)","v":0},{"$f":"IF($U1019=$BU$646,$R1019,0)","v":0},{"$f":"IF($U1019=$BV$646,$R1019,0)+IF($U1019=$BW$646,$R1019,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":11006.497283371746},{"$f":"IF($U1019=$BW$646,$R1019,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":6573.4699646709942},0,0]
[1011,null,null,"Total",null,null,{"$f":"SUM(G1018:G1019)","v":16418815.990008542},{"$f":"SUM(H1018:H1019)","v":12285741.90382999},{"$f":"SUM(I1018:I1019)","v":0},0,198703.37077753659,10293.626678156883,3100865.6757144365,0,0,0,805631.44576037768,17579.96724804274,{"$f":"SUM(S1018:S1019)","v":16418815.990008542},null,null,{"$f":"SUM(V1018:V1019)","v":0},{"$f":"SUM(W1018:W1019)","v":0},4255594.2300857091,8030147.6737442818,0,{"$f":"SUM(AA1018:AA1019)","v":0},{"$f":"SUM(AB1018:AB1019)","v":0},0,0,0,{"$f":"SUM(AF1018:AF1019)","v":0},{"$f":"SUM(AG1018:AG1019)","v":0},0,0,0,{"$f":"SUM(AK1018:AK1019)","v":0},{"$f":"SUM(AL1018:AL1019)","v":0},98346.060744750532,100357.31003278604,0,{"$f":"SUM(AP1018:AP1019)","v":0},{"$f":"SUM(AQ1018:AQ1019)","v":0},3565.5557996513594,6728.070878505524,0,{"$f":"SUM(AU1018:AU1019)","v":0},{"$f":"SUM(AV1018:AV1019)","v":0},1821961.3246926102,1278904.3510218263,0,{"$f":"SUM(AZ1018:AZ1019)","v":0},{"$f":"SUM(BA1018:BA1019)","v":0},0,0,0,{"$f":"SUM(BE1018:BE1019)","v":0},{"$f":"SUM(BF1018:BF1019)","v":0},0,0,0,{"$f":"SUM(BJ1018:BJ1019)","v":0},{"$f":"SUM(BK1018:BK1019)","v":0},0,0,0,{"$f":"SUM(BO1018:BO1019)","v":0},{"$f":"SUM(BP1018:BP1019)","v":0},370324.65651881823,435306.78924155945,0,{"$f":"SUM(BT1018:BT1019)","v":0},{"$f":"SUM(BU1018:BU1019)","v":0},11006.497283371746,6573.4699646709942,0,0]
[1012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1013,null,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1014,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1020","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1023","v":0},{"$f":"VLOOKUP($F1023,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1023","v":0},{"$f":"SUM(H1023:R1023)","v":0},null,"Demand",{"$f":"IF($U1023=$V$646,$H1023,0)","v":0},{"$f":"IF($U1023=$W$646,$H1023,0)","v":0},{"$f":"IF($U1023=$X$646,$H1023,0)+IF($U1023=$Y$646,$H1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1023=$Y$646,$H1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1023=$AA$646,$I1023,0)","v":0},{"$f":"IF($U1023=$AB$646,$I1023,0)","v":0},{"$f":"IF($U1023=$AC$646,$I1023,0)+IF($U1023=$AD$646,$I1023,0)*$X$643","v":0},{"$f":"IF($U1023=$AD$646,$I1023,0)*$Y$643","v":0},0,{"$f":"IF($U1023=$AF$646,$J1023,0)","v":0},{"$f":"IF($U1023=$AG$646,$J1023,0)","v":0},{"$f":"IF($U1023=$AH$646,$J1023,0)+IF($U1023=$AI$646,$J1023,0)*$X$643","v":0},{"$f":"IF($U1023=$AI$646,$J1023,0)*$Y$643","v":0},0,{"$f":"IF($U1023=$AK$646,$K1023,0)","v":0},{"$f":"IF($U1023=$AL$646,$K1023,0)","v":0},{"$f":"IF($U1023=$AM$646,$K1023,0)+IF($U1023=$AN$646,$K1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1023=$AN$646,$K1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1023=$AP$646,$L1023,0)","v":0},{"$f":"IF($U1023=$AQ$646,$L1023,0)","v":0},{"$f":"IF($U1023=$AR$646,$L1023,0)+IF($U1023=$AS$646,$L1023,0)*$X$643","v":0},{"$f":"IF($U1023=$AS$646,$L1023,0)*$Y$643","v":0},0,{"$f":"IF($U1023=$AU$646,$M1023,0)","v":0},{"$f":"IF($U1023=$AV$646,$M1023,0)","v":0},{"$f":"IF($U1023=$AW$646,$M1023,0)+IF($U1023=$AX$646,$M1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1023=$AX$646,$M1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1023=$AZ$646,$N1023,0)","v":0},{"$f":"IF($U1023=$BA$646,$N1023,0)","v":0},{"$f":"IF($U1023=$BB$646,$N1023,0)+IF($U1023=$BC$646,$N1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1023=$BC$646,$N1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1023=$BE$646,$O1023,0)","v":0},{"$f":"IF($U1023=$BF$646,$O1023,0)","v":0},{"$f":"IF($U1023=$BG$646,$O1023,0)+IF($U1023=$BH$646,$O1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1023=$BH$646,$O1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1023=$BJ$646,$P1023,0)","v":0},{"$f":"IF($U1023=$BK$646,$P1023,0)","v":0},{"$f":"IF($U1023=$BL$646,$P1023,0)+IF($U1023=$BM$646,$P1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1023=$BM$646,$P1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1023=$BO$646,$Q1023,0)","v":0},{"$f":"IF($U1023=$BP$646,$Q1023,0)","v":0},{"$f":"IF($U1023=$BQ$646,$Q1023,0)+IF($U1023=$BR$646,$Q1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1023=$BR$646,$Q1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1023=$BT$646,$R1023,0)","v":0},{"$f":"IF($U1023=$BU$646,$R1023,0)","v":0},{"$f":"IF($U1023=$BV$646,$R1023,0)+IF($U1023=$BW$646,$R1023,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1023=$BW$646,$R1023,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1015,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1021","v":169161970.9143804},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1024","v":126579183.04596287},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1024","v":2047227.6349594137},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1024","v":106054.55215488769},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1024","v":31948013.155383024},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1024","v":0},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1024","v":8300367.2906962363},{"$f":"VLOOKUP($F1024,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1024","v":181125.23522395713},{"$f":"SUM(H1024:R1024)","v":169161970.91438037},null,"Demand",{"$f":"IF($U1024=$V$646,$H1024,0)","v":0},{"$f":"IF($U1024=$W$646,$H1024,0)","v":0},{"$f":"IF($U1024=$X$646,$H1024,0)+IF($U1024=$Y$646,$H1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":43845104.775596507},{"$f":"IF($U1024=$Y$646,$H1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":82734078.270366371},0,{"$f":"IF($U1024=$AA$646,$I1024,0)","v":0},{"$f":"IF($U1024=$AB$646,$I1024,0)","v":0},{"$f":"IF($U1024=$AC$646,$I1024,0)+IF($U1024=$AD$646,$I1024,0)*$X$643","v":0},{"$f":"IF($U1024=$AD$646,$I1024,0)*$Y$643","v":0},0,{"$f":"IF($U1024=$AF$646,$J1024,0)","v":0},{"$f":"IF($U1024=$AG$646,$J1024,0)","v":0},{"$f":"IF($U1024=$AH$646,$J1024,0)+IF($U1024=$AI$646,$J1024,0)*$X$643","v":0},{"$f":"IF($U1024=$AI$646,$J1024,0)*$Y$643","v":0},0,{"$f":"IF($U1024=$AK$646,$K1024,0)","v":0},{"$f":"IF($U1024=$AL$646,$K1024,0)","v":0},{"$f":"IF($U1024=$AM$646,$K1024,0)+IF($U1024=$AN$646,$K1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":1013252.9335471726},{"$f":"IF($U1024=$AN$646,$K1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":1033974.701412241},0,{"$f":"IF($U1024=$AP$646,$L1024,0)","v":0},{"$f":"IF($U1024=$AQ$646,$L1024,0)","v":0},{"$f":"IF($U1024=$AR$646,$L1024,0)+IF($U1024=$AS$646,$L1024,0)*$X$643","v":36735.68464627819},{"$f":"IF($U1024=$AS$646,$L1024,0)*$Y$643","v":69318.867508609503},0,{"$f":"IF($U1024=$AU$646,$M1024,0)","v":0},{"$f":"IF($U1024=$AV$646,$M1024,0)","v":0},{"$f":"IF($U1024=$AW$646,$M1024,0)+IF($U1024=$AX$646,$M1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":18771546.547712848},{"$f":"IF($U1024=$AX$646,$M1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":13176466.607670179},0,{"$f":"IF($U1024=$AZ$646,$N1024,0)","v":0},{"$f":"IF($U1024=$BA$646,$N1024,0)","v":0},{"$f":"IF($U1024=$BB$646,$N1024,0)+IF($U1024=$BC$646,$N1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1024=$BC$646,$N1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1024=$BE$646,$O1024,0)","v":0},{"$f":"IF($U1024=$BF$646,$O1024,0)","v":0},{"$f":"IF($U1024=$BG$646,$O1024,0)+IF($U1024=$BH$646,$O1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1024=$BH$646,$O1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1024=$BJ$646,$P1024,0)","v":0},{"$f":"IF($U1024=$BK$646,$P1024,0)","v":0},{"$f":"IF($U1024=$BL$646,$P1024,0)+IF($U1024=$BM$646,$P1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1024=$BM$646,$P1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1024=$BO$646,$Q1024,0)","v":0},{"$f":"IF($U1024=$BP$646,$Q1024,0)","v":0},{"$f":"IF($U1024=$BQ$646,$Q1024,0)+IF($U1024=$BR$646,$Q1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":3815430.346075865},{"$f":"IF($U1024=$BR$646,$Q1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":4484936.9446203709},0,{"$f":"IF($U1024=$BT$646,$R1024,0)","v":0},{"$f":"IF($U1024=$BU$646,$R1024,0)","v":0},{"$f":"IF($U1024=$BV$646,$R1024,0)+IF($U1024=$BW$646,$R1024,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":113399.21066488359},{"$f":"IF($U1024=$BW$646,$R1024,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":67726.024559073543},0,0]
[1016,null,null,"Total",null,null,{"$f":"SUM(G1023:G1024)","v":169161970.9143804},{"$f":"SUM(H1023:H1024)","v":126579183.04596287},{"$f":"SUM(I1023:I1024)","v":0},0,2047227.6349594137,106054.55215488769,31948013.155383024,0,0,0,8300367.2906962363,181125.23522395713,{"$f":"SUM(S1023:S1024)","v":169161970.91438037},null,null,{"$f":"SUM(V1023:V1024)","v":0},{"$f":"SUM(W1023:W1024)","v":0},43845104.775596507,82734078.270366371,0,{"$f":"SUM(AA1023:AA1024)","v":0},{"$f":"SUM(AB1023:AB1024)","v":0},0,0,0,{"$f":"SUM(AF1023:AF1024)","v":0},{"$f":"SUM(AG1023:AG1024)","v":0},0,0,0,{"$f":"SUM(AK1023:AK1024)","v":0},{"$f":"SUM(AL1023:AL1024)","v":0},1013252.9335471726,1033974.701412241,0,{"$f":"SUM(AP1023:AP1024)","v":0},{"$f":"SUM(AQ1023:AQ1024)","v":0},36735.68464627819,69318.867508609503,0,{"$f":"SUM(AU1023:AU1024)","v":0},{"$f":"SUM(AV1023:AV1024)","v":0},18771546.547712848,13176466.607670179,0,{"$f":"SUM(AZ1023:AZ1024)","v":0},{"$f":"SUM(BA1023:BA1024)","v":0},0,0,0,{"$f":"SUM(BE1023:BE1024)","v":0},{"$f":"SUM(BF1023:BF1024)","v":0},0,0,0,{"$f":"SUM(BJ1023:BJ1024)","v":0},{"$f":"SUM(BK1023:BK1024)","v":0},0,0,0,{"$f":"SUM(BO1023:BO1024)","v":0},{"$f":"SUM(BP1023:BP1024)","v":0},3815430.346075865,4484936.9446203709,0,{"$f":"SUM(BT1023:BT1024)","v":0},{"$f":"SUM(BU1023:BU1024)","v":0},113399.21066488359,67726.024559073543,0,0]
[1017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1018,null,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1019,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W1025","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1028","v":0},{"$f":"SUM(H1028:R1028)","v":0},null,"Distribution Plant",{"$f":"IF($U1028=$V$646,$H1028,0)","v":0},{"$f":"IF($U1028=$W$646,$H1028,0)","v":0},{"$f":"IF($U1028=$X$646,$H1028,0)+IF($U1028=$Y$646,$H1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1028=$Y$646,$H1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1028:Y1028)-H1028","v":0},{"$f":"IF($U1028=$AA$646,$I1028,0)","v":0},{"$f":"IF($U1028=$AB$646,$I1028,0)","v":0},{"$f":"IF($U1028=$AC$646,$I1028,0)+IF($U1028=$AD$646,$I1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AD$646,$I1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AF$646,$J1028,0)","v":0},{"$f":"IF($U1028=$AG$646,$J1028,0)","v":0},{"$f":"IF($U1028=$AH$646,$J1028,0)+IF($U1028=$AI$646,$J1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AI$646,$J1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AK$646,$K1028,0)","v":0},{"$f":"IF($U1028=$AL$646,$K1028,0)","v":0},{"$f":"IF($U1028=$AM$646,$K1028,0)+IF($U1028=$AN$646,$K1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1028=$AN$646,$K1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1028:AN1028)-K1028","v":0},{"$f":"IF($U1028=$AP$646,$L1028,0)","v":0},{"$f":"IF($U1028=$AQ$646,$L1028,0)","v":0},{"$f":"IF($U1028=$AR$646,$L1028,0)+IF($U1028=$AS$646,$L1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AS$646,$L1028,0)*$Y$643","v":0},{"$f":"SUM(AP1028:AS1028)-L1028","v":0},{"$f":"IF($U1028=$AU$646,$M1028,0)","v":0},{"$f":"IF($U1028=$AV$646,$M1028,0)","v":0},{"$f":"IF($U1028=$AW$646,$M1028,0)+IF($U1028=$AX$646,$M1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1028=$AX$646,$M1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1028:AX1028)-M1028","v":0},{"$f":"IF($U1028=$AZ$646,$N1028,0)","v":0},{"$f":"IF($U1028=$BA$646,$N1028,0)","v":0},{"$f":"IF($U1028=$BB$646,$N1028,0)+IF($U1028=$BC$646,$N1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1028=$BC$646,$N1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1028=$BE$646,$O1028,0)","v":0},{"$f":"IF($U1028=$BF$646,$O1028,0)","v":0},{"$f":"IF($U1028=$BG$646,$O1028,0)+IF($U1028=$BH$646,$O1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1028=$BH$646,$O1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1028=$BJ$646,$P1028,0)","v":0},{"$f":"IF($U1028=$BK$646,$P1028,0)","v":0},{"$f":"IF($U1028=$BL$646,$P1028,0)+IF($U1028=$BM$646,$P1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1028=$BM$646,$P1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1028=$BO$646,$Q1028,0)","v":0},{"$f":"IF($U1028=$BP$646,$Q1028,0)","v":0},{"$f":"IF($U1028=$BQ$646,$Q1028,0)+IF($U1028=$BR$646,$Q1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1028=$BR$646,$Q1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1028:BR1028)-Q1028","v":0},{"$f":"IF($U1028=$BT$646,$R1028,0)","v":0},{"$f":"IF($U1028=$BU$646,$R1028,0)","v":0},{"$f":"IF($U1028=$BV$646,$R1028,0)+IF($U1028=$BW$646,$R1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1028=$BW$646,$R1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1028:BW1028)-R1028","v":0},{"$f":"SUM(V1028:BW1028)-S1028","v":0}]
[1020,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W1026","v":451651423.35366726},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1029","v":438873906.249008},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1029","v":798462.03695054865},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1029","v":60820.02589962646},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1029","v":9271756.477604378},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1029","v":2545100.9362388332},{"$f":"VLOOKUP($F1029,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1029","v":101377.62796588229},{"$f":"SUM(H1029:R1029)","v":451651423.35366726},null,"Distribution Plant",{"$f":"IF($U1029=$V$646,$H1029,0)","v":0},{"$f":"IF($U1029=$W$646,$H1029,0)","v":438873906.249008},{"$f":"IF($U1029=$X$646,$H1029,0)+IF($U1029=$Y$646,$H1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1029=$Y$646,$H1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1029=$AA$646,$I1029,0)","v":0},{"$f":"IF($U1029=$AB$646,$I1029,0)","v":0},{"$f":"IF($U1029=$AC$646,$I1029,0)+IF($U1029=$AD$646,$I1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AD$646,$I1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AF$646,$J1029,0)","v":0},{"$f":"IF($U1029=$AG$646,$J1029,0)","v":0},{"$f":"IF($U1029=$AH$646,$J1029,0)+IF($U1029=$AI$646,$J1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AI$646,$J1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AK$646,$K1029,0)","v":0},{"$f":"IF($U1029=$AL$646,$K1029,0)","v":798462.03695054865},{"$f":"IF($U1029=$AM$646,$K1029,0)+IF($U1029=$AN$646,$K1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1029=$AN$646,$K1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1029=$AP$646,$L1029,0)","v":0},{"$f":"IF($U1029=$AQ$646,$L1029,0)","v":60820.02589962646},{"$f":"IF($U1029=$AR$646,$L1029,0)+IF($U1029=$AS$646,$L1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AS$646,$L1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AU$646,$M1029,0)","v":0},{"$f":"IF($U1029=$AV$646,$M1029,0)","v":9271756.477604378},{"$f":"IF($U1029=$AW$646,$M1029,0)+IF($U1029=$AX$646,$M1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1029=$AX$646,$M1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1029=$AZ$646,$N1029,0)","v":0},{"$f":"IF($U1029=$BA$646,$N1029,0)","v":0},{"$f":"IF($U1029=$BB$646,$N1029,0)+IF($U1029=$BC$646,$N1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1029=$BC$646,$N1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1029=$BE$646,$O1029,0)","v":0},{"$f":"IF($U1029=$BF$646,$O1029,0)","v":0},{"$f":"IF($U1029=$BG$646,$O1029,0)+IF($U1029=$BH$646,$O1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1029=$BH$646,$O1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1029=$BJ$646,$P1029,0)","v":0},{"$f":"IF($U1029=$BK$646,$P1029,0)","v":0},{"$f":"IF($U1029=$BL$646,$P1029,0)+IF($U1029=$BM$646,$P1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1029=$BM$646,$P1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1029=$BO$646,$Q1029,0)","v":0},{"$f":"IF($U1029=$BP$646,$Q1029,0)","v":2545100.9362388332},{"$f":"IF($U1029=$BQ$646,$Q1029,0)+IF($U1029=$BR$646,$Q1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1029=$BR$646,$Q1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1029=$BT$646,$R1029,0)","v":0},{"$f":"IF($U1029=$BU$646,$R1029,0)","v":101377.62796588229},{"$f":"IF($U1029=$BV$646,$R1029,0)+IF($U1029=$BW$646,$R1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1029=$BW$646,$R1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1021,null,null,"Total",null,null,{"$f":"SUM(G1028:G1029)","v":451651423.35366726},{"$f":"SUM(H1028:H1029)","v":438873906.249008},{"$f":"SUM(I1028:I1029)","v":0},0,798462.03695054865,60820.02589962646,9271756.477604378,0,0,0,2545100.9362388332,101377.62796588229,{"$f":"SUM(S1028:S1029)","v":451651423.35366726},null,null,{"$f":"SUM(V1028:V1029)","v":0},{"$f":"SUM(W1028:W1029)","v":438873906.249008},0,0,0,{"$f":"SUM(AA1028:AA1029)","v":0},{"$f":"SUM(AB1028:AB1029)","v":0},0,0,0,{"$f":"SUM(AF1028:AF1029)","v":0},{"$f":"SUM(AG1028:AG1029)","v":0},0,0,0,{"$f":"SUM(AK1028:AK1029)","v":0},{"$f":"SUM(AL1028:AL1029)","v":798462.03695054865},0,0,0,{"$f":"SUM(AP1028:AP1029)","v":0},{"$f":"SUM(AQ1028:AQ1029)","v":60820.02589962646},0,0,0,{"$f":"SUM(AU1028:AU1029)","v":0},{"$f":"SUM(AV1028:AV1029)","v":9271756.477604378},0,0,0,{"$f":"SUM(AZ1028:AZ1029)","v":0},{"$f":"SUM(BA1028:BA1029)","v":0},0,0,0,{"$f":"SUM(BE1028:BE1029)","v":0},{"$f":"SUM(BF1028:BF1029)","v":0},0,0,0,{"$f":"SUM(BJ1028:BJ1029)","v":0},{"$f":"SUM(BK1028:BK1029)","v":0},0,0,0,{"$f":"SUM(BO1028:BO1029)","v":0},{"$f":"SUM(BP1028:BP1029)","v":2545100.9362388332},0,0,0,{"$f":"SUM(BT1028:BT1029)","v":0},{"$f":"SUM(BU1028:BU1029)","v":101377.62796588229},0,0,0,0]
[1022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1023,null,"381.2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1032:BH1032)-O1032","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1024,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1030","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1033","v":0},{"$f":"SUM(H1033:R1033)","v":0},null,"Distribution Plant",{"$f":"IF($U1033=$V$646,$H1033,0)","v":0},{"$f":"IF($U1033=$W$646,$H1033,0)","v":0},{"$f":"IF($U1033=$X$646,$H1033,0)+IF($U1033=$Y$646,$H1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1033=$Y$646,$H1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1033=$AA$646,$I1033,0)","v":0},{"$f":"IF($U1033=$AB$646,$I1033,0)","v":0},{"$f":"IF($U1033=$AC$646,$I1033,0)+IF($U1033=$AD$646,$I1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AD$646,$I1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AF$646,$J1033,0)","v":0},{"$f":"IF($U1033=$AG$646,$J1033,0)","v":0},{"$f":"IF($U1033=$AH$646,$J1033,0)+IF($U1033=$AI$646,$J1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AI$646,$J1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AK$646,$K1033,0)","v":0},{"$f":"IF($U1033=$AL$646,$K1033,0)","v":0},{"$f":"IF($U1033=$AM$646,$K1033,0)+IF($U1033=$AN$646,$K1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1033=$AN$646,$K1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1033=$AP$646,$L1033,0)","v":0},{"$f":"IF($U1033=$AQ$646,$L1033,0)","v":0},{"$f":"IF($U1033=$AR$646,$L1033,0)+IF($U1033=$AS$646,$L1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AS$646,$L1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AU$646,$M1033,0)","v":0},{"$f":"IF($U1033=$AV$646,$M1033,0)","v":0},{"$f":"IF($U1033=$AW$646,$M1033,0)+IF($U1033=$AX$646,$M1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1033=$AX$646,$M1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1033=$AZ$646,$N1033,0)","v":0},{"$f":"IF($U1033=$BA$646,$N1033,0)","v":0},{"$f":"IF($U1033=$BB$646,$N1033,0)+IF($U1033=$BC$646,$N1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1033=$BC$646,$N1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1033=$BE$646,$O1033,0)","v":0},{"$f":"IF($U1033=$BF$646,$O1033,0)","v":0},{"$f":"IF($U1033=$BG$646,$O1033,0)+IF($U1033=$BH$646,$O1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1033=$BH$646,$O1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1033=$BJ$646,$P1033,0)","v":0},{"$f":"IF($U1033=$BK$646,$P1033,0)","v":0},{"$f":"IF($U1033=$BL$646,$P1033,0)+IF($U1033=$BM$646,$P1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1033=$BM$646,$P1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1033=$BO$646,$Q1033,0)","v":0},{"$f":"IF($U1033=$BP$646,$Q1033,0)","v":0},{"$f":"IF($U1033=$BQ$646,$Q1033,0)+IF($U1033=$BR$646,$Q1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1033=$BR$646,$Q1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1033=$BT$646,$R1033,0)","v":0},{"$f":"IF($U1033=$BU$646,$R1033,0)","v":0},{"$f":"IF($U1033=$BV$646,$R1033,0)+IF($U1033=$BW$646,$R1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1033=$BW$646,$R1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1025,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1031","v":465929849.17287588},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1034","v":423999601.05258679},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1034","v":2538753.1919457777},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1034","v":373942.4211015139},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1034","v":35170890.186748922},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1034","v":3846662.3204927938},{"$f":"VLOOKUP($F1034,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1034","v":0},{"$f":"SUM(H1034:R1034)","v":465929849.17287582},null,"Distribution Plant",{"$f":"IF($U1034=$V$646,$H1034,0)","v":0},{"$f":"IF($U1034=$W$646,$H1034,0)","v":423999601.05258679},{"$f":"IF($U1034=$X$646,$H1034,0)+IF($U1034=$Y$646,$H1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1034=$Y$646,$H1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1034=$AA$646,$I1034,0)","v":0},{"$f":"IF($U1034=$AB$646,$I1034,0)","v":0},{"$f":"IF($U1034=$AC$646,$I1034,0)+IF($U1034=$AD$646,$I1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AD$646,$I1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AF$646,$J1034,0)","v":0},{"$f":"IF($U1034=$AG$646,$J1034,0)","v":0},{"$f":"IF($U1034=$AH$646,$J1034,0)+IF($U1034=$AI$646,$J1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AI$646,$J1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AK$646,$K1034,0)","v":0},{"$f":"IF($U1034=$AL$646,$K1034,0)","v":2538753.1919457777},{"$f":"IF($U1034=$AM$646,$K1034,0)+IF($U1034=$AN$646,$K1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1034=$AN$646,$K1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1034=$AP$646,$L1034,0)","v":0},{"$f":"IF($U1034=$AQ$646,$L1034,0)","v":373942.4211015139},{"$f":"IF($U1034=$AR$646,$L1034,0)+IF($U1034=$AS$646,$L1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AS$646,$L1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AU$646,$M1034,0)","v":0},{"$f":"IF($U1034=$AV$646,$M1034,0)","v":35170890.186748922},{"$f":"IF($U1034=$AW$646,$M1034,0)+IF($U1034=$AX$646,$M1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1034=$AX$646,$M1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1034=$AZ$646,$N1034,0)","v":0},{"$f":"IF($U1034=$BA$646,$N1034,0)","v":0},{"$f":"IF($U1034=$BB$646,$N1034,0)+IF($U1034=$BC$646,$N1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1034=$BC$646,$N1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1034=$BE$646,$O1034,0)","v":0},{"$f":"IF($U1034=$BF$646,$O1034,0)","v":0},{"$f":"IF($U1034=$BG$646,$O1034,0)+IF($U1034=$BH$646,$O1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1034=$BH$646,$O1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1034=$BJ$646,$P1034,0)","v":0},{"$f":"IF($U1034=$BK$646,$P1034,0)","v":0},{"$f":"IF($U1034=$BL$646,$P1034,0)+IF($U1034=$BM$646,$P1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1034=$BM$646,$P1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1034=$BO$646,$Q1034,0)","v":0},{"$f":"IF($U1034=$BP$646,$Q1034,0)","v":3846662.3204927938},{"$f":"IF($U1034=$BQ$646,$Q1034,0)+IF($U1034=$BR$646,$Q1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1034=$BR$646,$Q1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1034=$BT$646,$R1034,0)","v":0},{"$f":"IF($U1034=$BU$646,$R1034,0)","v":0},{"$f":"IF($U1034=$BV$646,$R1034,0)+IF($U1034=$BW$646,$R1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1034=$BW$646,$R1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1026,null,null,"Total",null,null,{"$f":"SUM(G1033:G1034)","v":465929849.17287588},{"$f":"SUM(H1033:H1034)","v":423999601.05258679},{"$f":"SUM(I1033:I1034)","v":0},0,2538753.1919457777,373942.4211015139,35170890.186748922,0,0,0,3846662.3204927938,0,{"$f":"SUM(S1033:S1034)","v":465929849.17287582},null,null,{"$f":"SUM(V1033:V1034)","v":0},{"$f":"SUM(W1033:W1034)","v":423999601.05258679},0,0,0,{"$f":"SUM(AA1033:AA1034)","v":0},{"$f":"SUM(AB1033:AB1034)","v":0},0,0,0,{"$f":"SUM(AF1033:AF1034)","v":0},{"$f":"SUM(AG1033:AG1034)","v":0},0,0,0,{"$f":"SUM(AK1033:AK1034)","v":0},{"$f":"SUM(AL1033:AL1034)","v":2538753.1919457777},0,0,0,{"$f":"SUM(AP1033:AP1034)","v":0},{"$f":"SUM(AQ1033:AQ1034)","v":373942.4211015139},0,0,0,{"$f":"SUM(AU1033:AU1034)","v":0},{"$f":"SUM(AV1033:AV1034)","v":35170890.186748922},0,0,0,{"$f":"SUM(AZ1033:AZ1034)","v":0},{"$f":"SUM(BA1033:BA1034)","v":0},0,0,0,{"$f":"SUM(BE1033:BE1034)","v":0},{"$f":"SUM(BF1033:BF1034)","v":0},0,0,0,{"$f":"SUM(BJ1033:BJ1034)","v":0},{"$f":"SUM(BK1033:BK1034)","v":0},0,0,0,{"$f":"SUM(BO1033:BO1034)","v":0},{"$f":"SUM(BP1033:BP1034)","v":3846662.3204927938},0,0,0,{"$f":"SUM(BT1033:BT1034)","v":0},{"$f":"SUM(BU1033:BU1034)","v":0},0,0,0,0]
[1027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1028,null,"383.4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1029,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1035","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1038","v":0},{"$f":"SUM(H1038:R1038)","v":0},null,"Distribution Plant",{"$f":"IF($U1038=$V$646,$H1038,0)","v":0},{"$f":"IF($U1038=$W$646,$H1038,0)","v":0},{"$f":"IF($U1038=$X$646,$H1038,0)+IF($U1038=$Y$646,$H1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1038=$Y$646,$H1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1038=$AA$646,$I1038,0)","v":0},{"$f":"IF($U1038=$AB$646,$I1038,0)","v":0},{"$f":"IF($U1038=$AC$646,$I1038,0)+IF($U1038=$AD$646,$I1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AD$646,$I1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AF$646,$J1038,0)","v":0},{"$f":"IF($U1038=$AG$646,$J1038,0)","v":0},{"$f":"IF($U1038=$AH$646,$J1038,0)+IF($U1038=$AI$646,$J1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AI$646,$J1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AK$646,$K1038,0)","v":0},{"$f":"IF($U1038=$AL$646,$K1038,0)","v":0},{"$f":"IF($U1038=$AM$646,$K1038,0)+IF($U1038=$AN$646,$K1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1038=$AN$646,$K1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1038=$AP$646,$L1038,0)","v":0},{"$f":"IF($U1038=$AQ$646,$L1038,0)","v":0},{"$f":"IF($U1038=$AR$646,$L1038,0)+IF($U1038=$AS$646,$L1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AS$646,$L1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AU$646,$M1038,0)","v":0},{"$f":"IF($U1038=$AV$646,$M1038,0)","v":0},{"$f":"IF($U1038=$AW$646,$M1038,0)+IF($U1038=$AX$646,$M1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1038=$AX$646,$M1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1038=$AZ$646,$N1038,0)","v":0},{"$f":"IF($U1038=$BA$646,$N1038,0)","v":0},{"$f":"IF($U1038=$BB$646,$N1038,0)+IF($U1038=$BC$646,$N1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1038=$BC$646,$N1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1038=$BE$646,$O1038,0)","v":0},{"$f":"IF($U1038=$BF$646,$O1038,0)","v":0},{"$f":"IF($U1038=$BG$646,$O1038,0)+IF($U1038=$BH$646,$O1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1038=$BH$646,$O1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1038=$BJ$646,$P1038,0)","v":0},{"$f":"IF($U1038=$BK$646,$P1038,0)","v":0},{"$f":"IF($U1038=$BL$646,$P1038,0)+IF($U1038=$BM$646,$P1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1038=$BM$646,$P1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1038=$BO$646,$Q1038,0)","v":0},{"$f":"IF($U1038=$BP$646,$Q1038,0)","v":0},{"$f":"IF($U1038=$BQ$646,$Q1038,0)+IF($U1038=$BR$646,$Q1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1038=$BR$646,$Q1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1038=$BT$646,$R1038,0)","v":0},{"$f":"IF($U1038=$BU$646,$R1038,0)","v":0},{"$f":"IF($U1038=$BV$646,$R1038,0)+IF($U1038=$BW$646,$R1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1038=$BW$646,$R1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1030,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1036","v":14227972.935811998},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1039","v":12947560.366180724},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1039","v":77525.214943480925},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1039","v":11418.977892121025},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1039","v":1074003.8969252859},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1039","v":117464.47987038597},{"$f":"VLOOKUP($F1039,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1039","v":0},{"$f":"SUM(H1039:R1039)","v":14227972.935811998},null,"Distribution Plant",{"$f":"IF($U1039=$V$646,$H1039,0)","v":0},{"$f":"IF($U1039=$W$646,$H1039,0)","v":12947560.366180724},{"$f":"IF($U1039=$X$646,$H1039,0)+IF($U1039=$Y$646,$H1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1039=$Y$646,$H1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1039=$AA$646,$I1039,0)","v":0},{"$f":"IF($U1039=$AB$646,$I1039,0)","v":0},{"$f":"IF($U1039=$AC$646,$I1039,0)+IF($U1039=$AD$646,$I1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AD$646,$I1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AF$646,$J1039,0)","v":0},{"$f":"IF($U1039=$AG$646,$J1039,0)","v":0},{"$f":"IF($U1039=$AH$646,$J1039,0)+IF($U1039=$AI$646,$J1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AI$646,$J1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AK$646,$K1039,0)","v":0},{"$f":"IF($U1039=$AL$646,$K1039,0)","v":77525.214943480925},{"$f":"IF($U1039=$AM$646,$K1039,0)+IF($U1039=$AN$646,$K1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1039=$AN$646,$K1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1039=$AP$646,$L1039,0)","v":0},{"$f":"IF($U1039=$AQ$646,$L1039,0)","v":11418.977892121025},{"$f":"IF($U1039=$AR$646,$L1039,0)+IF($U1039=$AS$646,$L1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AS$646,$L1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AU$646,$M1039,0)","v":0},{"$f":"IF($U1039=$AV$646,$M1039,0)","v":1074003.8969252859},{"$f":"IF($U1039=$AW$646,$M1039,0)+IF($U1039=$AX$646,$M1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1039=$AX$646,$M1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1039=$AZ$646,$N1039,0)","v":0},{"$f":"IF($U1039=$BA$646,$N1039,0)","v":0},{"$f":"IF($U1039=$BB$646,$N1039,0)+IF($U1039=$BC$646,$N1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1039=$BC$646,$N1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1039=$BE$646,$O1039,0)","v":0},{"$f":"IF($U1039=$BF$646,$O1039,0)","v":0},{"$f":"IF($U1039=$BG$646,$O1039,0)+IF($U1039=$BH$646,$O1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1039=$BH$646,$O1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1039=$BJ$646,$P1039,0)","v":0},{"$f":"IF($U1039=$BK$646,$P1039,0)","v":0},{"$f":"IF($U1039=$BL$646,$P1039,0)+IF($U1039=$BM$646,$P1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1039=$BM$646,$P1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1039=$BO$646,$Q1039,0)","v":0},{"$f":"IF($U1039=$BP$646,$Q1039,0)","v":117464.47987038597},{"$f":"IF($U1039=$BQ$646,$Q1039,0)+IF($U1039=$BR$646,$Q1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1039=$BR$646,$Q1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1039=$BT$646,$R1039,0)","v":0},{"$f":"IF($U1039=$BU$646,$R1039,0)","v":0},{"$f":"IF($U1039=$BV$646,$R1039,0)+IF($U1039=$BW$646,$R1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1039=$BW$646,$R1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1031,null,null,"Total",null,null,{"$f":"SUM(G1038:G1039)","v":14227972.935811998},{"$f":"SUM(H1038:H1039)","v":12947560.366180724},{"$f":"SUM(I1038:I1039)","v":0},0,77525.214943480925,11418.977892121025,1074003.8969252859,0,0,0,117464.47987038597,0,{"$f":"SUM(S1038:S1039)","v":14227972.935811998},null,null,{"$f":"SUM(V1038:V1039)","v":0},{"$f":"SUM(W1038:W1039)","v":12947560.366180724},0,0,0,{"$f":"SUM(AA1038:AA1039)","v":0},{"$f":"SUM(AB1038:AB1039)","v":0},0,0,0,{"$f":"SUM(AF1038:AF1039)","v":0},{"$f":"SUM(AG1038:AG1039)","v":0},0,0,0,{"$f":"SUM(AK1038:AK1039)","v":0},{"$f":"SUM(AL1038:AL1039)","v":77525.214943480925},0,0,0,{"$f":"SUM(AP1038:AP1039)","v":0},{"$f":"SUM(AQ1038:AQ1039)","v":11418.977892121025},0,0,0,{"$f":"SUM(AU1038:AU1039)","v":0},{"$f":"SUM(AV1038:AV1039)","v":1074003.8969252859},0,0,0,{"$f":"SUM(AZ1038:AZ1039)","v":0},{"$f":"SUM(BA1038:BA1039)","v":0},0,0,0,{"$f":"SUM(BE1038:BE1039)","v":0},{"$f":"SUM(BF1038:BF1039)","v":0},0,0,0,{"$f":"SUM(BJ1038:BJ1039)","v":0},{"$f":"SUM(BK1038:BK1039)","v":0},0,0,0,{"$f":"SUM(BO1038:BO1039)","v":0},{"$f":"SUM(BP1038:BP1039)","v":117464.47987038597},0,0,0,{"$f":"SUM(BT1038:BT1039)","v":0},{"$f":"SUM(BU1038:BU1039)","v":0},0,0,0,0]
[1032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1033,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1034,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1040","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1043","v":0},{"$f":"SUM(H1043:R1043)","v":0},null,"Distribution Plant",{"$f":"IF($U1043=$V$646,$H1043,0)","v":0},{"$f":"IF($U1043=$W$646,$H1043,0)","v":0},{"$f":"IF($U1043=$X$646,$H1043,0)+IF($U1043=$Y$646,$H1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1043=$Y$646,$H1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1043=$AA$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AB$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AC$646,$I1043,0)+IF($U1043=$AD$646,$I1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AD$646,$I1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AF$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AG$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AH$646,$J1043,0)+IF($U1043=$AI$646,$J1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AI$646,$J1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AK$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AL$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AM$646,$K1043,0)+IF($U1043=$AN$646,$K1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1043=$AN$646,$K1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1043=$AP$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AQ$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AR$646,$L1043,0)+IF($U1043=$AS$646,$L1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AS$646,$L1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AU$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AV$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AW$646,$M1043,0)+IF($U1043=$AX$646,$M1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1043=$AX$646,$M1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1043=$AZ$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BA$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BB$646,$N1043,0)+IF($U1043=$BC$646,$N1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1043=$BC$646,$N1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1043=$BE$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BF$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BG$646,$O1043,0)+IF($U1043=$BH$646,$O1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1043=$BH$646,$O1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1043=$BJ$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BK$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BL$646,$P1043,0)+IF($U1043=$BM$646,$P1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1043=$BM$646,$P1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1043=$BO$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BP$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BQ$646,$Q1043,0)+IF($U1043=$BR$646,$Q1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1043=$BR$646,$Q1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1043=$BT$646,$R1043,0)","v":0},{"$f":"IF($U1043=$BU$646,$R1043,0)","v":0},{"$f":"IF($U1043=$BV$646,$R1043,0)+IF($U1043=$BW$646,$R1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1043=$BW$646,$R1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1035,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1041","v":3714835.7144433302},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1044","v":3225805.7052573301},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1044","v":25986.448672664959},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1044","v":1767.012132909116},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1044","v":372381.6001455427},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1044","v":86738.223386407932},{"$f":"VLOOKUP($F1044,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1044","v":2156.7248484757893},{"$f":"SUM(H1044:R1044)","v":3714835.7144433302},null,"Distribution Plant",{"$f":"IF($U1044=$V$646,$H1044,0)","v":0},{"$f":"IF($U1044=$W$646,$H1044,0)","v":3225805.7052573301},{"$f":"IF($U1044=$X$646,$H1044,0)+IF($U1044=$Y$646,$H1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1044=$Y$646,$H1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1044=$AA$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AB$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AC$646,$I1044,0)+IF($U1044=$AD$646,$I1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AD$646,$I1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AF$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AG$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AH$646,$J1044,0)+IF($U1044=$AI$646,$J1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AI$646,$J1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AK$646,$K1044,0)","v":0},{"$f":"IF($U1044=$AL$646,$K1044,0)","v":25986.448672664959},{"$f":"IF($U1044=$AM$646,$K1044,0)+IF($U1044=$AN$646,$K1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1044=$AN$646,$K1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1044=$AP$646,$L1044,0)","v":0},{"$f":"IF($U1044=$AQ$646,$L1044,0)","v":1767.012132909116},{"$f":"IF($U1044=$AR$646,$L1044,0)+IF($U1044=$AS$646,$L1044,0)*$X$643","v":0},{"$f":"IF($U1044=$AS$646,$L1044,0)*$Y$643","v":0},0,{"$f":"IF($U1044=$AU$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AV$646,$M1044,0)","v":372381.6001455427},{"$f":"IF($U1044=$AW$646,$M1044,0)+IF($U1044=$AX$646,$M1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1044=$AX$646,$M1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1044=$AZ$646,$N1044,0)","v":0},{"$f":"IF($U1044=$BA$646,$N1044,0)","v":0},{"$f":"IF($U1044=$BB$646,$N1044,0)+IF($U1044=$BC$646,$N1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1044=$BC$646,$N1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1044=$BE$646,$O1044,0)","v":0},{"$f":"IF($U1044=$BF$646,$O1044,0)","v":0},{"$f":"IF($U1044=$BG$646,$O1044,0)+IF($U1044=$BH$646,$O1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1044=$BH$646,$O1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1044=$BJ$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BK$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BL$646,$P1044,0)+IF($U1044=$BM$646,$P1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1044=$BM$646,$P1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1044=$BO$646,$Q1044,0)","v":0},{"$f":"IF($U1044=$BP$646,$Q1044,0)","v":86738.223386407932},{"$f":"IF($U1044=$BQ$646,$Q1044,0)+IF($U1044=$BR$646,$Q1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1044=$BR$646,$Q1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1044=$BT$646,$R1044,0)","v":0},{"$f":"IF($U1044=$BU$646,$R1044,0)","v":2156.7248484757893},{"$f":"IF($U1044=$BV$646,$R1044,0)+IF($U1044=$BW$646,$R1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1044=$BW$646,$R1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1036,null,null,"Total",null,null,{"$f":"SUM(G1043:G1044)","v":3714835.7144433302},{"$f":"SUM(H1043:H1044)","v":3225805.7052573301},{"$f":"SUM(I1043:I1044)","v":0},0,25986.448672664959,1767.012132909116,372381.6001455427,0,0,0,86738.223386407932,2156.7248484757893,{"$f":"SUM(S1043:S1044)","v":3714835.7144433302},null,null,{"$f":"SUM(V1043:V1044)","v":0},{"$f":"SUM(W1043:W1044)","v":3225805.7052573301},0,0,0,{"$f":"SUM(AA1043:AA1044)","v":0},{"$f":"SUM(AB1043:AB1044)","v":0},0,0,0,{"$f":"SUM(AF1043:AF1044)","v":0},{"$f":"SUM(AG1043:AG1044)","v":0},0,0,0,{"$f":"SUM(AK1043:AK1044)","v":0},{"$f":"SUM(AL1043:AL1044)","v":25986.448672664959},0,0,0,{"$f":"SUM(AP1043:AP1044)","v":0},{"$f":"SUM(AQ1043:AQ1044)","v":1767.012132909116},0,0,0,{"$f":"SUM(AU1043:AU1044)","v":0},{"$f":"SUM(AV1043:AV1044)","v":372381.6001455427},0,0,0,{"$f":"SUM(AZ1043:AZ1044)","v":0},{"$f":"SUM(BA1043:BA1044)","v":0},0,0,0,{"$f":"SUM(BE1043:BE1044)","v":0},{"$f":"SUM(BF1043:BF1044)","v":0},0,0,0,{"$f":"SUM(BJ1043:BJ1044)","v":0},{"$f":"SUM(BK1043:BK1044)","v":0},0,0,0,{"$f":"SUM(BO1043:BO1044)","v":0},{"$f":"SUM(BP1043:BP1044)","v":86738.223386407932},0,0,0,{"$f":"SUM(BT1043:BT1044)","v":0},{"$f":"SUM(BU1043:BU1044)","v":2156.7248484757893},0,0,0,0]
[1037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1038,null,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1039,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1045","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1048","v":0},{"$f":"VLOOKUP($F1048,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1048","v":0},{"$f":"SUM(H1048:R1048)","v":0},null,"Distribution Plant",{"$f":"IF($U1048=$V$646,$H1048,0)","v":0},{"$f":"IF($U1048=$W$646,$H1048,0)","v":0},{"$f":"IF($U1048=$X$646,$H1048,0)+IF($U1048=$Y$646,$H1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1048=$Y$646,$H1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1048=$AA$646,$I1048,0)","v":0},{"$f":"IF($U1048=$AB$646,$I1048,0)","v":0},{"$f":"IF($U1048=$AC$646,$I1048,0)+IF($U1048=$AD$646,$I1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AD$646,$I1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AF$646,$J1048,0)","v":0},{"$f":"IF($U1048=$AG$646,$J1048,0)","v":0},{"$f":"IF($U1048=$AH$646,$J1048,0)+IF($U1048=$AI$646,$J1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AI$646,$J1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AK$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AL$646,$K1048,0)","v":0},{"$f":"IF($U1048=$AM$646,$K1048,0)+IF($U1048=$AN$646,$K1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1048=$AN$646,$K1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1048=$AP$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AQ$646,$L1048,0)","v":0},{"$f":"IF($U1048=$AR$646,$L1048,0)+IF($U1048=$AS$646,$L1048,0)*$X$643","v":0},{"$f":"IF($U1048=$AS$646,$L1048,0)*$Y$643","v":0},0,{"$f":"IF($U1048=$AU$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AV$646,$M1048,0)","v":0},{"$f":"IF($U1048=$AW$646,$M1048,0)+IF($U1048=$AX$646,$M1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1048=$AX$646,$M1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1048=$AZ$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BA$646,$N1048,0)","v":0},{"$f":"IF($U1048=$BB$646,$N1048,0)+IF($U1048=$BC$646,$N1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1048=$BC$646,$N1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1048=$BE$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BF$646,$O1048,0)","v":0},{"$f":"IF($U1048=$BG$646,$O1048,0)+IF($U1048=$BH$646,$O1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1048=$BH$646,$O1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1048=$BJ$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BK$646,$P1048,0)","v":0},{"$f":"IF($U1048=$BL$646,$P1048,0)+IF($U1048=$BM$646,$P1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1048=$BM$646,$P1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1048=$BO$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BP$646,$Q1048,0)","v":0},{"$f":"IF($U1048=$BQ$646,$Q1048,0)+IF($U1048=$BR$646,$Q1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1048=$BR$646,$Q1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1048=$BT$646,$R1048,0)","v":0},{"$f":"IF($U1048=$BU$646,$R1048,0)","v":0},{"$f":"IF($U1048=$BV$646,$R1048,0)+IF($U1048=$BW$646,$R1048,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1048=$BW$646,$R1048,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1040,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1046","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1049","v":0},{"$f":"VLOOKUP($F1049,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1049","v":0},{"$f":"SUM(H1049:R1049)","v":0},null,"Distribution Plant",{"$f":"IF($U1049=$V$646,$H1049,0)","v":0},{"$f":"IF($U1049=$W$646,$H1049,0)","v":0},{"$f":"IF($U1049=$X$646,$H1049,0)+IF($U1049=$Y$646,$H1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1049=$Y$646,$H1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1049=$AA$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AB$646,$I1049,0)","v":0},{"$f":"IF($U1049=$AC$646,$I1049,0)+IF($U1049=$AD$646,$I1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AD$646,$I1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AF$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AG$646,$J1049,0)","v":0},{"$f":"IF($U1049=$AH$646,$J1049,0)+IF($U1049=$AI$646,$J1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AI$646,$J1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AK$646,$K1049,0)","v":0},{"$f":"IF($U1049=$AL$646,$K1049,0)","v":0},{"$f":"IF($U1049=$AM$646,$K1049,0)+IF($U1049=$AN$646,$K1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1049=$AN$646,$K1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1049=$AP$646,$L1049,0)","v":0},{"$f":"IF($U1049=$AQ$646,$L1049,0)","v":0},{"$f":"IF($U1049=$AR$646,$L1049,0)+IF($U1049=$AS$646,$L1049,0)*$X$643","v":0},{"$f":"IF($U1049=$AS$646,$L1049,0)*$Y$643","v":0},0,{"$f":"IF($U1049=$AU$646,$M1049,0)","v":0},{"$f":"IF($U1049=$AV$646,$M1049,0)","v":0},{"$f":"IF($U1049=$AW$646,$M1049,0)+IF($U1049=$AX$646,$M1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1049=$AX$646,$M1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1049=$AZ$646,$N1049,0)","v":0},{"$f":"IF($U1049=$BA$646,$N1049,0)","v":0},{"$f":"IF($U1049=$BB$646,$N1049,0)+IF($U1049=$BC$646,$N1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1049=$BC$646,$N1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1049=$BE$646,$O1049,0)","v":0},{"$f":"IF($U1049=$BF$646,$O1049,0)","v":0},{"$f":"IF($U1049=$BG$646,$O1049,0)+IF($U1049=$BH$646,$O1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1049=$BH$646,$O1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1049=$BJ$646,$P1049,0)","v":0},{"$f":"IF($U1049=$BK$646,$P1049,0)","v":0},{"$f":"IF($U1049=$BL$646,$P1049,0)+IF($U1049=$BM$646,$P1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1049=$BM$646,$P1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1049=$BO$646,$Q1049,0)","v":0},{"$f":"IF($U1049=$BP$646,$Q1049,0)","v":0},{"$f":"IF($U1049=$BQ$646,$Q1049,0)+IF($U1049=$BR$646,$Q1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1049=$BR$646,$Q1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1049=$BT$646,$R1049,0)","v":0},{"$f":"IF($U1049=$BU$646,$R1049,0)","v":0},{"$f":"IF($U1049=$BV$646,$R1049,0)+IF($U1049=$BW$646,$R1049,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1049=$BW$646,$R1049,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1041,null,null,"Total",null,null,{"$f":"SUM(G1048:G1049)","v":0},{"$f":"SUM(H1048:H1049)","v":0},{"$f":"SUM(I1048:I1049)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1048:S1049)","v":0},null,null,{"$f":"SUM(V1048:V1049)","v":0},0,0,0,0,{"$f":"SUM(AA1048:AA1049)","v":0},0,0,0,0,{"$f":"SUM(AF1048:AF1049)","v":0},0,0,0,0,{"$f":"SUM(AK1048:AK1049)","v":0},0,0,0,0,{"$f":"SUM(AP1048:AP1049)","v":0},0,0,0,0,{"$f":"SUM(AU1048:AU1049)","v":0},0,0,0,0,{"$f":"SUM(AZ1048:AZ1049)","v":0},0,0,0,0,{"$f":"SUM(BE1048:BE1049)","v":0},0,0,0,0,{"$f":"SUM(BJ1048:BJ1049)","v":0},0,0,0,0,{"$f":"SUM(BO1048:BO1049)","v":0},0,0,0,0,{"$f":"SUM(BT1048:BT1049)","v":0},0,0,0,0,0]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1043,null,"Total Distribution Plant",null,null,null,{"$f":"+G1050+G1045+G1040+G1035+G1030+G1025+G1020+G1015+G1004+G999+G989+G994","v":3787600562.9767942},{"$f":"+H1050+H1045+H1040+H1035+H1030+H1025+H1020+H1015+H1004+H999+H989+H994","v":3311226354.501163},{"$f":"+I1050+I1045+I1040+I1035+I1030+I1025+I1020+I1015+I1004+I999+I989+I994","v":0},0,29674562.106240012,1704642.4185790888,359237754.89950067,0,0,0,83676649.493761316,2080599.5575495469,{"$f":"+S1050+S1045+S1040+S1035+S1030+S1025+S1020+S1015+S1004+S999+S989+S994","v":3787600562.9767942},null,null,{"$f":"+V1050+V1045+V1040+V1035+V1030+V1025+V1020+V1015+V1004+V999+V994+V989","v":0},{"$f":"+W1050+W1045+W1040+W1035+W1030+W1025+W1020+W1015+W1004+W999+W994+W989","v":2071727253.8175459},{"$f":"+X1050+X1045+X1040+X1035+X1030+X1025+X1020+X1015+X1004+X999+X994+X989","v":495304465.18359119},744194635.50002611,0,{"$f":"+AA1050+AA1045+AA1040+AA1035+AA1030+AA1025+AA1020+AA1015+AA1004+AA999","v":0},{"$f":"+AB1050+AB1045+AB1040+AB1035+AB1030+AB1025+AB1020+AB1015+AB1004+AB999","v":0},{"$f":"+AC1050+AC1045+AC1040+AC1035+AC1030+AC1025+AC1020+AC1015+AC1004+AC999","v":0},{"$f":"+AD1050+AD1045+AD1040+AD1035+AD1030+AD1025+AD1020+AD1015+AD1004+AD999","v":0},0,{"$f":"+AF1050+AF1045+AF1040+AF1035+AF1030+AF1025+AF1020+AF1015+AF1004+AF999","v":0},{"$f":"+AG1050+AG1045+AG1040+AG1035+AG1030+AG1025+AG1020+AG1015+AG1004+AG999","v":0},{"$f":"+AH1050+AH1045+AH1040+AH1035+AH1030+AH1025+AH1020+AH1015+AH1004+AH999","v":0},{"$f":"+AI1050+AI1045+AI1040+AI1035+AI1030+AI1025+AI1020+AI1015+AI1004+AI999","v":0},0,{"$f":"+AK1050+AK1045+AK1040+AK1035+AK1030+AK1025+AK1020+AK1015+AK1004+AK999+AK994+AK989","v":0},{"$f":"+AL1050+AL1045+AL1040+AL1035+AL1030+AL1025+AL1020+AL1015+AL1004+AL999+AL994+AL989","v":9081929.2584285401},{"$f":"+AM1050+AM1045+AM1040+AM1035+AM1030+AM1025+AM1020+AM1015+AM1004+AM999+AM994+AM989","v":11292010.394278415},9300622.453533059,0,{"$f":"+AP1050+AP1045+AP1040+AP1035+AP1030+AP1025+AP1020+AP1015+AP1004+AP999+AP994+AP989","v":0},{"$f":"+AQ1050+AQ1045+AQ1040+AQ1035+AQ1030+AQ1025+AQ1020+AQ1015+AQ1004+AQ999+AQ994+AQ989","v":511916.20896836778},{"$f":"+AR1050+AR1045+AR1040+AR1035+AR1030+AR1025+AR1020+AR1015+AR1004+AR999+AR994+AR989","v":569201.65458680212},623524.55502391863,0,{"$f":"+AU1050+AU1045+AU1040+AU1035+AU1030+AU1025+AU1020+AU1015+AU1004+AU999+AU994+AU989","v":0},{"$f":"+AV1050+AV1045+AV1040+AV1035+AV1030+AV1025+AV1020+AV1015+AV1004+AV999+AV994+AV989","v":52480150.192404635},{"$f":"+AW1050+AW1045+AW1040+AW1035+AW1030+AW1025+AW1020+AW1015+AW1004+AW999+AW994+AW989","v":188235032.51829547},118522572.18880056,0,{"$f":"+AZ1050+AZ1045+AZ1040+AZ1035+AZ1030+AZ1025+AZ1020+AZ1015+AZ1004+AZ999+AZ994+AZ989","v":0},{"$f":"+BA1050+BA1045+BA1040+BA1035+BA1030+BA1025+BA1020+BA1015+BA1004+BA999+BA994+BA989","v":0},{"$f":"+BB1050+BB1045+BB1040+BB1035+BB1030+BB1025+BB1020+BB1015+BB1004+BB999+BB994+BB989","v":0},0,0,{"$f":"+BE1050+BE1045+BE1040+BE1035+BE1030+BE1025+BE1020+BE1015+BE1004+BE999+BE994+BE989","v":0},{"$f":"+BF1050+BF1045+BF1040+BF1035+BF1030+BF1025+BF1020+BF1015+BF1004+BF999+BF994+BF989","v":0},{"$f":"+BG1050+BG1045+BG1040+BG1035+BG1030+BG1025+BG1020+BG1015+BG1004+BG999+BG994+BG989","v":0},0,0,{"$f":"+BJ1050+BJ1045+BJ1040+BJ1035+BJ1030+BJ1025+BJ1020+BJ1015+BJ1004+BJ999+BJ994+BJ989","v":0},{"$f":"+BK1050+BK1045+BK1040+BK1035+BK1030+BK1025+BK1020+BK1015+BK1004+BK999+BK994+BK989","v":0},{"$f":"+BL1050+BL1045+BL1040+BL1035+BL1030+BL1025+BL1020+BL1015+BL1004+BL999+BL994+BL989","v":0},0,0,{"$f":"+BO1050+BO1045+BO1040+BO1035+BO1030+BO1025+BO1020+BO1015+BO1004+BO999+BO994+BO989","v":0},{"$f":"+BP1050+BP1045+BP1040+BP1035+BP1030+BP1025+BP1020+BP1015+BP1004+BP999+BP994+BP989","v":7651713.5423359433},{"$f":"+BQ1050+BQ1045+BQ1040+BQ1035+BQ1030+BQ1025+BQ1020+BQ1015+BQ1004+BQ999+BQ994+BQ989","v":35682841.321021542},40342094.630403832,0,{"$f":"+BT1050+BT1045+BT1040+BT1035+BT1030+BT1025+BT1020+BT1015+BT1004+BT999+BT994+BT989","v":0},{"$f":"+BU1050+BU1045+BU1040+BU1035+BU1030+BU1025+BU1020+BU1015+BU1004+BU999+BU994+BU989","v":189833.72936849098},{"$f":"+BV1050+BV1045+BV1040+BV1035+BV1030+BV1025+BV1020+BV1015+BV1004+BV999+BV994+BV989","v":1281568.9263203838},609196.90186067217,0,0]
[1044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1045,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1046,null,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1047,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1053","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1056","v":0},{"$f":"SUM(H1056:R1056)","v":0},null,"Customer",{"$f":"IF($U1056=$V$646,$H1056,0)","v":0},{"$f":"IF($U1056=$W$646,$H1056,0)","v":0},{"$f":"IF($U1056=$X$646,$H1056,0)+IF($U1056=$Y$646,$H1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1056=$Y$646,$H1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1056=$AA$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AB$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AC$646,$I1056,0)+IF($U1056=$AD$646,$I1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AD$646,$I1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AF$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AG$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AH$646,$J1056,0)+IF($U1056=$AI$646,$J1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AI$646,$J1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AK$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AL$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AM$646,$K1056,0)+IF($U1056=$AN$646,$K1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1056=$AN$646,$K1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1056=$AP$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AQ$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AR$646,$L1056,0)+IF($U1056=$AS$646,$L1056,0)*$X$643","v":0},{"$f":"IF($U1056=$AS$646,$L1056,0)*$Y$643","v":0},0,{"$f":"IF($U1056=$AU$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AV$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AW$646,$M1056,0)+IF($U1056=$AX$646,$M1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1056=$AX$646,$M1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1056=$AZ$646,$N1056,0)","v":0},{"$f":"IF($U1056=$BA$646,$N1056,0)","v":0},{"$f":"IF($U1056=$BB$646,$N1056,0)+IF($U1056=$BC$646,$N1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1056=$BC$646,$N1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1056=$BE$646,$O1056,0)","v":0},{"$f":"IF($U1056=$BF$646,$O1056,0)","v":0},{"$f":"IF($U1056=$BG$646,$O1056,0)+IF($U1056=$BH$646,$O1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1056=$BH$646,$O1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1056=$BJ$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BK$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BL$646,$P1056,0)+IF($U1056=$BM$646,$P1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1056=$BM$646,$P1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1056=$BO$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BP$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BQ$646,$Q1056,0)+IF($U1056=$BR$646,$Q1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1056=$BR$646,$Q1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1056=$BT$646,$R1056,0)","v":0},{"$f":"IF($U1056=$BU$646,$R1056,0)","v":0},{"$f":"IF($U1056=$BV$646,$R1056,0)+IF($U1056=$BW$646,$R1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1056=$BW$646,$R1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1048,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1054","v":8644311.3100356814},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1057","v":7573388.5856429376},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1057","v":70102.20733699968},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1057","v":3817.6540819881338},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1057","v":804535.58262354229},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1057","v":0},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1057","v":187399.12783188027},{"$f":"VLOOKUP($F1057,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1057","v":5068.1525183338472},{"$f":"SUM(H1057:R1057)","v":8644311.3100356814},null,"Customer",{"$f":"IF($U1057=$V$646,$H1057,0)","v":7573388.5856429376},{"$f":"IF($U1057=$W$646,$H1057,0)","v":0},{"$f":"IF($U1057=$X$646,$H1057,0)+IF($U1057=$Y$646,$H1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1057=$Y$646,$H1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1057=$AA$646,$I1057,0)","v":0},{"$f":"IF($U1057=$AB$646,$I1057,0)","v":0},{"$f":"IF($U1057=$AC$646,$I1057,0)+IF($U1057=$AD$646,$I1057,0)*$X$643","v":0},{"$f":"IF($U1057=$AD$646,$I1057,0)*$Y$643","v":0},0,{"$f":"IF($U1057=$AF$646,$J1057,0)","v":0},{"$f":"IF($U1057=$AG$646,$J1057,0)","v":0},{"$f":"IF($U1057=$AH$646,$J1057,0)+IF($U1057=$AI$646,$J1057,0)*$X$643","v":0},{"$f":"IF($U1057=$AI$646,$J1057,0)*$Y$643","v":0},0,{"$f":"IF($U1057=$AK$646,$K1057,0)","v":70102.20733699968},{"$f":"IF($U1057=$AL$646,$K1057,0)","v":0},{"$f":"IF($U1057=$AM$646,$K1057,0)+IF($U1057=$AN$646,$K1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1057=$AN$646,$K1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1057=$AP$646,$L1057,0)","v":3817.6540819881338},{"$f":"IF($U1057=$AQ$646,$L1057,0)","v":0},{"$f":"IF($U1057=$AR$646,$L1057,0)+IF($U1057=$AS$646,$L1057,0)*$X$643","v":0},{"$f":"IF($U1057=$AS$646,$L1057,0)*$Y$643","v":0},0,{"$f":"IF($U1057=$AU$646,$M1057,0)","v":804535.58262354229},{"$f":"IF($U1057=$AV$646,$M1057,0)","v":0},{"$f":"IF($U1057=$AW$646,$M1057,0)+IF($U1057=$AX$646,$M1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1057=$AX$646,$M1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1057=$AZ$646,$N1057,0)","v":0},{"$f":"IF($U1057=$BA$646,$N1057,0)","v":0},{"$f":"IF($U1057=$BB$646,$N1057,0)+IF($U1057=$BC$646,$N1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1057=$BC$646,$N1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1057=$BE$646,$O1057,0)","v":0},{"$f":"IF($U1057=$BF$646,$O1057,0)","v":0},{"$f":"IF($U1057=$BG$646,$O1057,0)+IF($U1057=$BH$646,$O1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1057=$BH$646,$O1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1057=$BJ$646,$P1057,0)","v":0},{"$f":"IF($U1057=$BK$646,$P1057,0)","v":0},{"$f":"IF($U1057=$BL$646,$P1057,0)+IF($U1057=$BM$646,$P1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1057=$BM$646,$P1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1057=$BO$646,$Q1057,0)","v":187399.12783188027},{"$f":"IF($U1057=$BP$646,$Q1057,0)","v":0},{"$f":"IF($U1057=$BQ$646,$Q1057,0)+IF($U1057=$BR$646,$Q1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1057=$BR$646,$Q1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1057=$BT$646,$R1057,0)","v":5068.1525183338472},{"$f":"IF($U1057=$BU$646,$R1057,0)","v":0},{"$f":"IF($U1057=$BV$646,$R1057,0)+IF($U1057=$BW$646,$R1057,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1057=$BW$646,$R1057,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1049,null,null,"Total",null,null,{"$f":"SUM(G1056:G1057)","v":8644311.3100356814},{"$f":"SUM(H1056:H1057)","v":7573388.5856429376},{"$f":"SUM(I1056:I1057)","v":0},0,70102.20733699968,3817.6540819881338,804535.58262354229,0,0,0,187399.12783188027,5068.1525183338472,{"$f":"SUM(S1056:S1057)","v":8644311.3100356814},null,null,{"$f":"SUM(V1056:V1057)","v":7573388.5856429376},{"$f":"SUM(W1056:W1057)","v":0},0,0,0,{"$f":"SUM(AA1056:AA1057)","v":0},{"$f":"SUM(AB1056:AB1057)","v":0},0,0,0,{"$f":"SUM(AF1056:AF1057)","v":0},{"$f":"SUM(AG1056:AG1057)","v":0},0,0,0,{"$f":"SUM(AK1056:AK1057)","v":70102.20733699968},{"$f":"SUM(AL1056:AL1057)","v":0},0,0,0,{"$f":"SUM(AP1056:AP1057)","v":3817.6540819881338},{"$f":"SUM(AQ1056:AQ1057)","v":0},0,0,0,{"$f":"SUM(AU1056:AU1057)","v":804535.58262354229},{"$f":"SUM(AV1056:AV1057)","v":0},0,0,0,{"$f":"SUM(AZ1056:AZ1057)","v":0},{"$f":"SUM(BA1056:BA1057)","v":0},0,0,0,{"$f":"SUM(BE1056:BE1057)","v":0},{"$f":"SUM(BF1056:BF1057)","v":0},0,0,0,{"$f":"SUM(BJ1056:BJ1057)","v":0},{"$f":"SUM(BK1056:BK1057)","v":0},0,0,0,{"$f":"SUM(BO1056:BO1057)","v":187399.12783188027},{"$f":"SUM(BP1056:BP1057)","v":0},0,0,0,{"$f":"SUM(BT1056:BT1057)","v":5068.1525183338472},{"$f":"SUM(BU1056:BU1057)","v":0},0,0,0,0]
[1050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1051,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1060:Y1060)-H1060","v":0},null,null,null,null,{"$f":"SUM(AA1060:AD1060)-I1060","v":0},null,null,null,null,{"$f":"SUM(AF1060:AI1060)-J1060","v":0},null,null,null,null,{"$f":"SUM(AK1060:AN1060)-K1060","v":0},null,null,null,null,{"$f":"SUM(AP1060:AS1060)-L1060","v":0},null,null,null,null,{"$f":"SUM(AU1060:AX1060)-M1060","v":0},null,null,null,null,{"$f":"SUM(AZ1060:BC1060)-N1060","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1060:BM1060)-P1060","v":0},null,null,null,null,{"$f":"SUM(BO1060:BR1060)-Q1060","v":0},null,null,null,null,{"$f":"SUM(BT1060:BW1060)-R1060","v":0},{"$f":"SUM(V1060:BW1060)-S1060","v":0}]
[1052,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1058","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1061","v":0},{"$f":"SUM(H1061:R1061)","v":0},null,"Customer",{"$f":"IF($U1061=$V$646,$H1061,0)","v":0},{"$f":"IF($U1061=$W$646,$H1061,0)","v":0},{"$f":"IF($U1061=$X$646,$H1061,0)+IF($U1061=$Y$646,$H1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1061=$Y$646,$H1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AP$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1061=$AP$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AU$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AV$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AW$646,$M1061,0)+IF($U1061=$AX$646,$M1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1061=$AX$646,$M1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1061=$AZ$646,$N1061,0)","v":0},{"$f":"IF($U1061=$BA$646,$N1061,0)","v":0},{"$f":"IF($U1061=$BB$646,$N1061,0)+IF($U1061=$BC$646,$N1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1061=$BC$646,$N1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1061=$BE$646,$O1061,0)","v":0},{"$f":"IF($U1061=$BF$646,$O1061,0)","v":0},{"$f":"IF($U1061=$BG$646,$O1061,0)+IF($U1061=$BH$646,$O1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1061=$BH$646,$O1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1061=$BJ$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BK$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BL$646,$P1061,0)+IF($U1061=$BM$646,$P1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1061=$BM$646,$P1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1061=$BO$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BP$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BQ$646,$Q1061,0)+IF($U1061=$BR$646,$Q1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1061=$BR$646,$Q1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1061=$BT$646,$R1061,0)","v":0},{"$f":"IF($U1061=$BU$646,$R1061,0)","v":0},{"$f":"IF($U1061=$BV$646,$R1061,0)+IF($U1061=$BW$646,$R1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1061=$BW$646,$R1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1053,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1059","v":45607510.578994244},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1062","v":39957306.909752972},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1062","v":369860.25237444433},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1062","v":20141.997747012614},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1062","v":4244741.2847200017},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1062","v":0},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1062","v":988720.48894910689},{"$f":"VLOOKUP($F1062,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1062","v":26739.645450704291},{"$f":"SUM(H1062:R1062)","v":45607510.578994244},null,"Customer",{"$f":"IF($U1062=$V$646,$H1062,0)","v":39957306.909752972},{"$f":"IF($U1062=$W$646,$H1062,0)","v":0},{"$f":"IF($U1062=$X$646,$H1062,0)+IF($U1062=$Y$646,$H1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1062=$Y$646,$H1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1062=$AA$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AB$646,$I1062,0)","v":0},{"$f":"IF($U1062=$AC$646,$I1062,0)+IF($U1062=$AD$646,$I1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AD$646,$I1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AF$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AG$646,$J1062,0)","v":0},{"$f":"IF($U1062=$AH$646,$J1062,0)+IF($U1062=$AI$646,$J1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AI$646,$J1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AK$646,$K1062,0)","v":369860.25237444433},{"$f":"IF($U1062=$AL$646,$K1062,0)","v":0},{"$f":"IF($U1062=$AM$646,$K1062,0)+IF($U1062=$AN$646,$K1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1062=$AN$646,$K1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1062=$AP$646,$L1062,0)","v":20141.997747012614},{"$f":"IF($U1062=$AQ$646,$L1062,0)","v":0},{"$f":"IF($U1062=$AR$646,$L1062,0)+IF($U1062=$AS$646,$L1062,0)*$X$643","v":0},{"$f":"IF($U1062=$AS$646,$L1062,0)*$Y$643","v":0},0,{"$f":"IF($U1062=$AU$646,$M1062,0)","v":4244741.2847200017},{"$f":"IF($U1062=$AV$646,$M1062,0)","v":0},{"$f":"IF($U1062=$AW$646,$M1062,0)+IF($U1062=$AX$646,$M1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1062=$AX$646,$M1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1062=$AZ$646,$N1062,0)","v":0},{"$f":"IF($U1062=$BA$646,$N1062,0)","v":0},{"$f":"IF($U1062=$BB$646,$N1062,0)+IF($U1062=$BC$646,$N1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1062=$BC$646,$N1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1062=$BE$646,$O1062,0)","v":0},{"$f":"IF($U1062=$BF$646,$O1062,0)","v":0},{"$f":"IF($U1062=$BG$646,$O1062,0)+IF($U1062=$BH$646,$O1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1062=$BH$646,$O1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1062=$BJ$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BK$646,$P1062,0)","v":0},{"$f":"IF($U1062=$BL$646,$P1062,0)+IF($U1062=$BM$646,$P1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1062=$BM$646,$P1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1062=$BO$646,$Q1062,0)","v":988720.48894910689},{"$f":"IF($U1062=$BP$646,$Q1062,0)","v":0},{"$f":"IF($U1062=$BQ$646,$Q1062,0)+IF($U1062=$BR$646,$Q1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1062=$BR$646,$Q1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1062=$BT$646,$R1062,0)","v":26739.645450704291},{"$f":"IF($U1062=$BU$646,$R1062,0)","v":0},{"$f":"IF($U1062=$BV$646,$R1062,0)+IF($U1062=$BW$646,$R1062,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1062=$BW$646,$R1062,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1054,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1060","v":55618626.667862453},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1063","v":48728170.151218988},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1063","v":451046.74723400018},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1063","v":24563.28439798667},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1063","v":5176486.894797557},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1063","v":0},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1063","v":1205750.4357419258},{"$f":"VLOOKUP($F1063,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1063","v":32609.154471998492},{"$f":"SUM(H1063:R1063)","v":55618626.66786246},null,"Customer",{"$f":"IF($U1063=$V$646,$H1063,0)","v":48728170.151218988},{"$f":"IF($U1063=$W$646,$H1063,0)","v":0},{"$f":"IF($U1063=$X$646,$H1063,0)+IF($U1063=$Y$646,$H1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1063=$Y$646,$H1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1063=$AA$646,$I1063,0)","v":0},{"$f":"IF($U1063=$AB$646,$I1063,0)","v":0},{"$f":"IF($U1063=$AC$646,$I1063,0)+IF($U1063=$AD$646,$I1063,0)*$X$643","v":0},{"$f":"IF($U1063=$AD$646,$I1063,0)*$Y$643","v":0},0,{"$f":"IF($U1063=$AF$646,$J1063,0)","v":0},{"$f":"IF($U1063=$AG$646,$J1063,0)","v":0},{"$f":"IF($U1063=$AH$646,$J1063,0)+IF($U1063=$AI$646,$J1063,0)*$X$643","v":0},{"$f":"IF($U1063=$AI$646,$J1063,0)*$Y$643","v":0},0,{"$f":"IF($U1063=$AK$646,$K1063,0)","v":451046.74723400018},{"$f":"IF($U1063=$AL$646,$K1063,0)","v":0},{"$f":"IF($U1063=$AM$646,$K1063,0)+IF($U1063=$AN$646,$K1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1063=$AN$646,$K1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1063=$AP$646,$L1063,0)","v":24563.28439798667},{"$f":"IF($U1063=$AQ$646,$L1063,0)","v":0},{"$f":"IF($U1063=$AR$646,$L1063,0)+IF($U1063=$AS$646,$L1063,0)*$X$643","v":0},{"$f":"IF($U1063=$AS$646,$L1063,0)*$Y$643","v":0},0,{"$f":"IF($U1063=$AU$646,$M1063,0)","v":5176486.894797557},{"$f":"IF($U1063=$AV$646,$M1063,0)","v":0},{"$f":"IF($U1063=$AW$646,$M1063,0)+IF($U1063=$AX$646,$M1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1063=$AX$646,$M1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1063=$AZ$646,$N1063,0)","v":0},{"$f":"IF($U1063=$BA$646,$N1063,0)","v":0},{"$f":"IF($U1063=$BB$646,$N1063,0)+IF($U1063=$BC$646,$N1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1063=$BC$646,$N1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1063=$BE$646,$O1063,0)","v":0},{"$f":"IF($U1063=$BF$646,$O1063,0)","v":0},{"$f":"IF($U1063=$BG$646,$O1063,0)+IF($U1063=$BH$646,$O1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1063=$BH$646,$O1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1063=$BJ$646,$P1063,0)","v":0},{"$f":"IF($U1063=$BK$646,$P1063,0)","v":0},{"$f":"IF($U1063=$BL$646,$P1063,0)+IF($U1063=$BM$646,$P1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1063=$BM$646,$P1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1063=$BO$646,$Q1063,0)","v":1205750.4357419258},{"$f":"IF($U1063=$BP$646,$Q1063,0)","v":0},{"$f":"IF($U1063=$BQ$646,$Q1063,0)+IF($U1063=$BR$646,$Q1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1063=$BR$646,$Q1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1063=$BT$646,$R1063,0)","v":32609.154471998492},{"$f":"IF($U1063=$BU$646,$R1063,0)","v":0},{"$f":"IF($U1063=$BV$646,$R1063,0)+IF($U1063=$BW$646,$R1063,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1063=$BW$646,$R1063,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1055,null,null,"Total",null,null,{"$f":"SUM(G1061:G1063)","v":101226137.24685669},{"$f":"SUM(H1061:H1063)","v":88685477.06097196},{"$f":"SUM(I1061:I1063)","v":0},0,820906.99960844452,44705.282144999284,9421228.1795175597,0,0,0,2194470.9246910326,59348.799922702783,{"$f":"SUM(S1061:S1063)","v":101226137.2468567},null,null,{"$f":"SUM(V1061:V1063)","v":88685477.06097196},{"$f":"SUM(W1061:W1063)","v":0},0,0,0,{"$f":"SUM(AA1061:AA1063)","v":0},{"$f":"SUM(AB1061:AB1063)","v":0},0,0,0,{"$f":"SUM(AF1061:AF1063)","v":0},{"$f":"SUM(AG1061:AG1063)","v":0},0,0,0,{"$f":"SUM(AK1061:AK1063)","v":820906.99960844452},{"$f":"SUM(AL1061:AL1063)","v":0},0,0,0,{"$f":"SUM(AP1061:AP1063)","v":44705.282144999284},{"$f":"SUM(AQ1061:AQ1063)","v":0},0,0,0,{"$f":"SUM(AU1061:AU1063)","v":9421228.1795175597},{"$f":"SUM(AV1061:AV1063)","v":0},0,0,0,{"$f":"SUM(AZ1061:AZ1063)","v":0},{"$f":"SUM(BA1061:BA1063)","v":0},0,0,0,{"$f":"SUM(BE1061:BE1063)","v":0},{"$f":"SUM(BF1061:BF1063)","v":0},0,0,0,{"$f":"SUM(BJ1061:BJ1063)","v":0},{"$f":"SUM(BK1061:BK1063)","v":0},0,0,0,{"$f":"SUM(BO1061:BO1063)","v":2194470.9246910326},{"$f":"SUM(BP1061:BP1063)","v":0},0,0,0,{"$f":"SUM(BT1061:BT1063)","v":59348.799922702783},{"$f":"SUM(BU1061:BU1063)","v":0},0,0,0,0]
[1056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1057,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1058,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1064","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1067","v":0},{"$f":"VLOOKUP($F1067,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1067","v":0},{"$f":"SUM(H1067:R1067)","v":0},null,"Customer",{"$f":"IF($U1067=$V$646,$H1067,0)","v":0},{"$f":"IF($U1067=$W$646,$H1067,0)","v":0},{"$f":"IF($U1067=$X$646,$H1067,0)+IF($U1067=$Y$646,$H1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1067=$Y$646,$H1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1067=$AK$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AL$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AM$646,$K1067,0)+IF($U1067=$AN$646,$K1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AN$646,$K1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AP$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AQ$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AR$646,$L1067,0)+IF($U1067=$AS$646,$L1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AS$646,$L1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AK$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AL$646,$K1067,0)","v":0},{"$f":"IF($U1067=$AM$646,$K1067,0)+IF($U1067=$AN$646,$K1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1067=$AN$646,$K1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1067=$AP$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AQ$646,$L1067,0)","v":0},{"$f":"IF($U1067=$AR$646,$L1067,0)+IF($U1067=$AS$646,$L1067,0)*$X$643","v":0},{"$f":"IF($U1067=$AS$646,$L1067,0)*$Y$643","v":0},0,{"$f":"IF($U1067=$AU$646,$M1067,0)","v":0},{"$f":"IF($U1067=$AV$646,$M1067,0)","v":0},{"$f":"IF($U1067=$AW$646,$M1067,0)+IF($U1067=$AX$646,$M1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1067=$AX$646,$M1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1067=$AZ$646,$N1067,0)","v":0},{"$f":"IF($U1067=$BA$646,$N1067,0)","v":0},{"$f":"IF($U1067=$BB$646,$N1067,0)+IF($U1067=$BC$646,$N1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1067=$BC$646,$N1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1067=$BE$646,$O1067,0)","v":0},{"$f":"IF($U1067=$BF$646,$O1067,0)","v":0},{"$f":"IF($U1067=$BG$646,$O1067,0)+IF($U1067=$BH$646,$O1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1067=$BH$646,$O1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1067=$BJ$646,$P1067,0)","v":0},{"$f":"IF($U1067=$BK$646,$P1067,0)","v":0},{"$f":"IF($U1067=$BL$646,$P1067,0)+IF($U1067=$BM$646,$P1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1067=$BM$646,$P1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1067=$BO$646,$Q1067,0)","v":0},{"$f":"IF($U1067=$BP$646,$Q1067,0)","v":0},{"$f":"IF($U1067=$BQ$646,$Q1067,0)+IF($U1067=$BR$646,$Q1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1067=$BR$646,$Q1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1067=$BT$646,$R1067,0)","v":0},{"$f":"IF($U1067=$BU$646,$R1067,0)","v":0},{"$f":"IF($U1067=$BV$646,$R1067,0)+IF($U1067=$BW$646,$R1067,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1067=$BW$646,$R1067,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1059,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1065","v":13682050.989029817},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1068","v":11987014.936424747},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1068","v":110956.4360685213},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1068","v":6042.5100317244196},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1068","v":1273403.5678660304},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1068","v":0},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1068","v":296611.76354428619},{"$f":"VLOOKUP($F1068,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1068","v":8021.7750945086391},{"$f":"SUM(H1068:R1068)","v":13682050.989029819},null,"Customer",{"$f":"IF($U1068=$V$646,$H1068,0)","v":11987014.936424747},{"$f":"IF($U1068=$W$646,$H1068,0)","v":0},{"$f":"IF($U1068=$X$646,$H1068,0)+IF($U1068=$Y$646,$H1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1068=$Y$646,$H1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1068=$AA$646,$I1068,0)","v":0},{"$f":"IF($U1068=$AB$646,$I1068,0)","v":0},{"$f":"IF($U1068=$AC$646,$I1068,0)+IF($U1068=$AD$646,$I1068,0)*$X$643","v":0},{"$f":"IF($U1068=$AD$646,$I1068,0)*$Y$643","v":0},0,{"$f":"IF($U1068=$AF$646,$J1068,0)","v":0},{"$f":"IF($U1068=$AG$646,$J1068,0)","v":0},{"$f":"IF($U1068=$AH$646,$J1068,0)+IF($U1068=$AI$646,$J1068,0)*$X$643","v":0},{"$f":"IF($U1068=$AI$646,$J1068,0)*$Y$643","v":0},0,{"$f":"IF($U1068=$AK$646,$K1068,0)","v":110956.4360685213},{"$f":"IF($U1068=$AL$646,$K1068,0)","v":0},{"$f":"IF($U1068=$AM$646,$K1068,0)+IF($U1068=$AN$646,$K1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1068=$AN$646,$K1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1068=$AP$646,$L1068,0)","v":6042.5100317244196},{"$f":"IF($U1068=$AQ$646,$L1068,0)","v":0},{"$f":"IF($U1068=$AR$646,$L1068,0)+IF($U1068=$AS$646,$L1068,0)*$X$643","v":0},{"$f":"IF($U1068=$AS$646,$L1068,0)*$Y$643","v":0},0,{"$f":"IF($U1068=$AU$646,$M1068,0)","v":1273403.5678660304},{"$f":"IF($U1068=$AV$646,$M1068,0)","v":0},{"$f":"IF($U1068=$AW$646,$M1068,0)+IF($U1068=$AX$646,$M1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1068=$AX$646,$M1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1068=$AZ$646,$N1068,0)","v":0},{"$f":"IF($U1068=$BA$646,$N1068,0)","v":0},{"$f":"IF($U1068=$BB$646,$N1068,0)+IF($U1068=$BC$646,$N1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1068=$BC$646,$N1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1068=$BE$646,$O1068,0)","v":0},{"$f":"IF($U1068=$BF$646,$O1068,0)","v":0},{"$f":"IF($U1068=$BG$646,$O1068,0)+IF($U1068=$BH$646,$O1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1068=$BH$646,$O1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1068=$BJ$646,$P1068,0)","v":0},{"$f":"IF($U1068=$BK$646,$P1068,0)","v":0},{"$f":"IF($U1068=$BL$646,$P1068,0)+IF($U1068=$BM$646,$P1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1068=$BM$646,$P1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1068=$BO$646,$Q1068,0)","v":296611.76354428619},{"$f":"IF($U1068=$BP$646,$Q1068,0)","v":0},{"$f":"IF($U1068=$BQ$646,$Q1068,0)+IF($U1068=$BR$646,$Q1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1068=$BR$646,$Q1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1068=$BT$646,$R1068,0)","v":8021.7750945086391},{"$f":"IF($U1068=$BU$646,$R1068,0)","v":0},{"$f":"IF($U1068=$BV$646,$R1068,0)+IF($U1068=$BW$646,$R1068,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1068=$BW$646,$R1068,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1060,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1066","v":30456024.388092458},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1069","v":26682901.52820633},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1069","v":246987.23353890449},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1069","v":13450.529678558209},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1069","v":2834575.7627937207},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1069","v":0},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1069","v":660252.99215322256},{"$f":"VLOOKUP($F1069,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1069","v":17856.341721722507},{"$f":"SUM(H1069:R1069)","v":30456024.388092455},null,"Customer",{"$f":"IF($U1069=$V$646,$H1069,0)","v":26682901.52820633},{"$f":"IF($U1069=$W$646,$H1069,0)","v":0},{"$f":"IF($U1069=$X$646,$H1069,0)+IF($U1069=$Y$646,$H1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1069=$Y$646,$H1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1069=$AA$646,$I1069,0)","v":0},{"$f":"IF($U1069=$AB$646,$I1069,0)","v":0},{"$f":"IF($U1069=$AC$646,$I1069,0)+IF($U1069=$AD$646,$I1069,0)*$X$643","v":0},{"$f":"IF($U1069=$AD$646,$I1069,0)*$Y$643","v":0},0,{"$f":"IF($U1069=$AF$646,$J1069,0)","v":0},{"$f":"IF($U1069=$AG$646,$J1069,0)","v":0},{"$f":"IF($U1069=$AH$646,$J1069,0)+IF($U1069=$AI$646,$J1069,0)*$X$643","v":0},{"$f":"IF($U1069=$AI$646,$J1069,0)*$Y$643","v":0},0,{"$f":"IF($U1069=$AK$646,$K1069,0)","v":246987.23353890449},{"$f":"IF($U1069=$AL$646,$K1069,0)","v":0},{"$f":"IF($U1069=$AM$646,$K1069,0)+IF($U1069=$AN$646,$K1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1069=$AN$646,$K1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1069=$AP$646,$L1069,0)","v":13450.529678558209},{"$f":"IF($U1069=$AQ$646,$L1069,0)","v":0},{"$f":"IF($U1069=$AR$646,$L1069,0)+IF($U1069=$AS$646,$L1069,0)*$X$643","v":0},{"$f":"IF($U1069=$AS$646,$L1069,0)*$Y$643","v":0},0,{"$f":"IF($U1069=$AU$646,$M1069,0)","v":2834575.7627937207},{"$f":"IF($U1069=$AV$646,$M1069,0)","v":0},{"$f":"IF($U1069=$AW$646,$M1069,0)+IF($U1069=$AX$646,$M1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1069=$AX$646,$M1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1069=$AZ$646,$N1069,0)","v":0},{"$f":"IF($U1069=$BA$646,$N1069,0)","v":0},{"$f":"IF($U1069=$BB$646,$N1069,0)+IF($U1069=$BC$646,$N1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1069=$BC$646,$N1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1069=$BE$646,$O1069,0)","v":0},{"$f":"IF($U1069=$BF$646,$O1069,0)","v":0},{"$f":"IF($U1069=$BG$646,$O1069,0)+IF($U1069=$BH$646,$O1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1069=$BH$646,$O1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1069=$BJ$646,$P1069,0)","v":0},{"$f":"IF($U1069=$BK$646,$P1069,0)","v":0},{"$f":"IF($U1069=$BL$646,$P1069,0)+IF($U1069=$BM$646,$P1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1069=$BM$646,$P1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1069=$BO$646,$Q1069,0)","v":660252.99215322256},{"$f":"IF($U1069=$BP$646,$Q1069,0)","v":0},{"$f":"IF($U1069=$BQ$646,$Q1069,0)+IF($U1069=$BR$646,$Q1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1069=$BR$646,$Q1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1069=$BT$646,$R1069,0)","v":17856.341721722507},{"$f":"IF($U1069=$BU$646,$R1069,0)","v":0},{"$f":"IF($U1069=$BV$646,$R1069,0)+IF($U1069=$BW$646,$R1069,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1069=$BW$646,$R1069,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1061,null,null,"Total",null,null,{"$f":"SUM(G1067:G1069)","v":44138075.377122276},{"$f":"SUM(H1067:H1069)","v":38669916.464631081},{"$f":"SUM(I1067:I1069)","v":0},0,357943.66960742581,19493.039710282628,4107979.3306597508,0,0,0,956864.75569750881,25878.116816231144,{"$f":"SUM(S1067:S1069)","v":44138075.377122276},null,null,{"$f":"SUM(V1067:V1069)","v":38669916.464631081},{"$f":"SUM(W1067:W1069)","v":0},0,0,0,{"$f":"SUM(AA1067:AA1069)","v":0},{"$f":"SUM(AB1067:AB1069)","v":0},0,0,0,{"$f":"SUM(AF1067:AF1069)","v":0},{"$f":"SUM(AG1067:AG1069)","v":0},0,0,0,{"$f":"SUM(AK1067:AK1069)","v":357943.66960742581},{"$f":"SUM(AL1067:AL1069)","v":0},0,0,0,{"$f":"SUM(AP1067:AP1069)","v":19493.039710282628},{"$f":"SUM(AQ1067:AQ1069)","v":0},0,0,0,{"$f":"SUM(AU1067:AU1069)","v":4107979.3306597508},{"$f":"SUM(AV1067:AV1069)","v":0},0,0,0,{"$f":"SUM(AZ1067:AZ1069)","v":0},{"$f":"SUM(BA1067:BA1069)","v":0},0,0,0,{"$f":"SUM(BE1067:BE1069)","v":0},{"$f":"SUM(BF1067:BF1069)","v":0},0,0,0,{"$f":"SUM(BJ1067:BJ1069)","v":0},{"$f":"SUM(BK1067:BK1069)","v":0},0,0,0,{"$f":"SUM(BO1067:BO1069)","v":956864.75569750881},{"$f":"SUM(BP1067:BP1069)","v":0},0,0,0,{"$f":"SUM(BT1067:BT1069)","v":25878.116816231144},{"$f":"SUM(BU1067:BU1069)","v":0},0,0,0,0]
[1062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1063,null,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1064,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1070","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1073","v":0},{"$f":"VLOOKUP($F1073,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1073","v":0},{"$f":"SUM(H1073:R1073)","v":0},null,"Customer",{"$f":"IF($U1073=$V$646,$H1073,0)","v":0},{"$f":"IF($U1073=$W$646,$H1073,0)","v":0},{"$f":"IF($U1073=$X$646,$H1073,0)+IF($U1073=$Y$646,$H1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1073=$Y$646,$H1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1073=$AA$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AB$646,$I1073,0)","v":0},{"$f":"IF($U1073=$AC$646,$I1073,0)+IF($U1073=$AD$646,$I1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AD$646,$I1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AF$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AG$646,$J1073,0)","v":0},{"$f":"IF($U1073=$AH$646,$J1073,0)+IF($U1073=$AI$646,$J1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AI$646,$J1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AK$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AL$646,$K1073,0)","v":0},{"$f":"IF($U1073=$AM$646,$K1073,0)+IF($U1073=$AN$646,$K1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1073=$AN$646,$K1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1073=$AP$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AQ$646,$L1073,0)","v":0},{"$f":"IF($U1073=$AR$646,$L1073,0)+IF($U1073=$AS$646,$L1073,0)*$X$643","v":0},{"$f":"IF($U1073=$AS$646,$L1073,0)*$Y$643","v":0},0,{"$f":"IF($U1073=$AU$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AV$646,$M1073,0)","v":0},{"$f":"IF($U1073=$AW$646,$M1073,0)+IF($U1073=$AX$646,$M1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1073=$AX$646,$M1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1073=$AZ$646,$N1073,0)","v":0},{"$f":"IF($U1073=$BA$646,$N1073,0)","v":0},{"$f":"IF($U1073=$BB$646,$N1073,0)+IF($U1073=$BC$646,$N1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1073=$BC$646,$N1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1073=$BE$646,$O1073,0)","v":0},{"$f":"IF($U1073=$BF$646,$O1073,0)","v":0},{"$f":"IF($U1073=$BG$646,$O1073,0)+IF($U1073=$BH$646,$O1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1073=$BH$646,$O1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1073=$BJ$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BK$646,$P1073,0)","v":0},{"$f":"IF($U1073=$BL$646,$P1073,0)+IF($U1073=$BM$646,$P1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1073=$BM$646,$P1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1073=$BO$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BP$646,$Q1073,0)","v":0},{"$f":"IF($U1073=$BQ$646,$Q1073,0)+IF($U1073=$BR$646,$Q1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1073=$BR$646,$Q1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1073=$BT$646,$R1073,0)","v":0},{"$f":"IF($U1073=$BU$646,$R1073,0)","v":0},{"$f":"IF($U1073=$BV$646,$R1073,0)+IF($U1073=$BW$646,$R1073,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1073=$BW$646,$R1073,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1065,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1071","v":64033778.320534162},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1074","v":56100789.112640351},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1074","v":519290.55345173954},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1074","v":28279.732927561749},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1074","v":5959694.3354976242},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1074","v":0},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1074","v":1388181.6351427229},{"$f":"VLOOKUP($F1074,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1074","v":37542.950874163616},{"$f":"SUM(H1074:R1074)","v":64033778.320534162},null,"Customer",{"$f":"IF($U1074=$V$646,$H1074,0)","v":56100789.112640351},{"$f":"IF($U1074=$W$646,$H1074,0)","v":0},{"$f":"IF($U1074=$X$646,$H1074,0)+IF($U1074=$Y$646,$H1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1074=$Y$646,$H1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1074=$AA$646,$I1074,0)","v":0},{"$f":"IF($U1074=$AB$646,$I1074,0)","v":0},{"$f":"IF($U1074=$AC$646,$I1074,0)+IF($U1074=$AD$646,$I1074,0)*$X$643","v":0},{"$f":"IF($U1074=$AD$646,$I1074,0)*$Y$643","v":0},0,{"$f":"IF($U1074=$AF$646,$J1074,0)","v":0},{"$f":"IF($U1074=$AG$646,$J1074,0)","v":0},{"$f":"IF($U1074=$AH$646,$J1074,0)+IF($U1074=$AI$646,$J1074,0)*$X$643","v":0},{"$f":"IF($U1074=$AI$646,$J1074,0)*$Y$643","v":0},0,{"$f":"IF($U1074=$AK$646,$K1074,0)","v":519290.55345173954},{"$f":"IF($U1074=$AL$646,$K1074,0)","v":0},{"$f":"IF($U1074=$AM$646,$K1074,0)+IF($U1074=$AN$646,$K1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1074=$AN$646,$K1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1074=$AP$646,$L1074,0)","v":28279.732927561749},{"$f":"IF($U1074=$AQ$646,$L1074,0)","v":0},{"$f":"IF($U1074=$AR$646,$L1074,0)+IF($U1074=$AS$646,$L1074,0)*$X$643","v":0},{"$f":"IF($U1074=$AS$646,$L1074,0)*$Y$643","v":0},0,{"$f":"IF($U1074=$AU$646,$M1074,0)","v":5959694.3354976242},{"$f":"IF($U1074=$AV$646,$M1074,0)","v":0},{"$f":"IF($U1074=$AW$646,$M1074,0)+IF($U1074=$AX$646,$M1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1074=$AX$646,$M1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1074=$AZ$646,$N1074,0)","v":0},{"$f":"IF($U1074=$BA$646,$N1074,0)","v":0},{"$f":"IF($U1074=$BB$646,$N1074,0)+IF($U1074=$BC$646,$N1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1074=$BC$646,$N1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1074=$BE$646,$O1074,0)","v":0},{"$f":"IF($U1074=$BF$646,$O1074,0)","v":0},{"$f":"IF($U1074=$BG$646,$O1074,0)+IF($U1074=$BH$646,$O1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1074=$BH$646,$O1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1074=$BJ$646,$P1074,0)","v":0},{"$f":"IF($U1074=$BK$646,$P1074,0)","v":0},{"$f":"IF($U1074=$BL$646,$P1074,0)+IF($U1074=$BM$646,$P1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1074=$BM$646,$P1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1074=$BO$646,$Q1074,0)","v":1388181.6351427229},{"$f":"IF($U1074=$BP$646,$Q1074,0)","v":0},{"$f":"IF($U1074=$BQ$646,$Q1074,0)+IF($U1074=$BR$646,$Q1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1074=$BR$646,$Q1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1074=$BT$646,$R1074,0)","v":37542.950874163616},{"$f":"IF($U1074=$BU$646,$R1074,0)","v":0},{"$f":"IF($U1074=$BV$646,$R1074,0)+IF($U1074=$BW$646,$R1074,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1074=$BW$646,$R1074,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1066,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1072","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1075","v":0},{"$f":"SUM(H1075:R1075)","v":0},null,"Customer",{"$f":"IF($U1075=$V$646,$H1075,0)","v":0},{"$f":"IF($U1075=$W$646,$H1075,0)","v":0},{"$f":"IF($U1075=$X$646,$H1075,0)+IF($U1075=$Y$646,$H1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1075=$Y$646,$H1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1075=$AA$646,$I1075,0)","v":0},{"$f":"IF($U1075=$AB$646,$I1075,0)","v":0},{"$f":"IF($U1075=$AC$646,$I1075,0)+IF($U1075=$AD$646,$I1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AD$646,$I1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AF$646,$J1075,0)","v":0},{"$f":"IF($U1075=$AG$646,$J1075,0)","v":0},{"$f":"IF($U1075=$AH$646,$J1075,0)+IF($U1075=$AI$646,$J1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AI$646,$J1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AK$646,$K1075,0)","v":0},{"$f":"IF($U1075=$AL$646,$K1075,0)","v":0},{"$f":"IF($U1075=$AM$646,$K1075,0)+IF($U1075=$AN$646,$K1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1075=$AN$646,$K1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1075=$AP$646,$L1075,0)","v":0},{"$f":"IF($U1075=$AQ$646,$L1075,0)","v":0},{"$f":"IF($U1075=$AR$646,$L1075,0)+IF($U1075=$AS$646,$L1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AS$646,$L1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AU$646,$M1075,0)","v":0},{"$f":"IF($U1075=$AV$646,$M1075,0)","v":0},{"$f":"IF($U1075=$AW$646,$M1075,0)+IF($U1075=$AX$646,$M1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1075=$AX$646,$M1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1075=$AZ$646,$N1075,0)","v":0},{"$f":"IF($U1075=$BA$646,$N1075,0)","v":0},{"$f":"IF($U1075=$BB$646,$N1075,0)+IF($U1075=$BC$646,$N1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1075=$BC$646,$N1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1075=$BE$646,$O1075,0)","v":0},{"$f":"IF($U1075=$BF$646,$O1075,0)","v":0},{"$f":"IF($U1075=$BG$646,$O1075,0)+IF($U1075=$BH$646,$O1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1075=$BH$646,$O1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1075=$BJ$646,$P1075,0)","v":0},{"$f":"IF($U1075=$BK$646,$P1075,0)","v":0},{"$f":"IF($U1075=$BL$646,$P1075,0)+IF($U1075=$BM$646,$P1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1075=$BM$646,$P1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1075=$BO$646,$Q1075,0)","v":0},{"$f":"IF($U1075=$BP$646,$Q1075,0)","v":0},{"$f":"IF($U1075=$BQ$646,$Q1075,0)+IF($U1075=$BR$646,$Q1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1075=$BR$646,$Q1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1075=$BT$646,$R1075,0)","v":0},{"$f":"IF($U1075=$BU$646,$R1075,0)","v":0},{"$f":"IF($U1075=$BV$646,$R1075,0)+IF($U1075=$BW$646,$R1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1075=$BW$646,$R1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1067,null,null,"Total",null,null,{"$f":"SUM(G1073:G1075)","v":64033778.320534162},{"$f":"SUM(H1073:H1075)","v":56100789.112640351},{"$f":"SUM(I1073:I1075)","v":0},0,519290.55345173954,28279.732927561749,5959694.3354976242,0,0,0,1388181.6351427229,37542.950874163616,{"$f":"SUM(S1073:S1075)","v":64033778.320534162},null,null,{"$f":"SUM(V1073:V1075)","v":56100789.112640351},{"$f":"SUM(W1073:W1075)","v":0},0,0,0,{"$f":"SUM(AA1073:AA1075)","v":0},{"$f":"SUM(AB1073:AB1075)","v":0},0,0,0,{"$f":"SUM(AF1073:AF1075)","v":0},{"$f":"SUM(AG1073:AG1075)","v":0},0,0,0,{"$f":"SUM(AK1073:AK1075)","v":519290.55345173954},{"$f":"SUM(AL1073:AL1075)","v":0},0,0,0,{"$f":"SUM(AP1073:AP1075)","v":28279.732927561749},{"$f":"SUM(AQ1073:AQ1075)","v":0},0,0,0,{"$f":"SUM(AU1073:AU1075)","v":5959694.3354976242},{"$f":"SUM(AV1073:AV1075)","v":0},0,0,0,{"$f":"SUM(AZ1073:AZ1075)","v":0},{"$f":"SUM(BA1073:BA1075)","v":0},0,0,0,{"$f":"SUM(BE1073:BE1075)","v":0},{"$f":"SUM(BF1073:BF1075)","v":0},0,0,0,{"$f":"SUM(BJ1073:BJ1075)","v":0},{"$f":"SUM(BK1073:BK1075)","v":0},0,0,0,{"$f":"SUM(BO1073:BO1075)","v":1388181.6351427229},{"$f":"SUM(BP1073:BP1075)","v":0},0,0,0,{"$f":"SUM(BT1073:BT1075)","v":37542.950874163616},{"$f":"SUM(BU1073:BU1075)","v":0},0,0,0,0]
[1068,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1069,null,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1070,null,null,"Wyoming",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1076","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1079","v":0},{"$f":"VLOOKUP($F1079,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1079","v":0},{"$f":"SUM(H1079:R1079)","v":0},null,"Customer",{"$f":"IF($U1079=$V$646,$H1079,0)","v":0},{"$f":"IF($U1079=$W$646,$H1079,0)","v":0},{"$f":"IF($U1079=$X$646,$H1079,0)+IF($U1079=$Y$646,$H1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1079=$Y$646,$H1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1079=$AA$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AB$646,$I1079,0)","v":0},{"$f":"IF($U1079=$AC$646,$I1079,0)+IF($U1079=$AD$646,$I1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AD$646,$I1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AF$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AG$646,$J1079,0)","v":0},{"$f":"IF($U1079=$AH$646,$J1079,0)+IF($U1079=$AI$646,$J1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AI$646,$J1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AK$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AL$646,$K1079,0)","v":0},{"$f":"IF($U1079=$AM$646,$K1079,0)+IF($U1079=$AN$646,$K1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1079=$AN$646,$K1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1079=$AP$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AQ$646,$L1079,0)","v":0},{"$f":"IF($U1079=$AR$646,$L1079,0)+IF($U1079=$AS$646,$L1079,0)*$X$643","v":0},{"$f":"IF($U1079=$AS$646,$L1079,0)*$Y$643","v":0},0,{"$f":"IF($U1079=$AU$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AV$646,$M1079,0)","v":0},{"$f":"IF($U1079=$AW$646,$M1079,0)+IF($U1079=$AX$646,$M1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1079=$AX$646,$M1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1079=$AZ$646,$N1079,0)","v":0},{"$f":"IF($U1079=$BA$646,$N1079,0)","v":0},{"$f":"IF($U1079=$BB$646,$N1079,0)+IF($U1079=$BC$646,$N1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1079=$BC$646,$N1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1079=$BE$646,$O1079,0)","v":0},{"$f":"IF($U1079=$BF$646,$O1079,0)","v":0},{"$f":"IF($U1079=$BG$646,$O1079,0)+IF($U1079=$BH$646,$O1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1079=$BH$646,$O1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1079=$BJ$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BK$646,$P1079,0)","v":0},{"$f":"IF($U1079=$BL$646,$P1079,0)+IF($U1079=$BM$646,$P1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1079=$BM$646,$P1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1079=$BO$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BP$646,$Q1079,0)","v":0},{"$f":"IF($U1079=$BQ$646,$Q1079,0)+IF($U1079=$BR$646,$Q1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1079=$BR$646,$Q1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1079=$BT$646,$R1079,0)","v":0},{"$f":"IF($U1079=$BU$646,$R1079,0)","v":0},{"$f":"IF($U1079=$BV$646,$R1079,0)+IF($U1079=$BW$646,$R1079,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1079=$BW$646,$R1079,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1071,null,null,"Utah",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1077","v":52487.310000000005},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1080","v":28950.263944783452},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1080","v":267.97481504717808},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1080","v":14.593479797531572},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1080","v":3075.4420173389753},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1080","v":0},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1080","v":716.35756602268339},{"$f":"VLOOKUP($F1080,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1080","v":19462.678177010192},{"$f":"SUM(H1080:R1080)","v":52487.310000000012},null,"Customer",{"$f":"IF($U1080=$V$646,$H1080,0)","v":28950.263944783452},{"$f":"IF($U1080=$W$646,$H1080,0)","v":0},{"$f":"IF($U1080=$X$646,$H1080,0)+IF($U1080=$Y$646,$H1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1080=$Y$646,$H1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1080=$AA$646,$I1080,0)","v":0},{"$f":"IF($U1080=$AB$646,$I1080,0)","v":0},{"$f":"IF($U1080=$AC$646,$I1080,0)+IF($U1080=$AD$646,$I1080,0)*$X$643","v":0},{"$f":"IF($U1080=$AD$646,$I1080,0)*$Y$643","v":0},0,{"$f":"IF($U1080=$AF$646,$J1080,0)","v":0},{"$f":"IF($U1080=$AG$646,$J1080,0)","v":0},{"$f":"IF($U1080=$AH$646,$J1080,0)+IF($U1080=$AI$646,$J1080,0)*$X$643","v":0},{"$f":"IF($U1080=$AI$646,$J1080,0)*$Y$643","v":0},0,{"$f":"IF($U1080=$AK$646,$K1080,0)","v":267.97481504717808},{"$f":"IF($U1080=$AL$646,$K1080,0)","v":0},{"$f":"IF($U1080=$AM$646,$K1080,0)+IF($U1080=$AN$646,$K1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1080=$AN$646,$K1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1080=$AP$646,$L1080,0)","v":14.593479797531572},{"$f":"IF($U1080=$AQ$646,$L1080,0)","v":0},{"$f":"IF($U1080=$AR$646,$L1080,0)+IF($U1080=$AS$646,$L1080,0)*$X$643","v":0},{"$f":"IF($U1080=$AS$646,$L1080,0)*$Y$643","v":0},0,{"$f":"IF($U1080=$AU$646,$M1080,0)","v":3075.4420173389753},{"$f":"IF($U1080=$AV$646,$M1080,0)","v":0},{"$f":"IF($U1080=$AW$646,$M1080,0)+IF($U1080=$AX$646,$M1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1080=$AX$646,$M1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1080=$AZ$646,$N1080,0)","v":0},{"$f":"IF($U1080=$BA$646,$N1080,0)","v":0},{"$f":"IF($U1080=$BB$646,$N1080,0)+IF($U1080=$BC$646,$N1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1080=$BC$646,$N1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1080=$BE$646,$O1080,0)","v":0},{"$f":"IF($U1080=$BF$646,$O1080,0)","v":0},{"$f":"IF($U1080=$BG$646,$O1080,0)+IF($U1080=$BH$646,$O1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1080=$BH$646,$O1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1080=$BJ$646,$P1080,0)","v":0},{"$f":"IF($U1080=$BK$646,$P1080,0)","v":0},{"$f":"IF($U1080=$BL$646,$P1080,0)+IF($U1080=$BM$646,$P1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1080=$BM$646,$P1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1080=$BO$646,$Q1080,0)","v":716.35756602268339},{"$f":"IF($U1080=$BP$646,$Q1080,0)","v":0},{"$f":"IF($U1080=$BQ$646,$Q1080,0)+IF($U1080=$BR$646,$Q1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1080=$BR$646,$Q1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1080=$BT$646,$R1080,0)","v":19462.678177010192},{"$f":"IF($U1080=$BU$646,$R1080,0)","v":0},{"$f":"IF($U1080=$BV$646,$R1080,0)+IF($U1080=$BW$646,$R1080,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1080=$BW$646,$R1080,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1072,null,null,"Total",null,null,{"$f":"SUM(G1079:G1080)","v":52487.310000000005},{"$f":"SUM(H1079:H1080)","v":28950.263944783452},{"$f":"SUM(I1079:I1080)","v":0},0,267.97481504717808,14.593479797531572,3075.4420173389753,0,0,0,716.35756602268339,19462.678177010192,{"$f":"SUM(S1079:S1080)","v":52487.310000000012},null,null,{"$f":"SUM(V1079:V1080)","v":28950.263944783452},{"$f":"SUM(W1079:W1080)","v":0},0,0,0,{"$f":"SUM(AA1079:AA1080)","v":0},{"$f":"SUM(AB1079:AB1080)","v":0},0,0,0,{"$f":"SUM(AF1079:AF1080)","v":0},{"$f":"SUM(AG1079:AG1080)","v":0},0,0,0,{"$f":"SUM(AK1079:AK1080)","v":267.97481504717808},{"$f":"SUM(AL1079:AL1080)","v":0},0,0,0,{"$f":"SUM(AP1079:AP1080)","v":14.593479797531572},{"$f":"SUM(AQ1079:AQ1080)","v":0},0,0,0,{"$f":"SUM(AU1079:AU1080)","v":3075.4420173389753},{"$f":"SUM(AV1079:AV1080)","v":0},0,0,0,{"$f":"SUM(AZ1079:AZ1080)","v":0},{"$f":"SUM(BA1079:BA1080)","v":0},0,0,0,{"$f":"SUM(BE1079:BE1080)","v":0},{"$f":"SUM(BF1079:BF1080)","v":0},0,0,0,{"$f":"SUM(BJ1079:BJ1080)","v":0},{"$f":"SUM(BK1079:BK1080)","v":0},0,0,0,{"$f":"SUM(BO1079:BO1080)","v":716.35756602268339},{"$f":"SUM(BP1079:BP1080)","v":0},0,0,0,{"$f":"SUM(BT1079:BT1080)","v":19462.678177010192},{"$f":"SUM(BU1079:BU1080)","v":0},0,0,0,0]
[1073,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1074,null,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1075,null,null,"Wyoming",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1081","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1084","v":0},{"$f":"SUM(H1084:R1084)","v":0},null,"Distribution Plant",{"$f":"IF($U1084=$V$646,$H1084,0)","v":0},{"$f":"IF($U1084=$W$646,$H1084,0)","v":0},{"$f":"IF($U1084=$X$646,$H1084,0)+IF($U1084=$Y$646,$H1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1084=$Y$646,$H1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1084=$AA$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AB$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AC$646,$I1084,0)+IF($U1084=$AD$646,$I1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AD$646,$I1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AF$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AG$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AH$646,$J1084,0)+IF($U1084=$AI$646,$J1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AI$646,$J1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AK$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AL$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AM$646,$K1084,0)+IF($U1084=$AN$646,$K1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1084=$AN$646,$K1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1084=$AP$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AQ$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AR$646,$L1084,0)+IF($U1084=$AS$646,$L1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AS$646,$L1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AU$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AV$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AW$646,$M1084,0)+IF($U1084=$AX$646,$M1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1084=$AX$646,$M1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1084=$AZ$646,$N1084,0)","v":0},{"$f":"IF($U1084=$BA$646,$N1084,0)","v":0},{"$f":"IF($U1084=$BB$646,$N1084,0)+IF($U1084=$BC$646,$N1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1084=$BC$646,$N1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1084=$BE$646,$O1084,0)","v":0},{"$f":"IF($U1084=$BF$646,$O1084,0)","v":0},{"$f":"IF($U1084=$BG$646,$O1084,0)+IF($U1084=$BH$646,$O1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1084=$BH$646,$O1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1084=$BJ$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BK$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BL$646,$P1084,0)+IF($U1084=$BM$646,$P1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1084=$BM$646,$P1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1084=$BO$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BP$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BQ$646,$Q1084,0)+IF($U1084=$BR$646,$Q1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1084=$BR$646,$Q1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1084=$BT$646,$R1084,0)","v":0},{"$f":"IF($U1084=$BU$646,$R1084,0)","v":0},{"$f":"IF($U1084=$BV$646,$R1084,0)+IF($U1084=$BW$646,$R1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1084=$BW$646,$R1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1076,null,null,"Utah",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1082","v":42656546.705530979},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1085","v":23527940.107772805},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1085","v":217783.69312441384},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1085","v":11860.151579107944},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1085","v":2499418.1651292932},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1085","v":0},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1085","v":582185.29341486702},{"$f":"VLOOKUP($F1085,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1085","v":15817359.294510495},{"$f":"SUM(H1085:R1085)","v":42656546.705530986},null,"Distribution Plant",{"$f":"IF($U1085=$V$646,$H1085,0)","v":0},{"$f":"IF($U1085=$W$646,$H1085,0)","v":23527940.107772805},{"$f":"IF($U1085=$X$646,$H1085,0)+IF($U1085=$Y$646,$H1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1085=$Y$646,$H1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1085=$AA$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AB$646,$I1085,0)","v":0},{"$f":"IF($U1085=$AC$646,$I1085,0)+IF($U1085=$AD$646,$I1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AD$646,$I1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AF$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AG$646,$J1085,0)","v":0},{"$f":"IF($U1085=$AH$646,$J1085,0)+IF($U1085=$AI$646,$J1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AI$646,$J1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AK$646,$K1085,0)","v":0},{"$f":"IF($U1085=$AL$646,$K1085,0)","v":217783.69312441384},{"$f":"IF($U1085=$AM$646,$K1085,0)+IF($U1085=$AN$646,$K1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1085=$AN$646,$K1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1085=$AP$646,$L1085,0)","v":0},{"$f":"IF($U1085=$AQ$646,$L1085,0)","v":11860.151579107944},{"$f":"IF($U1085=$AR$646,$L1085,0)+IF($U1085=$AS$646,$L1085,0)*$X$643","v":0},{"$f":"IF($U1085=$AS$646,$L1085,0)*$Y$643","v":0},0,{"$f":"IF($U1085=$AU$646,$M1085,0)","v":0},{"$f":"IF($U1085=$AV$646,$M1085,0)","v":2499418.1651292932},{"$f":"IF($U1085=$AW$646,$M1085,0)+IF($U1085=$AX$646,$M1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1085=$AX$646,$M1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1085=$AZ$646,$N1085,0)","v":0},{"$f":"IF($U1085=$BA$646,$N1085,0)","v":0},{"$f":"IF($U1085=$BB$646,$N1085,0)+IF($U1085=$BC$646,$N1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1085=$BC$646,$N1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1085=$BE$646,$O1085,0)","v":0},{"$f":"IF($U1085=$BF$646,$O1085,0)","v":0},{"$f":"IF($U1085=$BG$646,$O1085,0)+IF($U1085=$BH$646,$O1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1085=$BH$646,$O1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1085=$BJ$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BK$646,$P1085,0)","v":0},{"$f":"IF($U1085=$BL$646,$P1085,0)+IF($U1085=$BM$646,$P1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1085=$BM$646,$P1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1085=$BO$646,$Q1085,0)","v":0},{"$f":"IF($U1085=$BP$646,$Q1085,0)","v":582185.29341486702},{"$f":"IF($U1085=$BQ$646,$Q1085,0)+IF($U1085=$BR$646,$Q1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1085=$BR$646,$Q1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1085=$BT$646,$R1085,0)","v":0},{"$f":"IF($U1085=$BU$646,$R1085,0)","v":15817359.294510495},{"$f":"IF($U1085=$BV$646,$R1085,0)+IF($U1085=$BW$646,$R1085,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1085=$BW$646,$R1085,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1077,null,null,"General",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1086","v":0},{"$f":"VLOOKUP($F1086,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1086","v":0},{"$f":"SUM(H1086:R1086)","v":0},null,"Distribution Plant",{"$f":"IF($U1086=$V$646,$H1086,0)","v":0},{"$f":"IF($U1086=$W$646,$H1086,0)","v":0},{"$f":"IF($U1086=$X$646,$H1086,0)+IF($U1086=$Y$646,$H1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1086=$Y$646,$H1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1086=$AA$646,$I1086,0)","v":0},{"$f":"IF($U1086=$AB$646,$I1086,0)","v":0},{"$f":"IF($U1086=$AC$646,$I1086,0)+IF($U1086=$AD$646,$I1086,0)*$X$643","v":0},{"$f":"IF($U1086=$AD$646,$I1086,0)*$Y$643","v":0},0,{"$f":"IF($U1086=$AF$646,$J1086,0)","v":0},{"$f":"IF($U1086=$AG$646,$J1086,0)","v":0},{"$f":"IF($U1086=$AH$646,$J1086,0)+IF($U1086=$AI$646,$J1086,0)*$X$643","v":0},{"$f":"IF($U1086=$AI$646,$J1086,0)*$Y$643","v":0},0,{"$f":"IF($U1086=$AK$646,$K1086,0)","v":0},{"$f":"IF($U1086=$AL$646,$K1086,0)","v":0},{"$f":"IF($U1086=$AM$646,$K1086,0)+IF($U1086=$AN$646,$K1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1086=$AN$646,$K1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1086=$AP$646,$L1086,0)","v":0},{"$f":"IF($U1086=$AQ$646,$L1086,0)","v":0},{"$f":"IF($U1086=$AR$646,$L1086,0)+IF($U1086=$AS$646,$L1086,0)*$X$643","v":0},{"$f":"IF($U1086=$AS$646,$L1086,0)*$Y$643","v":0},0,{"$f":"IF($U1086=$AU$646,$M1086,0)","v":0},{"$f":"IF($U1086=$AV$646,$M1086,0)","v":0},{"$f":"IF($U1086=$AW$646,$M1086,0)+IF($U1086=$AX$646,$M1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1086=$AX$646,$M1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1086=$AZ$646,$N1086,0)","v":0},{"$f":"IF($U1086=$BA$646,$N1086,0)","v":0},{"$f":"IF($U1086=$BB$646,$N1086,0)+IF($U1086=$BC$646,$N1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1086=$BC$646,$N1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1086=$BE$646,$O1086,0)","v":0},{"$f":"IF($U1086=$BF$646,$O1086,0)","v":0},{"$f":"IF($U1086=$BG$646,$O1086,0)+IF($U1086=$BH$646,$O1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1086=$BH$646,$O1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1086=$BJ$646,$P1086,0)","v":0},{"$f":"IF($U1086=$BK$646,$P1086,0)","v":0},{"$f":"IF($U1086=$BL$646,$P1086,0)+IF($U1086=$BM$646,$P1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1086=$BM$646,$P1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1086=$BO$646,$Q1086,0)","v":0},{"$f":"IF($U1086=$BP$646,$Q1086,0)","v":0},{"$f":"IF($U1086=$BQ$646,$Q1086,0)+IF($U1086=$BR$646,$Q1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1086=$BR$646,$Q1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1086=$BT$646,$R1086,0)","v":0},{"$f":"IF($U1086=$BU$646,$R1086,0)","v":0},{"$f":"IF($U1086=$BV$646,$R1086,0)+IF($U1086=$BW$646,$R1086,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1086=$BW$646,$R1086,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1078,null,null,"Total",null,null,{"$f":"SUM(G1084:G1086)","v":42656546.705530979},{"$f":"SUM(H1084:H1086)","v":23527940.107772805},{"$f":"SUM(I1084:I1086)","v":0},0,217783.69312441384,11860.151579107944,2499418.1651292932,0,0,0,582185.29341486702,15817359.294510495,{"$f":"SUM(S1084:S1086)","v":42656546.705530986},null,null,{"$f":"SUM(V1084:V1086)","v":0},{"$f":"SUM(W1084:W1086)","v":23527940.107772805},0,0,0,{"$f":"SUM(AA1084:AA1086)","v":0},{"$f":"SUM(AB1084:AB1086)","v":0},0,0,0,{"$f":"SUM(AF1084:AF1086)","v":0},{"$f":"SUM(AG1084:AG1086)","v":0},0,0,0,{"$f":"SUM(AK1084:AK1086)","v":0},{"$f":"SUM(AL1084:AL1086)","v":217783.69312441384},0,0,0,{"$f":"SUM(AP1084:AP1086)","v":0},{"$f":"SUM(AQ1084:AQ1086)","v":11860.151579107944},0,0,0,{"$f":"SUM(AU1084:AU1086)","v":0},{"$f":"SUM(AV1084:AV1086)","v":2499418.1651292932},0,0,0,{"$f":"SUM(AZ1084:AZ1086)","v":0},{"$f":"SUM(BA1084:BA1086)","v":0},0,0,0,{"$f":"SUM(BE1084:BE1086)","v":0},{"$f":"SUM(BF1084:BF1086)","v":0},0,0,0,{"$f":"SUM(BJ1084:BJ1086)","v":0},{"$f":"SUM(BK1084:BK1086)","v":0},0,0,0,{"$f":"SUM(BO1084:BO1086)","v":0},{"$f":"SUM(BP1084:BP1086)","v":582185.29341486702},0,0,0,{"$f":"SUM(BT1084:BT1086)","v":0},{"$f":"SUM(BU1084:BU1086)","v":15817359.294510495},0,0,0,0]
[1079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1080,null,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1081,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1087","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1090","v":0},{"$f":"SUM(H1090:R1090)","v":0},null,"Customer",{"$f":"IF($U1090=$V$646,$H1090,0)","v":0},{"$f":"IF($U1090=$W$646,$H1090,0)","v":0},{"$f":"IF($U1090=$X$646,$H1090,0)+IF($U1090=$Y$646,$H1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1090=$Y$646,$H1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1090=$AA$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AB$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AC$646,$I1090,0)+IF($U1090=$AD$646,$I1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AD$646,$I1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AF$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AG$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AH$646,$J1090,0)+IF($U1090=$AI$646,$J1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AI$646,$J1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AK$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AL$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AM$646,$K1090,0)+IF($U1090=$AN$646,$K1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1090=$AN$646,$K1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1090=$AP$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AQ$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AR$646,$L1090,0)+IF($U1090=$AS$646,$L1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AS$646,$L1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AU$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AV$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AW$646,$M1090,0)+IF($U1090=$AX$646,$M1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1090=$AX$646,$M1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1090=$AZ$646,$N1090,0)","v":0},{"$f":"IF($U1090=$BA$646,$N1090,0)","v":0},{"$f":"IF($U1090=$BB$646,$N1090,0)+IF($U1090=$BC$646,$N1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1090=$BC$646,$N1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1090=$BE$646,$O1090,0)","v":0},{"$f":"IF($U1090=$BF$646,$O1090,0)","v":0},{"$f":"IF($U1090=$BG$646,$O1090,0)+IF($U1090=$BH$646,$O1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1090=$BH$646,$O1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1090=$BJ$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BK$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BL$646,$P1090,0)+IF($U1090=$BM$646,$P1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1090=$BM$646,$P1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1090=$BO$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BP$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BQ$646,$Q1090,0)+IF($U1090=$BR$646,$Q1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1090=$BR$646,$Q1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1090=$BT$646,$R1090,0)","v":0},{"$f":"IF($U1090=$BU$646,$R1090,0)","v":0},{"$f":"IF($U1090=$BV$646,$R1090,0)+IF($U1090=$BW$646,$R1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1090=$BW$646,$R1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1082,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1088","v":3.637978807091713E-12},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1091","v":3.187278452183088E-12},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1091","v":2.9502679331582439E-14},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1091","v":1.6066687263976696E-15},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1091","v":3.3859069787753273E-13},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1091","v":0},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1091","v":7.886736502980445E-14},{"$f":"VLOOKUP($F1091,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1091","v":2.1329439433077202E-15},{"$f":"SUM(H1091:R1091)","v":3.637978807091713E-12},null,"Customer",{"$f":"IF($U1091=$V$646,$H1091,0)","v":3.187278452183088E-12},{"$f":"IF($U1091=$W$646,$H1091,0)","v":0},{"$f":"IF($U1091=$X$646,$H1091,0)+IF($U1091=$Y$646,$H1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1091=$Y$646,$H1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1091=$AA$646,$I1091,0)","v":0},{"$f":"IF($U1091=$AB$646,$I1091,0)","v":0},{"$f":"IF($U1091=$AC$646,$I1091,0)+IF($U1091=$AD$646,$I1091,0)*$X$643","v":0},{"$f":"IF($U1091=$AD$646,$I1091,0)*$Y$643","v":0},0,{"$f":"IF($U1091=$AF$646,$J1091,0)","v":0},{"$f":"IF($U1091=$AG$646,$J1091,0)","v":0},{"$f":"IF($U1091=$AH$646,$J1091,0)+IF($U1091=$AI$646,$J1091,0)*$X$643","v":0},{"$f":"IF($U1091=$AI$646,$J1091,0)*$Y$643","v":0},0,{"$f":"IF($U1091=$AK$646,$K1091,0)","v":2.9502679331582439E-14},{"$f":"IF($U1091=$AL$646,$K1091,0)","v":0},{"$f":"IF($U1091=$AM$646,$K1091,0)+IF($U1091=$AN$646,$K1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1091=$AN$646,$K1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1091=$AP$646,$L1091,0)","v":1.6066687263976696E-15},{"$f":"IF($U1091=$AQ$646,$L1091,0)","v":0},{"$f":"IF($U1091=$AR$646,$L1091,0)+IF($U1091=$AS$646,$L1091,0)*$X$643","v":0},{"$f":"IF($U1091=$AS$646,$L1091,0)*$Y$643","v":0},0,{"$f":"IF($U1091=$AU$646,$M1091,0)","v":3.3859069787753273E-13},{"$f":"IF($U1091=$AV$646,$M1091,0)","v":0},{"$f":"IF($U1091=$AW$646,$M1091,0)+IF($U1091=$AX$646,$M1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1091=$AX$646,$M1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1091=$AZ$646,$N1091,0)","v":0},{"$f":"IF($U1091=$BA$646,$N1091,0)","v":0},{"$f":"IF($U1091=$BB$646,$N1091,0)+IF($U1091=$BC$646,$N1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1091=$BC$646,$N1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1091=$BE$646,$O1091,0)","v":0},{"$f":"IF($U1091=$BF$646,$O1091,0)","v":0},{"$f":"IF($U1091=$BG$646,$O1091,0)+IF($U1091=$BH$646,$O1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1091=$BH$646,$O1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1091=$BJ$646,$P1091,0)","v":0},{"$f":"IF($U1091=$BK$646,$P1091,0)","v":0},{"$f":"IF($U1091=$BL$646,$P1091,0)+IF($U1091=$BM$646,$P1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1091=$BM$646,$P1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1091=$BO$646,$Q1091,0)","v":7.886736502980445E-14},{"$f":"IF($U1091=$BP$646,$Q1091,0)","v":0},{"$f":"IF($U1091=$BQ$646,$Q1091,0)+IF($U1091=$BR$646,$Q1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1091=$BR$646,$Q1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1091=$BT$646,$R1091,0)","v":2.1329439433077202E-15},{"$f":"IF($U1091=$BU$646,$R1091,0)","v":0},{"$f":"IF($U1091=$BV$646,$R1091,0)+IF($U1091=$BW$646,$R1091,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1091=$BW$646,$R1091,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1083,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1092","v":0},{"$f":"VLOOKUP($F1092,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1092","v":0},{"$f":"SUM(H1092:R1092)","v":0},null,"Customer",{"$f":"IF($U1092=$V$646,$H1092,0)","v":0},{"$f":"IF($U1092=$W$646,$H1092,0)","v":0},{"$f":"IF($U1092=$X$646,$H1092,0)+IF($U1092=$Y$646,$H1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1092=$Y$646,$H1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1092:Y1092)-H1092","v":0},{"$f":"IF($U1092=$AA$646,$I1092,0)","v":0},{"$f":"IF($U1092=$AB$646,$I1092,0)","v":0},{"$f":"IF($U1092=$AC$646,$I1092,0)+IF($U1092=$AD$646,$I1092,0)*$X$643","v":0},{"$f":"IF($U1092=$AD$646,$I1092,0)*$Y$643","v":0},0,{"$f":"IF($U1092=$AF$646,$J1092,0)","v":0},{"$f":"IF($U1092=$AG$646,$J1092,0)","v":0},{"$f":"IF($U1092=$AH$646,$J1092,0)+IF($U1092=$AI$646,$J1092,0)*$X$643","v":0},{"$f":"IF($U1092=$AI$646,$J1092,0)*$Y$643","v":0},0,{"$f":"IF($U1092=$AK$646,$K1092,0)","v":0},{"$f":"IF($U1092=$AL$646,$K1092,0)","v":0},{"$f":"IF($U1092=$AM$646,$K1092,0)+IF($U1092=$AN$646,$K1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1092=$AN$646,$K1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1092:AN1092)-K1092","v":0},{"$f":"IF($U1092=$AP$646,$L1092,0)","v":0},{"$f":"IF($U1092=$AQ$646,$L1092,0)","v":0},{"$f":"IF($U1092=$AR$646,$L1092,0)+IF($U1092=$AS$646,$L1092,0)*$X$643","v":0},{"$f":"IF($U1092=$AS$646,$L1092,0)*$Y$643","v":0},{"$f":"SUM(AP1092:AS1092)-L1092","v":0},{"$f":"IF($U1092=$AU$646,$M1092,0)","v":0},{"$f":"IF($U1092=$AV$646,$M1092,0)","v":0},{"$f":"IF($U1092=$AW$646,$M1092,0)+IF($U1092=$AX$646,$M1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1092=$AX$646,$M1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1092:AX1092)-M1092","v":0},{"$f":"IF($U1092=$AZ$646,$N1092,0)","v":0},{"$f":"IF($U1092=$BA$646,$N1092,0)","v":0},{"$f":"IF($U1092=$BB$646,$N1092,0)+IF($U1092=$BC$646,$N1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1092=$BC$646,$N1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1092=$BE$646,$O1092,0)","v":0},{"$f":"IF($U1092=$BF$646,$O1092,0)","v":0},{"$f":"IF($U1092=$BG$646,$O1092,0)+IF($U1092=$BH$646,$O1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1092=$BH$646,$O1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1092=$BJ$646,$P1092,0)","v":0},{"$f":"IF($U1092=$BK$646,$P1092,0)","v":0},{"$f":"IF($U1092=$BL$646,$P1092,0)+IF($U1092=$BM$646,$P1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1092=$BM$646,$P1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1092=$BO$646,$Q1092,0)","v":0},{"$f":"IF($U1092=$BP$646,$Q1092,0)","v":0},{"$f":"IF($U1092=$BQ$646,$Q1092,0)+IF($U1092=$BR$646,$Q1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1092=$BR$646,$Q1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1092:BR1092)-Q1092","v":0},{"$f":"IF($U1092=$BT$646,$R1092,0)","v":0},{"$f":"IF($U1092=$BU$646,$R1092,0)","v":0},{"$f":"IF($U1092=$BV$646,$R1092,0)+IF($U1092=$BW$646,$R1092,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1092=$BW$646,$R1092,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1092:BW1092)-R1092","v":0},{"$f":"SUM(V1092:BW1092)-S1092","v":0}]
[1084,null,null,"Total",null,null,{"$f":"SUM(G1090:G1092)","v":3.637978807091713E-12},{"$f":"SUM(H1090:H1092)","v":3.187278452183088E-12},{"$f":"SUM(I1090:I1092)","v":0},0,2.9502679331582439E-14,1.6066687263976696E-15,3.3859069787753273E-13,0,0,0,7.886736502980445E-14,2.1329439433077202E-15,{"$f":"SUM(S1090:S1092)","v":3.637978807091713E-12},null,null,{"$f":"SUM(V1090:V1092)","v":3.187278452183088E-12},{"$f":"SUM(W1090:W1092)","v":0},0,0,0,{"$f":"SUM(AA1090:AA1092)","v":0},{"$f":"SUM(AB1090:AB1092)","v":0},0,0,0,{"$f":"SUM(AF1090:AF1092)","v":0},{"$f":"SUM(AG1090:AG1092)","v":0},0,0,0,{"$f":"SUM(AK1090:AK1092)","v":2.9502679331582439E-14},{"$f":"SUM(AL1090:AL1092)","v":0},0,0,0,{"$f":"SUM(AP1090:AP1092)","v":1.6066687263976696E-15},{"$f":"SUM(AQ1090:AQ1092)","v":0},0,0,0,{"$f":"SUM(AU1090:AU1092)","v":3.3859069787753273E-13},{"$f":"SUM(AV1090:AV1092)","v":0},0,0,0,{"$f":"SUM(AZ1090:AZ1092)","v":0},{"$f":"SUM(BA1090:BA1092)","v":0},0,0,0,{"$f":"SUM(BE1090:BE1092)","v":0},{"$f":"SUM(BF1090:BF1092)","v":0},0,0,0,{"$f":"SUM(BJ1090:BJ1092)","v":0},{"$f":"SUM(BK1090:BK1092)","v":0},0,0,0,{"$f":"SUM(BO1090:BO1092)","v":7.886736502980445E-14},{"$f":"SUM(BP1090:BP1092)","v":0},0,0,0,{"$f":"SUM(BT1090:BT1092)","v":2.1329439433077202E-15},{"$f":"SUM(BU1090:BU1092)","v":0},0,0,0,0]
[1085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1086,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1087,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1093","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1096","v":0},{"$f":"SUM(H1096:R1096)","v":0},null,"Customer",{"$f":"IF($U1096=$V$646,$H1096,0)","v":0},{"$f":"IF($U1096=$W$646,$H1096,0)","v":0},{"$f":"IF($U1096=$X$646,$H1096,0)+IF($U1096=$Y$646,$H1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1096=$Y$646,$H1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1096=$AA$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AB$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AC$646,$I1096,0)+IF($U1096=$AD$646,$I1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AD$646,$I1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AF$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AG$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AH$646,$J1096,0)+IF($U1096=$AI$646,$J1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AI$646,$J1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AK$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AL$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AM$646,$K1096,0)+IF($U1096=$AN$646,$K1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1096=$AN$646,$K1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1096=$AP$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AQ$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AR$646,$L1096,0)+IF($U1096=$AS$646,$L1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AS$646,$L1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AU$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AV$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AW$646,$M1096,0)+IF($U1096=$AX$646,$M1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1096=$AX$646,$M1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1096=$AZ$646,$N1096,0)","v":0},{"$f":"IF($U1096=$BA$646,$N1096,0)","v":0},{"$f":"IF($U1096=$BB$646,$N1096,0)+IF($U1096=$BC$646,$N1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1096=$BC$646,$N1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1096=$BE$646,$O1096,0)","v":0},{"$f":"IF($U1096=$BF$646,$O1096,0)","v":0},{"$f":"IF($U1096=$BG$646,$O1096,0)+IF($U1096=$BH$646,$O1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1096=$BH$646,$O1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE1096:BH1096)-O1096","v":0},{"$f":"IF($U1096=$BJ$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BK$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BL$646,$P1096,0)+IF($U1096=$BM$646,$P1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1096=$BM$646,$P1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1096=$BO$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BP$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BQ$646,$Q1096,0)+IF($U1096=$BR$646,$Q1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1096=$BR$646,$Q1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1096=$BT$646,$R1096,0)","v":0},{"$f":"IF($U1096=$BU$646,$R1096,0)","v":0},{"$f":"IF($U1096=$BV$646,$R1096,0)+IF($U1096=$BW$646,$R1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1096=$BW$646,$R1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1088,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1094","v":15325759.608256325},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1097","v":13427088.488671856},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1097","v":124286.31259585735},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1097","v":6768.4337860556661},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1097","v":1426385.3409885995},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1097","v":0},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1097","v":332245.5521255908},{"$f":"VLOOKUP($F1097,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1097","v":8985.4800883660955},{"$f":"SUM(H1097:R1097)","v":15325759.608256323},null,"Customer",{"$f":"IF($U1097=$V$646,$H1097,0)","v":13427088.488671856},{"$f":"IF($U1097=$W$646,$H1097,0)","v":0},{"$f":"IF($U1097=$X$646,$H1097,0)+IF($U1097=$Y$646,$H1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1097=$Y$646,$H1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1097=$AA$646,$I1097,0)","v":0},{"$f":"IF($U1097=$AB$646,$I1097,0)","v":0},{"$f":"IF($U1097=$AC$646,$I1097,0)+IF($U1097=$AD$646,$I1097,0)*$X$643","v":0},{"$f":"IF($U1097=$AD$646,$I1097,0)*$Y$643","v":0},0,{"$f":"IF($U1097=$AF$646,$J1097,0)","v":0},{"$f":"IF($U1097=$AG$646,$J1097,0)","v":0},{"$f":"IF($U1097=$AH$646,$J1097,0)+IF($U1097=$AI$646,$J1097,0)*$X$643","v":0},{"$f":"IF($U1097=$AI$646,$J1097,0)*$Y$643","v":0},0,{"$f":"IF($U1097=$AK$646,$K1097,0)","v":124286.31259585735},{"$f":"IF($U1097=$AL$646,$K1097,0)","v":0},{"$f":"IF($U1097=$AM$646,$K1097,0)+IF($U1097=$AN$646,$K1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1097=$AN$646,$K1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1097=$AP$646,$L1097,0)","v":6768.4337860556661},{"$f":"IF($U1097=$AQ$646,$L1097,0)","v":0},{"$f":"IF($U1097=$AR$646,$L1097,0)+IF($U1097=$AS$646,$L1097,0)*$X$643","v":0},{"$f":"IF($U1097=$AS$646,$L1097,0)*$Y$643","v":0},0,{"$f":"IF($U1097=$AU$646,$M1097,0)","v":1426385.3409885995},{"$f":"IF($U1097=$AV$646,$M1097,0)","v":0},{"$f":"IF($U1097=$AW$646,$M1097,0)+IF($U1097=$AX$646,$M1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1097=$AX$646,$M1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1097=$AZ$646,$N1097,0)","v":0},{"$f":"IF($U1097=$BA$646,$N1097,0)","v":0},{"$f":"IF($U1097=$BB$646,$N1097,0)+IF($U1097=$BC$646,$N1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1097=$BC$646,$N1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1097=$BE$646,$O1097,0)","v":0},{"$f":"IF($U1097=$BF$646,$O1097,0)","v":0},{"$f":"IF($U1097=$BG$646,$O1097,0)+IF($U1097=$BH$646,$O1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1097=$BH$646,$O1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1097=$BJ$646,$P1097,0)","v":0},{"$f":"IF($U1097=$BK$646,$P1097,0)","v":0},{"$f":"IF($U1097=$BL$646,$P1097,0)+IF($U1097=$BM$646,$P1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1097=$BM$646,$P1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1097=$BO$646,$Q1097,0)","v":332245.5521255908},{"$f":"IF($U1097=$BP$646,$Q1097,0)","v":0},{"$f":"IF($U1097=$BQ$646,$Q1097,0)+IF($U1097=$BR$646,$Q1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1097=$BR$646,$Q1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1097=$BT$646,$R1097,0)","v":8985.4800883660955},{"$f":"IF($U1097=$BU$646,$R1097,0)","v":0},{"$f":"IF($U1097=$BV$646,$R1097,0)+IF($U1097=$BW$646,$R1097,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1097=$BW$646,$R1097,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1089,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1095","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1098","v":0},{"$f":"VLOOKUP($F1098,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1098","v":0},{"$f":"SUM(H1098:R1098)","v":0},null,"Customer",{"$f":"IF($U1098=$V$646,$H1098,0)","v":0},{"$f":"IF($U1098=$W$646,$H1098,0)","v":0},{"$f":"IF($U1098=$X$646,$H1098,0)+IF($U1098=$Y$646,$H1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1098=$Y$646,$H1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1098=$AA$646,$I1098,0)","v":0},{"$f":"IF($U1098=$AB$646,$I1098,0)","v":0},{"$f":"IF($U1098=$AC$646,$I1098,0)+IF($U1098=$AD$646,$I1098,0)*$X$643","v":0},{"$f":"IF($U1098=$AD$646,$I1098,0)*$Y$643","v":0},0,{"$f":"IF($U1098=$AF$646,$J1098,0)","v":0},{"$f":"IF($U1098=$AG$646,$J1098,0)","v":0},{"$f":"IF($U1098=$AH$646,$J1098,0)+IF($U1098=$AI$646,$J1098,0)*$X$643","v":0},{"$f":"IF($U1098=$AI$646,$J1098,0)*$Y$643","v":0},0,{"$f":"IF($U1098=$AK$646,$K1098,0)","v":0},{"$f":"IF($U1098=$AL$646,$K1098,0)","v":0},{"$f":"IF($U1098=$AM$646,$K1098,0)+IF($U1098=$AN$646,$K1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1098=$AN$646,$K1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1098=$AP$646,$L1098,0)","v":0},{"$f":"IF($U1098=$AQ$646,$L1098,0)","v":0},{"$f":"IF($U1098=$AR$646,$L1098,0)+IF($U1098=$AS$646,$L1098,0)*$X$643","v":0},{"$f":"IF($U1098=$AS$646,$L1098,0)*$Y$643","v":0},0,{"$f":"IF($U1098=$AU$646,$M1098,0)","v":0},{"$f":"IF($U1098=$AV$646,$M1098,0)","v":0},{"$f":"IF($U1098=$AW$646,$M1098,0)+IF($U1098=$AX$646,$M1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1098=$AX$646,$M1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1098=$AZ$646,$N1098,0)","v":0},{"$f":"IF($U1098=$BA$646,$N1098,0)","v":0},{"$f":"IF($U1098=$BB$646,$N1098,0)+IF($U1098=$BC$646,$N1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1098=$BC$646,$N1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1098=$BE$646,$O1098,0)","v":0},{"$f":"IF($U1098=$BF$646,$O1098,0)","v":0},{"$f":"IF($U1098=$BG$646,$O1098,0)+IF($U1098=$BH$646,$O1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1098=$BH$646,$O1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1098=$BJ$646,$P1098,0)","v":0},{"$f":"IF($U1098=$BK$646,$P1098,0)","v":0},{"$f":"IF($U1098=$BL$646,$P1098,0)+IF($U1098=$BM$646,$P1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1098=$BM$646,$P1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1098=$BO$646,$Q1098,0)","v":0},{"$f":"IF($U1098=$BP$646,$Q1098,0)","v":0},{"$f":"IF($U1098=$BQ$646,$Q1098,0)+IF($U1098=$BR$646,$Q1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1098=$BR$646,$Q1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1098=$BT$646,$R1098,0)","v":0},{"$f":"IF($U1098=$BU$646,$R1098,0)","v":0},{"$f":"IF($U1098=$BV$646,$R1098,0)+IF($U1098=$BW$646,$R1098,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1098=$BW$646,$R1098,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1090,null,null,"Total",null,null,{"$f":"SUM(G1096:G1098)","v":15325759.608256325},{"$f":"SUM(H1096:H1098)","v":13427088.488671856},{"$f":"SUM(I1096:I1098)","v":0},0,124286.31259585735,6768.4337860556661,1426385.3409885995,0,0,0,332245.5521255908,8985.4800883660955,{"$f":"SUM(S1096:S1098)","v":15325759.608256323},null,null,{"$f":"SUM(V1096:V1098)","v":13427088.488671856},{"$f":"SUM(W1096:W1098)","v":0},0,0,0,{"$f":"SUM(AA1096:AA1098)","v":0},{"$f":"SUM(AB1096:AB1098)","v":0},0,0,0,{"$f":"SUM(AF1096:AF1098)","v":0},{"$f":"SUM(AG1096:AG1098)","v":0},0,0,0,{"$f":"SUM(AK1096:AK1098)","v":124286.31259585735},{"$f":"SUM(AL1096:AL1098)","v":0},0,0,0,{"$f":"SUM(AP1096:AP1098)","v":6768.4337860556661},{"$f":"SUM(AQ1096:AQ1098)","v":0},0,0,0,{"$f":"SUM(AU1096:AU1098)","v":1426385.3409885995},{"$f":"SUM(AV1096:AV1098)","v":0},0,0,0,{"$f":"SUM(AZ1096:AZ1098)","v":0},{"$f":"SUM(BA1096:BA1098)","v":0},0,0,0,{"$f":"SUM(BE1096:BE1098)","v":0},{"$f":"SUM(BF1096:BF1098)","v":0},0,0,0,{"$f":"SUM(BJ1096:BJ1098)","v":0},{"$f":"SUM(BK1096:BK1098)","v":0},0,0,0,{"$f":"SUM(BO1096:BO1098)","v":332245.5521255908},{"$f":"SUM(BP1096:BP1098)","v":0},0,0,0,{"$f":"SUM(BT1096:BT1098)","v":8985.4800883660955},{"$f":"SUM(BU1096:BU1098)","v":0},0,0,0,0]
[1091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1092,null,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1093,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1099","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1102","v":0},{"$f":"SUM(H1102:R1102)","v":0},null,"Customer",{"$f":"IF($U1102=$V$646,$H1102,0)","v":0},{"$f":"IF($U1102=$W$646,$H1102,0)","v":0},{"$f":"IF($U1102=$X$646,$H1102,0)+IF($U1102=$Y$646,$H1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1102=$Y$646,$H1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1102=$AA$646,$I1102,0)","v":0},{"$f":"IF($U1102=$AB$646,$I1102,0)","v":0},{"$f":"IF($U1102=$AC$646,$I1102,0)+IF($U1102=$AD$646,$I1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AD$646,$I1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AF$646,$J1102,0)","v":0},{"$f":"IF($U1102=$AG$646,$J1102,0)","v":0},{"$f":"IF($U1102=$AH$646,$J1102,0)+IF($U1102=$AI$646,$J1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AI$646,$J1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AK$646,$K1102,0)","v":0},{"$f":"IF($U1102=$AL$646,$K1102,0)","v":0},{"$f":"IF($U1102=$AM$646,$K1102,0)+IF($U1102=$AN$646,$K1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1102=$AN$646,$K1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1102=$AP$646,$L1102,0)","v":0},{"$f":"IF($U1102=$AQ$646,$L1102,0)","v":0},{"$f":"IF($U1102=$AR$646,$L1102,0)+IF($U1102=$AS$646,$L1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AS$646,$L1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AU$646,$M1102,0)","v":0},{"$f":"IF($U1102=$AV$646,$M1102,0)","v":0},{"$f":"IF($U1102=$AW$646,$M1102,0)+IF($U1102=$AX$646,$M1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1102=$AX$646,$M1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1102=$AZ$646,$N1102,0)","v":0},{"$f":"IF($U1102=$BA$646,$N1102,0)","v":0},{"$f":"IF($U1102=$BB$646,$N1102,0)+IF($U1102=$BC$646,$N1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1102=$BC$646,$N1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1102=$BE$646,$O1102,0)","v":0},{"$f":"IF($U1102=$BF$646,$O1102,0)","v":0},{"$f":"IF($U1102=$BG$646,$O1102,0)+IF($U1102=$BH$646,$O1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1102=$BH$646,$O1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1102=$BJ$646,$P1102,0)","v":0},{"$f":"IF($U1102=$BK$646,$P1102,0)","v":0},{"$f":"IF($U1102=$BL$646,$P1102,0)+IF($U1102=$BM$646,$P1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1102=$BM$646,$P1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1102=$BO$646,$Q1102,0)","v":0},{"$f":"IF($U1102=$BP$646,$Q1102,0)","v":0},{"$f":"IF($U1102=$BQ$646,$Q1102,0)+IF($U1102=$BR$646,$Q1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1102=$BR$646,$Q1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1102=$BT$646,$R1102,0)","v":0},{"$f":"IF($U1102=$BU$646,$R1102,0)","v":0},{"$f":"IF($U1102=$BV$646,$R1102,0)+IF($U1102=$BW$646,$R1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1102=$BW$646,$R1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1094,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1100","v":14763738.747403219},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1103","v":12934695.02668066},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1103","v":119728.52869588339},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1103","v":6520.2241651102249},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1103","v":1374077.4399290793},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1103","v":0},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1103","v":320061.56020654459},{"$f":"VLOOKUP($F1103,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1103","v":8655.9677259431992},{"$f":"SUM(H1103:R1103)","v":14763738.747403219},null,"Customer",{"$f":"IF($U1103=$V$646,$H1103,0)","v":12934695.02668066},{"$f":"IF($U1103=$W$646,$H1103,0)","v":0},{"$f":"IF($U1103=$X$646,$H1103,0)+IF($U1103=$Y$646,$H1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1103=$Y$646,$H1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1103=$AA$646,$I1103,0)","v":0},{"$f":"IF($U1103=$AB$646,$I1103,0)","v":0},{"$f":"IF($U1103=$AC$646,$I1103,0)+IF($U1103=$AD$646,$I1103,0)*$X$643","v":0},{"$f":"IF($U1103=$AD$646,$I1103,0)*$Y$643","v":0},0,{"$f":"IF($U1103=$AF$646,$J1103,0)","v":0},{"$f":"IF($U1103=$AG$646,$J1103,0)","v":0},{"$f":"IF($U1103=$AH$646,$J1103,0)+IF($U1103=$AI$646,$J1103,0)*$X$643","v":0},{"$f":"IF($U1103=$AI$646,$J1103,0)*$Y$643","v":0},0,{"$f":"IF($U1103=$AK$646,$K1103,0)","v":119728.52869588339},{"$f":"IF($U1103=$AL$646,$K1103,0)","v":0},{"$f":"IF($U1103=$AM$646,$K1103,0)+IF($U1103=$AN$646,$K1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1103=$AN$646,$K1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1103=$AP$646,$L1103,0)","v":6520.2241651102249},{"$f":"IF($U1103=$AQ$646,$L1103,0)","v":0},{"$f":"IF($U1103=$AR$646,$L1103,0)+IF($U1103=$AS$646,$L1103,0)*$X$643","v":0},{"$f":"IF($U1103=$AS$646,$L1103,0)*$Y$643","v":0},0,{"$f":"IF($U1103=$AU$646,$M1103,0)","v":1374077.4399290793},{"$f":"IF($U1103=$AV$646,$M1103,0)","v":0},{"$f":"IF($U1103=$AW$646,$M1103,0)+IF($U1103=$AX$646,$M1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1103=$AX$646,$M1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1103=$AZ$646,$N1103,0)","v":0},{"$f":"IF($U1103=$BA$646,$N1103,0)","v":0},{"$f":"IF($U1103=$BB$646,$N1103,0)+IF($U1103=$BC$646,$N1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1103=$BC$646,$N1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1103=$BE$646,$O1103,0)","v":0},{"$f":"IF($U1103=$BF$646,$O1103,0)","v":0},{"$f":"IF($U1103=$BG$646,$O1103,0)+IF($U1103=$BH$646,$O1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1103=$BH$646,$O1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1103=$BJ$646,$P1103,0)","v":0},{"$f":"IF($U1103=$BK$646,$P1103,0)","v":0},{"$f":"IF($U1103=$BL$646,$P1103,0)+IF($U1103=$BM$646,$P1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1103=$BM$646,$P1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1103=$BO$646,$Q1103,0)","v":320061.56020654459},{"$f":"IF($U1103=$BP$646,$Q1103,0)","v":0},{"$f":"IF($U1103=$BQ$646,$Q1103,0)+IF($U1103=$BR$646,$Q1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1103=$BR$646,$Q1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1103=$BT$646,$R1103,0)","v":8655.9677259431992},{"$f":"IF($U1103=$BU$646,$R1103,0)","v":0},{"$f":"IF($U1103=$BV$646,$R1103,0)+IF($U1103=$BW$646,$R1103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1103=$BW$646,$R1103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1095,null,null,"Total",null,null,{"$f":"SUM(G1102:G1103)","v":14763738.747403219},{"$f":"SUM(H1102:H1103)","v":12934695.02668066},{"$f":"SUM(I1102:I1103)","v":0},0,119728.52869588339,6520.2241651102249,1374077.4399290793,0,0,0,320061.56020654459,8655.9677259431992,{"$f":"SUM(S1102:S1103)","v":14763738.747403219},null,null,{"$f":"SUM(V1102:V1103)","v":12934695.02668066},{"$f":"SUM(W1102:W1103)","v":0},0,0,0,{"$f":"SUM(AA1102:AA1103)","v":0},{"$f":"SUM(AB1102:AB1103)","v":0},0,0,0,{"$f":"SUM(AF1102:AF1103)","v":0},{"$f":"SUM(AG1102:AG1103)","v":0},0,0,0,{"$f":"SUM(AK1102:AK1103)","v":119728.52869588339},{"$f":"SUM(AL1102:AL1103)","v":0},0,0,0,{"$f":"SUM(AP1102:AP1103)","v":6520.2241651102249},{"$f":"SUM(AQ1102:AQ1103)","v":0},0,0,0,{"$f":"SUM(AU1102:AU1103)","v":1374077.4399290793},{"$f":"SUM(AV1102:AV1103)","v":0},0,0,0,{"$f":"SUM(AZ1102:AZ1103)","v":0},{"$f":"SUM(BA1102:BA1103)","v":0},0,0,0,{"$f":"SUM(BE1102:BE1103)","v":0},{"$f":"SUM(BF1102:BF1103)","v":0},0,0,0,{"$f":"SUM(BJ1102:BJ1103)","v":0},{"$f":"SUM(BK1102:BK1103)","v":0},0,0,0,{"$f":"SUM(BO1102:BO1103)","v":320061.56020654459},{"$f":"SUM(BP1102:BP1103)","v":0},0,0,0,{"$f":"SUM(BT1102:BT1103)","v":8655.9677259431992},{"$f":"SUM(BU1102:BU1103)","v":0},0,0,0,0]
[1096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1097,null,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1098,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1104","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1107","v":0},{"$f":"SUM(H1107:R1107)","v":0},null,"Customer",{"$f":"IF($U1107=$V$646,$H1107,0)","v":0},{"$f":"IF($U1107=$W$646,$H1107,0)","v":0},{"$f":"IF($U1107=$X$646,$H1107,0)+IF($U1107=$Y$646,$H1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1107=$Y$646,$H1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1107=$AA$646,$I1107,0)","v":0},{"$f":"IF($U1107=$AB$646,$I1107,0)","v":0},{"$f":"IF($U1107=$AC$646,$I1107,0)+IF($U1107=$AD$646,$I1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AD$646,$I1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AF$646,$J1107,0)","v":0},{"$f":"IF($U1107=$AG$646,$J1107,0)","v":0},{"$f":"IF($U1107=$AH$646,$J1107,0)+IF($U1107=$AI$646,$J1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AI$646,$J1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AK$646,$K1107,0)","v":0},{"$f":"IF($U1107=$AL$646,$K1107,0)","v":0},{"$f":"IF($U1107=$AM$646,$K1107,0)+IF($U1107=$AN$646,$K1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1107=$AN$646,$K1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1107=$AP$646,$L1107,0)","v":0},{"$f":"IF($U1107=$AQ$646,$L1107,0)","v":0},{"$f":"IF($U1107=$AR$646,$L1107,0)+IF($U1107=$AS$646,$L1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AS$646,$L1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AU$646,$M1107,0)","v":0},{"$f":"IF($U1107=$AV$646,$M1107,0)","v":0},{"$f":"IF($U1107=$AW$646,$M1107,0)+IF($U1107=$AX$646,$M1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1107=$AX$646,$M1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1107=$AZ$646,$N1107,0)","v":0},{"$f":"IF($U1107=$BA$646,$N1107,0)","v":0},{"$f":"IF($U1107=$BB$646,$N1107,0)+IF($U1107=$BC$646,$N1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1107=$BC$646,$N1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1107=$BE$646,$O1107,0)","v":0},{"$f":"IF($U1107=$BF$646,$O1107,0)","v":0},{"$f":"IF($U1107=$BG$646,$O1107,0)+IF($U1107=$BH$646,$O1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1107=$BH$646,$O1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1107=$BJ$646,$P1107,0)","v":0},{"$f":"IF($U1107=$BK$646,$P1107,0)","v":0},{"$f":"IF($U1107=$BL$646,$P1107,0)+IF($U1107=$BM$646,$P1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1107=$BM$646,$P1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1107=$BO$646,$Q1107,0)","v":0},{"$f":"IF($U1107=$BP$646,$Q1107,0)","v":0},{"$f":"IF($U1107=$BQ$646,$Q1107,0)+IF($U1107=$BR$646,$Q1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1107=$BR$646,$Q1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1107=$BT$646,$R1107,0)","v":0},{"$f":"IF($U1107=$BU$646,$R1107,0)","v":0},{"$f":"IF($U1107=$BV$646,$R1107,0)+IF($U1107=$BW$646,$R1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1107=$BW$646,$R1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1099,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1105","v":8620390.9714359958},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1108","v":7552431.6796711152},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1108","v":69908.222128005684},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1108","v":3807.0899577887185},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1108","v":802309.2903416449},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1108","v":0},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1108","v":186880.56129369693},{"$f":"VLOOKUP($F1108,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1108","v":5054.1280437441073},{"$f":"SUM(H1108:R1108)","v":8620390.9714359958},null,"Customer",{"$f":"IF($U1108=$V$646,$H1108,0)","v":7552431.6796711152},{"$f":"IF($U1108=$W$646,$H1108,0)","v":0},{"$f":"IF($U1108=$X$646,$H1108,0)+IF($U1108=$Y$646,$H1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1108=$Y$646,$H1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1108=$AA$646,$I1108,0)","v":0},{"$f":"IF($U1108=$AB$646,$I1108,0)","v":0},{"$f":"IF($U1108=$AC$646,$I1108,0)+IF($U1108=$AD$646,$I1108,0)*$X$643","v":0},{"$f":"IF($U1108=$AD$646,$I1108,0)*$Y$643","v":0},0,{"$f":"IF($U1108=$AF$646,$J1108,0)","v":0},{"$f":"IF($U1108=$AG$646,$J1108,0)","v":0},{"$f":"IF($U1108=$AH$646,$J1108,0)+IF($U1108=$AI$646,$J1108,0)*$X$643","v":0},{"$f":"IF($U1108=$AI$646,$J1108,0)*$Y$643","v":0},0,{"$f":"IF($U1108=$AK$646,$K1108,0)","v":69908.222128005684},{"$f":"IF($U1108=$AL$646,$K1108,0)","v":0},{"$f":"IF($U1108=$AM$646,$K1108,0)+IF($U1108=$AN$646,$K1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1108=$AN$646,$K1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1108=$AP$646,$L1108,0)","v":3807.0899577887185},{"$f":"IF($U1108=$AQ$646,$L1108,0)","v":0},{"$f":"IF($U1108=$AR$646,$L1108,0)+IF($U1108=$AS$646,$L1108,0)*$X$643","v":0},{"$f":"IF($U1108=$AS$646,$L1108,0)*$Y$643","v":0},0,{"$f":"IF($U1108=$AU$646,$M1108,0)","v":802309.2903416449},{"$f":"IF($U1108=$AV$646,$M1108,0)","v":0},{"$f":"IF($U1108=$AW$646,$M1108,0)+IF($U1108=$AX$646,$M1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1108=$AX$646,$M1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1108=$AZ$646,$N1108,0)","v":0},{"$f":"IF($U1108=$BA$646,$N1108,0)","v":0},{"$f":"IF($U1108=$BB$646,$N1108,0)+IF($U1108=$BC$646,$N1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1108=$BC$646,$N1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1108=$BE$646,$O1108,0)","v":0},{"$f":"IF($U1108=$BF$646,$O1108,0)","v":0},{"$f":"IF($U1108=$BG$646,$O1108,0)+IF($U1108=$BH$646,$O1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1108=$BH$646,$O1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1108=$BJ$646,$P1108,0)","v":0},{"$f":"IF($U1108=$BK$646,$P1108,0)","v":0},{"$f":"IF($U1108=$BL$646,$P1108,0)+IF($U1108=$BM$646,$P1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1108=$BM$646,$P1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1108=$BO$646,$Q1108,0)","v":186880.56129369693},{"$f":"IF($U1108=$BP$646,$Q1108,0)","v":0},{"$f":"IF($U1108=$BQ$646,$Q1108,0)+IF($U1108=$BR$646,$Q1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1108=$BR$646,$Q1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1108=$BT$646,$R1108,0)","v":5054.1280437441073},{"$f":"IF($U1108=$BU$646,$R1108,0)","v":0},{"$f":"IF($U1108=$BV$646,$R1108,0)+IF($U1108=$BW$646,$R1108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1108=$BW$646,$R1108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1100,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1106","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1109","v":0},{"$f":"VLOOKUP($F1109,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1109","v":0},{"$f":"SUM(H1109:R1109)","v":0},null,"Customer",{"$f":"IF($U1109=$V$646,$H1109,0)","v":0},{"$f":"IF($U1109=$W$646,$H1109,0)","v":0},{"$f":"IF($U1109=$X$646,$H1109,0)+IF($U1109=$Y$646,$H1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1109=$Y$646,$H1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1109=$AA$646,$I1109,0)","v":0},{"$f":"IF($U1109=$AB$646,$I1109,0)","v":0},{"$f":"IF($U1109=$AC$646,$I1109,0)+IF($U1109=$AD$646,$I1109,0)*$X$643","v":0},{"$f":"IF($U1109=$AD$646,$I1109,0)*$Y$643","v":0},0,{"$f":"IF($U1109=$AF$646,$J1109,0)","v":0},{"$f":"IF($U1109=$AG$646,$J1109,0)","v":0},{"$f":"IF($U1109=$AH$646,$J1109,0)+IF($U1109=$AI$646,$J1109,0)*$X$643","v":0},{"$f":"IF($U1109=$AI$646,$J1109,0)*$Y$643","v":0},0,{"$f":"IF($U1109=$AK$646,$K1109,0)","v":0},{"$f":"IF($U1109=$AL$646,$K1109,0)","v":0},{"$f":"IF($U1109=$AM$646,$K1109,0)+IF($U1109=$AN$646,$K1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1109=$AN$646,$K1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1109=$AP$646,$L1109,0)","v":0},{"$f":"IF($U1109=$AQ$646,$L1109,0)","v":0},{"$f":"IF($U1109=$AR$646,$L1109,0)+IF($U1109=$AS$646,$L1109,0)*$X$643","v":0},{"$f":"IF($U1109=$AS$646,$L1109,0)*$Y$643","v":0},0,{"$f":"IF($U1109=$AU$646,$M1109,0)","v":0},{"$f":"IF($U1109=$AV$646,$M1109,0)","v":0},{"$f":"IF($U1109=$AW$646,$M1109,0)+IF($U1109=$AX$646,$M1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1109=$AX$646,$M1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1109=$AZ$646,$N1109,0)","v":0},{"$f":"IF($U1109=$BA$646,$N1109,0)","v":0},{"$f":"IF($U1109=$BB$646,$N1109,0)+IF($U1109=$BC$646,$N1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1109=$BC$646,$N1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1109=$BE$646,$O1109,0)","v":0},{"$f":"IF($U1109=$BF$646,$O1109,0)","v":0},{"$f":"IF($U1109=$BG$646,$O1109,0)+IF($U1109=$BH$646,$O1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1109=$BH$646,$O1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1109=$BJ$646,$P1109,0)","v":0},{"$f":"IF($U1109=$BK$646,$P1109,0)","v":0},{"$f":"IF($U1109=$BL$646,$P1109,0)+IF($U1109=$BM$646,$P1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1109=$BM$646,$P1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1109=$BO$646,$Q1109,0)","v":0},{"$f":"IF($U1109=$BP$646,$Q1109,0)","v":0},{"$f":"IF($U1109=$BQ$646,$Q1109,0)+IF($U1109=$BR$646,$Q1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1109=$BR$646,$Q1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1109=$BT$646,$R1109,0)","v":0},{"$f":"IF($U1109=$BU$646,$R1109,0)","v":0},{"$f":"IF($U1109=$BV$646,$R1109,0)+IF($U1109=$BW$646,$R1109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1109=$BW$646,$R1109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1101,null,null,"Total",null,null,{"$f":"SUM(G1107:G1109)","v":8620390.9714359958},{"$f":"SUM(H1107:H1109)","v":7552431.6796711152},{"$f":"SUM(I1107:I1109)","v":0},0,69908.222128005684,3807.0899577887185,802309.2903416449,0,0,0,186880.56129369693,5054.1280437441073,{"$f":"SUM(S1107:S1109)","v":8620390.9714359958},null,null,{"$f":"SUM(V1107:V1109)","v":7552431.6796711152},{"$f":"SUM(W1107:W1109)","v":0},0,0,0,{"$f":"SUM(AA1107:AA1109)","v":0},{"$f":"SUM(AB1107:AB1109)","v":0},0,0,0,{"$f":"SUM(AF1107:AF1109)","v":0},{"$f":"SUM(AG1107:AG1109)","v":0},0,0,0,{"$f":"SUM(AK1107:AK1109)","v":69908.222128005684},{"$f":"SUM(AL1107:AL1109)","v":0},0,0,0,{"$f":"SUM(AP1107:AP1109)","v":3807.0899577887185},{"$f":"SUM(AQ1107:AQ1109)","v":0},0,0,0,{"$f":"SUM(AU1107:AU1109)","v":802309.2903416449},{"$f":"SUM(AV1107:AV1109)","v":0},0,0,0,{"$f":"SUM(AZ1107:AZ1109)","v":0},{"$f":"SUM(BA1107:BA1109)","v":0},0,0,0,{"$f":"SUM(BE1107:BE1109)","v":0},{"$f":"SUM(BF1107:BF1109)","v":0},0,0,0,{"$f":"SUM(BJ1107:BJ1109)","v":0},{"$f":"SUM(BK1107:BK1109)","v":0},0,0,0,{"$f":"SUM(BO1107:BO1109)","v":186880.56129369693},{"$f":"SUM(BP1107:BP1109)","v":0},0,0,0,{"$f":"SUM(BT1107:BT1109)","v":5054.1280437441073},{"$f":"SUM(BU1107:BU1109)","v":0},0,0,0,0]
[1102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1103,null,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1104,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1110","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1113","v":0},{"$f":"SUM(H1113:R1113)","v":0},null,"Customer",{"$f":"IF($U1113=$V$646,$H1113,0)","v":0},{"$f":"IF($U1113=$W$646,$H1113,0)","v":0},{"$f":"IF($U1113=$X$646,$H1113,0)+IF($U1113=$Y$646,$H1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1113=$Y$646,$H1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1113=$AA$646,$I1113,0)","v":0},{"$f":"IF($U1113=$AB$646,$I1113,0)","v":0},{"$f":"IF($U1113=$AC$646,$I1113,0)+IF($U1113=$AD$646,$I1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AD$646,$I1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AF$646,$J1113,0)","v":0},{"$f":"IF($U1113=$AG$646,$J1113,0)","v":0},{"$f":"IF($U1113=$AH$646,$J1113,0)+IF($U1113=$AI$646,$J1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AI$646,$J1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AK$646,$K1113,0)","v":0},{"$f":"IF($U1113=$AL$646,$K1113,0)","v":0},{"$f":"IF($U1113=$AM$646,$K1113,0)+IF($U1113=$AN$646,$K1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1113=$AN$646,$K1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1113=$AP$646,$L1113,0)","v":0},{"$f":"IF($U1113=$AQ$646,$L1113,0)","v":0},{"$f":"IF($U1113=$AR$646,$L1113,0)+IF($U1113=$AS$646,$L1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AS$646,$L1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AU$646,$M1113,0)","v":0},{"$f":"IF($U1113=$AV$646,$M1113,0)","v":0},{"$f":"IF($U1113=$AW$646,$M1113,0)+IF($U1113=$AX$646,$M1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1113=$AX$646,$M1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1113=$AZ$646,$N1113,0)","v":0},{"$f":"IF($U1113=$BA$646,$N1113,0)","v":0},{"$f":"IF($U1113=$BB$646,$N1113,0)+IF($U1113=$BC$646,$N1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1113=$BC$646,$N1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1113=$BE$646,$O1113,0)","v":0},{"$f":"IF($U1113=$BF$646,$O1113,0)","v":0},{"$f":"IF($U1113=$BG$646,$O1113,0)+IF($U1113=$BH$646,$O1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1113=$BH$646,$O1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1113=$BJ$646,$P1113,0)","v":0},{"$f":"IF($U1113=$BK$646,$P1113,0)","v":0},{"$f":"IF($U1113=$BL$646,$P1113,0)+IF($U1113=$BM$646,$P1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1113=$BM$646,$P1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1113=$BO$646,$Q1113,0)","v":0},{"$f":"IF($U1113=$BP$646,$Q1113,0)","v":0},{"$f":"IF($U1113=$BQ$646,$Q1113,0)+IF($U1113=$BR$646,$Q1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1113=$BR$646,$Q1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1113=$BT$646,$R1113,0)","v":0},{"$f":"IF($U1113=$BU$646,$R1113,0)","v":0},{"$f":"IF($U1113=$BV$646,$R1113,0)+IF($U1113=$BW$646,$R1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1113=$BW$646,$R1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1105,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1111","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1114","v":0},{"$f":"VLOOKUP($F1114,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1114","v":0},{"$f":"SUM(H1114:R1114)","v":0},null,"Customer",{"$f":"IF($U1114=$V$646,$H1114,0)","v":0},{"$f":"IF($U1114=$W$646,$H1114,0)","v":0},{"$f":"IF($U1114=$X$646,$H1114,0)+IF($U1114=$Y$646,$H1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1114=$Y$646,$H1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1114=$AA$646,$I1114,0)","v":0},{"$f":"IF($U1114=$AB$646,$I1114,0)","v":0},{"$f":"IF($U1114=$AC$646,$I1114,0)+IF($U1114=$AD$646,$I1114,0)*$X$643","v":0},{"$f":"IF($U1114=$AD$646,$I1114,0)*$Y$643","v":0},0,{"$f":"IF($U1114=$AF$646,$J1114,0)","v":0},{"$f":"IF($U1114=$AG$646,$J1114,0)","v":0},{"$f":"IF($U1114=$AH$646,$J1114,0)+IF($U1114=$AI$646,$J1114,0)*$X$643","v":0},{"$f":"IF($U1114=$AI$646,$J1114,0)*$Y$643","v":0},0,{"$f":"IF($U1114=$AK$646,$K1114,0)","v":0},{"$f":"IF($U1114=$AL$646,$K1114,0)","v":0},{"$f":"IF($U1114=$AM$646,$K1114,0)+IF($U1114=$AN$646,$K1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1114=$AN$646,$K1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1114=$AP$646,$L1114,0)","v":0},{"$f":"IF($U1114=$AQ$646,$L1114,0)","v":0},{"$f":"IF($U1114=$AR$646,$L1114,0)+IF($U1114=$AS$646,$L1114,0)*$X$643","v":0},{"$f":"IF($U1114=$AS$646,$L1114,0)*$Y$643","v":0},0,{"$f":"IF($U1114=$AU$646,$M1114,0)","v":0},{"$f":"IF($U1114=$AV$646,$M1114,0)","v":0},{"$f":"IF($U1114=$AW$646,$M1114,0)+IF($U1114=$AX$646,$M1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1114=$AX$646,$M1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1114=$AZ$646,$N1114,0)","v":0},{"$f":"IF($U1114=$BA$646,$N1114,0)","v":0},{"$f":"IF($U1114=$BB$646,$N1114,0)+IF($U1114=$BC$646,$N1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1114=$BC$646,$N1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1114=$BE$646,$O1114,0)","v":0},{"$f":"IF($U1114=$BF$646,$O1114,0)","v":0},{"$f":"IF($U1114=$BG$646,$O1114,0)+IF($U1114=$BH$646,$O1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1114=$BH$646,$O1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1114=$BJ$646,$P1114,0)","v":0},{"$f":"IF($U1114=$BK$646,$P1114,0)","v":0},{"$f":"IF($U1114=$BL$646,$P1114,0)+IF($U1114=$BM$646,$P1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1114=$BM$646,$P1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1114=$BO$646,$Q1114,0)","v":0},{"$f":"IF($U1114=$BP$646,$Q1114,0)","v":0},{"$f":"IF($U1114=$BQ$646,$Q1114,0)+IF($U1114=$BR$646,$Q1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1114=$BR$646,$Q1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1114=$BT$646,$R1114,0)","v":0},{"$f":"IF($U1114=$BU$646,$R1114,0)","v":0},{"$f":"IF($U1114=$BV$646,$R1114,0)+IF($U1114=$BW$646,$R1114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1114=$BW$646,$R1114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1106,null,null,"Total",null,null,{"$f":"SUM(G1113:G1114)","v":0},{"$f":"SUM(H1113:H1114)","v":0},{"$f":"SUM(I1113:I1114)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1113:S1114)","v":0},null,null,{"$f":"SUM(V1113:V1114)","v":0},{"$f":"SUM(W1113:W1114)","v":0},0,0,0,{"$f":"SUM(AA1113:AA1114)","v":0},{"$f":"SUM(AB1113:AB1114)","v":0},0,0,0,{"$f":"SUM(AF1113:AF1114)","v":0},{"$f":"SUM(AG1113:AG1114)","v":0},0,0,0,{"$f":"SUM(AK1113:AK1114)","v":0},{"$f":"SUM(AL1113:AL1114)","v":0},0,0,0,{"$f":"SUM(AP1113:AP1114)","v":0},{"$f":"SUM(AQ1113:AQ1114)","v":0},0,0,0,{"$f":"SUM(AU1113:AU1114)","v":0},{"$f":"SUM(AV1113:AV1114)","v":0},0,0,0,{"$f":"SUM(AZ1113:AZ1114)","v":0},{"$f":"SUM(BA1113:BA1114)","v":0},0,0,0,{"$f":"SUM(BE1113:BE1114)","v":0},{"$f":"SUM(BF1113:BF1114)","v":0},0,0,0,{"$f":"SUM(BJ1113:BJ1114)","v":0},{"$f":"SUM(BK1113:BK1114)","v":0},0,0,0,{"$f":"SUM(BO1113:BO1114)","v":0},{"$f":"SUM(BP1113:BP1114)","v":0},0,0,0,{"$f":"SUM(BT1113:BT1114)","v":0},{"$f":"SUM(BU1113:BU1114)","v":0},0,0,0,0]
[1107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1109,null,"Total General Plant",null,null,null,{"$f":"G1115+G1110+G1104+G1099+G1093+G1087+G1081+G1076+G1070+G1064+G1057","v":299461225.59717536},{"$f":"H1115+H1110+H1104+H1099+H1093+H1087+H1081+H1076+H1070+H1064+H1057","v":248500676.79062754},{"$f":"I1115+I1110+I1104+I1099+I1093+I1087+I1081+I1076+I1070+I1064+I1057","v":0},0,2300218.1613638168,125266.20183269189,26398703.106704433,0,0,0,6149005.7679698672,15987355.56867699,{"$f":"S1115+S1110+S1104+S1099+S1093+S1087+S1081+S1076+S1070+S1064+S1058","v":299461225.59717536},null,null,{"$f":"V1115+V1110+V1104+V1099+V1093+V1087+V1081+V1076+V1070+V1064+V1057","v":224972736.68285474},23527940.107772805,0,0,0,{"$f":"AA1115+AA1110+AA1104+AA1099+AA1093+AA1087+AA1081+AA1076+AA1070+AA1064+AA1057","v":0},0,0,0,0,{"$f":"AF1115+AF1110+AF1104+AF1099+AF1093+AF1087+AF1081+AF1076+AF1070+AF1064+AF1057","v":0},0,0,0,0,{"$f":"AK1115+AK1110+AK1104+AK1099+AK1093+AK1087+AK1081+AK1076+AK1070+AK1064+AK1057","v":2082434.4682394031},217783.69312441384,0,0,0,{"$f":"AP1115+AP1110+AP1104+AP1099+AP1093+AP1087+AP1081+AP1076+AP1070+AP1064+AP1057","v":113406.05025358395},11860.151579107944,0,0,0,{"$f":"AU1115+AU1110+AU1104+AU1099+AU1093+AU1087+AU1081+AU1076+AU1070+AU1064+AU1057","v":23899284.94157514},2499418.1651292932,0,0,0,{"$f":"AZ1115+AZ1110+AZ1104+AZ1099+AZ1093+AZ1087+AZ1081+AZ1076+AZ1070+AZ1064+AZ1057","v":0},0,0,0,0,{"$f":"BE1115+BE1110+BE1104+BE1099+BE1093+BE1087+BE1081+BE1076+BE1070+BE1064+BE1057","v":0},0,0,0,0,{"$f":"BJ1115+BJ1110+BJ1104+BJ1099+BJ1093+BJ1087+BJ1081+BJ1076+BJ1070+BJ1064+BJ1057","v":0},0,0,0,0,{"$f":"BO1115+BO1110+BO1104+BO1099+BO1093+BO1087+BO1081+BO1076+BO1070+BO1064+BO1057","v":5566820.4745549988},582185.29341486702,0,0,0,{"$f":"BT1115+BT1110+BT1104+BT1099+BT1093+BT1087+BT1081+BT1076+BT1070+BT1064+BT1057","v":169996.27416649496},15817359.294510495,0,0,0,0]
[1110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1112,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1113,null,null,"Production",null,"Firm Sales",{"$f":"G982","v":72382605.061676413},70569244.348600224,0,0,1630843.2656369135,0,0,0,0,0,0,182517.44743925505,{"$f":"SUM(H1122:R1122)","v":72382605.061676383},null,{"$f":"+U982","v":"Throughput"},{"$f":"V982","v":0},{"$f":"W982","v":0},{"$f":"X982","v":70569244.348600224},{"$f":"Y982","v":0},0,{"$f":"AA982","v":0},{"$f":"AB982","v":0},{"$f":"AC982","v":0},{"$f":"AD982","v":0},0,{"$f":"AF982","v":0},{"$f":"AG982","v":0},{"$f":"AH982","v":0},{"$f":"AI982","v":0},0,{"$f":"AK982","v":0},{"$f":"AL982","v":0},{"$f":"AM982","v":1630843.2656369135},{"$f":"AN982","v":0},0,{"$f":"AP982","v":0},{"$f":"AQ982","v":0},{"$f":"AR982","v":0},{"$f":"AS982","v":0},0,{"$f":"AU982","v":0},{"$f":"AV982","v":0},{"$f":"AW982","v":0},{"$f":"AX982","v":0},0,{"$f":"AZ982","v":0},{"$f":"BA982","v":0},{"$f":"BB982","v":0},{"$f":"BC982","v":0},0,{"$f":"BE982","v":0},{"$f":"BF982","v":0},{"$f":"BG982","v":0},{"$f":"BH982","v":0},0,{"$f":"BJ982","v":0},{"$f":"BK982","v":0},{"$f":"BL982","v":0},{"$f":"BM982","v":0},0,{"$f":"BO982","v":0},{"$f":"BP982","v":0},{"$f":"BQ982","v":0},{"$f":"BR982","v":0},0,{"$f":"BT982","v":0},{"$f":"BU982","v":0},{"$f":"BV982","v":182517.44743925505},{"$f":"BW982","v":0},0,0]
[1114,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"+G1043+G1038+G1033+G1028+G1023+G1018+G1010+G1002+G997+G968+G1048","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H1123:R1123)","v":0},null,null,{"$f":"+V1043+V1038+V1033+V1028+V1023+V1018+V1010+V1002+V997+V968+V1048","v":0},{"$f":"+W1043+W1038+W1033+W1028+W1023+W1018+W1010+W1002+W997+W968+W1048","v":0},{"$f":"+X1043+X1038+X1033+X1028+X1023+X1018+X1010+X1002+X997+X968+X1048","v":0},{"$f":"+Y1043+Y1038+Y1033+Y1028+Y1023+Y1018+Y1010+Y1002+Y997+Y968+Y1048","v":0},0,{"$f":"+AA1043+AA1038+AA1033+AA1028+AA1023+AA1018+AA1010+AA1002+AA997+AA968+AA1048","v":0},{"$f":"+AB1043+AB1038+AB1033+AB1028+AB1023+AB1018+AB1010+AB1002+AB997+AB968+AB1048","v":0},{"$f":"+AC1043+AC1038+AC1033+AC1028+AC1023+AC1018+AC1010+AC1002+AC997+AC968+AC1048","v":0},{"$f":"+AD1043+AD1038+AD1033+AD1028+AD1023+AD1018+AD1010+AD1002+AD997+AD968+AD1048","v":0},0,{"$f":"+AF1043+AF1038+AF1033+AF1028+AF1023+AF1018+AF1010+AF1002+AF997+AF968+AF1048","v":0},{"$f":"+AG1043+AG1038+AG1033+AG1028+AG1023+AG1018+AG1010+AG1002+AG997+AG968+AG1048","v":0},{"$f":"+AH1043+AH1038+AH1033+AH1028+AH1023+AH1018+AH1010+AH1002+AH997+AH968+AH1048","v":0},{"$f":"+AI1043+AI1038+AI1033+AI1028+AI1023+AI1018+AI1010+AI1002+AI997+AI968+AI1048","v":0},0,{"$f":"+AK1043+AK1038+AK1033+AK1028+AK1023+AK1018+AK1010+AK1002+AK997+AK968+AK1048","v":0},{"$f":"+AL1043+AL1038+AL1033+AL1028+AL1023+AL1018+AL1010+AL1002+AL997+AL968+AL1048","v":0},{"$f":"+AM1043+AM1038+AM1033+AM1028+AM1023+AM1018+AM1010+AM1002+AM997+AM968+AM1048","v":0},{"$f":"+AN1043+AN1038+AN1033+AN1028+AN1023+AN1018+AN1010+AN1002+AN997+AN968+AN1048","v":0},0,{"$f":"+AP1043+AP1038+AP1033+AP1028+AP1023+AP1018+AP1010+AP1002+AP997+AP968+AP1048","v":0},{"$f":"+AQ1043+AQ1038+AQ1033+AQ1028+AQ1023+AQ1018+AQ1010+AQ1002+AQ997+AQ968+AQ1048","v":0},{"$f":"+AR1043+AR1038+AR1033+AR1028+AR1023+AR1018+AR1010+AR1002+AR997+AR968+AR1048","v":0},{"$f":"+AS1043+AS1038+AS1033+AS1028+AS1023+AS1018+AS1010+AS1002+AS997+AS968+AS1048","v":0},0,{"$f":"+AU1043+AU1038+AU1033+AU1028+AU1023+AU1018+AU1010+AU1002+AU997+AU968+AU1048","v":0},{"$f":"+AV1043+AV1038+AV1033+AV1028+AV1023+AV1018+AV1010+AV1002+AV997+AV968+AV1048","v":0},{"$f":"+AW1043+AW1038+AW1033+AW1028+AW1023+AW1018+AW1010+AW1002+AW997+AW968+AW1048","v":0},{"$f":"+AX1043+AX1038+AX1033+AX1028+AX1023+AX1018+AX1010+AX1002+AX997+AX968+AX1048","v":0},0,{"$f":"+AZ1043+AZ1038+AZ1033+AZ1028+AZ1023+AZ1018+AZ1010+AZ1002+AZ997+AZ968+AZ1048","v":0},{"$f":"+BA1043+BA1038+BA1033+BA1028+BA1023+BA1018+BA1010+BA1002+BA997+BA968+BA1048","v":0},{"$f":"+BB1043+BB1038+BB1033+BB1028+BB1023+BB1018+BB1010+BB1002+BB997+BB968+BB1048","v":0},{"$f":"+BC1043+BC1038+BC1033+BC1028+BC1023+BC1018+BC1010+BC1002+BC997+BC968+BC1048","v":0},0,{"$f":"+BE1043+BE1038+BE1033+BE1028+BE1023+BE1018+BE1010+BE1002+BE997+BE968+BE1048","v":0},{"$f":"+BF1043+BF1038+BF1033+BF1028+BF1023+BF1018+BF1010+BF1002+BF997+BF968+BF1048","v":0},{"$f":"+BG1043+BG1038+BG1033+BG1028+BG1023+BG1018+BG1010+BG1002+BG997+BG968+BG1048","v":0},{"$f":"+BH1043+BH1038+BH1033+BH1028+BH1023+BH1018+BH1010+BH1002+BH997+BH968+BH1048","v":0},0,{"$f":"+BJ1043+BJ1038+BJ1033+BJ1028+BJ1023+BJ1018+BJ1010+BJ1002+BJ997+BJ968+BJ1048","v":0},{"$f":"+BK1043+BK1038+BK1033+BK1028+BK1023+BK1018+BK1010+BK1002+BK997+BK968+BK1048","v":0},{"$f":"+BL1043+BL1038+BL1033+BL1028+BL1023+BL1018+BL1010+BL1002+BL997+BL968+BL1048","v":0},{"$f":"+BM1043+BM1038+BM1033+BM1028+BM1023+BM1018+BM1010+BM1002+BM997+BM968+BM1048","v":0},0,{"$f":"+BO1043+BO1038+BO1033+BO1028+BO1023+BO1018+BO1010+BO1002+BO997+BO968+BO1048","v":0},{"$f":"+BP1043+BP1038+BP1033+BP1028+BP1023+BP1018+BP1010+BP1002+BP997+BP968+BP1048","v":0},{"$f":"+BQ1043+BQ1038+BQ1033+BQ1028+BQ1023+BQ1018+BQ1010+BQ1002+BQ997+BQ968+BQ1048","v":0},{"$f":"+BR1043+BR1038+BR1033+BR1028+BR1023+BR1018+BR1010+BR1002+BR997+BR968+BR1048","v":0},0,{"$f":"+BT1043+BT1038+BT1033+BT1028+BT1023+BT1018+BT1010+BT1002+BT997+BT968+BT1048","v":0},{"$f":"+BU1043+BU1038+BU1033+BU1028+BU1023+BU1018+BU1010+BU1002+BU997+BU968+BU1048","v":0},{"$f":"+BV1043+BV1038+BV1033+BV1028+BV1023+BV1018+BV1010+BV1002+BV997+BV968+BV1048","v":0},{"$f":"+BW1043+BW1038+BW1033+BW1028+BW1023+BW1018+BW1010+BW1002+BW997+BW968+BW1048","v":0},0,0]
[1115,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"G1044+G1039+G1034+G1029+G1024+G1019+G1014+G1003+G998+G969+G1049+G989+G994","v":3789711055.0467939},{"$f":"H1044+H1039+H1034+H1029+H1024+H1019+H1014+H1003+H998+H969+H1049+H989+H994","v":3313059016.2616377},{"$f":"I1044+I1039+I1034+I1029+I1024+I1019+I1014+I1003+I998+I969+I1049+I989+I994","v":0},0,29689325.66459547,1705646.3028369038,359449314.2993055,0,0,0,83725927.670966074,2081824.8474519195,3789711055.0467939,null,null,{"$f":"V1044+V1039+V1034+V1029+V1024+V1019+V1014+V1003+V998+V969+V1049+V994+V989","v":0},{"$f":"W1044+W1039+W1034+W1029+W1024+W1019+W1014+W1003+W998+W969+W1049+W994+W989","v":2073559915.5780206},495304465.18359119,744194635.50002611,{"$f":"SUM(V1124:Y1124)-H1124","v":0},{"$f":"AA1044+AA1039+AA1034+AA1029+AA1024+AA1019+AA1014+AA1003+AA998+AA969+AA1049","v":0},{"$f":"AB1044+AB1039+AB1034+AB1029+AB1024+AB1019+AB1014+AB1003+AB998+AB969+AB1049","v":0},{"$f":"AC1044+AC1039+AC1034+AC1029+AC1024+AC1019+AC1014+AC1003+AC998+AC969+AC1049","v":0},{"$f":"AD1044+AD1039+AD1034+AD1029+AD1024+AD1019+AD1014+AD1003+AD998+AD969+AD1049","v":0},{"$f":"SUM(AA1124:AD1124)-I1124","v":0},{"$f":"AF1044+AF1039+AF1034+AF1029+AF1024+AF1019+AF1014+AF1003+AF998+AF969+AF1049","v":0},{"$f":"AG1044+AG1039+AG1034+AG1029+AG1024+AG1019+AG1014+AG1003+AG998+AG969+AG1049","v":0},{"$f":"AH1044+AH1039+AH1034+AH1029+AH1024+AH1019+AH1014+AH1003+AH998+AH969+AH1049","v":0},{"$f":"AI1044+AI1039+AI1034+AI1029+AI1024+AI1019+AI1014+AI1003+AI998+AI969+AI1049","v":0},{"$f":"SUM(AF1124:AI1124)-J1124","v":0},{"$f":"AK1044+AK1039+AK1034+AK1029+AK1024+AK1019+AK1014+AK1003+AK998+AK969+AK1049+AK994+AK989","v":0},{"$f":"AL1044+AL1039+AL1034+AL1029+AL1024+AL1019+AL1014+AL1003+AL998+AL969+AL1049+AL994+AL989","v":9096692.8167839982},11292010.394278415,9300622.453533059,{"$f":"SUM(AK1124:AN1124)-K1124","v":0},{"$f":"AP1044+AP1039+AP1034+AP1029+AP1024+AP1019+AP1014+AP1003+AP998+AP969+AP1049+AP994+AP989","v":0},{"$f":"AQ1044+AQ1039+AQ1034+AQ1029+AQ1024+AQ1019+AQ1014+AQ1003+AQ998+AQ969+AQ1049+AQ994+AQ989","v":512920.09322618274},569201.65458680212,623524.55502391863,{"$f":"SUM(AP1124:AS1124)-L1124","v":0},{"$f":"AU1044+AU1039+AU1034+AU1029+AU1024+AU1019+AU1014+AU1003+AU998+AU969+AU1049+AU994+AU989","v":0},{"$f":"AV1044+AV1039+AV1034+AV1029+AV1024+AV1019+AV1014+AV1003+AV998+AV969+AV1049+AV994+AV989","v":52691709.592209436},188235032.51829547,118522572.18880056,{"$f":"SUM(AU1124:AX1124)-M1124","v":0},{"$f":"AZ1044+AZ1039+AZ1034+AZ1029+AZ1024+AZ1019+AZ1014+AZ1003+AZ998+AZ969+AZ1049+AZ994+AZ989","v":0},{"$f":"BA1044+BA1039+BA1034+BA1029+BA1024+BA1019+BA1014+BA1003+BA998+BA969+BA1049+BA994+BA989","v":0},0,0,{"$f":"SUM(AZ1124:BC1124)-N1124","v":0},{"$f":"BE1044+BE1039+BE1034+BE1029+BE1024+BE1019+BE1014+BE1003+BE998+BE969+BE1049+BE994+BE989","v":0},{"$f":"BF1044+BF1039+BF1034+BF1029+BF1024+BF1019+BF1014+BF1003+BF998+BF969+BF1049+BF994+BF989","v":0},0,0,0,{"$f":"BJ1044+BJ1039+BJ1034+BJ1029+BJ1024+BJ1019+BJ1014+BJ1003+BJ998+BJ969+BJ1049+BJ994+BJ989","v":0},{"$f":"BK1044+BK1039+BK1034+BK1029+BK1024+BK1019+BK1014+BK1003+BK998+BK969+BK1049+BK994+BK989","v":0},0,0,{"$f":"SUM(BJ1124:BM1124)-P1124","v":0},{"$f":"BO1044+BO1039+BO1034+BO1029+BO1024+BO1019+BO1014+BO1003+BO998+BO969+BO1049+BO994+BO989","v":0},{"$f":"BP1044+BP1039+BP1034+BP1029+BP1024+BP1019+BP1014+BP1003+BP998+BP969+BP1049+BP994+BP989","v":7700991.7195407012},35682841.321021542,40342094.630403832,{"$f":"SUM(BO1124:BR1124)-Q1124","v":0},{"$f":"BT1044+BT1039+BT1034+BT1029+BT1024+BT1019+BT1014+BT1003+BT998+BT969+BT1049+BT994+BT989","v":0},{"$f":"BU1044+BU1039+BU1034+BU1029+BU1024+BU1019+BU1014+BU1003+BU998+BU969+BU1049+BU994+BU989","v":191059.01927086347},1281568.9263203838,609196.90186067217,{"$f":"SUM(BT1124:BW1124)-R1124","v":0},{"$f":"SUM(V1124:BW1124)-S1124","v":0}]
[1116,null,null,"General",null,"Gross Plant",{"$f":"G1118","v":299461225.59717536},{"$f":"H1118","v":248500676.79062754},{"$f":"I1118","v":0},0,2300218.1613638168,125266.20183269189,26398703.106704433,0,0,0,6149005.7679698672,15987355.56867699,{"$f":"SUM(H1125:R1125)","v":299461225.5971753},null,null,{"$f":"V1118","v":224972736.68285474},23527940.107772805,0,0,0,{"$f":"AA1118","v":0},0,0,0,0,{"$f":"AF1118","v":0},0,0,0,0,{"$f":"AK1118","v":2082434.4682394031},217783.69312441384,0,0,0,{"$f":"AP1118","v":113406.05025358395},11860.151579107944,0,0,0,{"$f":"AU1118","v":23899284.94157514},2499418.1651292932,0,0,0,{"$f":"AZ1118","v":0},0,0,0,0,{"$f":"BE1118","v":0},0,0,0,0,{"$f":"BJ1118","v":0},0,0,0,0,{"$f":"BO1118","v":5566820.4745549988},582185.29341486702,0,0,0,{"$f":"BT1118","v":169996.27416649496},15817359.294510495,0,0,0,0]
[1117,null,null,"Gas Plant in Service",null,null,{"$f":"SUM(G1122:G1125)","v":4161554885.7056456},{"$f":"SUM(H1122:H1125)","v":3632128937.4008656},{"$f":"SUM(I1122:I1125)","v":0},0,33620387.091596201,1830912.5046695957,385848017.40600991,0,0,0,89874933.438935935,18251697.863568164,{"$f":"SUM(S1122:S1125)","v":4161554885.7056456},null,null,{"$f":"SUM(V1122:V1125)","v":224972736.68285474},2097087855.6857934,565873709.5321914,744194635.50002611,0,{"$f":"SUM(AA1122:AA1125)","v":0},0,0,0,0,{"$f":"SUM(AF1122:AF1125)","v":0},0,0,0,0,{"$f":"SUM(AK1122:AK1125)","v":2082434.4682394031},9314476.5099084117,12922853.659915328,9300622.453533059,0,{"$f":"SUM(AP1122:AP1125)","v":113406.05025358395},524780.24480529071,569201.65458680212,623524.55502391863,0,{"$f":"SUM(AU1122:AU1125)","v":23899284.94157514},55191127.757338732,188235032.51829547,118522572.18880056,0,{"$f":"SUM(AZ1122:AZ1125)","v":0},0,0,0,0,{"$f":"SUM(BE1122:BE1125)","v":0},0,0,0,0,{"$f":"SUM(BJ1122:BJ1125)","v":0},0,0,0,0,{"$f":"SUM(BO1122:BO1125)","v":5566820.4745549988},8283177.0129555687,35682841.321021542,40342094.630403832,0,{"$f":"SUM(BT1122:BT1125)","v":169996.27416649496},16008418.313781358,1464086.3737596388,609196.90186067217,0,0]
[1118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1119,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1120,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1126","v":5036.8300000000008},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1129","v":4403.3376703361419},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1129","v":39.461849835639242},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1129","v":2.2668689399559363},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1129","v":477.72183759218075},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1129","v":111.27494873388108},{"$f":"VLOOKUP($F1129,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1129","v":2.7668245622014642},{"$f":"SUM(H1129:R1129)","v":5036.8300000000017},null,"Distribution Plant",{"$f":"IF($U1129=$V$646,$H1129,0)","v":0},{"$f":"IF($U1129=$W$646,$H1129,0)","v":4403.3376703361419},{"$f":"IF($U1129=$X$646,$H1129,0)+IF($U1129=$Y$646,$H1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1129=$Y$646,$H1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1129=$AA$646,$I1129,0)","v":0},{"$f":"IF($U1129=$AB$646,$I1129,0)","v":0},{"$f":"IF($U1129=$AC$646,$I1129,0)+IF($U1129=$AD$646,$I1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AD$646,$I1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AF$646,$J1129,0)","v":0},{"$f":"IF($U1129=$AG$646,$J1129,0)","v":0},{"$f":"IF($U1129=$AH$646,$J1129,0)+IF($U1129=$AI$646,$J1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AI$646,$J1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AK$646,$K1129,0)","v":0},{"$f":"IF($U1129=$AL$646,$K1129,0)","v":39.461849835639242},{"$f":"IF($U1129=$AM$646,$K1129,0)+IF($U1129=$AN$646,$K1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1129=$AN$646,$K1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1129=$AP$646,$L1129,0)","v":0},{"$f":"IF($U1129=$AQ$646,$L1129,0)","v":2.2668689399559363},{"$f":"IF($U1129=$AR$646,$L1129,0)+IF($U1129=$AS$646,$L1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AS$646,$L1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AU$646,$M1129,0)","v":0},{"$f":"IF($U1129=$AV$646,$M1129,0)","v":477.72183759218075},{"$f":"IF($U1129=$AW$646,$M1129,0)+IF($U1129=$AX$646,$M1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1129=$AX$646,$M1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1129=$AZ$646,$N1129,0)","v":0},{"$f":"IF($U1129=$BA$646,$N1129,0)","v":0},{"$f":"IF($U1129=$BB$646,$N1129,0)+IF($U1129=$BC$646,$N1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1129=$BC$646,$N1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1129=$BE$646,$O1129,0)","v":0},{"$f":"IF($U1129=$BF$646,$O1129,0)","v":0},{"$f":"IF($U1129=$BG$646,$O1129,0)+IF($U1129=$BH$646,$O1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1129=$BH$646,$O1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1129=$BJ$646,$P1129,0)","v":0},{"$f":"IF($U1129=$BK$646,$P1129,0)","v":0},{"$f":"IF($U1129=$BL$646,$P1129,0)+IF($U1129=$BM$646,$P1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1129=$BM$646,$P1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1129=$BO$646,$Q1129,0)","v":0},{"$f":"IF($U1129=$BP$646,$Q1129,0)","v":111.27494873388108},{"$f":"IF($U1129=$BQ$646,$Q1129,0)+IF($U1129=$BR$646,$Q1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1129=$BR$646,$Q1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1129=$BT$646,$R1129,0)","v":0},{"$f":"IF($U1129=$BU$646,$R1129,0)","v":2.7668245622014642},{"$f":"IF($U1129=$BV$646,$R1129,0)+IF($U1129=$BW$646,$R1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1129=$BW$646,$R1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1121,null,null,"Total",null,null,{"$f":"SUM(G1129)","v":5036.8300000000008},{"$f":"SUM(H1129)","v":4403.3376703361419},{"$f":"SUM(I1129)","v":0},0,39.461849835639242,2.2668689399559363,477.72183759218075,0,0,0,111.27494873388108,2.7668245622014642,{"$f":"SUM(S1129)","v":5036.8300000000017},null,null,{"$f":"SUM(V1129)","v":0},{"$f":"SUM(W1129)","v":4403.3376703361419},0,0,0,{"$f":"SUM(AA1129)","v":0},{"$f":"SUM(AB1129)","v":0},0,0,0,{"$f":"SUM(AF1129)","v":0},{"$f":"SUM(AG1129)","v":0},0,0,0,{"$f":"SUM(AK1129)","v":0},{"$f":"SUM(AL1129)","v":39.461849835639242},0,0,0,{"$f":"SUM(AP1129)","v":0},{"$f":"SUM(AQ1129)","v":2.2668689399559363},0,0,0,{"$f":"SUM(AU1129)","v":0},{"$f":"SUM(AV1129)","v":477.72183759218075},0,0,0,{"$f":"SUM(AZ1129)","v":0},{"$f":"SUM(BA1129)","v":0},0,0,0,{"$f":"SUM(BE1129)","v":0},{"$f":"SUM(BF1129)","v":0},0,0,0,{"$f":"SUM(BJ1129)","v":0},{"$f":"SUM(BK1129)","v":0},0,0,0,{"$f":"SUM(BO1129)","v":0},{"$f":"SUM(BP1129)","v":111.27494873388108},0,0,0,{"$f":"SUM(BT1129)","v":0},{"$f":"SUM(BU1129)","v":2.7668245622014642},0,0,0,0]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1123,106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1124,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1130","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1133","v":0},{"$f":"VLOOKUP($F1133,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1133","v":0},{"$f":"SUM(H1133:R1133)","v":0},null,"Throughput",{"$f":"IF($U1133=$V$646,$H1133,0)","v":0},{"$f":"IF($U1133=$W$646,$H1133,0)","v":0},{"$f":"IF($U1133=$X$646,$H1133,0)+IF($U1133=$Y$646,$H1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1133=$Y$646,$H1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1133=$AA$646,$I1133,0)","v":0},{"$f":"IF($U1133=$AB$646,$I1133,0)","v":0},{"$f":"IF($U1133=$AC$646,$I1133,0)+IF($U1133=$AD$646,$I1133,0)*$X$643","v":0},{"$f":"IF($U1133=$AD$646,$I1133,0)*$Y$643","v":0},0,{"$f":"IF($U1133=$AF$646,$J1133,0)","v":0},{"$f":"IF($U1133=$AG$646,$J1133,0)","v":0},{"$f":"IF($U1133=$AH$646,$J1133,0)+IF($U1133=$AI$646,$J1133,0)*$X$643","v":0},{"$f":"IF($U1133=$AI$646,$J1133,0)*$Y$643","v":0},0,{"$f":"IF($U1133=$AK$646,$K1133,0)","v":0},{"$f":"IF($U1133=$AL$646,$K1133,0)","v":0},{"$f":"IF($U1133=$AM$646,$K1133,0)+IF($U1133=$AN$646,$K1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1133=$AN$646,$K1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1133=$AP$646,$L1133,0)","v":0},{"$f":"IF($U1133=$AQ$646,$L1133,0)","v":0},{"$f":"IF($U1133=$AR$646,$L1133,0)+IF($U1133=$AS$646,$L1133,0)*$X$643","v":0},{"$f":"IF($U1133=$AS$646,$L1133,0)*$Y$643","v":0},0,{"$f":"IF($U1133=$AU$646,$M1133,0)","v":0},{"$f":"IF($U1133=$AV$646,$M1133,0)","v":0},{"$f":"IF($U1133=$AW$646,$M1133,0)+IF($U1133=$AX$646,$M1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1133=$AX$646,$M1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1133=$AZ$646,$N1133,0)","v":0},{"$f":"IF($U1133=$BA$646,$N1133,0)","v":0},{"$f":"IF($U1133=$BB$646,$N1133,0)+IF($U1133=$BC$646,$N1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1133=$BC$646,$N1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1133=$BE$646,$O1133,0)","v":0},{"$f":"IF($U1133=$BF$646,$O1133,0)","v":0},{"$f":"IF($U1133=$BG$646,$O1133,0)+IF($U1133=$BH$646,$O1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1133=$BH$646,$O1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1133=$BJ$646,$P1133,0)","v":0},{"$f":"IF($U1133=$BK$646,$P1133,0)","v":0},{"$f":"IF($U1133=$BL$646,$P1133,0)+IF($U1133=$BM$646,$P1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1133=$BM$646,$P1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1133=$BO$646,$Q1133,0)","v":0},{"$f":"IF($U1133=$BP$646,$Q1133,0)","v":0},{"$f":"IF($U1133=$BQ$646,$Q1133,0)+IF($U1133=$BR$646,$Q1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1133=$BR$646,$Q1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1133=$BT$646,$R1133,0)","v":0},{"$f":"IF($U1133=$BU$646,$R1133,0)","v":0},{"$f":"IF($U1133=$BV$646,$R1133,0)+IF($U1133=$BW$646,$R1133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1133=$BW$646,$R1133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1125,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1131","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1134","v":0},{"$f":"SUM(H1134:R1134)","v":0},null,"Distribution Plant",{"$f":"IF($U1134=$V$646,$H1134,0)","v":0},{"$f":"IF($U1134=$W$646,$H1134,0)","v":0},{"$f":"IF($U1134=$X$646,$H1134,0)+IF($U1134=$Y$646,$H1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1134=$Y$646,$H1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1134=$AA$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AB$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AC$646,$I1134,0)+IF($U1134=$AD$646,$I1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AD$646,$I1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AF$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AG$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AH$646,$J1134,0)+IF($U1134=$AI$646,$J1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AI$646,$J1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AK$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AL$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AM$646,$K1134,0)+IF($U1134=$AN$646,$K1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1134=$AN$646,$K1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1134=$AP$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AQ$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AR$646,$L1134,0)+IF($U1134=$AS$646,$L1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AS$646,$L1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AU$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AV$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AW$646,$M1134,0)+IF($U1134=$AX$646,$M1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1134=$AX$646,$M1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1134=$AZ$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BA$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BB$646,$N1134,0)+IF($U1134=$BC$646,$N1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1134=$BC$646,$N1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1134=$BE$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BF$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BG$646,$O1134,0)+IF($U1134=$BH$646,$O1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1134=$BH$646,$O1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1134=$BJ$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BK$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BL$646,$P1134,0)+IF($U1134=$BM$646,$P1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1134=$BM$646,$P1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1134=$BO$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BP$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BQ$646,$Q1134,0)+IF($U1134=$BR$646,$Q1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1134=$BR$646,$Q1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1134=$BT$646,$R1134,0)","v":0},{"$f":"IF($U1134=$BU$646,$R1134,0)","v":0},{"$f":"IF($U1134=$BV$646,$R1134,0)+IF($U1134=$BW$646,$R1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1134=$BW$646,$R1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1126,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1132","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1135","v":0},{"$f":"SUM(H1135:R1135)","v":0},null,"Distribution Plant",{"$f":"IF($U1135=$V$646,$H1135,0)","v":0},{"$f":"IF($U1135=$W$646,$H1135,0)","v":0},{"$f":"IF($U1135=$X$646,$H1135,0)+IF($U1135=$Y$646,$H1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1135=$Y$646,$H1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1135=$AA$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AB$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AC$646,$I1135,0)+IF($U1135=$AD$646,$I1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AD$646,$I1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AF$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AG$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AH$646,$J1135,0)+IF($U1135=$AI$646,$J1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AI$646,$J1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AK$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AL$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AM$646,$K1135,0)+IF($U1135=$AN$646,$K1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1135=$AN$646,$K1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1135=$AP$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AQ$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AR$646,$L1135,0)+IF($U1135=$AS$646,$L1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AS$646,$L1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AU$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AV$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AW$646,$M1135,0)+IF($U1135=$AX$646,$M1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1135=$AX$646,$M1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1135=$AZ$646,$N1135,0)","v":0},{"$f":"IF($U1135=$BA$646,$N1135,0)","v":0},{"$f":"IF($U1135=$BB$646,$N1135,0)+IF($U1135=$BC$646,$N1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1135=$BC$646,$N1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1135=$BE$646,$O1135,0)","v":0},{"$f":"IF($U1135=$BF$646,$O1135,0)","v":0},{"$f":"IF($U1135=$BG$646,$O1135,0)+IF($U1135=$BH$646,$O1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1135=$BH$646,$O1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1135=$BJ$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BK$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BL$646,$P1135,0)+IF($U1135=$BM$646,$P1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1135=$BM$646,$P1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1135=$BO$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BP$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BQ$646,$Q1135,0)+IF($U1135=$BR$646,$Q1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1135=$BR$646,$Q1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1135=$BT$646,$R1135,0)","v":0},{"$f":"IF($U1135=$BU$646,$R1135,0)","v":0},{"$f":"IF($U1135=$BV$646,$R1135,0)+IF($U1135=$BW$646,$R1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1135=$BW$646,$R1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1127,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1133","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1136","v":0},{"$f":"SUM(H1136:R1136)","v":0},null,"Customer",{"$f":"IF($U1136=$V$646,$H1136,0)","v":0},{"$f":"IF($U1136=$W$646,$H1136,0)","v":0},{"$f":"IF($U1136=$X$646,$H1136,0)+IF($U1136=$Y$646,$H1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1136=$Y$646,$H1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1136=$AA$646,$I1136,0)","v":0},{"$f":"IF($U1136=$AB$646,$I1136,0)","v":0},{"$f":"IF($U1136=$AC$646,$I1136,0)+IF($U1136=$AD$646,$I1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AD$646,$I1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AF$646,$J1136,0)","v":0},{"$f":"IF($U1136=$AG$646,$J1136,0)","v":0},{"$f":"IF($U1136=$AH$646,$J1136,0)+IF($U1136=$AI$646,$J1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AI$646,$J1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AK$646,$K1136,0)","v":0},{"$f":"IF($U1136=$AL$646,$K1136,0)","v":0},{"$f":"IF($U1136=$AM$646,$K1136,0)+IF($U1136=$AN$646,$K1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1136=$AN$646,$K1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1136=$AP$646,$L1136,0)","v":0},{"$f":"IF($U1136=$AQ$646,$L1136,0)","v":0},{"$f":"IF($U1136=$AR$646,$L1136,0)+IF($U1136=$AS$646,$L1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AS$646,$L1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AU$646,$M1136,0)","v":0},{"$f":"IF($U1136=$AV$646,$M1136,0)","v":0},{"$f":"IF($U1136=$AW$646,$M1136,0)+IF($U1136=$AX$646,$M1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1136=$AX$646,$M1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1136=$AZ$646,$N1136,0)","v":0},{"$f":"IF($U1136=$BA$646,$N1136,0)","v":0},{"$f":"IF($U1136=$BB$646,$N1136,0)+IF($U1136=$BC$646,$N1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1136=$BC$646,$N1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1136=$BE$646,$O1136,0)","v":0},{"$f":"IF($U1136=$BF$646,$O1136,0)","v":0},{"$f":"IF($U1136=$BG$646,$O1136,0)+IF($U1136=$BH$646,$O1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1136=$BH$646,$O1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1136=$BJ$646,$P1136,0)","v":0},{"$f":"IF($U1136=$BK$646,$P1136,0)","v":0},{"$f":"IF($U1136=$BL$646,$P1136,0)+IF($U1136=$BM$646,$P1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1136=$BM$646,$P1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1136=$BO$646,$Q1136,0)","v":0},{"$f":"IF($U1136=$BP$646,$Q1136,0)","v":0},{"$f":"IF($U1136=$BQ$646,$Q1136,0)+IF($U1136=$BR$646,$Q1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1136=$BR$646,$Q1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1136=$BT$646,$R1136,0)","v":0},{"$f":"IF($U1136=$BU$646,$R1136,0)","v":0},{"$f":"IF($U1136=$BV$646,$R1136,0)+IF($U1136=$BW$646,$R1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1136=$BW$646,$R1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1128,null,null,"Total",null,null,{"$f":"SUM(G1133:G1136)","v":0},{"$f":"SUM(H1133:H1136)","v":0},{"$f":"SUM(I1133:I1136)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1133:S1136)","v":0},null,null,{"$f":"SUM(V1133:V1136)","v":0},{"$f":"SUM(W1133:W1136)","v":0},0,0,0,{"$f":"SUM(AA1133:AA1136)","v":0},{"$f":"SUM(AB1133:AB1136)","v":0},0,0,0,{"$f":"SUM(AF1133:AF1136)","v":0},{"$f":"SUM(AG1133:AG1136)","v":0},0,0,0,{"$f":"SUM(AK1133:AK1136)","v":0},{"$f":"SUM(AL1133:AL1136)","v":0},0,0,0,{"$f":"SUM(AP1133:AP1136)","v":0},{"$f":"SUM(AQ1133:AQ1136)","v":0},0,0,0,{"$f":"SUM(AU1133:AU1136)","v":0},{"$f":"SUM(AV1133:AV1136)","v":0},0,0,0,{"$f":"SUM(AZ1133:AZ1136)","v":0},{"$f":"SUM(BA1133:BA1136)","v":0},0,0,0,{"$f":"SUM(BE1133:BE1136)","v":0},{"$f":"SUM(BF1133:BF1136)","v":0},0,0,0,{"$f":"SUM(BJ1133:BJ1136)","v":0},{"$f":"SUM(BK1133:BK1136)","v":0},0,0,0,{"$f":"SUM(BO1133:BO1136)","v":0},{"$f":"SUM(BP1133:BP1136)","v":0},0,0,0,{"$f":"SUM(BT1133:BT1136)","v":0},{"$f":"SUM(BU1133:BU1136)","v":0},0,0,0,0]
[1129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1130,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1131,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1137","v":-66291624.101379797},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1140","v":-64630857.310117923},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1140","v":-1493608.1485565291},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1140","v":0},{"$f":"VLOOKUP($F1140,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1140","v":-167158.64270533918},{"$f":"SUM(H1140:R1140)","v":-66291624.101379789},null,"Throughput",{"$f":"IF($U1140=$V$646,$H1140,0)","v":0},{"$f":"IF($U1140=$W$646,$H1140,0)","v":0},{"$f":"IF($U1140=$X$646,$H1140,0)+IF($U1140=$Y$646,$H1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-64630857.310117923},{"$f":"IF($U1140=$Y$646,$H1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1140=$AA$646,$I1140,0)","v":0},{"$f":"IF($U1140=$AB$646,$I1140,0)","v":0},{"$f":"IF($U1140=$AC$646,$I1140,0)+IF($U1140=$AD$646,$I1140,0)*$X$643","v":0},{"$f":"IF($U1140=$AD$646,$I1140,0)*$Y$643","v":0},0,{"$f":"IF($U1140=$AF$646,$J1140,0)","v":0},{"$f":"IF($U1140=$AG$646,$J1140,0)","v":0},{"$f":"IF($U1140=$AH$646,$J1140,0)+IF($U1140=$AI$646,$J1140,0)*$X$643","v":0},{"$f":"IF($U1140=$AI$646,$J1140,0)*$Y$643","v":0},0,{"$f":"IF($U1140=$AK$646,$K1140,0)","v":0},{"$f":"IF($U1140=$AL$646,$K1140,0)","v":0},{"$f":"IF($U1140=$AM$646,$K1140,0)+IF($U1140=$AN$646,$K1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-1493608.1485565291},{"$f":"IF($U1140=$AN$646,$K1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1140=$AP$646,$L1140,0)","v":0},{"$f":"IF($U1140=$AQ$646,$L1140,0)","v":0},{"$f":"IF($U1140=$AR$646,$L1140,0)+IF($U1140=$AS$646,$L1140,0)*$X$643","v":0},{"$f":"IF($U1140=$AS$646,$L1140,0)*$Y$643","v":0},0,{"$f":"IF($U1140=$AU$646,$M1140,0)","v":0},{"$f":"IF($U1140=$AV$646,$M1140,0)","v":0},{"$f":"IF($U1140=$AW$646,$M1140,0)+IF($U1140=$AX$646,$M1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1140=$AX$646,$M1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1140=$AZ$646,$N1140,0)","v":0},{"$f":"IF($U1140=$BA$646,$N1140,0)","v":0},{"$f":"IF($U1140=$BB$646,$N1140,0)+IF($U1140=$BC$646,$N1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1140=$BC$646,$N1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1140=$BE$646,$O1140,0)","v":0},{"$f":"IF($U1140=$BF$646,$O1140,0)","v":0},{"$f":"IF($U1140=$BG$646,$O1140,0)+IF($U1140=$BH$646,$O1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1140=$BH$646,$O1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1140=$BJ$646,$P1140,0)","v":0},{"$f":"IF($U1140=$BK$646,$P1140,0)","v":0},{"$f":"IF($U1140=$BL$646,$P1140,0)+IF($U1140=$BM$646,$P1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1140=$BM$646,$P1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1140=$BO$646,$Q1140,0)","v":0},{"$f":"IF($U1140=$BP$646,$Q1140,0)","v":0},{"$f":"IF($U1140=$BQ$646,$Q1140,0)+IF($U1140=$BR$646,$Q1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1140=$BR$646,$Q1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1140=$BT$646,$R1140,0)","v":0},{"$f":"IF($U1140=$BU$646,$R1140,0)","v":0},{"$f":"IF($U1140=$BV$646,$R1140,0)+IF($U1140=$BW$646,$R1140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-167158.64270533918},{"$f":"IF($U1140=$BW$646,$R1140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1132,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1138","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1141","v":0},{"$f":"VLOOKUP($F1141,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1141","v":0},{"$f":"SUM(H1141:R1141)","v":0},null,"Distribution Plant",{"$f":"IF($U1141=$V$646,$H1141,0)","v":0},{"$f":"IF($U1141=$W$646,$H1141,0)","v":0},{"$f":"IF($U1141=$X$646,$H1141,0)+IF($U1141=$Y$646,$H1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1141=$Y$646,$H1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1141=$AA$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AB$646,$I1141,0)","v":0},{"$f":"IF($U1141=$AC$646,$I1141,0)+IF($U1141=$AD$646,$I1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AD$646,$I1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AF$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AG$646,$J1141,0)","v":0},{"$f":"IF($U1141=$AH$646,$J1141,0)+IF($U1141=$AI$646,$J1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AI$646,$J1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AK$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AL$646,$K1141,0)","v":0},{"$f":"IF($U1141=$AM$646,$K1141,0)+IF($U1141=$AN$646,$K1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1141=$AN$646,$K1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1141=$AP$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AQ$646,$L1141,0)","v":0},{"$f":"IF($U1141=$AR$646,$L1141,0)+IF($U1141=$AS$646,$L1141,0)*$X$643","v":0},{"$f":"IF($U1141=$AS$646,$L1141,0)*$Y$643","v":0},0,{"$f":"IF($U1141=$AU$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AV$646,$M1141,0)","v":0},{"$f":"IF($U1141=$AW$646,$M1141,0)+IF($U1141=$AX$646,$M1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1141=$AX$646,$M1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1141=$AZ$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BA$646,$N1141,0)","v":0},{"$f":"IF($U1141=$BB$646,$N1141,0)+IF($U1141=$BC$646,$N1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1141=$BC$646,$N1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1141=$BE$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BF$646,$O1141,0)","v":0},{"$f":"IF($U1141=$BG$646,$O1141,0)+IF($U1141=$BH$646,$O1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1141=$BH$646,$O1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1141=$BJ$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BK$646,$P1141,0)","v":0},{"$f":"IF($U1141=$BL$646,$P1141,0)+IF($U1141=$BM$646,$P1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1141=$BM$646,$P1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1141=$BO$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BP$646,$Q1141,0)","v":0},{"$f":"IF($U1141=$BQ$646,$Q1141,0)+IF($U1141=$BR$646,$Q1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1141=$BR$646,$Q1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1141=$BT$646,$R1141,0)","v":0},{"$f":"IF($U1141=$BU$646,$R1141,0)","v":0},{"$f":"IF($U1141=$BV$646,$R1141,0)+IF($U1141=$BW$646,$R1141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1141=$BW$646,$R1141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1133,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1139","v":-752392024.79137754},{"$f":"'Dist Plant'!F52","v":-657759693.36206925},{"$f":"'Dist Plant'!G52","v":0},{"$f":"'Dist Plant'!H52","v":0},{"$f":"'Dist Plant'!I52","v":-5894383.9060573913},{"$f":"'Dist Plant'!J52","v":-338631.2720755802},{"$f":"'Dist Plant'!K52","v":-71363434.696523935},{"$f":"'Dist Plant'!L52*$N$8","v":0},{"$f":"'Dist Plant'!M52*$O$8","v":0},{"$f":"'Dist Plant'!N52*P8","v":0},{"$f":"'Dist Plant'!O52","v":-16622565.502455376},{"$f":"'Dist Plant'!P52","v":-413316.05219596613},{"$f":"SUM(H1142:R1142)","v":-752392024.79137731},null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F39","v":-411675170.15059632},{"$f":"'Dist Plant'!F45","v":-98335499.470708594},{"$f":"'Dist Plant'!F50","v":-147749023.74076432},0,0,{"$f":"'Dist Plant'!G39","v":0},{"$f":"'Dist Plant'!G45","v":0},{"$f":"'Dist Plant'!G50","v":0},0,0,{"$f":"'Dist Plant'!H39","v":0},{"$f":"'Dist Plant'!H45","v":0},{"$f":"'Dist Plant'!H50","v":0},0,0,{"$f":"'Dist Plant'!I39","v":-1806016.0861632712},{"$f":"'Dist Plant'!I45","v":-2241864.4696413437},{"$f":"'Dist Plant'!I50","v":-1846503.3502527764},0,0,{"$f":"'Dist Plant'!J39","v":-101832.82627436741},{"$f":"'Dist Plant'!J45","v":-236798.4458012128},{"$f":"'Dist Plant'!J50","v":0},0,0,{"$f":"'Dist Plant'!K39","v":-10461172.763291895},{"$f":"'Dist Plant'!K45","v":-37371328.630584054},{"$f":"'Dist Plant'!K50","v":-23530933.302647993},0,0,{"$f":"'Dist Plant'!L39*$N$8","v":0},{"$f":"'Dist Plant'!L45*$N$8","v":0},{"$f":"'Dist Plant'!L50*$N$8","v":0},0,0,{"$f":"'Dist Plant'!M39*$O$8","v":0},{"$f":"'Dist Plant'!M45*$O$8","v":0},{"$f":"'Dist Plant'!M50*$O$8","v":0},0,0,{"$f":"'Dist Plant'!N39*$P$8","v":0},{"$f":"'Dist Plant'!N45*$P$8","v":0},{"$f":"'Dist Plant'!N50*$P$8","v":0},0,0,{"$f":"'Dist Plant'!O39","v":-1528919.9278268768},{"$f":"'Dist Plant'!O45","v":-7084309.289511607},{"$f":"'Dist Plant'!O50","v":-8009336.2851168923},0,0,{"$f":"'Dist Plant'!P39","v":-37931.990137460431},{"$f":"'Dist Plant'!P45","v":-254436.87536542266},{"$f":"'Dist Plant'!P50","v":-120947.18669308301},0,0]
[1134,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1140","v":-143966011.28094319},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1143","v":-126130411.94962898},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1143","v":-1167511.7670254121},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1143","v":-63580.823378742221},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1143","v":-13399075.369883109},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1143","v":0},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1143","v":-3121024.2185704005},{"$f":"VLOOKUP($F1143,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1143","v":-84407.152456541909},{"$f":"SUM(H1143:R1143)","v":-143966011.28094321},null,"Customer",{"$f":"IF($U1143=$V$646,$H1143,0)","v":-126130411.94962898},{"$f":"IF($U1143=$W$646,$H1143,0)","v":0},{"$f":"IF($U1143=$X$646,$H1143,0)+IF($U1143=$Y$646,$H1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1143=$Y$646,$H1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1143=$AA$646,$I1143,0)","v":0},{"$f":"IF($U1143=$AB$646,$I1143,0)","v":0},{"$f":"IF($U1143=$AC$646,$I1143,0)+IF($U1143=$AD$646,$I1143,0)*$X$643","v":0},{"$f":"IF($U1143=$AD$646,$I1143,0)*$Y$643","v":0},0,{"$f":"IF($U1143=$AF$646,$J1143,0)","v":0},{"$f":"IF($U1143=$AG$646,$J1143,0)","v":0},{"$f":"IF($U1143=$AH$646,$J1143,0)+IF($U1143=$AI$646,$J1143,0)*$X$643","v":0},{"$f":"IF($U1143=$AI$646,$J1143,0)*$Y$643","v":0},0,{"$f":"IF($U1143=$AK$646,$K1143,0)","v":-1167511.7670254121},{"$f":"IF($U1143=$AL$646,$K1143,0)","v":0},{"$f":"IF($U1143=$AM$646,$K1143,0)+IF($U1143=$AN$646,$K1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1143=$AN$646,$K1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1143=$AP$646,$L1143,0)","v":-63580.823378742221},{"$f":"IF($U1143=$AQ$646,$L1143,0)","v":0},{"$f":"IF($U1143=$AR$646,$L1143,0)+IF($U1143=$AS$646,$L1143,0)*$X$643","v":0},{"$f":"IF($U1143=$AS$646,$L1143,0)*$Y$643","v":0},0,{"$f":"IF($U1143=$AU$646,$M1143,0)","v":-13399075.369883109},{"$f":"IF($U1143=$AV$646,$M1143,0)","v":0},{"$f":"IF($U1143=$AW$646,$M1143,0)+IF($U1143=$AX$646,$M1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1143=$AX$646,$M1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1143=$AZ$646,$N1143,0)","v":0},{"$f":"IF($U1143=$BA$646,$N1143,0)","v":0},{"$f":"IF($U1143=$BB$646,$N1143,0)+IF($U1143=$BC$646,$N1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1143=$BC$646,$N1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1143=$BE$646,$O1143,0)","v":0},{"$f":"IF($U1143=$BF$646,$O1143,0)","v":0},{"$f":"IF($U1143=$BG$646,$O1143,0)+IF($U1143=$BH$646,$O1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1143=$BH$646,$O1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1143=$BJ$646,$P1143,0)","v":0},{"$f":"IF($U1143=$BK$646,$P1143,0)","v":0},{"$f":"IF($U1143=$BL$646,$P1143,0)+IF($U1143=$BM$646,$P1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1143=$BM$646,$P1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1143=$BO$646,$Q1143,0)","v":-3121024.2185704005},{"$f":"IF($U1143=$BP$646,$Q1143,0)","v":0},{"$f":"IF($U1143=$BQ$646,$Q1143,0)+IF($U1143=$BR$646,$Q1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1143=$BR$646,$Q1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1143=$BT$646,$R1143,0)","v":-84407.152456541909},{"$f":"IF($U1143=$BU$646,$R1143,0)","v":0},{"$f":"IF($U1143=$BV$646,$R1143,0)+IF($U1143=$BW$646,$R1143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1143=$BW$646,$R1143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1135,null,null,"Total",null,null,{"$f":"SUM(G1140:G1143)","v":-962649660.17370045},{"$f":"SUM(H1140:H1143)","v":-848520962.62181616},{"$f":"SUM(I1140:I1143)","v":0},0,-8555503.8216393329,-402212.09545432241,-84762510.06640704,0,0,0,-19743589.721025776,-664881.84735784715,{"$f":"SUM(S1140:S1143)","v":-962649660.17370033},null,null,{"$f":"SUM(V1140:V1143)","v":-126130411.94962898},{"$f":"SUM(W1140:W1143)","v":-411675170.15059632},-162966356.78082651,-147749023.74076432,0,{"$f":"SUM(AA1140:AA1143)","v":0},{"$f":"SUM(AB1140:AB1143)","v":0},0,0,0,{"$f":"SUM(AF1140:AF1143)","v":0},{"$f":"SUM(AG1140:AG1143)","v":0},0,0,0,{"$f":"SUM(AK1140:AK1143)","v":-1167511.7670254121},{"$f":"SUM(AL1140:AL1143)","v":-1806016.0861632712},-3735472.6181978728,-1846503.3502527764,0,{"$f":"SUM(AP1140:AP1143)","v":-63580.823378742221},{"$f":"SUM(AQ1140:AQ1143)","v":-101832.82627436741},-236798.4458012128,0,0,{"$f":"SUM(AU1140:AU1143)","v":-13399075.369883109},{"$f":"SUM(AV1140:AV1143)","v":-10461172.763291895},-37371328.630584054,-23530933.302647993,0,{"$f":"SUM(AZ1140:AZ1143)","v":0},{"$f":"SUM(BA1140:BA1143)","v":0},0,0,0,{"$f":"SUM(BE1140:BE1143)","v":0},{"$f":"SUM(BF1140:BF1143)","v":0},0,0,0,{"$f":"SUM(BJ1140:BJ1143)","v":0},{"$f":"SUM(BK1140:BK1143)","v":0},0,0,0,{"$f":"SUM(BO1140:BO1143)","v":-3121024.2185704005},{"$f":"SUM(BP1140:BP1143)","v":-1528919.9278268768},-7084309.289511607,-8009336.2851168923,0,{"$f":"SUM(BT1140:BT1143)","v":-84407.152456541909},{"$f":"SUM(BU1140:BU1143)","v":-37931.990137460431},-421595.51807076181,-120947.18669308301,0,0]
[1136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1137,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1138,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1144","v":-5566880.3697115835},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1147","v":-5427416.4453580966},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1147","v":-125426.67335355782},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1147","v":0},{"$f":"VLOOKUP($F1147,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1147","v":-14037.25099992861},{"$f":"SUM(H1147:R1147)","v":-5566880.3697115825},null,"Throughput",{"$f":"IF($U1147=$V$646,$H1147,0)","v":0},{"$f":"IF($U1147=$W$646,$H1147,0)","v":0},{"$f":"IF($U1147=$X$646,$H1147,0)+IF($U1147=$Y$646,$H1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-5427416.4453580966},{"$f":"IF($U1147=$Y$646,$H1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1147=$AA$646,$I1147,0)","v":0},{"$f":"IF($U1147=$AB$646,$I1147,0)","v":0},{"$f":"IF($U1147=$AC$646,$I1147,0)+IF($U1147=$AD$646,$I1147,0)*$X$643","v":0},{"$f":"IF($U1147=$AD$646,$I1147,0)*$Y$643","v":0},0,{"$f":"IF($U1147=$AF$646,$J1147,0)","v":0},{"$f":"IF($U1147=$AG$646,$J1147,0)","v":0},{"$f":"IF($U1147=$AH$646,$J1147,0)+IF($U1147=$AI$646,$J1147,0)*$X$643","v":0},{"$f":"IF($U1147=$AI$646,$J1147,0)*$Y$643","v":0},0,{"$f":"IF($U1147=$AK$646,$K1147,0)","v":0},{"$f":"IF($U1147=$AL$646,$K1147,0)","v":0},{"$f":"IF($U1147=$AM$646,$K1147,0)+IF($U1147=$AN$646,$K1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-125426.67335355782},{"$f":"IF($U1147=$AN$646,$K1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1147=$AP$646,$L1147,0)","v":0},{"$f":"IF($U1147=$AQ$646,$L1147,0)","v":0},{"$f":"IF($U1147=$AR$646,$L1147,0)+IF($U1147=$AS$646,$L1147,0)*$X$643","v":0},{"$f":"IF($U1147=$AS$646,$L1147,0)*$Y$643","v":0},0,{"$f":"IF($U1147=$AU$646,$M1147,0)","v":0},{"$f":"IF($U1147=$AV$646,$M1147,0)","v":0},{"$f":"IF($U1147=$AW$646,$M1147,0)+IF($U1147=$AX$646,$M1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1147=$AX$646,$M1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1147=$AZ$646,$N1147,0)","v":0},{"$f":"IF($U1147=$BA$646,$N1147,0)","v":0},{"$f":"IF($U1147=$BB$646,$N1147,0)+IF($U1147=$BC$646,$N1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1147=$BC$646,$N1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1147=$BE$646,$O1147,0)","v":0},{"$f":"IF($U1147=$BF$646,$O1147,0)","v":0},{"$f":"IF($U1147=$BG$646,$O1147,0)+IF($U1147=$BH$646,$O1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1147=$BH$646,$O1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1147=$BJ$646,$P1147,0)","v":0},{"$f":"IF($U1147=$BK$646,$P1147,0)","v":0},{"$f":"IF($U1147=$BL$646,$P1147,0)+IF($U1147=$BM$646,$P1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1147=$BM$646,$P1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1147=$BO$646,$Q1147,0)","v":0},{"$f":"IF($U1147=$BP$646,$Q1147,0)","v":0},{"$f":"IF($U1147=$BQ$646,$Q1147,0)+IF($U1147=$BR$646,$Q1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1147=$BR$646,$Q1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1147=$BT$646,$R1147,0)","v":0},{"$f":"IF($U1147=$BU$646,$R1147,0)","v":0},{"$f":"IF($U1147=$BV$646,$R1147,0)+IF($U1147=$BW$646,$R1147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-14037.25099992861},{"$f":"IF($U1147=$BW$646,$R1147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1139,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1145","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1148","v":0},{"$f":"VLOOKUP($F1148,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1148","v":0},{"$f":"SUM(H1148:R1148)","v":0},null,"Distribution Plant",{"$f":"IF($U1148=$V$646,$H1148,0)","v":0},{"$f":"IF($U1148=$W$646,$H1148,0)","v":0},{"$f":"IF($U1148=$X$646,$H1148,0)+IF($U1148=$Y$646,$H1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1148=$Y$646,$H1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1148=$AA$646,$I1148,0)","v":0},{"$f":"IF($U1148=$AB$646,$I1148,0)","v":0},{"$f":"IF($U1148=$AC$646,$I1148,0)+IF($U1148=$AD$646,$I1148,0)*$X$643","v":0},{"$f":"IF($U1148=$AD$646,$I1148,0)*$Y$643","v":0},0,{"$f":"IF($U1148=$AF$646,$J1148,0)","v":0},{"$f":"IF($U1148=$AG$646,$J1148,0)","v":0},{"$f":"IF($U1148=$AH$646,$J1148,0)+IF($U1148=$AI$646,$J1148,0)*$X$643","v":0},{"$f":"IF($U1148=$AI$646,$J1148,0)*$Y$643","v":0},0,{"$f":"IF($U1148=$AK$646,$K1148,0)","v":0},{"$f":"IF($U1148=$AL$646,$K1148,0)","v":0},{"$f":"IF($U1148=$AM$646,$K1148,0)+IF($U1148=$AN$646,$K1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1148=$AN$646,$K1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1148=$AP$646,$L1148,0)","v":0},{"$f":"IF($U1148=$AQ$646,$L1148,0)","v":0},{"$f":"IF($U1148=$AR$646,$L1148,0)+IF($U1148=$AS$646,$L1148,0)*$X$643","v":0},{"$f":"IF($U1148=$AS$646,$L1148,0)*$Y$643","v":0},0,{"$f":"IF($U1148=$AU$646,$M1148,0)","v":0},{"$f":"IF($U1148=$AV$646,$M1148,0)","v":0},{"$f":"IF($U1148=$AW$646,$M1148,0)+IF($U1148=$AX$646,$M1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1148=$AX$646,$M1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1148=$AZ$646,$N1148,0)","v":0},{"$f":"IF($U1148=$BA$646,$N1148,0)","v":0},{"$f":"IF($U1148=$BB$646,$N1148,0)+IF($U1148=$BC$646,$N1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1148=$BC$646,$N1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1148=$BE$646,$O1148,0)","v":0},{"$f":"IF($U1148=$BF$646,$O1148,0)","v":0},{"$f":"IF($U1148=$BG$646,$O1148,0)+IF($U1148=$BH$646,$O1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1148=$BH$646,$O1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1148=$BJ$646,$P1148,0)","v":0},{"$f":"IF($U1148=$BK$646,$P1148,0)","v":0},{"$f":"IF($U1148=$BL$646,$P1148,0)+IF($U1148=$BM$646,$P1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1148=$BM$646,$P1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1148=$BO$646,$Q1148,0)","v":0},{"$f":"IF($U1148=$BP$646,$Q1148,0)","v":0},{"$f":"IF($U1148=$BQ$646,$Q1148,0)+IF($U1148=$BR$646,$Q1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1148=$BR$646,$Q1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1148=$BT$646,$R1148,0)","v":0},{"$f":"IF($U1148=$BU$646,$R1148,0)","v":0},{"$f":"IF($U1148=$BV$646,$R1148,0)+IF($U1148=$BW$646,$R1148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1148=$BW$646,$R1148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1140,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1146","v":-58742.89},{"$f":"'Dist Plant'!F85","v":-51354.485481575204},{"$f":"'Dist Plant'!G85","v":0},{"$f":"'Dist Plant'!H85","v":0},{"$f":"'Dist Plant'!I85","v":-460.20310423586483},{"$f":"'Dist Plant'!J85","v":-26.438583757731298},{"$f":"'Dist Plant'!K85","v":-5571.6890347986728},{"$f":"'Dist Plant'!L85*N8","v":0},{"$f":"'Dist Plant'!M85*O8","v":0},{"$f":"'Dist Plant'!N85*P8","v":0},{"$f":"'Dist Plant'!O85","v":-1297.804209313997},{"$f":"'Dist Plant'!P85","v":-32.269586318533953},{"$f":"SUM(H1149:R1149)","v":-58742.89},null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F71","v":-32141.47470873738},{"$f":"+'Dist Plant'!F78","v":-7677.5287857478261},{"$f":"'Dist Plant'!F83","v":-11535.481987089997},0,0,{"$f":"'Dist Plant'!G71","v":0},{"$f":"'Dist Plant'!G78","v":0},{"$f":"'Dist Plant'!G83","v":0},0,0,{"$f":"'Dist Plant'!H71","v":0},{"$f":"'Dist Plant'!H78","v":0},{"$f":"'Dist Plant'!H83","v":0},0,0,{"$f":"'Dist Plant'!I71","v":-141.00442427886748},{"$f":"+'Dist Plant'!I78","v":-175.03321884833332},{"$f":"'Dist Plant'!I83","v":-144.16546110866403},0,0,{"$f":"'Dist Plant'!J71","v":-7.9505820305351378},{"$f":"+'Dist Plant'!J78","v":-18.48800172719616},{"$f":"'Dist Plant'!J83","v":0},0,0,{"$f":"'Dist Plant'!K71","v":-816.75443207341971},{"$f":"+'Dist Plant'!K78","v":-2917.7606547716396},{"$f":"'Dist Plant'!K83","v":-1837.1739479536134},0,0,{"$f":"'Dist Plant'!L71*$N$8","v":0},{"$f":"+'Dist Plant'!L78*$N$8","v":0},{"$f":"'Dist Plant'!L83*$N$8","v":0},0,0,{"$f":"'Dist Plant'!M71*$O$8","v":0},{"$f":"+'Dist Plant'!M78*$O$8","v":0},{"$f":"'Dist Plant'!M83*$O$8","v":0},0,0,{"$f":"'Dist Plant'!N71*$P$8","v":0},{"$f":"+'Dist Plant'!N78*$P$8","v":0},{"$f":"'Dist Plant'!N83*$P$8","v":0},0,0,{"$f":"'Dist Plant'!O71","v":-119.37018492991797},{"$f":"+'Dist Plant'!O78","v":-553.10634298010916},{"$f":"'Dist Plant'!O83","v":-625.32768140396979},0,0,{"$f":"'Dist Plant'!P71","v":-2.9615342144858134},{"$f":"+'Dist Plant'!P78","v":-19.865119364707571},{"$f":"'Dist Plant'!P83","v":-9.4429327393405664},0,0]
[1141,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1147","v":-74765.372924037816},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1150","v":-65502.872536170646},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1150","v":-606.31986590582039},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1150","v":-33.019210079054858},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1150","v":-6958.4956751469526},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1150","v":0},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1150","v":-1620.8307608870844},{"$f":"VLOOKUP($F1150,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1150","v":-43.834875848260886},{"$f":"SUM(H1150:R1150)","v":-74765.372924037831},null,"Customer",{"$f":"IF($U1150=$V$646,$H1150,0)","v":-65502.872536170646},{"$f":"IF($U1150=$W$646,$H1150,0)","v":0},{"$f":"IF($U1150=$X$646,$H1150,0)+IF($U1150=$Y$646,$H1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1150=$Y$646,$H1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1150=$AA$646,$I1150,0)","v":0},{"$f":"IF($U1150=$AB$646,$I1150,0)","v":0},{"$f":"IF($U1150=$AC$646,$I1150,0)+IF($U1150=$AD$646,$I1150,0)*$X$643","v":0},{"$f":"IF($U1150=$AD$646,$I1150,0)*$Y$643","v":0},0,{"$f":"IF($U1150=$AF$646,$J1150,0)","v":0},{"$f":"IF($U1150=$AG$646,$J1150,0)","v":0},{"$f":"IF($U1150=$AH$646,$J1150,0)+IF($U1150=$AI$646,$J1150,0)*$X$643","v":0},{"$f":"IF($U1150=$AI$646,$J1150,0)*$Y$643","v":0},0,{"$f":"IF($U1150=$AK$646,$K1150,0)","v":-606.31986590582039},{"$f":"IF($U1150=$AL$646,$K1150,0)","v":0},{"$f":"IF($U1150=$AM$646,$K1150,0)+IF($U1150=$AN$646,$K1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1150=$AN$646,$K1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1150=$AP$646,$L1150,0)","v":-33.019210079054858},{"$f":"IF($U1150=$AQ$646,$L1150,0)","v":0},{"$f":"IF($U1150=$AR$646,$L1150,0)+IF($U1150=$AS$646,$L1150,0)*$X$643","v":0},{"$f":"IF($U1150=$AS$646,$L1150,0)*$Y$643","v":0},0,{"$f":"IF($U1150=$AU$646,$M1150,0)","v":-6958.4956751469526},{"$f":"IF($U1150=$AV$646,$M1150,0)","v":0},{"$f":"IF($U1150=$AW$646,$M1150,0)+IF($U1150=$AX$646,$M1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1150=$AX$646,$M1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1150=$AZ$646,$N1150,0)","v":0},{"$f":"IF($U1150=$BA$646,$N1150,0)","v":0},{"$f":"IF($U1150=$BB$646,$N1150,0)+IF($U1150=$BC$646,$N1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1150=$BC$646,$N1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1150=$BE$646,$O1150,0)","v":0},{"$f":"IF($U1150=$BF$646,$O1150,0)","v":0},{"$f":"IF($U1150=$BG$646,$O1150,0)+IF($U1150=$BH$646,$O1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1150=$BH$646,$O1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1150=$BJ$646,$P1150,0)","v":0},{"$f":"IF($U1150=$BK$646,$P1150,0)","v":0},{"$f":"IF($U1150=$BL$646,$P1150,0)+IF($U1150=$BM$646,$P1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1150=$BM$646,$P1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1150=$BO$646,$Q1150,0)","v":-1620.8307608870844},{"$f":"IF($U1150=$BP$646,$Q1150,0)","v":0},{"$f":"IF($U1150=$BQ$646,$Q1150,0)+IF($U1150=$BR$646,$Q1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1150=$BR$646,$Q1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1150=$BT$646,$R1150,0)","v":-43.834875848260886},{"$f":"IF($U1150=$BU$646,$R1150,0)","v":0},{"$f":"IF($U1150=$BV$646,$R1150,0)+IF($U1150=$BW$646,$R1150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1150=$BW$646,$R1150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1142,null,null,"Total",null,null,{"$f":"SUM(G1147:G1150)","v":-5700388.6326356214},{"$f":"SUM(H1147:H1150)","v":-5544273.803375842},{"$f":"SUM(I1147:I1150)","v":0},0,-126493.19632369951,-59.457793836786152,-12530.184709945624,0,0,0,-2918.6349702010812,-14113.355462095406,{"$f":"SUM(S1147:S1150)","v":-5700388.6326356204},null,null,{"$f":"SUM(V1147:V1150)","v":-65502.872536170646},{"$f":"SUM(W1147:W1150)","v":-32141.47470873738},-5435093.9741438441,-11535.481987089997,0,{"$f":"SUM(AA1147:AA1150)","v":0},{"$f":"SUM(AB1147:AB1150)","v":0},0,0,0,{"$f":"SUM(AF1147:AF1150)","v":0},{"$f":"SUM(AG1147:AG1150)","v":0},0,0,0,{"$f":"SUM(AK1147:AK1150)","v":-606.31986590582039},{"$f":"SUM(AL1147:AL1150)","v":-141.00442427886748},-125601.70657240615,-144.16546110866403,0,{"$f":"SUM(AP1147:AP1150)","v":-33.019210079054858},{"$f":"SUM(AQ1147:AQ1150)","v":-7.9505820305351378},-18.48800172719616,0,0,{"$f":"SUM(AU1147:AU1150)","v":-6958.4956751469526},{"$f":"SUM(AV1147:AV1150)","v":-816.75443207341971},-2917.7606547716396,-1837.1739479536134,0,{"$f":"SUM(AZ1147:AZ1150)","v":0},{"$f":"SUM(BA1147:BA1150)","v":0},0,0,0,{"$f":"SUM(BE1147:BE1150)","v":0},{"$f":"SUM(BF1147:BF1150)","v":0},0,0,0,{"$f":"SUM(BJ1147:BJ1150)","v":0},{"$f":"SUM(BK1147:BK1150)","v":0},0,0,0,{"$f":"SUM(BO1147:BO1150)","v":-1620.8307608870844},{"$f":"SUM(BP1147:BP1150)","v":-119.37018492991797},-553.10634298010916,-625.32768140396979,0,{"$f":"SUM(BT1147:BT1150)","v":-43.834875848260886},{"$f":"SUM(BU1147:BU1150)","v":-2.9615342144858134},-14057.116119293318,-9.4429327393405664,0,0]
[1143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[1144,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[1145,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1151","v":27704.497056526707},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1154","v":27010.431866485087},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1154","v":624.20649842590581},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1154","v":0},{"$f":"VLOOKUP($F1154,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1154","v":69.858691615713155},{"$f":"SUM(H1154:R1154)","v":27704.497056526707},null,"Throughput",{"$f":"IF($U1154=$V$646,$H1154,0)","v":0},{"$f":"IF($U1154=$W$646,$H1154,0)","v":0},{"$f":"IF($U1154=$X$646,$H1154,0)+IF($U1154=$Y$646,$H1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":27010.431866485087},{"$f":"IF($U1154=$Y$646,$H1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1154:Y1154)-H1154","v":0},{"$f":"IF($U1154=$AA$646,$I1154,0)","v":0},{"$f":"IF($U1154=$AB$646,$I1154,0)","v":0},{"$f":"IF($U1154=$AC$646,$I1154,0)+IF($U1154=$AD$646,$I1154,0)*$X$643","v":0},{"$f":"IF($U1154=$AD$646,$I1154,0)*$Y$643","v":0},0,{"$f":"IF($U1154=$AF$646,$J1154,0)","v":0},{"$f":"IF($U1154=$AG$646,$J1154,0)","v":0},{"$f":"IF($U1154=$AH$646,$J1154,0)+IF($U1154=$AI$646,$J1154,0)*$X$643","v":0},{"$f":"IF($U1154=$AI$646,$J1154,0)*$Y$643","v":0},0,{"$f":"IF($U1154=$AK$646,$K1154,0)","v":0},{"$f":"IF($U1154=$AL$646,$K1154,0)","v":0},{"$f":"IF($U1154=$AM$646,$K1154,0)+IF($U1154=$AN$646,$K1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":624.20649842590581},{"$f":"IF($U1154=$AN$646,$K1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1154:AN1154)-K1154","v":0},{"$f":"IF($U1154=$AP$646,$L1154,0)","v":0},{"$f":"IF($U1154=$AQ$646,$L1154,0)","v":0},{"$f":"IF($U1154=$AR$646,$L1154,0)+IF($U1154=$AS$646,$L1154,0)*$X$643","v":0},{"$f":"IF($U1154=$AS$646,$L1154,0)*$Y$643","v":0},{"$f":"SUM(AP1154:AS1154)-L1154","v":0},{"$f":"IF($U1154=$AU$646,$M1154,0)","v":0},{"$f":"IF($U1154=$AV$646,$M1154,0)","v":0},{"$f":"IF($U1154=$AW$646,$M1154,0)+IF($U1154=$AX$646,$M1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1154=$AX$646,$M1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1154:AX1154)-M1154","v":0},{"$f":"IF($U1154=$AZ$646,$N1154,0)","v":0},{"$f":"IF($U1154=$BA$646,$N1154,0)","v":0},{"$f":"IF($U1154=$BB$646,$N1154,0)+IF($U1154=$BC$646,$N1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1154=$BC$646,$N1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1154=$BE$646,$O1154,0)","v":0},{"$f":"IF($U1154=$BF$646,$O1154,0)","v":0},{"$f":"IF($U1154=$BG$646,$O1154,0)+IF($U1154=$BH$646,$O1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1154=$BH$646,$O1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1154=$BJ$646,$P1154,0)","v":0},{"$f":"IF($U1154=$BK$646,$P1154,0)","v":0},{"$f":"IF($U1154=$BL$646,$P1154,0)+IF($U1154=$BM$646,$P1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1154=$BM$646,$P1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1154=$BO$646,$Q1154,0)","v":0},{"$f":"IF($U1154=$BP$646,$Q1154,0)","v":0},{"$f":"IF($U1154=$BQ$646,$Q1154,0)+IF($U1154=$BR$646,$Q1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1154=$BR$646,$Q1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1154:BR1154)-Q1154","v":0},{"$f":"IF($U1154=$BT$646,$R1154,0)","v":0},{"$f":"IF($U1154=$BU$646,$R1154,0)","v":0},{"$f":"IF($U1154=$BV$646,$R1154,0)+IF($U1154=$BW$646,$R1154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":69.858691615713155},{"$f":"IF($U1154=$BW$646,$R1154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1154:BW1154)-R1154","v":0},{"$f":"SUM(V1154:BW1154)-S1154","v":0}]
[1146,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1152","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1155","v":0},{"$f":"VLOOKUP($F1155,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1155","v":0},{"$f":"SUM(H1155:R1155)","v":0},null,"Distribution Plant",{"$f":"IF($U1155=$V$646,$H1155,0)","v":0},{"$f":"IF($U1155=$W$646,$H1155,0)","v":0},{"$f":"IF($U1155=$X$646,$H1155,0)+IF($U1155=$Y$646,$H1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1155=$Y$646,$H1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1155=$AA$646,$I1155,0)","v":0},{"$f":"IF($U1155=$AB$646,$I1155,0)","v":0},{"$f":"IF($U1155=$AC$646,$I1155,0)+IF($U1155=$AD$646,$I1155,0)*$X$643","v":0},{"$f":"IF($U1155=$AD$646,$I1155,0)*$Y$643","v":0},0,{"$f":"IF($U1155=$AF$646,$J1155,0)","v":0},{"$f":"IF($U1155=$AG$646,$J1155,0)","v":0},{"$f":"IF($U1155=$AH$646,$J1155,0)+IF($U1155=$AI$646,$J1155,0)*$X$643","v":0},{"$f":"IF($U1155=$AI$646,$J1155,0)*$Y$643","v":0},0,{"$f":"IF($U1155=$AK$646,$K1155,0)","v":0},{"$f":"IF($U1155=$AL$646,$K1155,0)","v":0},{"$f":"IF($U1155=$AM$646,$K1155,0)+IF($U1155=$AN$646,$K1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1155=$AN$646,$K1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1155=$AP$646,$L1155,0)","v":0},{"$f":"IF($U1155=$AQ$646,$L1155,0)","v":0},{"$f":"IF($U1155=$AR$646,$L1155,0)+IF($U1155=$AS$646,$L1155,0)*$X$643","v":0},{"$f":"IF($U1155=$AS$646,$L1155,0)*$Y$643","v":0},0,{"$f":"IF($U1155=$AU$646,$M1155,0)","v":0},{"$f":"IF($U1155=$AV$646,$M1155,0)","v":0},{"$f":"IF($U1155=$AW$646,$M1155,0)+IF($U1155=$AX$646,$M1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1155=$AX$646,$M1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1155=$AZ$646,$N1155,0)","v":0},{"$f":"IF($U1155=$BA$646,$N1155,0)","v":0},{"$f":"IF($U1155=$BB$646,$N1155,0)+IF($U1155=$BC$646,$N1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1155=$BC$646,$N1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1155=$BE$646,$O1155,0)","v":0},{"$f":"IF($U1155=$BF$646,$O1155,0)","v":0},{"$f":"IF($U1155=$BG$646,$O1155,0)+IF($U1155=$BH$646,$O1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1155=$BH$646,$O1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1155=$BJ$646,$P1155,0)","v":0},{"$f":"IF($U1155=$BK$646,$P1155,0)","v":0},{"$f":"IF($U1155=$BL$646,$P1155,0)+IF($U1155=$BM$646,$P1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1155=$BM$646,$P1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1155=$BO$646,$Q1155,0)","v":0},{"$f":"IF($U1155=$BP$646,$Q1155,0)","v":0},{"$f":"IF($U1155=$BQ$646,$Q1155,0)+IF($U1155=$BR$646,$Q1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1155=$BR$646,$Q1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1155=$BT$646,$R1155,0)","v":0},{"$f":"IF($U1155=$BU$646,$R1155,0)","v":0},{"$f":"IF($U1155=$BV$646,$R1155,0)+IF($U1155=$BW$646,$R1155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1155=$BW$646,$R1155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1147,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1153","v":-174024008.55605832},{"$f":"'Dist Plant'!F116","v":-152136086.95175904},{"$f":"'Dist Plant'!G116","v":0},{"$f":"'Dist Plant'!H116","v":0},{"$f":"'Dist Plant'!I116","v":-1363337.5707096932},{"$f":"'Dist Plant'!J116","v":-78323.492869783848},{"$f":"'Dist Plant'!K116","v":-16505957.746775832},{"$f":"'Dist Plant'!L116*N8","v":0},{"$f":"'Dist Plant'!M116*O8","v":0},{"$f":"'Dist Plant'!N116*P8","v":0},{"$f":"'Dist Plant'!O116","v":-3844705.1349660782},{"$f":"'Dist Plant'!P116","v":-95597.658977912302},{"$f":"SUM(H1156:R1156)","v":-174024008.55605838},null,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F102","v":-95218132.266179726},{"$f":"+'Dist Plant'!F109","v":-22744443.371791273},{"$f":"'Dist Plant'!F114","v":-34173511.313788041},0,0,{"$f":"'Dist Plant'!G102","v":0},{"$f":"'Dist Plant'!G109","v":0},{"$f":"'Dist Plant'!G114","v":0},0,0,{"$f":"'Dist Plant'!H102","v":0},{"$f":"'Dist Plant'!H109","v":0},{"$f":"'Dist Plant'!H114","v":0},0,0,{"$f":"'Dist Plant'!I102","v":-417721.2789011182},{"$f":"+'Dist Plant'!I109","v":-518530.53832483868},{"$f":"'Dist Plant'!I114","v":-427085.75348373636},0,0,{"$f":"'Dist Plant'!J102","v":-23553.35522830917},{"$f":"+'Dist Plant'!J109","v":-54770.137641474677},{"$f":"'Dist Plant'!J114","v":0},0,0,{"$f":"'Dist Plant'!K102","v":-2419609.9353529136},{"$f":"+'Dist Plant'!K109","v":-8643776.381286487},{"$f":"'Dist Plant'!K114","v":-5442571.4301364301},0,0,{"$f":"'Dist Plant'!L102*$N$8","v":0},{"$f":"+'Dist Plant'!L109*$N$8","v":0},{"$f":"'Dist Plant'!L114*$N$8","v":0},0,0,{"$f":"'Dist Plant'!M102*$O$8","v":0},{"$f":"+'Dist Plant'!M109*$O$8","v":0},{"$f":"'Dist Plant'!M114*$O$8","v":0},0,0,{"$f":"'Dist Plant'!N102*$P$8","v":0},{"$f":"+'Dist Plant'!N109*$P$8","v":0},{"$f":"'Dist Plant'!N114*$P$8","v":0},0,0,{"$f":"'Dist Plant'!O102","v":-353630.50887660292},{"$f":"+'Dist Plant'!O109","v":-1638560.5638942968},{"$f":"'Dist Plant'!O114","v":-1852514.0621951788},0,0,{"$f":"'Dist Plant'!P102","v":-8773.4542083431497},{"$f":"+'Dist Plant'!P109","v":-58849.8063730094},{"$f":"'Dist Plant'!P114","v":-27974.398396559758},0,0]
[1148,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1154","v":-245905092.40362406},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1157","v":-215440508.00194874},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1157","v":-1994200.4810596949},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1157","v":-108600.96844342936},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1157","v":-22886658.021832518},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1157","v":-5330950.9795600893},{"$f":"VLOOKUP($F1157,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1157","v":-144173.95077959084},{"$f":"SUM(H1157:R1157)","v":-245905092.40362406},null,"Customer",{"$f":"IF($U1157=$V$646,$H1157,0)","v":-215440508.00194874},{"$f":"IF($U1157=$W$646,$H1157,0)","v":0},{"$f":"IF($U1157=$X$646,$H1157,0)+IF($U1157=$Y$646,$H1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1157=$Y$646,$H1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1157=$AA$646,$I1157,0)","v":0},{"$f":"IF($U1157=$AB$646,$I1157,0)","v":0},{"$f":"IF($U1157=$AC$646,$I1157,0)+IF($U1157=$AD$646,$I1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AD$646,$I1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AF$646,$J1157,0)","v":0},{"$f":"IF($U1157=$AG$646,$J1157,0)","v":0},{"$f":"IF($U1157=$AH$646,$J1157,0)+IF($U1157=$AI$646,$J1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AI$646,$J1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AK$646,$K1157,0)","v":-1994200.4810596949},{"$f":"IF($U1157=$AL$646,$K1157,0)","v":0},{"$f":"IF($U1157=$AM$646,$K1157,0)+IF($U1157=$AN$646,$K1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1157=$AN$646,$K1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1157=$AP$646,$L1157,0)","v":-108600.96844342936},{"$f":"IF($U1157=$AQ$646,$L1157,0)","v":0},{"$f":"IF($U1157=$AR$646,$L1157,0)+IF($U1157=$AS$646,$L1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AS$646,$L1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AU$646,$M1157,0)","v":-22886658.021832518},{"$f":"IF($U1157=$AV$646,$M1157,0)","v":0},{"$f":"IF($U1157=$AW$646,$M1157,0)+IF($U1157=$AX$646,$M1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1157=$AX$646,$M1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1157=$AZ$646,$N1157,0)","v":0},{"$f":"IF($U1157=$BA$646,$N1157,0)","v":0},{"$f":"IF($U1157=$BB$646,$N1157,0)+IF($U1157=$BC$646,$N1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1157=$BC$646,$N1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1157=$BE$646,$O1157,0)","v":0},{"$f":"IF($U1157=$BF$646,$O1157,0)","v":0},{"$f":"IF($U1157=$BG$646,$O1157,0)+IF($U1157=$BH$646,$O1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1157=$BH$646,$O1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1157=$BJ$646,$P1157,0)","v":0},{"$f":"IF($U1157=$BK$646,$P1157,0)","v":0},{"$f":"IF($U1157=$BL$646,$P1157,0)+IF($U1157=$BM$646,$P1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1157=$BM$646,$P1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1157=$BO$646,$Q1157,0)","v":-5330950.9795600893},{"$f":"IF($U1157=$BP$646,$Q1157,0)","v":0},{"$f":"IF($U1157=$BQ$646,$Q1157,0)+IF($U1157=$BR$646,$Q1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1157=$BR$646,$Q1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1157=$BT$646,$R1157,0)","v":-144173.95077959084},{"$f":"IF($U1157=$BU$646,$R1157,0)","v":0},{"$f":"IF($U1157=$BV$646,$R1157,0)+IF($U1157=$BW$646,$R1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1157=$BW$646,$R1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1149,null,null,"Total",null,null,{"$f":"SUM(G1154:G1157)","v":-419901396.46262586},{"$f":"SUM(H1154:H1157)","v":-367549584.52184129},{"$f":"SUM(I1154:I1157)","v":0},0,-3356913.8452709625,-186924.46131321322,-39392615.768608347,0,0,0,-9175656.1145261675,-239701.75106588745,{"$f":"SUM(S1154:S1157)","v":-419901396.46262592},null,null,{"$f":"SUM(V1154:V1157)","v":-215440508.00194874},{"$f":"SUM(W1154:W1157)","v":-95218132.266179726},-22717432.939924788,-34173511.313788041,0,{"$f":"SUM(AA1154:AA1157)","v":0},{"$f":"SUM(AB1154:AB1157)","v":0},0,0,0,{"$f":"SUM(AF1154:AF1157)","v":0},{"$f":"SUM(AG1154:AG1157)","v":0},0,0,0,{"$f":"SUM(AK1154:AK1157)","v":-1994200.4810596949},{"$f":"SUM(AL1154:AL1157)","v":-417721.2789011182},-517906.33182641276,-427085.75348373636,0,{"$f":"SUM(AP1154:AP1157)","v":-108600.96844342936},{"$f":"SUM(AQ1154:AQ1157)","v":-23553.35522830917},-54770.137641474677,0,0,{"$f":"SUM(AU1154:AU1157)","v":-22886658.021832518},{"$f":"SUM(AV1154:AV1157)","v":-2419609.9353529136},-8643776.381286487,-5442571.4301364301,0,{"$f":"SUM(AZ1154:AZ1157)","v":0},{"$f":"SUM(BA1154:BA1157)","v":0},0,0,0,{"$f":"SUM(BE1154:BE1157)","v":0},{"$f":"SUM(BF1154:BF1157)","v":0},0,0,0,{"$f":"SUM(BJ1154:BJ1157)","v":0},{"$f":"SUM(BK1154:BK1157)","v":0},0,0,0,{"$f":"SUM(BO1154:BO1157)","v":-5330950.9795600893},{"$f":"SUM(BP1154:BP1157)","v":-353630.50887660292},-1638560.5638942968,-1852514.0621951788,0,{"$f":"SUM(BT1154:BT1157)","v":-144173.95077959084},{"$f":"SUM(BU1154:BU1157)","v":-8773.4542083431497},-58779.947681393685,-27974.398396559758,0,0]
[1150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1160:BH1160)-O1160","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1152,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1153,null,"Production",null,null,null,{"$f":"G1122+G1133+G1140+G1147+G1154","v":551805.08764155919},{"$f":"H1122+H1133+H1140+H1147+H1154","v":537981.02499068936},0,0,12432.650225252481,0,0,0,0,0,0,1391.4124256029686,551805.08764153777,null,null,{"$f":"V1122+V1133+V1140+V1147+V1154","v":0},{"$f":"W1122+W1133+W1140+W1147+W1154","v":0},537981.02499068936,0,0,{"$f":"AA1122+AA1133+AA1140+AA1147","v":0},0,0,0,0,{"$f":"AF1122+AF1133+AF1140+AF1147","v":0},0,0,0,0,{"$f":"AK1122+AK1133+AK1140+AK1147+AK1154","v":0},{"$f":"AL1122+AL1133+AL1140+AL1147+AL1154","v":0},12432.650225252481,0,0,{"$f":"AP1122+AP1133+AP1140+AP1147+AP1154","v":0},{"$f":"AQ1122+AQ1133+AQ1140+AQ1147+AQ1154","v":0},0,0,0,{"$f":"AU1122+AU1133+AU1140+AU1147+AU1154","v":0},{"$f":"AV1122+AV1133+AV1140+AV1147+AV1154","v":0},0,0,0,{"$f":"AZ1122+AZ1133+AZ1140+AZ1147+AZ1154","v":0},{"$f":"BA1122+BA1133+BA1140+BA1147+BA1154","v":0},0,0,0,{"$f":"BE1122+BE1133+BE1140+BE1147+BE1154","v":0},{"$f":"BF1122+BF1133+BF1140+BF1147+BF1154","v":0},0,0,0,{"$f":"BJ1122+BJ1133+BJ1140+BJ1147+BJ1154","v":0},{"$f":"BK1122+BK1133+BK1140+BK1147+BK1154","v":0},0,0,0,{"$f":"BO1122+BO1133+BO1140+BO1147+BO1154","v":0},{"$f":"BP1122+BP1133+BP1140+BP1147+BP1154","v":0},0,0,0,{"$f":"BT1122+BT1133+BT1140+BT1147+BT1154","v":0},{"$f":"BU1122+BU1133+BU1140+BU1147+BU1154","v":0},1391.4124256029686,0,0,7.1013346314430237E-9]
[1154,null,"Distribution - Wyoming",null,null,null,{"$f":"G1123+G1134+G1141+G1148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"V1123+V1134+V1141+V1148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK1123+AK1134+AK1141+AK1148","v":0},0,0,0,0,{"$f":"AP1123+AP1134+AP1141+AP1148","v":0},0,0,0,0,{"$f":"AU1123+AU1134+AU1141+AU1148","v":0},0,0,0,0,{"$f":"AZ1123+AZ1134+AZ1141+AZ1148","v":0},0,0,0,0,{"$f":"BE1123+BE1134+BE1141+BE1148","v":0},0,0,0,0,{"$f":"BJ1123+BJ1134+BJ1141+BJ1148","v":0},0,0,0,0,{"$f":"BO1123+BO1134+BO1141+BO1148","v":0},0,0,0,0,{"$f":"BT1123+BT1134+BT1141+BT1148","v":0},0,0,0,0,0]
[1155,null,"Distribution - Utah",null,null,null,{"$f":"G1124+G1129+G1135+G1142+G1149+G1156","v":2863241315.639358},2503116284.7999983,{"$f":"I1124+I1129+I1135+I1142+I1149+I1156","v":0},0,22431183.446573984,1288667.3661767219,271574827.88880855,0,0,0,63257470.504284039,1572881.6335162846,2863241315.6393585,null,null,{"$f":"V1124+V1129+V1135+V1142+V1149+V1156","v":0},{"$f":"W1124+W1129+W1135+W1142+W1149+W1156","v":1566638875.0242059},{"$f":"X1124+X1129+X1135+X1142+X1149+X1156","v":374216844.81230557},{"$f":"Y1124+Y1129+Y1135+Y1142+Y1149+Y1156","v":562260564.96348667},0,{"$f":"AA1124+AA1129+AA1135+AA1142+AA1149+AA1156","v":0},{"$f":"AB1124+AB1129+AB1135+AB1142+AB1149+AB1156","v":0},{"$f":"AC1124+AC1129+AC1135+AC1142+AC1149+AC1156","v":0},{"$f":"AD1124+AD1129+AD1135+AD1142+AD1149+AD1156","v":0},0,{"$f":"AF1124+AF1129+AF1135+AF1142+AF1149+AF1156","v":0},{"$f":"AG1124+AG1129+AG1135+AG1142+AG1149+AG1156","v":0},{"$f":"AH1124+AH1129+AH1135+AH1142+AH1149+AH1156","v":0},{"$f":"AI1124+AI1129+AI1135+AI1142+AI1149+AI1156","v":0},0,{"$f":"AK1124+AK1129+AK1135+AK1142+AK1149+AK1156","v":0},{"$f":"AL1124+AL1129+AL1135+AL1142+AL1149+AL1156","v":6872853.9091451652},{"$f":"AM1124+AM1129+AM1135+AM1142+AM1149+AM1156","v":8531440.3530933857},{"$f":"AN1124+AN1129+AN1135+AN1142+AN1149+AN1156","v":7026889.1843354376},0,{"$f":"AP1124+AP1129+AP1135+AP1142+AP1149+AP1156","v":0},{"$f":"AQ1124+AQ1129+AQ1135+AQ1142+AQ1149+AQ1156","v":387528.22801041562},{"$f":"AR1124+AR1129+AR1135+AR1142+AR1149+AR1156","v":277614.58314238745},{"$f":"AS1124+AS1129+AS1135+AS1142+AS1149+AS1156","v":623524.55502391863},0,{"$f":"AU1124+AU1129+AU1135+AU1142+AU1149+AU1156","v":0},{"$f":"AV1124+AV1129+AV1135+AV1142+AV1149+AV1156","v":39810587.860970147},{"$f":"AW1124+AW1129+AW1135+AW1142+AW1149+AW1156","v":142217009.74577016},{"$f":"AX1124+AX1129+AX1135+AX1142+AX1149+AX1156","v":89547230.282068178},0,{"$f":"AZ1124+AZ1129+AZ1135+AZ1142+AZ1149+AZ1156","v":0},{"$f":"BA1124+BA1129+BA1135+BA1142+BA1149+BA1156","v":0},{"$f":"BB1124+BB1129+BB1135+BB1142+BB1149+BB1156","v":0},{"$f":"BC1124+BC1129+BC1135+BC1142+BC1149+BC1156","v":0},0,{"$f":"BE1124+BE1129+BE1135+BE1142+BE1149+BE1156","v":0},{"$f":"BF1124+BF1129+BF1135+BF1142+BF1149+BF1156","v":0},{"$f":"BG1124+BG1129+BG1135+BG1142+BG1149+BG1156","v":0},{"$f":"BH1124+BH1129+BH1135+BH1142+BH1149+BH1156","v":0},0,{"$f":"BJ1124+BJ1129+BJ1135+BJ1142+BJ1149+BJ1156","v":0},{"$f":"BK1124+BK1129+BK1135+BK1142+BK1149+BK1156","v":0},{"$f":"BL1124+BL1129+BL1135+BL1142+BL1149+BL1156","v":0},{"$f":"BM1124+BM1129+BM1135+BM1142+BM1149+BM1156","v":0},0,{"$f":"BO1124+BO1129+BO1135+BO1142+BO1149+BO1156","v":0},{"$f":"BP1124+BP1129+BP1135+BP1142+BP1149+BP1156","v":5818433.1876010252},{"$f":"BQ1124+BQ1129+BQ1135+BQ1142+BQ1149+BQ1156","v":26959418.361272659},{"$f":"BR1124+BR1129+BR1135+BR1142+BR1149+BR1156","v":30479618.955410358},0,{"$f":"BT1124+BT1129+BT1135+BT1142+BT1149+BT1156","v":0},{"$f":"BU1124+BU1129+BU1135+BU1142+BU1149+BU1156","v":144353.38021540758},{"$f":"BV1124+BV1129+BV1135+BV1142+BV1149+BV1156","v":968262.37946258695},{"$f":"BW1124+BW1129+BW1135+BW1142+BW1149+BW1156","v":460265.87383829005},0,0]
[1156,null,"General",null,null,null,{"$f":"G1125+G1136+G1143+G1150+G1157","v":-90484643.460315913},{"$f":"H1125+H1136+H1143+H1150+H1157","v":-93135746.033486351},0,0,-862100.40658719605,-46948.609199558741,-9893988.7806863412,0,0,0,-2304590.2609215095,15758730.630565008,-90484643.460316002,null,null,{"$f":"V1125+V1136+V1143+V1150+V1157","v":-116663686.14125915},{"$f":"W1125+W1136+W1143+W1150+W1157","v":23527940.107772805},0,0,0,{"$f":"AA1125+AA1136+AA1143+AA1150","v":0},{"$f":"AB1125+AB1136+AB1143+AB1150","v":0},{"$f":"AC1125+AC1136+AC1143+AC1150","v":0},{"$f":"AD1125+AD1136+AD1143+AD1150","v":0},0,{"$f":"AF1125+AF1136+AF1143+AF1150","v":0},{"$f":"AG1125+AG1136+AG1143+AG1150","v":0},{"$f":"AH1125+AH1136+AH1143+AH1150","v":0},{"$f":"AI1125+AI1136+AI1143+AI1150","v":0},0,{"$f":"AK1125+AK1136+AK1143+AK1150+AK1157","v":-1079884.0997116095},{"$f":"AL1125+AL1136+AL1143+AL1150+AL1157","v":217783.69312441384},0,0,0,{"$f":"AP1125+AP1136+AP1143+AP1150+AP1157","v":-58808.760778666685},{"$f":"AQ1125+AQ1136+AQ1143+AQ1150+AQ1157","v":11860.151579107944},0,0,0,{"$f":"AU1125+AU1136+AU1143+AU1150+AU1157","v":-12393406.945815634},{"$f":"AV1125+AV1136+AV1143+AV1150+AV1157","v":2499418.1651292932},0,0,0,{"$f":"AZ1125+AZ1136+AZ1143+AZ1150+AZ1157","v":0},{"$f":"BA1125+BA1136+BA1143+BA1150","v":0},{"$f":"BB1125+BB1136+BB1143+BB1150","v":0},{"$f":"BC1125+BC1136+BC1143+BC1150","v":0},0,{"$f":"BE1125+BE1136+BE1143+BE1150+BE1157","v":0},{"$f":"BF1125+BF1136+BF1143+BF1150+BF1157","v":0},0,0,0,{"$f":"BJ1125+BJ1136+BJ1143+BJ1150+BJ1157","v":0},{"$f":"BK1125+BK1136+BK1143+BK1150","v":0},{"$f":"BL1125+BL1136+BL1143+BL1150","v":0},{"$f":"BM1125+BM1136+BM1143+BM1150","v":0},0,{"$f":"BO1125+BO1136+BO1143+BO1150+BO1157","v":-2886775.5543363779},{"$f":"BP1125+BP1136+BP1143+BP1150+BP1157","v":582185.29341486702},0,0,0,{"$f":"BT1125+BT1136+BT1143+BT1150+BT1157","v":-58628.663945486056},{"$f":"BU1125+BU1136+BU1143+BU1150+BU1157","v":15817359.294510495},0,0,0,0]
[1157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1159,null,"Net Utility Plant",null,null,null,{"$f":"SUM(G1162:G1166)","v":2773308477.2666841},{"$f":"SUM(H1162:H1166)","v":2410518519.7915025},{"$f":"SUM(I1162:I1166)","v":0},0,21581515.690212041,1241718.756977163,261680839.1081222,0,0,0,60952880.243362531,17333003.676506896,{"$f":"SUM(S1162:S1166)","v":2773308477.2666841},null,null,{"$f":"SUM(V1162:V1166)","v":-116663686.14125915},{"$f":"SUM(W1162:W1166)","v":1590166815.1319788},374754825.83729625,562260564.96348667,0,{"$f":"SUM(AA1162:AA1166)","v":0},{"$f":"SUM(AB1162:AB1166)","v":0},0,0,0,{"$f":"SUM(AF1162:AF1166)","v":0},{"$f":"SUM(AG1162:AG1166)","v":0},0,0,0,{"$f":"SUM(AK1162:AK1166)","v":-1079884.0997116095},{"$f":"SUM(AL1162:AL1166)","v":7090637.6022695787},8543873.0033186376,7026889.1843354376,0,{"$f":"SUM(AP1162:AP1166)","v":-58808.760778666685},{"$f":"SUM(AQ1162:AQ1166)","v":399388.37958952354},277614.58314238745,623524.55502391863,0,{"$f":"SUM(AU1162:AU1166)","v":-12393406.945815634},{"$f":"SUM(AV1162:AV1166)","v":42310006.026099443},142217009.74577016,89547230.282068178,0,{"$f":"SUM(AZ1162:AZ1166)","v":0},{"$f":"SUM(BA1162:BA1166)","v":0},0,0,0,{"$f":"SUM(BE1162:BE1166)","v":0},{"$f":"SUM(BF1162:BF1166)","v":0},0,0,0,{"$f":"SUM(BJ1162:BJ1166)","v":0},{"$f":"SUM(BK1162:BK1166)","v":0},0,0,0,{"$f":"SUM(BO1162:BO1166)","v":-2886775.5543363779},{"$f":"SUM(BP1162:BP1166)","v":6400618.4810158927},26959418.361272659,30479618.955410358,0,{"$f":"SUM(BT1162:BT1166)","v":-58628.663945486056},{"$f":"SUM(BU1162:BU1166)","v":15961712.674725903},969653.79188818997,460265.87383829005,0,0]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1162,"OTHER RATE BASE ACCOUNTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1164,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1165,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1171","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1174","v":0},{"$f":"SUM(H1174:R1174)","v":0},null,"Customer",{"$f":"IF($U1174=$V$646,$H1174,0)","v":0},{"$f":"IF($U1174=$W$646,$H1174,0)","v":0},{"$f":"IF($U1174=$X$646,$H1174,0)+IF($U1174=$Y$646,$H1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1174=$Y$646,$H1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1174=$AA$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AB$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AC$646,$I1174,0)+IF($U1174=$AD$646,$I1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AD$646,$I1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AF$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AG$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AH$646,$J1174,0)+IF($U1174=$AI$646,$J1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AI$646,$J1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AK$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AL$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AM$646,$K1174,0)+IF($U1174=$AN$646,$K1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1174=$AN$646,$K1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1174=$AP$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AQ$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AR$646,$L1174,0)+IF($U1174=$AS$646,$L1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AS$646,$L1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AU$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AV$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AW$646,$M1174,0)+IF($U1174=$AX$646,$M1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1174=$AX$646,$M1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1174=$AZ$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BA$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BB$646,$N1174,0)+IF($U1174=$BC$646,$N1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1174=$BC$646,$N1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1174=$BE$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BF$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BG$646,$O1174,0)+IF($U1174=$BH$646,$O1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1174=$BH$646,$O1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1174=$BJ$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BK$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BL$646,$P1174,0)+IF($U1174=$BM$646,$P1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1174=$BM$646,$P1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1174=$BO$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BP$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BQ$646,$Q1174,0)+IF($U1174=$BR$646,$Q1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1174=$BR$646,$Q1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1174=$BT$646,$R1174,0)","v":0},{"$f":"IF($U1174=$BU$646,$R1174,0)","v":0},{"$f":"IF($U1174=$BV$646,$R1174,0)+IF($U1174=$BW$646,$R1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1174=$BW$646,$R1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1166,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1172","v":22179010.152499992},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1175","v":19431306.474906318},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1175","v":179863.6713181443},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1175","v":9795.0878452106972},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1175","v":2064224.9237760718},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1175","v":0},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1175","v":480816.45948215626},{"$f":"VLOOKUP($F1175,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1175","v":13003.535172090051},{"$f":"SUM(H1175:R1175)","v":22179010.152499989},null,"Customer",{"$f":"IF($U1175=$V$646,$H1175,0)","v":19431306.474906318},{"$f":"IF($U1175=$W$646,$H1175,0)","v":0},{"$f":"IF($U1175=$X$646,$H1175,0)+IF($U1175=$Y$646,$H1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1175=$Y$646,$H1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1175=$AA$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AB$646,$I1175,0)","v":0},{"$f":"IF($U1175=$AC$646,$I1175,0)+IF($U1175=$AD$646,$I1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AD$646,$I1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AF$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AG$646,$J1175,0)","v":0},{"$f":"IF($U1175=$AH$646,$J1175,0)+IF($U1175=$AI$646,$J1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AI$646,$J1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AK$646,$K1175,0)","v":179863.6713181443},{"$f":"IF($U1175=$AL$646,$K1175,0)","v":0},{"$f":"IF($U1175=$AM$646,$K1175,0)+IF($U1175=$AN$646,$K1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1175=$AN$646,$K1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1175=$AP$646,$L1175,0)","v":9795.0878452106972},{"$f":"IF($U1175=$AQ$646,$L1175,0)","v":0},{"$f":"IF($U1175=$AR$646,$L1175,0)+IF($U1175=$AS$646,$L1175,0)*$X$643","v":0},{"$f":"IF($U1175=$AS$646,$L1175,0)*$Y$643","v":0},0,{"$f":"IF($U1175=$AU$646,$M1175,0)","v":2064224.9237760718},{"$f":"IF($U1175=$AV$646,$M1175,0)","v":0},{"$f":"IF($U1175=$AW$646,$M1175,0)+IF($U1175=$AX$646,$M1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1175=$AX$646,$M1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1175=$AZ$646,$N1175,0)","v":0},{"$f":"IF($U1175=$BA$646,$N1175,0)","v":0},{"$f":"IF($U1175=$BB$646,$N1175,0)+IF($U1175=$BC$646,$N1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1175=$BC$646,$N1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1175=$BE$646,$O1175,0)","v":0},{"$f":"IF($U1175=$BF$646,$O1175,0)","v":0},{"$f":"IF($U1175=$BG$646,$O1175,0)+IF($U1175=$BH$646,$O1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1175=$BH$646,$O1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1175=$BJ$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BK$646,$P1175,0)","v":0},{"$f":"IF($U1175=$BL$646,$P1175,0)+IF($U1175=$BM$646,$P1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1175=$BM$646,$P1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1175=$BO$646,$Q1175,0)","v":480816.45948215626},{"$f":"IF($U1175=$BP$646,$Q1175,0)","v":0},{"$f":"IF($U1175=$BQ$646,$Q1175,0)+IF($U1175=$BR$646,$Q1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1175=$BR$646,$Q1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1175=$BT$646,$R1175,0)","v":13003.535172090051},{"$f":"IF($U1175=$BU$646,$R1175,0)","v":0},{"$f":"IF($U1175=$BV$646,$R1175,0)+IF($U1175=$BW$646,$R1175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1175=$BW$646,$R1175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1167,null,null,"Total",null,null,{"$f":"SUM(G1174:G1175)","v":22179010.152499992},{"$f":"SUM(H1174:H1175)","v":19431306.474906318},{"$f":"SUM(I1174:I1175)","v":0},0,179863.6713181443,9795.0878452106972,2064224.9237760718,0,0,0,480816.45948215626,13003.535172090051,{"$f":"SUM(S1174:S1175)","v":22179010.152499989},null,null,{"$f":"SUM(V1174:V1175)","v":19431306.474906318},{"$f":"SUM(W1174:W1175)","v":0},0,0,0,{"$f":"SUM(AA1174:AA1175)","v":0},{"$f":"SUM(AB1174:AB1175)","v":0},0,0,0,{"$f":"SUM(AF1174:AF1175)","v":0},{"$f":"SUM(AG1174:AG1175)","v":0},0,0,0,{"$f":"SUM(AK1174:AK1175)","v":179863.6713181443},{"$f":"SUM(AL1174:AL1175)","v":0},0,0,0,{"$f":"SUM(AP1174:AP1175)","v":9795.0878452106972},{"$f":"SUM(AQ1174:AQ1175)","v":0},0,0,0,{"$f":"SUM(AU1174:AU1175)","v":2064224.9237760718},{"$f":"SUM(AV1174:AV1175)","v":0},0,0,0,{"$f":"SUM(AZ1174:AZ1175)","v":0},{"$f":"SUM(BA1174:BA1175)","v":0},0,0,0,{"$f":"SUM(BE1174:BE1175)","v":0},{"$f":"SUM(BF1174:BF1175)","v":0},0,0,0,{"$f":"SUM(BJ1174:BJ1175)","v":0},{"$f":"SUM(BK1174:BK1175)","v":0},0,0,0,{"$f":"SUM(BO1174:BO1175)","v":480816.45948215626},{"$f":"SUM(BP1174:BP1175)","v":0},0,0,0,{"$f":"SUM(BT1174:BT1175)","v":13003.535172090051},{"$f":"SUM(BU1174:BU1175)","v":0},0,0,0,0]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1169,1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1170,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1176","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1179","v":0},{"$f":"SUM(H1179:R1179)","v":0},null,"Throughput",{"$f":"IF($U1179=$V$646,$H1179,0)","v":0},{"$f":"IF($U1179=$W$646,$H1179,0)","v":0},{"$f":"IF($U1179=$X$646,$H1179,0)+IF($U1179=$Y$646,$H1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1179=$Y$646,$H1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1179=$AA$646,$I1179,0)","v":0},{"$f":"IF($U1179=$AB$646,$I1179,0)","v":0},{"$f":"IF($U1179=$AC$646,$I1179,0)+IF($U1179=$AD$646,$I1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AD$646,$I1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AF$646,$J1179,0)","v":0},{"$f":"IF($U1179=$AG$646,$J1179,0)","v":0},{"$f":"IF($U1179=$AH$646,$J1179,0)+IF($U1179=$AI$646,$J1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AI$646,$J1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AK$646,$K1179,0)","v":0},{"$f":"IF($U1179=$AL$646,$K1179,0)","v":0},{"$f":"IF($U1179=$AM$646,$K1179,0)+IF($U1179=$AN$646,$K1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1179=$AN$646,$K1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1179=$AP$646,$L1179,0)","v":0},{"$f":"IF($U1179=$AQ$646,$L1179,0)","v":0},{"$f":"IF($U1179=$AR$646,$L1179,0)+IF($U1179=$AS$646,$L1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AS$646,$L1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AU$646,$M1179,0)","v":0},{"$f":"IF($U1179=$AV$646,$M1179,0)","v":0},{"$f":"IF($U1179=$AW$646,$M1179,0)+IF($U1179=$AX$646,$M1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1179=$AX$646,$M1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1179=$AZ$646,$N1179,0)","v":0},{"$f":"IF($U1179=$BA$646,$N1179,0)","v":0},{"$f":"IF($U1179=$BB$646,$N1179,0)+IF($U1179=$BC$646,$N1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1179=$BC$646,$N1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1179=$BE$646,$O1179,0)","v":0},{"$f":"IF($U1179=$BF$646,$O1179,0)","v":0},{"$f":"IF($U1179=$BG$646,$O1179,0)+IF($U1179=$BH$646,$O1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1179=$BH$646,$O1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1179=$BJ$646,$P1179,0)","v":0},{"$f":"IF($U1179=$BK$646,$P1179,0)","v":0},{"$f":"IF($U1179=$BL$646,$P1179,0)+IF($U1179=$BM$646,$P1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1179=$BM$646,$P1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1179=$BO$646,$Q1179,0)","v":0},{"$f":"IF($U1179=$BP$646,$Q1179,0)","v":0},{"$f":"IF($U1179=$BQ$646,$Q1179,0)+IF($U1179=$BR$646,$Q1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1179=$BR$646,$Q1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1179=$BT$646,$R1179,0)","v":0},{"$f":"IF($U1179=$BU$646,$R1179,0)","v":0},{"$f":"IF($U1179=$BV$646,$R1179,0)+IF($U1179=$BW$646,$R1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1179=$BW$646,$R1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1171,null,null,"Total",null,null,{"$f":"SUM(G1179)","v":0},{"$f":"SUM(H1179)","v":0},{"$f":"SUM(I1179)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1179)","v":0},null,null,{"$f":"SUM(V1179)","v":0},{"$f":"SUM(W1179)","v":0},0,0,0,{"$f":"SUM(AA1179)","v":0},{"$f":"SUM(AB1179)","v":0},0,0,0,{"$f":"SUM(AF1179)","v":0},{"$f":"SUM(AG1179)","v":0},0,0,0,{"$f":"SUM(AK1179)","v":0},{"$f":"SUM(AL1179)","v":0},0,0,0,{"$f":"SUM(AP1179)","v":0},{"$f":"SUM(AQ1179)","v":0},0,0,0,{"$f":"SUM(AU1179)","v":0},{"$f":"SUM(AV1179)","v":0},0,0,0,{"$f":"SUM(AZ1179)","v":0},{"$f":"SUM(BA1179)","v":0},0,0,0,{"$f":"SUM(BE1179)","v":0},{"$f":"SUM(BF1179)","v":0},0,0,0,{"$f":"SUM(BJ1179)","v":0},{"$f":"SUM(BK1179)","v":0},0,0,0,{"$f":"SUM(BO1179)","v":0},{"$f":"SUM(BP1179)","v":0},0,0,0,{"$f":"SUM(BT1179)","v":0},{"$f":"SUM(BU1179)","v":0},0,0,0,0]
[1172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1173,165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1174,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1180","v":3785492.7788947099},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1183","v":3316517.2764464705},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1183","v":30698.963762527503},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1183","v":1671.8164630311469},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1183","v":352319.98584427382},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1183","v":0},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1183","v":82065.305116344913},{"$f":"VLOOKUP($F1183,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1183","v":2219.4312620620585},{"$f":"SUM(H1183:R1183)","v":3785492.7788947099},null,"Customer",{"$f":"IF($U1183=$V$646,$H1183,0)","v":3316517.2764464705},{"$f":"IF($U1183=$W$646,$H1183,0)","v":0},{"$f":"IF($U1183=$X$646,$H1183,0)+IF($U1183=$Y$646,$H1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1183=$Y$646,$H1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1183=$AA$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AB$646,$I1183,0)","v":0},{"$f":"IF($U1183=$AC$646,$I1183,0)+IF($U1183=$AD$646,$I1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AD$646,$I1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AF$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AG$646,$J1183,0)","v":0},{"$f":"IF($U1183=$AH$646,$J1183,0)+IF($U1183=$AI$646,$J1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AI$646,$J1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AK$646,$K1183,0)","v":30698.963762527503},{"$f":"IF($U1183=$AL$646,$K1183,0)","v":0},{"$f":"IF($U1183=$AM$646,$K1183,0)+IF($U1183=$AN$646,$K1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1183=$AN$646,$K1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1183=$AP$646,$L1183,0)","v":1671.8164630311469},{"$f":"IF($U1183=$AQ$646,$L1183,0)","v":0},{"$f":"IF($U1183=$AR$646,$L1183,0)+IF($U1183=$AS$646,$L1183,0)*$X$643","v":0},{"$f":"IF($U1183=$AS$646,$L1183,0)*$Y$643","v":0},0,{"$f":"IF($U1183=$AU$646,$M1183,0)","v":352319.98584427382},{"$f":"IF($U1183=$AV$646,$M1183,0)","v":0},{"$f":"IF($U1183=$AW$646,$M1183,0)+IF($U1183=$AX$646,$M1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1183=$AX$646,$M1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1183=$AZ$646,$N1183,0)","v":0},{"$f":"IF($U1183=$BA$646,$N1183,0)","v":0},{"$f":"IF($U1183=$BB$646,$N1183,0)+IF($U1183=$BC$646,$N1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1183=$BC$646,$N1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1183=$BE$646,$O1183,0)","v":0},{"$f":"IF($U1183=$BF$646,$O1183,0)","v":0},{"$f":"IF($U1183=$BG$646,$O1183,0)+IF($U1183=$BH$646,$O1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1183=$BH$646,$O1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1183=$BJ$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BK$646,$P1183,0)","v":0},{"$f":"IF($U1183=$BL$646,$P1183,0)+IF($U1183=$BM$646,$P1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1183=$BM$646,$P1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1183=$BO$646,$Q1183,0)","v":82065.305116344913},{"$f":"IF($U1183=$BP$646,$Q1183,0)","v":0},{"$f":"IF($U1183=$BQ$646,$Q1183,0)+IF($U1183=$BR$646,$Q1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1183=$BR$646,$Q1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1183=$BT$646,$R1183,0)","v":2219.4312620620585},{"$f":"IF($U1183=$BU$646,$R1183,0)","v":0},{"$f":"IF($U1183=$BV$646,$R1183,0)+IF($U1183=$BW$646,$R1183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1183=$BW$646,$R1183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1175,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1181","v":4478204.7747916682},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1184","v":4377051.8490759395},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1184","v":101152.9257157291},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1184","v":0},{"$f":"VLOOKUP($F1184,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1184","v":0},{"$f":"SUM(H1184:R1184)","v":4478204.7747916682},null,"Demand",{"$f":"IF($U1184=$V$646,$H1184,0)","v":0},{"$f":"IF($U1184=$W$646,$H1184,0)","v":0},{"$f":"IF($U1184=$X$646,$H1184,0)+IF($U1184=$Y$646,$H1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1516144.221449641},{"$f":"IF($U1184=$Y$646,$H1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":2860907.6276262985},0,{"$f":"IF($U1184=$AA$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AB$646,$I1184,0)","v":0},{"$f":"IF($U1184=$AC$646,$I1184,0)+IF($U1184=$AD$646,$I1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AD$646,$I1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AF$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AG$646,$J1184,0)","v":0},{"$f":"IF($U1184=$AH$646,$J1184,0)+IF($U1184=$AI$646,$J1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AI$646,$J1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AK$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AL$646,$K1184,0)","v":0},{"$f":"IF($U1184=$AM$646,$K1184,0)+IF($U1184=$AN$646,$K1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":50064.534577452432},{"$f":"IF($U1184=$AN$646,$K1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":51088.39113827666},0,{"$f":"IF($U1184=$AP$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AQ$646,$L1184,0)","v":0},{"$f":"IF($U1184=$AR$646,$L1184,0)+IF($U1184=$AS$646,$L1184,0)*$X$643","v":0},{"$f":"IF($U1184=$AS$646,$L1184,0)*$Y$643","v":0},0,{"$f":"IF($U1184=$AU$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AV$646,$M1184,0)","v":0},{"$f":"IF($U1184=$AW$646,$M1184,0)+IF($U1184=$AX$646,$M1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1184=$AX$646,$M1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1184=$AZ$646,$N1184,0)","v":0},{"$f":"IF($U1184=$BA$646,$N1184,0)","v":0},{"$f":"IF($U1184=$BB$646,$N1184,0)+IF($U1184=$BC$646,$N1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1184=$BC$646,$N1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1184=$BE$646,$O1184,0)","v":0},{"$f":"IF($U1184=$BF$646,$O1184,0)","v":0},{"$f":"IF($U1184=$BG$646,$O1184,0)+IF($U1184=$BH$646,$O1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1184=$BH$646,$O1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1184=$BJ$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BK$646,$P1184,0)","v":0},{"$f":"IF($U1184=$BL$646,$P1184,0)+IF($U1184=$BM$646,$P1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1184=$BM$646,$P1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1184=$BO$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BP$646,$Q1184,0)","v":0},{"$f":"IF($U1184=$BQ$646,$Q1184,0)+IF($U1184=$BR$646,$Q1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1184=$BR$646,$Q1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1184=$BT$646,$R1184,0)","v":0},{"$f":"IF($U1184=$BU$646,$R1184,0)","v":0},{"$f":"IF($U1184=$BV$646,$R1184,0)+IF($U1184=$BW$646,$R1184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1184=$BW$646,$R1184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1176,null,null,"Total",null,null,{"$f":"SUM(G1183:G1184)","v":8263697.5536863785},{"$f":"SUM(H1183:H1184)","v":7693569.1255224105},0,0,131851.88947825661,1671.8164630311469,352319.98584427382,0,0,0,82065.305116344913,2219.4312620620585,8263697.5536863785,null,null,{"$f":"SUM(V1183:V1184)","v":3316517.2764464705},{"$f":"SUM(W1183:W1184)","v":0},1516144.221449641,2860907.6276262985,0,{"$f":"SUM(AA1183)","v":0},{"$f":"SUM(AB1183)","v":0},0,0,0,{"$f":"SUM(AF1183)","v":0},{"$f":"SUM(AG1183)","v":0},0,0,0,{"$f":"SUM(AK1183:AK1184)","v":30698.963762527503},{"$f":"SUM(AL1183:AL1184)","v":0},50064.534577452432,51088.39113827666,0,{"$f":"SUM(AP1183:AP1184)","v":1671.8164630311469},{"$f":"SUM(AQ1183:AQ1184)","v":0},0,0,0,{"$f":"SUM(AU1183:AU1184)","v":352319.98584427382},{"$f":"SUM(AV1183:AV1184)","v":0},0,0,0,{"$f":"SUM(AZ1183:AZ1184)","v":0},{"$f":"SUM(BA1183:BA1184)","v":0},0,0,0,{"$f":"SUM(BE1183:BE1184)","v":0},{"$f":"SUM(BF1183:BF1184)","v":0},0,0,0,{"$f":"SUM(BJ1183:BJ1184)","v":0},{"$f":"SUM(BK1183:BK1184)","v":0},0,0,0,{"$f":"SUM(BO1183:BO1184)","v":82065.305116344913},{"$f":"SUM(BP1183:BP1184)","v":0},0,0,0,{"$f":"SUM(BT1183:BT1184)","v":2219.4312620620585},{"$f":"SUM(BU1183:BU1184)","v":0},0,0,0,0]
[1177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1186:Y1186)-H1186","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1186:AN1186)-K1186","v":0},null,null,null,null,{"$f":"SUM(AP1186:AS1186)-L1186","v":0},null,null,null,null,{"$f":"SUM(AU1186:AX1186)-M1186","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO1186:BR1186)-Q1186","v":0},null,null,null,null,{"$f":"SUM(BT1186:BW1186)-R1186","v":0},{"$f":"SUM(V1186:BW1186)-S1186","v":0}]
[1178,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1179,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1185","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1188","v":0},{"$f":"VLOOKUP($F1188,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1188","v":0},{"$f":"SUM(H1188:R1188)","v":0},null,"Throughput",{"$f":"IF($U1188=$V$646,$H1188,0)","v":0},{"$f":"IF($U1188=$W$646,$H1188,0)","v":0},{"$f":"IF($U1188=$X$646,$H1188,0)+IF($U1188=$Y$646,$H1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1188=$Y$646,$H1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1188=$AA$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AB$646,$I1188,0)","v":0},{"$f":"IF($U1188=$AC$646,$I1188,0)+IF($U1188=$AD$646,$I1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AD$646,$I1188,0)*$Y$643","v":0},{"$f":"SUM(AA1188:AD1188)-I1188","v":0},{"$f":"IF($U1188=$AF$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AG$646,$J1188,0)","v":0},{"$f":"IF($U1188=$AH$646,$J1188,0)+IF($U1188=$AI$646,$J1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AI$646,$J1188,0)*$Y$643","v":0},{"$f":"SUM(AF1188:AI1188)-J1188","v":0},{"$f":"IF($U1188=$AK$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AL$646,$K1188,0)","v":0},{"$f":"IF($U1188=$AM$646,$K1188,0)+IF($U1188=$AN$646,$K1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1188=$AN$646,$K1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1188=$AP$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AQ$646,$L1188,0)","v":0},{"$f":"IF($U1188=$AR$646,$L1188,0)+IF($U1188=$AS$646,$L1188,0)*$X$643","v":0},{"$f":"IF($U1188=$AS$646,$L1188,0)*$Y$643","v":0},0,{"$f":"IF($U1188=$AU$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AV$646,$M1188,0)","v":0},{"$f":"IF($U1188=$AW$646,$M1188,0)+IF($U1188=$AX$646,$M1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1188=$AX$646,$M1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1188=$AZ$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BA$646,$N1188,0)","v":0},{"$f":"IF($U1188=$BB$646,$N1188,0)+IF($U1188=$BC$646,$N1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1188=$BC$646,$N1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1188:BC1188)-N1188","v":0},{"$f":"IF($U1188=$BE$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BF$646,$O1188,0)","v":0},{"$f":"IF($U1188=$BG$646,$O1188,0)+IF($U1188=$BH$646,$O1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1188=$BH$646,$O1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1188=$BJ$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BK$646,$P1188,0)","v":0},{"$f":"IF($U1188=$BL$646,$P1188,0)+IF($U1188=$BM$646,$P1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1188=$BM$646,$P1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},{"$f":"SUM(BJ1188:BM1188)-P1188","v":0},{"$f":"IF($U1188=$BO$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BP$646,$Q1188,0)","v":0},{"$f":"IF($U1188=$BQ$646,$Q1188,0)+IF($U1188=$BR$646,$Q1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1188=$BR$646,$Q1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1188=$BT$646,$R1188,0)","v":0},{"$f":"IF($U1188=$BU$646,$R1188,0)","v":0},{"$f":"IF($U1188=$BV$646,$R1188,0)+IF($U1188=$BW$646,$R1188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1188=$BW$646,$R1188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1180,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1186","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1189","v":0},{"$f":"VLOOKUP($F1189,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1189","v":0},{"$f":"SUM(H1189:R1189)","v":0},null,"Distribution Plant",{"$f":"IF($U1189=$V$646,$H1189,0)","v":0},{"$f":"IF($U1189=$W$646,$H1189,0)","v":0},{"$f":"IF($U1189=$X$646,$H1189,0)+IF($U1189=$Y$646,$H1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1189=$Y$646,$H1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1189=$AA$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AB$646,$I1189,0)","v":0},{"$f":"IF($U1189=$AC$646,$I1189,0)+IF($U1189=$AD$646,$I1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AD$646,$I1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AF$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AG$646,$J1189,0)","v":0},{"$f":"IF($U1189=$AH$646,$J1189,0)+IF($U1189=$AI$646,$J1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AI$646,$J1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AK$646,$K1189,0)","v":0},{"$f":"IF($U1189=$AL$646,$K1189,0)","v":0},{"$f":"IF($U1189=$AM$646,$K1189,0)+IF($U1189=$AN$646,$K1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1189=$AN$646,$K1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1189=$AP$646,$L1189,0)","v":0},{"$f":"IF($U1189=$AQ$646,$L1189,0)","v":0},{"$f":"IF($U1189=$AR$646,$L1189,0)+IF($U1189=$AS$646,$L1189,0)*$X$643","v":0},{"$f":"IF($U1189=$AS$646,$L1189,0)*$Y$643","v":0},0,{"$f":"IF($U1189=$AU$646,$M1189,0)","v":0},{"$f":"IF($U1189=$AV$646,$M1189,0)","v":0},{"$f":"IF($U1189=$AW$646,$M1189,0)+IF($U1189=$AX$646,$M1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1189=$AX$646,$M1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1189=$AZ$646,$N1189,0)","v":0},{"$f":"IF($U1189=$BA$646,$N1189,0)","v":0},{"$f":"IF($U1189=$BB$646,$N1189,0)+IF($U1189=$BC$646,$N1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1189=$BC$646,$N1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1189=$BE$646,$O1189,0)","v":0},{"$f":"IF($U1189=$BF$646,$O1189,0)","v":0},{"$f":"IF($U1189=$BG$646,$O1189,0)+IF($U1189=$BH$646,$O1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1189=$BH$646,$O1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1189=$BJ$646,$P1189,0)","v":0},{"$f":"IF($U1189=$BK$646,$P1189,0)","v":0},{"$f":"IF($U1189=$BL$646,$P1189,0)+IF($U1189=$BM$646,$P1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1189=$BM$646,$P1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1189=$BO$646,$Q1189,0)","v":0},{"$f":"IF($U1189=$BP$646,$Q1189,0)","v":0},{"$f":"IF($U1189=$BQ$646,$Q1189,0)+IF($U1189=$BR$646,$Q1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1189=$BR$646,$Q1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1189=$BT$646,$R1189,0)","v":0},{"$f":"IF($U1189=$BU$646,$R1189,0)","v":0},{"$f":"IF($U1189=$BV$646,$R1189,0)+IF($U1189=$BW$646,$R1189,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1189=$BW$646,$R1189,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1181,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1187","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1190","v":0},{"$f":"VLOOKUP($F1190,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1190","v":0},{"$f":"SUM(H1190:R1190)","v":0},null,"Distribution Plant",{"$f":"IF($U1190=$V$646,$H1190,0)","v":0},{"$f":"IF($U1190=$W$646,$H1190,0)","v":0},{"$f":"IF($U1190=$X$646,$H1190,0)+IF($U1190=$Y$646,$H1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1190=$Y$646,$H1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1190=$AA$646,$I1190,0)","v":0},{"$f":"IF($U1190=$AB$646,$I1190,0)","v":0},{"$f":"IF($U1190=$AC$646,$I1190,0)+IF($U1190=$AD$646,$I1190,0)*$X$643","v":0},{"$f":"IF($U1190=$AD$646,$I1190,0)*$Y$643","v":0},0,{"$f":"IF($U1190=$AF$646,$J1190,0)","v":0},{"$f":"IF($U1190=$AG$646,$J1190,0)","v":0},{"$f":"IF($U1190=$AH$646,$J1190,0)+IF($U1190=$AI$646,$J1190,0)*$X$643","v":0},{"$f":"IF($U1190=$AI$646,$J1190,0)*$Y$643","v":0},0,{"$f":"IF($U1190=$AK$646,$K1190,0)","v":0},{"$f":"IF($U1190=$AL$646,$K1190,0)","v":0},{"$f":"IF($U1190=$AM$646,$K1190,0)+IF($U1190=$AN$646,$K1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1190=$AN$646,$K1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1190=$AP$646,$L1190,0)","v":0},{"$f":"IF($U1190=$AQ$646,$L1190,0)","v":0},{"$f":"IF($U1190=$AR$646,$L1190,0)+IF($U1190=$AS$646,$L1190,0)*$X$643","v":0},{"$f":"IF($U1190=$AS$646,$L1190,0)*$Y$643","v":0},0,{"$f":"IF($U1190=$AU$646,$M1190,0)","v":0},{"$f":"IF($U1190=$AV$646,$M1190,0)","v":0},{"$f":"IF($U1190=$AW$646,$M1190,0)+IF($U1190=$AX$646,$M1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1190=$AX$646,$M1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1190=$AZ$646,$N1190,0)","v":0},{"$f":"IF($U1190=$BA$646,$N1190,0)","v":0},{"$f":"IF($U1190=$BB$646,$N1190,0)+IF($U1190=$BC$646,$N1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1190=$BC$646,$N1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1190=$BE$646,$O1190,0)","v":0},{"$f":"IF($U1190=$BF$646,$O1190,0)","v":0},{"$f":"IF($U1190=$BG$646,$O1190,0)+IF($U1190=$BH$646,$O1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1190=$BH$646,$O1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1190=$BJ$646,$P1190,0)","v":0},{"$f":"IF($U1190=$BK$646,$P1190,0)","v":0},{"$f":"IF($U1190=$BL$646,$P1190,0)+IF($U1190=$BM$646,$P1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1190=$BM$646,$P1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1190=$BO$646,$Q1190,0)","v":0},{"$f":"IF($U1190=$BP$646,$Q1190,0)","v":0},{"$f":"IF($U1190=$BQ$646,$Q1190,0)+IF($U1190=$BR$646,$Q1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1190=$BR$646,$Q1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1190=$BT$646,$R1190,0)","v":0},{"$f":"IF($U1190=$BU$646,$R1190,0)","v":0},{"$f":"IF($U1190=$BV$646,$R1190,0)+IF($U1190=$BW$646,$R1190,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1190=$BW$646,$R1190,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1182,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1188","v":45860653.897647336},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1191","v":40179088.917741671},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1191","v":371913.15222658095},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1191","v":20253.795389314328},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1191","v":4268301.6124378825},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1191","v":0},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1191","v":994208.3566843865},{"$f":"VLOOKUP($F1191,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1191","v":26888.063167502805},{"$f":"SUM(H1191:R1191)","v":45860653.897647344},null,"Customer",{"$f":"IF($U1191=$V$646,$H1191,0)","v":40179088.917741671},{"$f":"IF($U1191=$W$646,$H1191,0)","v":0},{"$f":"IF($U1191=$X$646,$H1191,0)+IF($U1191=$Y$646,$H1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1191=$Y$646,$H1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1191=$AA$646,$I1191,0)","v":0},{"$f":"IF($U1191=$AB$646,$I1191,0)","v":0},{"$f":"IF($U1191=$AC$646,$I1191,0)+IF($U1191=$AD$646,$I1191,0)*$X$643","v":0},{"$f":"IF($U1191=$AD$646,$I1191,0)*$Y$643","v":0},0,{"$f":"IF($U1191=$AF$646,$J1191,0)","v":0},{"$f":"IF($U1191=$AG$646,$J1191,0)","v":0},{"$f":"IF($U1191=$AH$646,$J1191,0)+IF($U1191=$AI$646,$J1191,0)*$X$643","v":0},{"$f":"IF($U1191=$AI$646,$J1191,0)*$Y$643","v":0},0,{"$f":"IF($U1191=$AK$646,$K1191,0)","v":371913.15222658095},{"$f":"IF($U1191=$AL$646,$K1191,0)","v":0},{"$f":"IF($U1191=$AM$646,$K1191,0)+IF($U1191=$AN$646,$K1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1191=$AN$646,$K1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1191=$AP$646,$L1191,0)","v":20253.795389314328},{"$f":"IF($U1191=$AQ$646,$L1191,0)","v":0},{"$f":"IF($U1191=$AR$646,$L1191,0)+IF($U1191=$AS$646,$L1191,0)*$X$643","v":0},{"$f":"IF($U1191=$AS$646,$L1191,0)*$Y$643","v":0},0,{"$f":"IF($U1191=$AU$646,$M1191,0)","v":4268301.6124378825},{"$f":"IF($U1191=$AV$646,$M1191,0)","v":0},{"$f":"IF($U1191=$AW$646,$M1191,0)+IF($U1191=$AX$646,$M1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1191=$AX$646,$M1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1191=$AZ$646,$N1191,0)","v":0},{"$f":"IF($U1191=$BA$646,$N1191,0)","v":0},{"$f":"IF($U1191=$BB$646,$N1191,0)+IF($U1191=$BC$646,$N1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1191=$BC$646,$N1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1191=$BE$646,$O1191,0)","v":0},{"$f":"IF($U1191=$BF$646,$O1191,0)","v":0},{"$f":"IF($U1191=$BG$646,$O1191,0)+IF($U1191=$BH$646,$O1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1191=$BH$646,$O1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1191=$BJ$646,$P1191,0)","v":0},{"$f":"IF($U1191=$BK$646,$P1191,0)","v":0},{"$f":"IF($U1191=$BL$646,$P1191,0)+IF($U1191=$BM$646,$P1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1191=$BM$646,$P1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1191=$BO$646,$Q1191,0)","v":994208.3566843865},{"$f":"IF($U1191=$BP$646,$Q1191,0)","v":0},{"$f":"IF($U1191=$BQ$646,$Q1191,0)+IF($U1191=$BR$646,$Q1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1191=$BR$646,$Q1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1191=$BT$646,$R1191,0)","v":26888.063167502805},{"$f":"IF($U1191=$BU$646,$R1191,0)","v":0},{"$f":"IF($U1191=$BV$646,$R1191,0)+IF($U1191=$BW$646,$R1191,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1191=$BW$646,$R1191,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1183,null,null,"Total",null,null,{"$f":"SUM(G1188:G1191)","v":45860653.897647336},{"$f":"SUM(H1188:H1191)","v":40179088.917741671},{"$f":"SUM(I1188:I1191)","v":0},0,371913.15222658095,20253.795389314328,4268301.6124378825,0,0,0,994208.3566843865,26888.063167502805,{"$f":"SUM(S1188:S1191)","v":45860653.897647344},null,null,{"$f":"SUM(V1188:V1191)","v":40179088.917741671},{"$f":"SUM(W1188:W1191)","v":0},0,0,0,{"$f":"SUM(AA1188:AA1191)","v":0},{"$f":"SUM(AB1188:AB1191)","v":0},0,0,0,{"$f":"SUM(AF1188:AF1191)","v":0},{"$f":"SUM(AG1188:AG1191)","v":0},0,0,0,{"$f":"SUM(AK1188:AK1191)","v":371913.15222658095},{"$f":"SUM(AL1188:AL1191)","v":0},0,0,0,{"$f":"SUM(AP1188:AP1191)","v":20253.795389314328},{"$f":"SUM(AQ1188:AQ1191)","v":0},0,0,0,{"$f":"SUM(AU1188:AU1191)","v":4268301.6124378825},{"$f":"SUM(AV1188:AV1191)","v":0},0,0,0,{"$f":"SUM(AZ1188:AZ1191)","v":0},{"$f":"SUM(BA1188:BA1191)","v":0},0,0,0,{"$f":"SUM(BE1188:BE1191)","v":0},{"$f":"SUM(BF1188:BF1191)","v":0},0,0,0,{"$f":"SUM(BJ1188:BJ1191)","v":0},{"$f":"SUM(BK1188:BK1191)","v":0},0,0,0,{"$f":"SUM(BO1188:BO1191)","v":994208.3566843865},{"$f":"SUM(BP1188:BP1191)","v":0},0,0,0,{"$f":"SUM(BT1188:BT1191)","v":26888.063167502805},{"$f":"SUM(BU1188:BU1191)","v":0},0,0,0,0]
[1184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1185,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1186,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1192","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1195","v":0},{"$f":"VLOOKUP($F1195,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1195","v":0},{"$f":"SUM(H1195:R1195)","v":0},null,"Throughput",{"$f":"IF($U1195=$V$646,$H1195,0)","v":0},{"$f":"IF($U1195=$W$646,$H1195,0)","v":0},{"$f":"IF($U1195=$X$646,$H1195,0)+IF($U1195=$Y$646,$H1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1195=$Y$646,$H1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1195=$AA$646,$I1195,0)","v":0},{"$f":"IF($U1195=$AB$646,$I1195,0)","v":0},{"$f":"IF($U1195=$AC$646,$I1195,0)+IF($U1195=$AD$646,$I1195,0)*$X$643","v":0},{"$f":"IF($U1195=$AD$646,$I1195,0)*$Y$643","v":0},0,{"$f":"IF($U1195=$AF$646,$J1195,0)","v":0},{"$f":"IF($U1195=$AG$646,$J1195,0)","v":0},{"$f":"IF($U1195=$AH$646,$J1195,0)+IF($U1195=$AI$646,$J1195,0)*$X$643","v":0},{"$f":"IF($U1195=$AI$646,$J1195,0)*$Y$643","v":0},0,{"$f":"IF($U1195=$AK$646,$K1195,0)","v":0},{"$f":"IF($U1195=$AL$646,$K1195,0)","v":0},{"$f":"IF($U1195=$AM$646,$K1195,0)+IF($U1195=$AN$646,$K1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1195=$AN$646,$K1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1195=$AP$646,$L1195,0)","v":0},{"$f":"IF($U1195=$AQ$646,$L1195,0)","v":0},{"$f":"IF($U1195=$AR$646,$L1195,0)+IF($U1195=$AS$646,$L1195,0)*$X$643","v":0},{"$f":"IF($U1195=$AS$646,$L1195,0)*$Y$643","v":0},0,{"$f":"IF($U1195=$AU$646,$M1195,0)","v":0},{"$f":"IF($U1195=$AV$646,$M1195,0)","v":0},{"$f":"IF($U1195=$AW$646,$M1195,0)+IF($U1195=$AX$646,$M1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1195=$AX$646,$M1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1195=$AZ$646,$N1195,0)","v":0},{"$f":"IF($U1195=$BA$646,$N1195,0)","v":0},{"$f":"IF($U1195=$BB$646,$N1195,0)+IF($U1195=$BC$646,$N1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1195=$BC$646,$N1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1195=$BE$646,$O1195,0)","v":0},{"$f":"IF($U1195=$BF$646,$O1195,0)","v":0},{"$f":"IF($U1195=$BG$646,$O1195,0)+IF($U1195=$BH$646,$O1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1195=$BH$646,$O1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1195=$BJ$646,$P1195,0)","v":0},{"$f":"IF($U1195=$BK$646,$P1195,0)","v":0},{"$f":"IF($U1195=$BL$646,$P1195,0)+IF($U1195=$BM$646,$P1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1195=$BM$646,$P1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1195=$BO$646,$Q1195,0)","v":0},{"$f":"IF($U1195=$BP$646,$Q1195,0)","v":0},{"$f":"IF($U1195=$BQ$646,$Q1195,0)+IF($U1195=$BR$646,$Q1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1195=$BR$646,$Q1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1195=$BT$646,$R1195,0)","v":0},{"$f":"IF($U1195=$BU$646,$R1195,0)","v":0},{"$f":"IF($U1195=$BV$646,$R1195,0)+IF($U1195=$BW$646,$R1195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1195=$BW$646,$R1195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1187,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1193","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1196","v":0},{"$f":"VLOOKUP($F1196,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1196","v":0},{"$f":"SUM(H1196:R1196)","v":0},null,"Distribution Plant",{"$f":"IF($U1196=$V$646,$H1196,0)","v":0},{"$f":"IF($U1196=$W$646,$H1196,0)","v":0},{"$f":"IF($U1196=$X$646,$H1196,0)+IF($U1196=$Y$646,$H1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1196=$Y$646,$H1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1196=$AA$646,$I1196,0)","v":0},{"$f":"IF($U1196=$AB$646,$I1196,0)","v":0},{"$f":"IF($U1196=$AC$646,$I1196,0)+IF($U1196=$AD$646,$I1196,0)*$X$643","v":0},{"$f":"IF($U1196=$AD$646,$I1196,0)*$Y$643","v":0},0,{"$f":"IF($U1196=$AF$646,$J1196,0)","v":0},{"$f":"IF($U1196=$AG$646,$J1196,0)","v":0},{"$f":"IF($U1196=$AH$646,$J1196,0)+IF($U1196=$AI$646,$J1196,0)*$X$643","v":0},{"$f":"IF($U1196=$AI$646,$J1196,0)*$Y$643","v":0},0,{"$f":"IF($U1196=$AK$646,$K1196,0)","v":0},{"$f":"IF($U1196=$AL$646,$K1196,0)","v":0},{"$f":"IF($U1196=$AM$646,$K1196,0)+IF($U1196=$AN$646,$K1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1196=$AN$646,$K1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1196=$AP$646,$L1196,0)","v":0},{"$f":"IF($U1196=$AQ$646,$L1196,0)","v":0},{"$f":"IF($U1196=$AR$646,$L1196,0)+IF($U1196=$AS$646,$L1196,0)*$X$643","v":0},{"$f":"IF($U1196=$AS$646,$L1196,0)*$Y$643","v":0},0,{"$f":"IF($U1196=$AU$646,$M1196,0)","v":0},{"$f":"IF($U1196=$AV$646,$M1196,0)","v":0},{"$f":"IF($U1196=$AW$646,$M1196,0)+IF($U1196=$AX$646,$M1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1196=$AX$646,$M1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1196=$AZ$646,$N1196,0)","v":0},{"$f":"IF($U1196=$BA$646,$N1196,0)","v":0},{"$f":"IF($U1196=$BB$646,$N1196,0)+IF($U1196=$BC$646,$N1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1196=$BC$646,$N1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1196=$BE$646,$O1196,0)","v":0},{"$f":"IF($U1196=$BF$646,$O1196,0)","v":0},{"$f":"IF($U1196=$BG$646,$O1196,0)+IF($U1196=$BH$646,$O1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1196=$BH$646,$O1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1196=$BJ$646,$P1196,0)","v":0},{"$f":"IF($U1196=$BK$646,$P1196,0)","v":0},{"$f":"IF($U1196=$BL$646,$P1196,0)+IF($U1196=$BM$646,$P1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1196=$BM$646,$P1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1196=$BO$646,$Q1196,0)","v":0},{"$f":"IF($U1196=$BP$646,$Q1196,0)","v":0},{"$f":"IF($U1196=$BQ$646,$Q1196,0)+IF($U1196=$BR$646,$Q1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1196=$BR$646,$Q1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1196=$BT$646,$R1196,0)","v":0},{"$f":"IF($U1196=$BU$646,$R1196,0)","v":0},{"$f":"IF($U1196=$BV$646,$R1196,0)+IF($U1196=$BW$646,$R1196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1196=$BW$646,$R1196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1188,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1194","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1197","v":0},{"$f":"VLOOKUP($F1197,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1197","v":0},{"$f":"SUM(H1197:R1197)","v":0},null,"Distribution Plant",{"$f":"IF($U1197=$V$646,$H1197,0)","v":0},{"$f":"IF($U1197=$W$646,$H1197,0)","v":0},{"$f":"IF($U1197=$X$646,$H1197,0)+IF($U1197=$Y$646,$H1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1197=$Y$646,$H1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1197=$AA$646,$I1197,0)","v":0},{"$f":"IF($U1197=$AB$646,$I1197,0)","v":0},{"$f":"IF($U1197=$AC$646,$I1197,0)+IF($U1197=$AD$646,$I1197,0)*$X$643","v":0},{"$f":"IF($U1197=$AD$646,$I1197,0)*$Y$643","v":0},0,{"$f":"IF($U1197=$AF$646,$J1197,0)","v":0},{"$f":"IF($U1197=$AG$646,$J1197,0)","v":0},{"$f":"IF($U1197=$AH$646,$J1197,0)+IF($U1197=$AI$646,$J1197,0)*$X$643","v":0},{"$f":"IF($U1197=$AI$646,$J1197,0)*$Y$643","v":0},0,{"$f":"IF($U1197=$AK$646,$K1197,0)","v":0},{"$f":"IF($U1197=$AL$646,$K1197,0)","v":0},{"$f":"IF($U1197=$AM$646,$K1197,0)+IF($U1197=$AN$646,$K1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1197=$AN$646,$K1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1197=$AP$646,$L1197,0)","v":0},{"$f":"IF($U1197=$AQ$646,$L1197,0)","v":0},{"$f":"IF($U1197=$AR$646,$L1197,0)+IF($U1197=$AS$646,$L1197,0)*$X$643","v":0},{"$f":"IF($U1197=$AS$646,$L1197,0)*$Y$643","v":0},0,{"$f":"IF($U1197=$AU$646,$M1197,0)","v":0},{"$f":"IF($U1197=$AV$646,$M1197,0)","v":0},{"$f":"IF($U1197=$AW$646,$M1197,0)+IF($U1197=$AX$646,$M1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1197=$AX$646,$M1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1197=$AZ$646,$N1197,0)","v":0},{"$f":"IF($U1197=$BA$646,$N1197,0)","v":0},{"$f":"IF($U1197=$BB$646,$N1197,0)+IF($U1197=$BC$646,$N1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1197=$BC$646,$N1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1197=$BE$646,$O1197,0)","v":0},{"$f":"IF($U1197=$BF$646,$O1197,0)","v":0},{"$f":"IF($U1197=$BG$646,$O1197,0)+IF($U1197=$BH$646,$O1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1197=$BH$646,$O1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1197=$BJ$646,$P1197,0)","v":0},{"$f":"IF($U1197=$BK$646,$P1197,0)","v":0},{"$f":"IF($U1197=$BL$646,$P1197,0)+IF($U1197=$BM$646,$P1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1197=$BM$646,$P1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1197=$BO$646,$Q1197,0)","v":0},{"$f":"IF($U1197=$BP$646,$Q1197,0)","v":0},{"$f":"IF($U1197=$BQ$646,$Q1197,0)+IF($U1197=$BR$646,$Q1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1197=$BR$646,$Q1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1197=$BT$646,$R1197,0)","v":0},{"$f":"IF($U1197=$BU$646,$R1197,0)","v":0},{"$f":"IF($U1197=$BV$646,$R1197,0)+IF($U1197=$BW$646,$R1197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1197=$BW$646,$R1197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1189,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1195","v":10732511.299033795},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1198","v":9402886.5518785771},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1198","v":87036.74652000163},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1198","v":4739.8819988322475},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1198","v":998886.65751283115},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1198","v":0},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1198","v":232668.99869162988},{"$f":"VLOOKUP($F1198,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1198","v":6292.462431922766},{"$f":"SUM(H1198:R1198)","v":10732511.299033793},null,"Customer",{"$f":"IF($U1198=$V$646,$H1198,0)","v":9402886.5518785771},{"$f":"IF($U1198=$W$646,$H1198,0)","v":0},{"$f":"IF($U1198=$X$646,$H1198,0)+IF($U1198=$Y$646,$H1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1198=$Y$646,$H1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1198=$AA$646,$I1198,0)","v":0},{"$f":"IF($U1198=$AB$646,$I1198,0)","v":0},{"$f":"IF($U1198=$AC$646,$I1198,0)+IF($U1198=$AD$646,$I1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AD$646,$I1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AF$646,$J1198,0)","v":0},{"$f":"IF($U1198=$AG$646,$J1198,0)","v":0},{"$f":"IF($U1198=$AH$646,$J1198,0)+IF($U1198=$AI$646,$J1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AI$646,$J1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AK$646,$K1198,0)","v":87036.74652000163},{"$f":"IF($U1198=$AL$646,$K1198,0)","v":0},{"$f":"IF($U1198=$AM$646,$K1198,0)+IF($U1198=$AN$646,$K1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1198=$AN$646,$K1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1198=$AP$646,$L1198,0)","v":4739.8819988322475},{"$f":"IF($U1198=$AQ$646,$L1198,0)","v":0},{"$f":"IF($U1198=$AR$646,$L1198,0)+IF($U1198=$AS$646,$L1198,0)*$X$643","v":0},{"$f":"IF($U1198=$AS$646,$L1198,0)*$Y$643","v":0},0,{"$f":"IF($U1198=$AU$646,$M1198,0)","v":998886.65751283115},{"$f":"IF($U1198=$AV$646,$M1198,0)","v":0},{"$f":"IF($U1198=$AW$646,$M1198,0)+IF($U1198=$AX$646,$M1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1198=$AX$646,$M1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1198=$AZ$646,$N1198,0)","v":0},{"$f":"IF($U1198=$BA$646,$N1198,0)","v":0},{"$f":"IF($U1198=$BB$646,$N1198,0)+IF($U1198=$BC$646,$N1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1198=$BC$646,$N1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1198=$BE$646,$O1198,0)","v":0},{"$f":"IF($U1198=$BF$646,$O1198,0)","v":0},{"$f":"IF($U1198=$BG$646,$O1198,0)+IF($U1198=$BH$646,$O1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1198=$BH$646,$O1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1198=$BJ$646,$P1198,0)","v":0},{"$f":"IF($U1198=$BK$646,$P1198,0)","v":0},{"$f":"IF($U1198=$BL$646,$P1198,0)+IF($U1198=$BM$646,$P1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1198=$BM$646,$P1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1198=$BO$646,$Q1198,0)","v":232668.99869162988},{"$f":"IF($U1198=$BP$646,$Q1198,0)","v":0},{"$f":"IF($U1198=$BQ$646,$Q1198,0)+IF($U1198=$BR$646,$Q1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1198=$BR$646,$Q1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1198=$BT$646,$R1198,0)","v":6292.462431922766},{"$f":"IF($U1198=$BU$646,$R1198,0)","v":0},{"$f":"IF($U1198=$BV$646,$R1198,0)+IF($U1198=$BW$646,$R1198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1198=$BW$646,$R1198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1190,null,null,"Total",null,null,{"$f":"SUM(G1195:G1198)","v":10732511.299033795},{"$f":"SUM(H1195:H1198)","v":9402886.5518785771},{"$f":"SUM(I1195:I1198)","v":0},0,87036.74652000163,4739.8819988322475,998886.65751283115,0,0,0,232668.99869162988,6292.462431922766,{"$f":"SUM(S1195:S1198)","v":10732511.299033793},null,null,{"$f":"SUM(V1195:V1198)","v":9402886.5518785771},{"$f":"SUM(W1195:W1198)","v":0},0,0,0,{"$f":"SUM(AA1195:AA1198)","v":0},{"$f":"SUM(AB1195:AB1198)","v":0},0,0,0,{"$f":"SUM(AF1195:AF1198)","v":0},{"$f":"SUM(AG1195:AG1198)","v":0},0,0,0,{"$f":"SUM(AK1195:AK1198)","v":87036.74652000163},{"$f":"SUM(AL1195:AL1198)","v":0},0,0,0,{"$f":"SUM(AP1195:AP1198)","v":4739.8819988322475},{"$f":"SUM(AQ1195:AQ1198)","v":0},0,0,0,{"$f":"SUM(AU1195:AU1198)","v":998886.65751283115},{"$f":"SUM(AV1195:AV1198)","v":0},0,0,0,{"$f":"SUM(AZ1195:AZ1198)","v":0},{"$f":"SUM(BA1195:BA1198)","v":0},0,0,0,{"$f":"SUM(BE1195:BE1198)","v":0},{"$f":"SUM(BF1195:BF1198)","v":0},0,0,0,{"$f":"SUM(BJ1195:BJ1198)","v":0},{"$f":"SUM(BK1195:BK1198)","v":0},0,0,0,{"$f":"SUM(BO1195:BO1198)","v":232668.99869162988},{"$f":"SUM(BP1195:BP1198)","v":0},0,0,0,{"$f":"SUM(BT1195:BT1198)","v":6292.462431922766},{"$f":"SUM(BU1195:BU1198)","v":0},0,0,0,0]
[1191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1192,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1193,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1199","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1202","v":0},{"$f":"VLOOKUP($F1202,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1202","v":0},{"$f":"SUM(H1202:R1202)","v":0},null,"Customer",{"$f":"IF($U1202=$V$646,$H1202,0)","v":0},{"$f":"IF($U1202=$W$646,$H1202,0)","v":0},{"$f":"IF($U1202=$X$646,$H1202,0)+IF($U1202=$Y$646,$H1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1202=$Y$646,$H1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1202=$AA$646,$I1202,0)","v":0},{"$f":"IF($U1202=$AB$646,$I1202,0)","v":0},{"$f":"IF($U1202=$AC$646,$I1202,0)+IF($U1202=$AD$646,$I1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AD$646,$I1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AF$646,$J1202,0)","v":0},{"$f":"IF($U1202=$AG$646,$J1202,0)","v":0},{"$f":"IF($U1202=$AH$646,$J1202,0)+IF($U1202=$AI$646,$J1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AI$646,$J1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AK$646,$K1202,0)","v":0},{"$f":"IF($U1202=$AL$646,$K1202,0)","v":0},{"$f":"IF($U1202=$AM$646,$K1202,0)+IF($U1202=$AN$646,$K1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1202=$AN$646,$K1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1202=$AP$646,$L1202,0)","v":0},{"$f":"IF($U1202=$AQ$646,$L1202,0)","v":0},{"$f":"IF($U1202=$AR$646,$L1202,0)+IF($U1202=$AS$646,$L1202,0)*$X$643","v":0},{"$f":"IF($U1202=$AS$646,$L1202,0)*$Y$643","v":0},0,{"$f":"IF($U1202=$AU$646,$M1202,0)","v":0},{"$f":"IF($U1202=$AV$646,$M1202,0)","v":0},{"$f":"IF($U1202=$AW$646,$M1202,0)+IF($U1202=$AX$646,$M1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1202=$AX$646,$M1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1202=$AZ$646,$N1202,0)","v":0},{"$f":"IF($U1202=$BA$646,$N1202,0)","v":0},{"$f":"IF($U1202=$BB$646,$N1202,0)+IF($U1202=$BC$646,$N1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1202=$BC$646,$N1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1202=$BE$646,$O1202,0)","v":0},{"$f":"IF($U1202=$BF$646,$O1202,0)","v":0},{"$f":"IF($U1202=$BG$646,$O1202,0)+IF($U1202=$BH$646,$O1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1202=$BH$646,$O1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1202=$BJ$646,$P1202,0)","v":0},{"$f":"IF($U1202=$BK$646,$P1202,0)","v":0},{"$f":"IF($U1202=$BL$646,$P1202,0)+IF($U1202=$BM$646,$P1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1202=$BM$646,$P1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1202=$BO$646,$Q1202,0)","v":0},{"$f":"IF($U1202=$BP$646,$Q1202,0)","v":0},{"$f":"IF($U1202=$BQ$646,$Q1202,0)+IF($U1202=$BR$646,$Q1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1202=$BR$646,$Q1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1202=$BT$646,$R1202,0)","v":0},{"$f":"IF($U1202=$BU$646,$R1202,0)","v":0},{"$f":"IF($U1202=$BV$646,$R1202,0)+IF($U1202=$BW$646,$R1202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1202=$BW$646,$R1202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1194,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W1200","v":-3993927.9008333334},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1203","v":-3988187.2158063808},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1203","v":-1578.5156782895958},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1203","v":-62.173484046417336},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1203","v":-3986.0111438647564},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1203","v":0},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1203","v":-37.994906917255044},{"$f":"VLOOKUP($F1203,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1203","v":-75.989813834510088},{"$f":"SUM(H1203:R1203)","v":-3993927.9008333334},null,"Customer",{"$f":"IF($U1203=$V$646,$H1203,0)","v":-3988187.2158063808},{"$f":"IF($U1203=$W$646,$H1203,0)","v":0},{"$f":"IF($U1203=$X$646,$H1203,0)+IF($U1203=$Y$646,$H1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1203=$Y$646,$H1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1203=$AA$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AB$646,$I1203,0)","v":0},{"$f":"IF($U1203=$AC$646,$I1203,0)+IF($U1203=$AD$646,$I1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AD$646,$I1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AF$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AG$646,$J1203,0)","v":0},{"$f":"IF($U1203=$AH$646,$J1203,0)+IF($U1203=$AI$646,$J1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AI$646,$J1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AK$646,$K1203,0)","v":-1578.5156782895958},{"$f":"IF($U1203=$AL$646,$K1203,0)","v":0},{"$f":"IF($U1203=$AM$646,$K1203,0)+IF($U1203=$AN$646,$K1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1203=$AN$646,$K1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1203=$AP$646,$L1203,0)","v":-62.173484046417336},{"$f":"IF($U1203=$AQ$646,$L1203,0)","v":0},{"$f":"IF($U1203=$AR$646,$L1203,0)+IF($U1203=$AS$646,$L1203,0)*$X$643","v":0},{"$f":"IF($U1203=$AS$646,$L1203,0)*$Y$643","v":0},0,{"$f":"IF($U1203=$AU$646,$M1203,0)","v":-3986.0111438647564},{"$f":"IF($U1203=$AV$646,$M1203,0)","v":0},{"$f":"IF($U1203=$AW$646,$M1203,0)+IF($U1203=$AX$646,$M1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1203=$AX$646,$M1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1203=$AZ$646,$N1203,0)","v":0},{"$f":"IF($U1203=$BA$646,$N1203,0)","v":0},{"$f":"IF($U1203=$BB$646,$N1203,0)+IF($U1203=$BC$646,$N1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1203=$BC$646,$N1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1203=$BE$646,$O1203,0)","v":0},{"$f":"IF($U1203=$BF$646,$O1203,0)","v":0},{"$f":"IF($U1203=$BG$646,$O1203,0)+IF($U1203=$BH$646,$O1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1203=$BH$646,$O1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1203=$BJ$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BK$646,$P1203,0)","v":0},{"$f":"IF($U1203=$BL$646,$P1203,0)+IF($U1203=$BM$646,$P1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1203=$BM$646,$P1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1203=$BO$646,$Q1203,0)","v":-37.994906917255044},{"$f":"IF($U1203=$BP$646,$Q1203,0)","v":0},{"$f":"IF($U1203=$BQ$646,$Q1203,0)+IF($U1203=$BR$646,$Q1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1203=$BR$646,$Q1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1203=$BT$646,$R1203,0)","v":-75.989813834510088},{"$f":"IF($U1203=$BU$646,$R1203,0)","v":0},{"$f":"IF($U1203=$BV$646,$R1203,0)+IF($U1203=$BW$646,$R1203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1203=$BW$646,$R1203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1195,null,null,"Total",null,null,{"$f":"SUM(G1202:G1203)","v":-3993927.9008333334},{"$f":"SUM(H1202:H1203)","v":-3988187.2158063808},{"$f":"SUM(I1202:I1203)","v":0},0,-1578.5156782895958,-62.173484046417336,-3986.0111438647564,0,0,0,-37.994906917255044,-75.989813834510088,{"$f":"SUM(S1202:S1203)","v":-3993927.9008333334},null,null,{"$f":"SUM(V1202:V1203)","v":-3988187.2158063808},{"$f":"SUM(W1202:W1203)","v":0},0,0,0,{"$f":"SUM(AA1202:AA1203)","v":0},{"$f":"SUM(AB1202:AB1203)","v":0},0,0,0,{"$f":"SUM(AF1202:AF1203)","v":0},{"$f":"SUM(AG1202:AG1203)","v":0},0,0,0,{"$f":"SUM(AK1202:AK1203)","v":-1578.5156782895958},{"$f":"SUM(AL1202:AL1203)","v":0},0,0,0,{"$f":"SUM(AP1202:AP1203)","v":-62.173484046417336},{"$f":"SUM(AQ1202:AQ1203)","v":0},0,0,0,{"$f":"SUM(AU1202:AU1203)","v":-3986.0111438647564},{"$f":"SUM(AV1202:AV1203)","v":0},0,0,0,{"$f":"SUM(AZ1202:AZ1203)","v":0},{"$f":"SUM(BA1202:BA1203)","v":0},0,0,0,{"$f":"SUM(BE1202:BE1203)","v":0},{"$f":"SUM(BF1202:BF1203)","v":0},0,0,0,{"$f":"SUM(BJ1202:BJ1203)","v":0},{"$f":"SUM(BK1202:BK1203)","v":0},0,0,0,{"$f":"SUM(BO1202:BO1203)","v":-37.994906917255044},{"$f":"SUM(BP1202:BP1203)","v":0},0,0,0,{"$f":"SUM(BT1202:BT1203)","v":-75.989813834510088},{"$f":"SUM(BU1202:BU1203)","v":0},0,0,0,0]
[1196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1197,252,"Contributions in Aid of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1198,null,null,"Wyoming",null,"GS",{"$f":"'ROR-Model'!W1204","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1207","v":0},{"$f":"VLOOKUP($F1207,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1207","v":0},{"$f":"'ROR-Model'!AH1204","v":0},null,"Distribution Plant",{"$f":"IF($U1207=$V$646,$H1207,0)","v":0},{"$f":"IF($U1207=$W$646,$H1207,0)","v":0},{"$f":"IF($U1207=$X$646,$H1207,0)+IF($U1207=$Y$646,$H1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1207=$Y$646,$H1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1207=$AA$646,$I1207,0)","v":0},{"$f":"IF($U1207=$AB$646,$I1207,0)","v":0},{"$f":"IF($U1207=$AC$646,$I1207,0)+IF($U1207=$AD$646,$I1207,0)*$X$643","v":0},{"$f":"IF($U1207=$AD$646,$I1207,0)*$Y$643","v":0},0,{"$f":"IF($U1207=$AF$646,$J1207,0)","v":0},{"$f":"IF($U1207=$AG$646,$J1207,0)","v":0},{"$f":"IF($U1207=$AH$646,$J1207,0)+IF($U1207=$AI$646,$J1207,0)*$X$643","v":0},{"$f":"IF($U1207=$AI$646,$J1207,0)*$Y$643","v":0},0,{"$f":"IF($U1207=$AK$646,$K1207,0)","v":0},{"$f":"IF($U1207=$AL$646,$K1207,0)","v":0},{"$f":"IF($U1207=$AM$646,$K1207,0)+IF($U1207=$AN$646,$K1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1207=$AN$646,$K1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1207=$AP$646,$L1207,0)","v":0},{"$f":"IF($U1207=$AQ$646,$L1207,0)","v":0},{"$f":"IF($U1207=$AR$646,$L1207,0)+IF($U1207=$AS$646,$L1207,0)*$X$643","v":0},{"$f":"IF($U1207=$AS$646,$L1207,0)*$Y$643","v":0},0,{"$f":"IF($U1207=$AU$646,$M1207,0)","v":0},{"$f":"IF($U1207=$AV$646,$M1207,0)","v":0},{"$f":"IF($U1207=$AW$646,$M1207,0)+IF($U1207=$AX$646,$M1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1207=$AX$646,$M1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1207=$AZ$646,$N1207,0)","v":0},{"$f":"IF($U1207=$BA$646,$N1207,0)","v":0},{"$f":"IF($U1207=$BB$646,$N1207,0)+IF($U1207=$BC$646,$N1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1207=$BC$646,$N1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1207=$BE$646,$O1207,0)","v":0},{"$f":"IF($U1207=$BF$646,$O1207,0)","v":0},{"$f":"IF($U1207=$BG$646,$O1207,0)+IF($U1207=$BH$646,$O1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1207=$BH$646,$O1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1207=$BJ$646,$P1207,0)","v":0},{"$f":"IF($U1207=$BK$646,$P1207,0)","v":0},{"$f":"IF($U1207=$BL$646,$P1207,0)+IF($U1207=$BM$646,$P1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1207=$BM$646,$P1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1207=$BO$646,$Q1207,0)","v":0},{"$f":"IF($U1207=$BP$646,$Q1207,0)","v":0},{"$f":"IF($U1207=$BQ$646,$Q1207,0)+IF($U1207=$BR$646,$Q1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1207=$BR$646,$Q1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1207=$BT$646,$R1207,0)","v":0},{"$f":"IF($U1207=$BU$646,$R1207,0)","v":0},{"$f":"IF($U1207=$BV$646,$R1207,0)+IF($U1207=$BW$646,$R1207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1207=$BW$646,$R1207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1199,null,null,"Utah",null,"GS",{"$f":"'ROR-Model'!W1205","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1208","v":0},{"$f":"SUM(H1208:R1208)","v":0},null,"Distribution Plant",{"$f":"IF($U1208=$V$646,$H1208,0)","v":0},{"$f":"IF($U1208=$W$646,$H1208,0)","v":0},{"$f":"IF($U1208=$X$646,$H1208,0)+IF($U1208=$Y$646,$H1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1208=$Y$646,$H1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1208=$AA$646,$I1208,0)","v":0},{"$f":"IF($U1208=$AB$646,$I1208,0)","v":0},{"$f":"IF($U1208=$AC$646,$I1208,0)+IF($U1208=$AD$646,$I1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AD$646,$I1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AF$646,$J1208,0)","v":0},{"$f":"IF($U1208=$AG$646,$J1208,0)","v":0},{"$f":"IF($U1208=$AH$646,$J1208,0)+IF($U1208=$AI$646,$J1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AI$646,$J1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AK$646,$K1208,0)","v":0},{"$f":"IF($U1208=$AL$646,$K1208,0)","v":0},{"$f":"IF($U1208=$AM$646,$K1208,0)+IF($U1208=$AN$646,$K1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1208=$AN$646,$K1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1208=$AP$646,$L1208,0)","v":0},{"$f":"IF($U1208=$AQ$646,$L1208,0)","v":0},{"$f":"IF($U1208=$AR$646,$L1208,0)+IF($U1208=$AS$646,$L1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AS$646,$L1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AU$646,$M1208,0)","v":0},{"$f":"IF($U1208=$AV$646,$M1208,0)","v":0},{"$f":"IF($U1208=$AW$646,$M1208,0)+IF($U1208=$AX$646,$M1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1208=$AX$646,$M1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1208=$AZ$646,$N1208,0)","v":0},{"$f":"IF($U1208=$BA$646,$N1208,0)","v":0},{"$f":"IF($U1208=$BB$646,$N1208,0)+IF($U1208=$BC$646,$N1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1208=$BC$646,$N1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1208=$BE$646,$O1208,0)","v":0},{"$f":"IF($U1208=$BF$646,$O1208,0)","v":0},{"$f":"IF($U1208=$BG$646,$O1208,0)+IF($U1208=$BH$646,$O1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1208=$BH$646,$O1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1208=$BJ$646,$P1208,0)","v":0},{"$f":"IF($U1208=$BK$646,$P1208,0)","v":0},{"$f":"IF($U1208=$BL$646,$P1208,0)+IF($U1208=$BM$646,$P1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1208=$BM$646,$P1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1208=$BO$646,$Q1208,0)","v":0},{"$f":"IF($U1208=$BP$646,$Q1208,0)","v":0},{"$f":"IF($U1208=$BQ$646,$Q1208,0)+IF($U1208=$BR$646,$Q1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1208=$BR$646,$Q1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1208=$BT$646,$R1208,0)","v":0},{"$f":"IF($U1208=$BU$646,$R1208,0)","v":0},{"$f":"IF($U1208=$BV$646,$R1208,0)+IF($U1208=$BW$646,$R1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1208=$BW$646,$R1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1200,null,null,"Total",null,null,{"$f":"SUM(G1208)","v":0},{"$f":"SUM(H1208)","v":0},{"$f":"SUM(I1208)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1208)","v":0},null,null,{"$f":"SUM(V1208)","v":0},{"$f":"SUM(W1208)","v":0},0,0,0,{"$f":"SUM(AA1208)","v":0},{"$f":"SUM(AB1208)","v":0},0,0,0,{"$f":"SUM(AF1208)","v":0},{"$f":"SUM(AG1208)","v":0},0,0,0,{"$f":"SUM(AK1208)","v":0},{"$f":"SUM(AL1208)","v":0},0,0,0,{"$f":"SUM(AP1208)","v":0},{"$f":"SUM(AQ1208)","v":0},0,0,0,{"$f":"SUM(AU1208)","v":0},{"$f":"SUM(AV1208)","v":0},0,0,0,{"$f":"SUM(AZ1208)","v":0},{"$f":"SUM(BA1208)","v":0},0,0,0,{"$f":"SUM(BE1208)","v":0},{"$f":"SUM(BF1208)","v":0},0,0,0,{"$f":"SUM(BJ1208)","v":0},{"$f":"SUM(BK1208)","v":0},0,0,0,{"$f":"SUM(BO1208)","v":0},{"$f":"SUM(BP1208)","v":0},0,0,0,{"$f":"SUM(BT1208)","v":0},{"$f":"SUM(BU1208)","v":0},0,0,0,0]
[1201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1202,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1203,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1209","v":-103366.14278556436},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1212","v":-103217.56913002614},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1212","v":-40.853285548116659},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1212","v":-1.6091009625078772},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1212","v":-103.16125059633836},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1212","v":-0.98333947708814728},{"$f":"VLOOKUP($F1212,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1212","v":-1.9666789541762946},{"$f":"SUM(H1212:R1212)","v":-103366.14278556437},null,"Customer",{"$f":"IF($U1212=$V$646,$H1212,0)","v":-103217.56913002614},{"$f":"IF($U1212=$W$646,$H1212,0)","v":0},{"$f":"IF($U1212=$X$646,$H1212,0)+IF($U1212=$Y$646,$H1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1212=$Y$646,$H1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1212=$AA$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AB$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AC$646,$I1212,0)+IF($U1212=$AD$646,$I1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AD$646,$I1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AF$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AG$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AH$646,$J1212,0)+IF($U1212=$AI$646,$J1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AI$646,$J1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AK$646,$K1212,0)","v":-40.853285548116659},{"$f":"IF($U1212=$AL$646,$K1212,0)","v":0},{"$f":"IF($U1212=$AM$646,$K1212,0)+IF($U1212=$AN$646,$K1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1212=$AN$646,$K1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1212=$AP$646,$L1212,0)","v":-1.6091009625078772},{"$f":"IF($U1212=$AQ$646,$L1212,0)","v":0},{"$f":"IF($U1212=$AR$646,$L1212,0)+IF($U1212=$AS$646,$L1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AS$646,$L1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AU$646,$M1212,0)","v":-103.16125059633836},{"$f":"IF($U1212=$AV$646,$M1212,0)","v":0},{"$f":"IF($U1212=$AW$646,$M1212,0)+IF($U1212=$AX$646,$M1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1212=$AX$646,$M1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1212=$AZ$646,$N1212,0)","v":0},{"$f":"IF($U1212=$BA$646,$N1212,0)","v":0},{"$f":"IF($U1212=$BB$646,$N1212,0)+IF($U1212=$BC$646,$N1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1212=$BC$646,$N1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1212=$BE$646,$O1212,0)","v":0},{"$f":"IF($U1212=$BF$646,$O1212,0)","v":0},{"$f":"IF($U1212=$BG$646,$O1212,0)+IF($U1212=$BH$646,$O1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1212=$BH$646,$O1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1212=$BJ$646,$P1212,0)","v":0},{"$f":"IF($U1212=$BK$646,$P1212,0)","v":0},{"$f":"IF($U1212=$BL$646,$P1212,0)+IF($U1212=$BM$646,$P1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1212=$BM$646,$P1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1212=$BO$646,$Q1212,0)","v":-0.98333947708814728},{"$f":"IF($U1212=$BP$646,$Q1212,0)","v":0},{"$f":"IF($U1212=$BQ$646,$Q1212,0)+IF($U1212=$BR$646,$Q1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1212=$BR$646,$Q1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1212=$BT$646,$R1212,0)","v":-1.9666789541762946},{"$f":"IF($U1212=$BU$646,$R1212,0)","v":0},{"$f":"IF($U1212=$BV$646,$R1212,0)+IF($U1212=$BW$646,$R1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1212=$BW$646,$R1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1204,null,null,"Total",null,null,{"$f":"SUM(G1212)","v":-103366.14278556436},{"$f":"SUM(H1212)","v":-103217.56913002614},{"$f":"SUM(I1212)","v":0},0,-40.853285548116659,-1.6091009625078772,-103.16125059633836,0,0,0,-0.98333947708814728,-1.9666789541762946,{"$f":"SUM(S1212)","v":-103366.14278556437},null,null,{"$f":"SUM(V1212)","v":-103217.56913002614},{"$f":"SUM(W1212)","v":0},0,0,0,{"$f":"SUM(AA1212)","v":0},{"$f":"SUM(AB1212)","v":0},0,0,0,{"$f":"SUM(AF1212)","v":0},{"$f":"SUM(AG1212)","v":0},0,0,0,{"$f":"SUM(AK1212)","v":-40.853285548116659},{"$f":"SUM(AL1212)","v":0},0,0,0,{"$f":"SUM(AP1212)","v":-1.6091009625078772},{"$f":"SUM(AQ1212)","v":0},0,0,0,{"$f":"SUM(AU1212)","v":-103.16125059633836},{"$f":"SUM(AV1212)","v":0},0,0,0,{"$f":"SUM(AZ1212)","v":0},{"$f":"SUM(BA1212)","v":0},0,0,0,{"$f":"SUM(BE1212)","v":0},{"$f":"SUM(BF1212)","v":0},0,0,0,{"$f":"SUM(BJ1212)","v":0},{"$f":"SUM(BK1212)","v":0},0,0,0,{"$f":"SUM(BO1212)","v":-0.98333947708814728},{"$f":"SUM(BP1212)","v":0},0,0,0,{"$f":"SUM(BT1212)","v":-1.9666789541762946},{"$f":"SUM(BU1212)","v":0},0,0,0,0]
[1205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1206,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1207,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1213","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1216","v":0},{"$f":"VLOOKUP($F1216,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1216","v":0},{"$f":"SUM(H1216:R1216)","v":0},null,"Throughput",{"$f":"IF($U1216=$V$646,$H1216,0)","v":0},{"$f":"IF($U1216=$W$646,$H1216,0)","v":0},{"$f":"IF($U1216=$X$646,$H1216,0)+IF($U1216=$Y$646,$H1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1216=$Y$646,$H1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1216=$AA$646,$I1216,0)","v":0},{"$f":"IF($U1216=$AB$646,$I1216,0)","v":0},{"$f":"IF($U1216=$AC$646,$I1216,0)+IF($U1216=$AD$646,$I1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AD$646,$I1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AF$646,$J1216,0)","v":0},{"$f":"IF($U1216=$AG$646,$J1216,0)","v":0},{"$f":"IF($U1216=$AH$646,$J1216,0)+IF($U1216=$AI$646,$J1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AI$646,$J1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AK$646,$K1216,0)","v":0},{"$f":"IF($U1216=$AL$646,$K1216,0)","v":0},{"$f":"IF($U1216=$AM$646,$K1216,0)+IF($U1216=$AN$646,$K1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1216=$AN$646,$K1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1216=$AP$646,$L1216,0)","v":0},{"$f":"IF($U1216=$AQ$646,$L1216,0)","v":0},{"$f":"IF($U1216=$AR$646,$L1216,0)+IF($U1216=$AS$646,$L1216,0)*$X$643","v":0},{"$f":"IF($U1216=$AS$646,$L1216,0)*$Y$643","v":0},0,{"$f":"IF($U1216=$AU$646,$M1216,0)","v":0},{"$f":"IF($U1216=$AV$646,$M1216,0)","v":0},{"$f":"IF($U1216=$AW$646,$M1216,0)+IF($U1216=$AX$646,$M1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1216=$AX$646,$M1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1216=$AZ$646,$N1216,0)","v":0},{"$f":"IF($U1216=$BA$646,$N1216,0)","v":0},{"$f":"IF($U1216=$BB$646,$N1216,0)+IF($U1216=$BC$646,$N1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1216=$BC$646,$N1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1216=$BE$646,$O1216,0)","v":0},{"$f":"IF($U1216=$BF$646,$O1216,0)","v":0},{"$f":"IF($U1216=$BG$646,$O1216,0)+IF($U1216=$BH$646,$O1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1216=$BH$646,$O1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1216=$BJ$646,$P1216,0)","v":0},{"$f":"IF($U1216=$BK$646,$P1216,0)","v":0},{"$f":"IF($U1216=$BL$646,$P1216,0)+IF($U1216=$BM$646,$P1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1216=$BM$646,$P1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1216=$BO$646,$Q1216,0)","v":0},{"$f":"IF($U1216=$BP$646,$Q1216,0)","v":0},{"$f":"IF($U1216=$BQ$646,$Q1216,0)+IF($U1216=$BR$646,$Q1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1216=$BR$646,$Q1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1216=$BT$646,$R1216,0)","v":0},{"$f":"IF($U1216=$BU$646,$R1216,0)","v":0},{"$f":"IF($U1216=$BV$646,$R1216,0)+IF($U1216=$BW$646,$R1216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1216=$BW$646,$R1216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1208,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1214","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1217","v":0},{"$f":"VLOOKUP($F1217,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1217","v":0},{"$f":"SUM(H1217:R1217)","v":0},null,"Distribution Plant",{"$f":"IF($U1217=$V$646,$H1217,0)","v":0},{"$f":"IF($U1217=$W$646,$H1217,0)","v":0},{"$f":"IF($U1217=$X$646,$H1217,0)+IF($U1217=$Y$646,$H1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1217=$Y$646,$H1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1217=$AA$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AB$646,$I1217,0)","v":0},{"$f":"IF($U1217=$AC$646,$I1217,0)+IF($U1217=$AD$646,$I1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AD$646,$I1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AF$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AG$646,$J1217,0)","v":0},{"$f":"IF($U1217=$AH$646,$J1217,0)+IF($U1217=$AI$646,$J1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AI$646,$J1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AK$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AL$646,$K1217,0)","v":0},{"$f":"IF($U1217=$AM$646,$K1217,0)+IF($U1217=$AN$646,$K1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1217=$AN$646,$K1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1217=$AP$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AQ$646,$L1217,0)","v":0},{"$f":"IF($U1217=$AR$646,$L1217,0)+IF($U1217=$AS$646,$L1217,0)*$X$643","v":0},{"$f":"IF($U1217=$AS$646,$L1217,0)*$Y$643","v":0},0,{"$f":"IF($U1217=$AU$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AV$646,$M1217,0)","v":0},{"$f":"IF($U1217=$AW$646,$M1217,0)+IF($U1217=$AX$646,$M1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1217=$AX$646,$M1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1217=$AZ$646,$N1217,0)","v":0},{"$f":"IF($U1217=$BA$646,$N1217,0)","v":0},{"$f":"IF($U1217=$BB$646,$N1217,0)+IF($U1217=$BC$646,$N1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1217=$BC$646,$N1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1217=$BE$646,$O1217,0)","v":0},{"$f":"IF($U1217=$BF$646,$O1217,0)","v":0},{"$f":"IF($U1217=$BG$646,$O1217,0)+IF($U1217=$BH$646,$O1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1217=$BH$646,$O1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1217=$BJ$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BK$646,$P1217,0)","v":0},{"$f":"IF($U1217=$BL$646,$P1217,0)+IF($U1217=$BM$646,$P1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1217=$BM$646,$P1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1217=$BO$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BP$646,$Q1217,0)","v":0},{"$f":"IF($U1217=$BQ$646,$Q1217,0)+IF($U1217=$BR$646,$Q1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1217=$BR$646,$Q1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1217=$BT$646,$R1217,0)","v":0},{"$f":"IF($U1217=$BU$646,$R1217,0)","v":0},{"$f":"IF($U1217=$BV$646,$R1217,0)+IF($U1217=$BW$646,$R1217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1217=$BW$646,$R1217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1209,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1215","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1218","v":0},{"$f":"VLOOKUP($F1218,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1218","v":0},{"$f":"SUM(H1218:R1218)","v":0},null,"Distribution Plant",{"$f":"IF($U1218=$V$646,$H1218,0)","v":0},{"$f":"IF($U1218=$W$646,$H1218,0)","v":0},{"$f":"IF($U1218=$X$646,$H1218,0)+IF($U1218=$Y$646,$H1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1218=$Y$646,$H1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1218:Y1218)-H1218","v":0},{"$f":"IF($U1218=$AA$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AB$646,$I1218,0)","v":0},{"$f":"IF($U1218=$AC$646,$I1218,0)+IF($U1218=$AD$646,$I1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AD$646,$I1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AF$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AG$646,$J1218,0)","v":0},{"$f":"IF($U1218=$AH$646,$J1218,0)+IF($U1218=$AI$646,$J1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AI$646,$J1218,0)*$Y$643","v":0},0,{"$f":"IF($U1218=$AK$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AL$646,$K1218,0)","v":0},{"$f":"IF($U1218=$AM$646,$K1218,0)+IF($U1218=$AN$646,$K1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1218=$AN$646,$K1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1218:AN1218)-K1218","v":0},{"$f":"IF($U1218=$AP$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AQ$646,$L1218,0)","v":0},{"$f":"IF($U1218=$AR$646,$L1218,0)+IF($U1218=$AS$646,$L1218,0)*$X$643","v":0},{"$f":"IF($U1218=$AS$646,$L1218,0)*$Y$643","v":0},{"$f":"SUM(AP1218:AS1218)-L1218","v":0},{"$f":"IF($U1218=$AU$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AV$646,$M1218,0)","v":0},{"$f":"IF($U1218=$AW$646,$M1218,0)+IF($U1218=$AX$646,$M1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1218=$AX$646,$M1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1218:AX1218)-M1218","v":0},{"$f":"IF($U1218=$AZ$646,$N1218,0)","v":0},{"$f":"IF($U1218=$BA$646,$N1218,0)","v":0},{"$f":"IF($U1218=$BB$646,$N1218,0)+IF($U1218=$BC$646,$N1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1218=$BC$646,$N1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1218=$BE$646,$O1218,0)","v":0},{"$f":"IF($U1218=$BF$646,$O1218,0)","v":0},{"$f":"IF($U1218=$BG$646,$O1218,0)+IF($U1218=$BH$646,$O1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1218=$BH$646,$O1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1218=$BJ$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BK$646,$P1218,0)","v":0},{"$f":"IF($U1218=$BL$646,$P1218,0)+IF($U1218=$BM$646,$P1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1218=$BM$646,$P1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1218=$BO$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BP$646,$Q1218,0)","v":0},{"$f":"IF($U1218=$BQ$646,$Q1218,0)+IF($U1218=$BR$646,$Q1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1218=$BR$646,$Q1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},{"$f":"SUM(BO1218:BR1218)-Q1218","v":0},{"$f":"IF($U1218=$BT$646,$R1218,0)","v":0},{"$f":"IF($U1218=$BU$646,$R1218,0)","v":0},{"$f":"IF($U1218=$BV$646,$R1218,0)+IF($U1218=$BW$646,$R1218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1218=$BW$646,$R1218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},{"$f":"SUM(BT1218:BW1218)-R1218","v":0},{"$f":"SUM(V1218:BW1218)-S1218","v":0}]
[1210,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1216","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1219","v":0},{"$f":"SUM(H1219:R1219)","v":0},null,"Customer",{"$f":"IF($U1219=$V$646,$H1219,0)","v":0},{"$f":"IF($U1219=$W$646,$H1219,0)","v":0},{"$f":"IF($U1219=$X$646,$H1219,0)+IF($U1219=$Y$646,$H1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1219=$Y$646,$H1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1219=$AA$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AB$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AC$646,$I1219,0)+IF($U1219=$AD$646,$I1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AD$646,$I1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AF$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AG$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AH$646,$J1219,0)+IF($U1219=$AI$646,$J1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AI$646,$J1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AK$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AL$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AM$646,$K1219,0)+IF($U1219=$AN$646,$K1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1219=$AN$646,$K1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1219=$AP$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AQ$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AR$646,$L1219,0)+IF($U1219=$AS$646,$L1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AS$646,$L1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AU$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AV$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AW$646,$M1219,0)+IF($U1219=$AX$646,$M1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1219=$AX$646,$M1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1219=$AZ$646,$N1219,0)","v":0},{"$f":"IF($U1219=$BA$646,$N1219,0)","v":0},{"$f":"IF($U1219=$BB$646,$N1219,0)+IF($U1219=$BC$646,$N1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1219=$BC$646,$N1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1219=$BE$646,$O1219,0)","v":0},{"$f":"IF($U1219=$BF$646,$O1219,0)","v":0},{"$f":"IF($U1219=$BG$646,$O1219,0)+IF($U1219=$BH$646,$O1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1219=$BH$646,$O1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1219=$BJ$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BK$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BL$646,$P1219,0)+IF($U1219=$BM$646,$P1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1219=$BM$646,$P1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1219=$BO$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BP$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BQ$646,$Q1219,0)+IF($U1219=$BR$646,$Q1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1219=$BR$646,$Q1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1219=$BT$646,$R1219,0)","v":0},{"$f":"IF($U1219=$BU$646,$R1219,0)","v":0},{"$f":"IF($U1219=$BV$646,$R1219,0)+IF($U1219=$BW$646,$R1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1219=$BW$646,$R1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1211,null,null,"Total",null,null,{"$f":"SUM(G1216:G1219)","v":0},{"$f":"SUM(H1216:H1219)","v":0},{"$f":"SUM(I1216:I1219)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1216:S1219)","v":0},null,null,{"$f":"SUM(V1216:V1219)","v":0},{"$f":"SUM(W1216:W1219)","v":0},0,0,0,{"$f":"SUM(AA1216:AA1219)","v":0},{"$f":"SUM(AB1216:AB1219)","v":0},0,0,0,{"$f":"SUM(AF1216:AF1219)","v":0},{"$f":"SUM(AG1216:AG1219)","v":0},0,0,0,{"$f":"SUM(AK1216:AK1219)","v":0},{"$f":"SUM(AL1216:AL1219)","v":0},0,0,0,{"$f":"SUM(AP1216:AP1219)","v":0},{"$f":"SUM(AQ1216:AQ1219)","v":0},0,0,0,{"$f":"SUM(AU1216:AU1219)","v":0},{"$f":"SUM(AV1216:AV1219)","v":0},0,0,0,{"$f":"SUM(AZ1216:AZ1219)","v":0},{"$f":"SUM(BA1216:BA1219)","v":0},0,0,0,{"$f":"SUM(BE1216:BE1219)","v":0},{"$f":"SUM(BF1216:BF1219)","v":0},0,0,0,{"$f":"SUM(BJ1216:BJ1219)","v":0},{"$f":"SUM(BK1216:BK1219)","v":0},0,0,0,{"$f":"SUM(BO1216:BO1219)","v":0},{"$f":"SUM(BP1216:BP1219)","v":0},0,0,0,{"$f":"SUM(BT1216:BT1219)","v":0},{"$f":"SUM(BU1216:BU1219)","v":0},0,0,0,0]
[1212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1213,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1214,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1220","v":-30432708.876189433},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1223","v":-29670295.329156365},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1223","v":-685675.49183304829},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1223","v":0},{"$f":"VLOOKUP($F1223,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1223","v":-76738.055200018411},{"$f":"SUM(H1223:R1223)","v":-30432708.876189433},null,"Throughput",{"$f":"IF($U1223=$V$646,$H1223,0)","v":0},{"$f":"IF($U1223=$W$646,$H1223,0)","v":0},{"$f":"IF($U1223=$X$646,$H1223,0)+IF($U1223=$Y$646,$H1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-29670295.329156365},{"$f":"IF($U1223=$Y$646,$H1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1223=$AA$646,$I1223,0)","v":0},{"$f":"IF($U1223=$AB$646,$I1223,0)","v":0},{"$f":"IF($U1223=$AC$646,$I1223,0)+IF($U1223=$AD$646,$I1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AD$646,$I1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AF$646,$J1223,0)","v":0},{"$f":"IF($U1223=$AG$646,$J1223,0)","v":0},{"$f":"IF($U1223=$AH$646,$J1223,0)+IF($U1223=$AI$646,$J1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AI$646,$J1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AK$646,$K1223,0)","v":0},{"$f":"IF($U1223=$AL$646,$K1223,0)","v":0},{"$f":"IF($U1223=$AM$646,$K1223,0)+IF($U1223=$AN$646,$K1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-685675.49183304829},{"$f":"IF($U1223=$AN$646,$K1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1223=$AP$646,$L1223,0)","v":0},{"$f":"IF($U1223=$AQ$646,$L1223,0)","v":0},{"$f":"IF($U1223=$AR$646,$L1223,0)+IF($U1223=$AS$646,$L1223,0)*$X$643","v":0},{"$f":"IF($U1223=$AS$646,$L1223,0)*$Y$643","v":0},0,{"$f":"IF($U1223=$AU$646,$M1223,0)","v":0},{"$f":"IF($U1223=$AV$646,$M1223,0)","v":0},{"$f":"IF($U1223=$AW$646,$M1223,0)+IF($U1223=$AX$646,$M1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1223=$AX$646,$M1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1223=$AZ$646,$N1223,0)","v":0},{"$f":"IF($U1223=$BA$646,$N1223,0)","v":0},{"$f":"IF($U1223=$BB$646,$N1223,0)+IF($U1223=$BC$646,$N1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1223=$BC$646,$N1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1223=$BE$646,$O1223,0)","v":0},{"$f":"IF($U1223=$BF$646,$O1223,0)","v":0},{"$f":"IF($U1223=$BG$646,$O1223,0)+IF($U1223=$BH$646,$O1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1223=$BH$646,$O1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1223=$BJ$646,$P1223,0)","v":0},{"$f":"IF($U1223=$BK$646,$P1223,0)","v":0},{"$f":"IF($U1223=$BL$646,$P1223,0)+IF($U1223=$BM$646,$P1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1223=$BM$646,$P1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1223=$BO$646,$Q1223,0)","v":0},{"$f":"IF($U1223=$BP$646,$Q1223,0)","v":0},{"$f":"IF($U1223=$BQ$646,$Q1223,0)+IF($U1223=$BR$646,$Q1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1223=$BR$646,$Q1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1223=$BT$646,$R1223,0)","v":0},{"$f":"IF($U1223=$BU$646,$R1223,0)","v":0},{"$f":"IF($U1223=$BV$646,$R1223,0)+IF($U1223=$BW$646,$R1223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-76738.055200018411},{"$f":"IF($U1223=$BW$646,$R1223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1215,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1221","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1224","v":0},{"$f":"VLOOKUP($F1224,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1224","v":0},{"$f":"SUM(H1224:R1224)","v":0},null,"Distribution Plant",{"$f":"IF($U1224=$V$646,$H1224,0)","v":0},{"$f":"IF($U1224=$W$646,$H1224,0)","v":0},{"$f":"IF($U1224=$X$646,$H1224,0)+IF($U1224=$Y$646,$H1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1224=$Y$646,$H1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1224=$AA$646,$I1224,0)","v":0},{"$f":"IF($U1224=$AB$646,$I1224,0)","v":0},{"$f":"IF($U1224=$AC$646,$I1224,0)+IF($U1224=$AD$646,$I1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AD$646,$I1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AF$646,$J1224,0)","v":0},{"$f":"IF($U1224=$AG$646,$J1224,0)","v":0},{"$f":"IF($U1224=$AH$646,$J1224,0)+IF($U1224=$AI$646,$J1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AI$646,$J1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AK$646,$K1224,0)","v":0},{"$f":"IF($U1224=$AL$646,$K1224,0)","v":0},{"$f":"IF($U1224=$AM$646,$K1224,0)+IF($U1224=$AN$646,$K1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1224=$AN$646,$K1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1224=$AP$646,$L1224,0)","v":0},{"$f":"IF($U1224=$AQ$646,$L1224,0)","v":0},{"$f":"IF($U1224=$AR$646,$L1224,0)+IF($U1224=$AS$646,$L1224,0)*$X$643","v":0},{"$f":"IF($U1224=$AS$646,$L1224,0)*$Y$643","v":0},0,{"$f":"IF($U1224=$AU$646,$M1224,0)","v":0},{"$f":"IF($U1224=$AV$646,$M1224,0)","v":0},{"$f":"IF($U1224=$AW$646,$M1224,0)+IF($U1224=$AX$646,$M1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1224=$AX$646,$M1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1224=$AZ$646,$N1224,0)","v":0},{"$f":"IF($U1224=$BA$646,$N1224,0)","v":0},{"$f":"IF($U1224=$BB$646,$N1224,0)+IF($U1224=$BC$646,$N1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1224=$BC$646,$N1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1224=$BE$646,$O1224,0)","v":0},{"$f":"IF($U1224=$BF$646,$O1224,0)","v":0},{"$f":"IF($U1224=$BG$646,$O1224,0)+IF($U1224=$BH$646,$O1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1224=$BH$646,$O1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},{"$f":"SUM(BE1224:BH1224)-O1224","v":0},{"$f":"IF($U1224=$BJ$646,$P1224,0)","v":0},{"$f":"IF($U1224=$BK$646,$P1224,0)","v":0},{"$f":"IF($U1224=$BL$646,$P1224,0)+IF($U1224=$BM$646,$P1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1224=$BM$646,$P1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1224=$BO$646,$Q1224,0)","v":0},{"$f":"IF($U1224=$BP$646,$Q1224,0)","v":0},{"$f":"IF($U1224=$BQ$646,$Q1224,0)+IF($U1224=$BR$646,$Q1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1224=$BR$646,$Q1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1224=$BT$646,$R1224,0)","v":0},{"$f":"IF($U1224=$BU$646,$R1224,0)","v":0},{"$f":"IF($U1224=$BV$646,$R1224,0)+IF($U1224=$BW$646,$R1224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1224=$BW$646,$R1224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1216,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1222","v":-239140085.2687923},{"$f":"'Dist Plant'!F147","v":-209062169.68553728},{"$f":"'Dist Plant'!G147","v":0},{"$f":"'Dist Plant'!H147","v":0},{"$f":"'Dist Plant'!I147","v":-1873469.4460542821},{"$f":"'Dist Plant'!J147","v":-107630.47535131437},{"$f":"'Dist Plant'!K147","v":-22682135.503938433},{"$f":"'Dist Plant'!L147*$N$8","v":0},{"$f":"'Dist Plant'!M147*$O$8","v":0},{"$f":"'Dist Plant'!N147*$P$8","v":0},{"$f":"'Dist Plant'!O147","v":-5283311.8914909838},{"$f":"'Dist Plant'!P147","v":-131368.26642003591},{"$f":"SUM(H1225:R1225)","v":-239140085.26879233},null,"\"Dist Plant\" Tab",{"$f":"IF($U1225=$V$646,$H1225,0)","v":0},{"$f":"'Dist Plant'!F134","v":-130846728.89795153},{"$f":"'Dist Plant'!F140","v":-31254929.549386196},{"$f":"'Dist Plant'!F145","v":-46960511.238199547},0,{"$f":"IF($U1225=$AA$646,$I1225,0)","v":0},{"$f":"IF($U1225=$AB$646,$I1225,0)","v":0},{"$f":"IF($U1225=$AC$646,$I1225,0)+IF($U1225=$AD$646,$I1225,0)*$X$643","v":0},{"$f":"IF($U1225=$AD$646,$I1225,0)*$Y$643","v":0},0,{"$f":"IF($U1225=$AF$646,$J1225,0)","v":0},{"$f":"IF($U1225=$AG$646,$J1225,0)","v":0},{"$f":"IF($U1225=$AH$646,$J1225,0)+IF($U1225=$AI$646,$J1225,0)*$X$643","v":0},{"$f":"IF($U1225=$AI$646,$J1225,0)*$Y$643","v":0},0,{"$f":"IF($U1225=$AK$646,$K1225,0)","v":0},{"$f":"'Dist Plant'!I134","v":-574023.68261631893},{"$f":"'Dist Plant'!I140","v":-712553.61934459826},{"$f":"'Dist Plant'!I145","v":-586892.14409336483},0,{"$f":"IF($U1225=$AP$646,$L1225,0)","v":0},{"$f":"'Dist Plant'!J134","v":-32366.518990105877},{"$f":"'Dist Plant'!J140","v":-75263.956361208489},{"$f":"'Dist Plant'!J145","v":0},0,{"$f":"IF($U1225=$AU$646,$M1225,0)","v":0},{"$f":"'Dist Plant'!K134","v":-3324976.4274400119},{"$f":"'Dist Plant'!K140","v":-11878093.362039514},{"$f":"'Dist Plant'!K145","v":-7479065.7144589061},0,{"$f":"IF($U1225=$AZ$646,$N1225,0)","v":0},{"$f":"'Dist Plant'!L134*$N$8","v":0},{"$f":"'Dist Plant'!L140*$N$8","v":0},{"$f":"'Dist Plant'!L145*$N$8","v":0},0,0,{"$f":"'Dist Plant'!M134*$O$8","v":0},{"$f":"'Dist Plant'!M140*$O$8","v":0},{"$f":"'Dist Plant'!M145*$O$8","v":0},0,{"$f":"IF($U1225=$BJ$646,$P1225,0)","v":0},{"$f":"'Dist Plant'!N134*$P$8","v":0},{"$f":"'Dist Plant'!N140*$P$8","v":0},{"$f":"'Dist Plant'!N145*$P$8","v":0},0,{"$f":"IF($U1225=$BO$646,$Q1225,0)","v":0},{"$f":"'Dist Plant'!O134","v":-485951.51179473958},{"$f":"'Dist Plant'!O140","v":-2251675.020125384},{"$f":"'Dist Plant'!O145","v":-2545685.3595708604},0,{"$f":"IF($U1225=$BT$646,$R1225,0)","v":0},{"$f":"'Dist Plant'!P134","v":-12056.293869412677},{"$f":"'Dist Plant'!P140","v":-80870.150221599702},{"$f":"'Dist Plant'!P145","v":-38441.822329023547},0,0]
[1217,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1223","v":17285005.823521219},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1226","v":15143608.450872295},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1226","v":140175.08377503467},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1226","v":7633.7108501338853},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1226","v":1608734.5460052113},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1226","v":374719.84750668093},{"$f":"VLOOKUP($F1226,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1226","v":10134.184511863987},{"$f":"SUM(H1226:R1226)","v":17285005.823521215},null,"Customer",{"$f":"IF($U1226=$V$646,$H1226,0)","v":15143608.450872295},{"$f":"IF($U1226=$W$646,$H1226,0)","v":0},{"$f":"IF($U1226=$X$646,$H1226,0)+IF($U1226=$Y$646,$H1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1226=$Y$646,$H1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1226=$AA$646,$I1226,0)","v":0},{"$f":"IF($U1226=$AB$646,$I1226,0)","v":0},{"$f":"IF($U1226=$AC$646,$I1226,0)+IF($U1226=$AD$646,$I1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AD$646,$I1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AF$646,$J1226,0)","v":0},{"$f":"IF($U1226=$AG$646,$J1226,0)","v":0},{"$f":"IF($U1226=$AH$646,$J1226,0)+IF($U1226=$AI$646,$J1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AI$646,$J1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AK$646,$K1226,0)","v":140175.08377503467},{"$f":"IF($U1226=$AL$646,$K1226,0)","v":0},{"$f":"IF($U1226=$AM$646,$K1226,0)+IF($U1226=$AN$646,$K1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1226=$AN$646,$K1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1226=$AP$646,$L1226,0)","v":7633.7108501338853},{"$f":"IF($U1226=$AQ$646,$L1226,0)","v":0},{"$f":"IF($U1226=$AR$646,$L1226,0)+IF($U1226=$AS$646,$L1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AS$646,$L1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AU$646,$M1226,0)","v":1608734.5460052113},{"$f":"IF($U1226=$AV$646,$M1226,0)","v":0},{"$f":"IF($U1226=$AW$646,$M1226,0)+IF($U1226=$AX$646,$M1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1226=$AX$646,$M1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1226=$AZ$646,$N1226,0)","v":0},{"$f":"IF($U1226=$BA$646,$N1226,0)","v":0},{"$f":"IF($U1226=$BB$646,$N1226,0)+IF($U1226=$BC$646,$N1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1226=$BC$646,$N1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1226=$BE$646,$O1226,0)","v":0},{"$f":"IF($U1226=$BF$646,$O1226,0)","v":0},{"$f":"IF($U1226=$BG$646,$O1226,0)+IF($U1226=$BH$646,$O1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1226=$BH$646,$O1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1226=$BJ$646,$P1226,0)","v":0},{"$f":"IF($U1226=$BK$646,$P1226,0)","v":0},{"$f":"IF($U1226=$BL$646,$P1226,0)+IF($U1226=$BM$646,$P1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1226=$BM$646,$P1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1226=$BO$646,$Q1226,0)","v":374719.84750668093},{"$f":"IF($U1226=$BP$646,$Q1226,0)","v":0},{"$f":"IF($U1226=$BQ$646,$Q1226,0)+IF($U1226=$BR$646,$Q1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1226=$BR$646,$Q1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1226=$BT$646,$R1226,0)","v":10134.184511863987},{"$f":"IF($U1226=$BU$646,$R1226,0)","v":0},{"$f":"IF($U1226=$BV$646,$R1226,0)+IF($U1226=$BW$646,$R1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1226=$BW$646,$R1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1218,null,null,"Total",null,null,{"$f":"SUM(G1223:G1226)","v":-252287788.32146052},{"$f":"SUM(H1223:H1226)","v":-223588856.56382135},{"$f":"SUM(I1223:I1226)","v":0},0,-2418969.8541122959,-99996.764501180485,-21073400.957933221,0,0,0,-4908592.0439843033,-197972.13710819033,{"$f":"SUM(S1223:S1226)","v":-252287788.32146052},null,null,{"$f":"SUM(V1223:V1226)","v":15143608.450872295},{"$f":"SUM(W1223:W1226)","v":-130846728.89795153},-60925224.878542557,-46960511.238199547,0,{"$f":"SUM(AA1223:AA1226)","v":0},{"$f":"SUM(AB1223:AB1226)","v":0},0,0,0,{"$f":"SUM(AF1223:AF1226)","v":0},{"$f":"SUM(AG1223:AG1226)","v":0},0,0,0,{"$f":"SUM(AK1223:AK1226)","v":140175.08377503467},{"$f":"SUM(AL1223:AL1226)","v":-574023.68261631893},-1398229.1111776466,-586892.14409336483,0,{"$f":"SUM(AP1223:AP1226)","v":7633.7108501338853},{"$f":"SUM(AQ1223:AQ1226)","v":-32366.518990105877},-75263.956361208489,0,0,{"$f":"SUM(AU1223:AU1226)","v":1608734.5460052113},{"$f":"SUM(AV1223:AV1226)","v":-3324976.4274400119},-11878093.362039514,-7479065.7144589061,0,{"$f":"SUM(AZ1223:AZ1226)","v":0},{"$f":"SUM(BA1223:BA1226)","v":0},0,0,0,{"$f":"SUM(BE1223:BE1226)","v":0},{"$f":"SUM(BF1223:BF1226)","v":0},0,0,0,{"$f":"SUM(BJ1223:BJ1226)","v":0},{"$f":"SUM(BK1223:BK1226)","v":0},0,0,0,{"$f":"SUM(BO1223:BO1226)","v":374719.84750668093},{"$f":"SUM(BP1223:BP1226)","v":-485951.51179473958},-2251675.020125384,-2545685.3595708604,0,{"$f":"SUM(BT1223:BT1226)","v":10134.184511863987},{"$f":"SUM(BU1223:BU1226)","v":-12056.293869412677},-157608.20542161813,-38441.822329023547,0,0]
[1219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1220,"283","Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1221,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1227","v":-624365.98878687096},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1230","v":-608724.09867138905},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1230","v":-14067.510657265895},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1230","v":0},{"$f":"VLOOKUP($F1230,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1230","v":-1574.3794582160199},{"$f":"SUM(H1230:R1230)","v":-624365.98878687096},null,"Throughput",{"$f":"IF($U1230=$V$646,$H1230,0)","v":0},{"$f":"IF($U1230=$W$646,$H1230,0)","v":0},{"$f":"IF($U1230=$X$646,$H1230,0)+IF($U1230=$Y$646,$H1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-608724.09867138905},{"$f":"IF($U1230=$Y$646,$H1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1230=$AA$646,$I1230,0)","v":0},{"$f":"IF($U1230=$AB$646,$I1230,0)","v":0},{"$f":"IF($U1230=$AC$646,$I1230,0)+IF($U1230=$AD$646,$I1230,0)*$X$643","v":0},{"$f":"IF($U1230=$AD$646,$I1230,0)*$Y$643","v":0},0,{"$f":"IF($U1230=$AF$646,$J1230,0)","v":0},{"$f":"IF($U1230=$AG$646,$J1230,0)","v":0},{"$f":"IF($U1230=$AH$646,$J1230,0)+IF($U1230=$AI$646,$J1230,0)*$X$643","v":0},{"$f":"IF($U1230=$AI$646,$J1230,0)*$Y$643","v":0},0,{"$f":"IF($U1230=$AK$646,$K1230,0)","v":0},{"$f":"IF($U1230=$AL$646,$K1230,0)","v":0},{"$f":"IF($U1230=$AM$646,$K1230,0)+IF($U1230=$AN$646,$K1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":-14067.510657265895},{"$f":"IF($U1230=$AN$646,$K1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1230=$AP$646,$L1230,0)","v":0},{"$f":"IF($U1230=$AQ$646,$L1230,0)","v":0},{"$f":"IF($U1230=$AR$646,$L1230,0)+IF($U1230=$AS$646,$L1230,0)*$X$643","v":0},{"$f":"IF($U1230=$AS$646,$L1230,0)*$Y$643","v":0},0,{"$f":"IF($U1230=$AU$646,$M1230,0)","v":0},{"$f":"IF($U1230=$AV$646,$M1230,0)","v":0},{"$f":"IF($U1230=$AW$646,$M1230,0)+IF($U1230=$AX$646,$M1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1230=$AX$646,$M1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1230=$AZ$646,$N1230,0)","v":0},{"$f":"IF($U1230=$BA$646,$N1230,0)","v":0},{"$f":"IF($U1230=$BB$646,$N1230,0)+IF($U1230=$BC$646,$N1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1230=$BC$646,$N1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1230=$BE$646,$O1230,0)","v":0},{"$f":"IF($U1230=$BF$646,$O1230,0)","v":0},{"$f":"IF($U1230=$BG$646,$O1230,0)+IF($U1230=$BH$646,$O1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1230=$BH$646,$O1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1230=$BJ$646,$P1230,0)","v":0},{"$f":"IF($U1230=$BK$646,$P1230,0)","v":0},{"$f":"IF($U1230=$BL$646,$P1230,0)+IF($U1230=$BM$646,$P1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1230=$BM$646,$P1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1230=$BO$646,$Q1230,0)","v":0},{"$f":"IF($U1230=$BP$646,$Q1230,0)","v":0},{"$f":"IF($U1230=$BQ$646,$Q1230,0)+IF($U1230=$BR$646,$Q1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1230=$BR$646,$Q1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1230=$BT$646,$R1230,0)","v":0},{"$f":"IF($U1230=$BU$646,$R1230,0)","v":0},{"$f":"IF($U1230=$BV$646,$R1230,0)+IF($U1230=$BW$646,$R1230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":-1574.3794582160199},{"$f":"IF($U1230=$BW$646,$R1230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1222,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1228","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1231","v":0},{"$f":"SUM(H1231:R1231)","v":0},null,"Distribution Plant",{"$f":"IF($U1231=$V$646,$H1231,0)","v":0},{"$f":"IF($U1231=$W$646,$H1231,0)","v":0},{"$f":"IF($U1231=$X$646,$H1231,0)+IF($U1231=$Y$646,$H1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1231=$Y$646,$H1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1231=$AA$646,$I1231,0)","v":0},{"$f":"IF($U1231=$AB$646,$I1231,0)","v":0},{"$f":"IF($U1231=$AC$646,$I1231,0)+IF($U1231=$AD$646,$I1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AD$646,$I1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AF$646,$J1231,0)","v":0},{"$f":"IF($U1231=$AG$646,$J1231,0)","v":0},{"$f":"IF($U1231=$AH$646,$J1231,0)+IF($U1231=$AI$646,$J1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AI$646,$J1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AK$646,$K1231,0)","v":0},{"$f":"IF($U1231=$AL$646,$K1231,0)","v":0},{"$f":"IF($U1231=$AM$646,$K1231,0)+IF($U1231=$AN$646,$K1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1231=$AN$646,$K1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1231=$AP$646,$L1231,0)","v":0},{"$f":"IF($U1231=$AQ$646,$L1231,0)","v":0},{"$f":"IF($U1231=$AR$646,$L1231,0)+IF($U1231=$AS$646,$L1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AS$646,$L1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AU$646,$M1231,0)","v":0},{"$f":"IF($U1231=$AV$646,$M1231,0)","v":0},{"$f":"IF($U1231=$AW$646,$M1231,0)+IF($U1231=$AX$646,$M1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1231=$AX$646,$M1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1231=$AZ$646,$N1231,0)","v":0},{"$f":"IF($U1231=$BA$646,$N1231,0)","v":0},{"$f":"IF($U1231=$BB$646,$N1231,0)+IF($U1231=$BC$646,$N1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1231=$BC$646,$N1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1231=$BE$646,$O1231,0)","v":0},{"$f":"IF($U1231=$BF$646,$O1231,0)","v":0},{"$f":"IF($U1231=$BG$646,$O1231,0)+IF($U1231=$BH$646,$O1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1231=$BH$646,$O1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1231=$BJ$646,$P1231,0)","v":0},{"$f":"IF($U1231=$BK$646,$P1231,0)","v":0},{"$f":"IF($U1231=$BL$646,$P1231,0)+IF($U1231=$BM$646,$P1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1231=$BM$646,$P1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1231=$BO$646,$Q1231,0)","v":0},{"$f":"IF($U1231=$BP$646,$Q1231,0)","v":0},{"$f":"IF($U1231=$BQ$646,$Q1231,0)+IF($U1231=$BR$646,$Q1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1231=$BR$646,$Q1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1231=$BT$646,$R1231,0)","v":0},{"$f":"IF($U1231=$BU$646,$R1231,0)","v":0},{"$f":"IF($U1231=$BV$646,$R1231,0)+IF($U1231=$BW$646,$R1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1231=$BW$646,$R1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1223,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1229","v":-59095988.426955618},{"$f":"'Dist Plant'!F178","v":-51663172.848517127},{"$f":"'Dist Plant'!G178","v":0},{"$f":"'Dist Plant'!H178","v":0},{"$f":"'Dist Plant'!I178","v":-462969.34525985556},{"$f":"'Dist Plant'!J178","v":-26597.503796152789},{"$f":"'Dist Plant'!K178","v":-5605179.975296719},{"$f":"'Dist Plant'!L178*$N$8","v":0},{"$f":"'Dist Plant'!M178*$O$8","v":0},{"$f":"'Dist Plant'!N178*$P$8","v":0},{"$f":"'Dist Plant'!O178","v":-1305605.1980771504},{"$f":"'Dist Plant'!P178","v":-32463.5560086119},{"$f":"SUM(H1232:R1232)","v":-59095988.426955618},null,"Distribution Plant",{"$f":"IF($U1232=$V$646,$H1232,0)","v":0},{"$f":"IF($U1232=$W$646,$H1232,0)","v":-51663172.848517127},{"$f":"IF($U1232=$X$646,$H1232,0)+IF($U1232=$Y$646,$H1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1232=$Y$646,$H1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1232=$AA$646,$I1232,0)","v":0},{"$f":"IF($U1232=$AB$646,$I1232,0)","v":0},{"$f":"IF($U1232=$AC$646,$I1232,0)+IF($U1232=$AD$646,$I1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AD$646,$I1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AF$646,$J1232,0)","v":0},{"$f":"IF($U1232=$AG$646,$J1232,0)","v":0},{"$f":"IF($U1232=$AH$646,$J1232,0)+IF($U1232=$AI$646,$J1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AI$646,$J1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AK$646,$K1232,0)","v":0},{"$f":"IF($U1232=$AL$646,$K1232,0)","v":-462969.34525985556},{"$f":"IF($U1232=$AM$646,$K1232,0)+IF($U1232=$AN$646,$K1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1232=$AN$646,$K1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1232=$AP$646,$L1232,0)","v":0},{"$f":"IF($U1232=$AQ$646,$L1232,0)","v":-26597.503796152789},{"$f":"IF($U1232=$AR$646,$L1232,0)+IF($U1232=$AS$646,$L1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AS$646,$L1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AU$646,$M1232,0)","v":0},{"$f":"IF($U1232=$AV$646,$M1232,0)","v":-5605179.975296719},{"$f":"IF($U1232=$AW$646,$M1232,0)+IF($U1232=$AX$646,$M1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1232=$AX$646,$M1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1232=$AZ$646,$N1232,0)","v":0},{"$f":"IF($U1232=$BA$646,$N1232,0)","v":0},{"$f":"IF($U1232=$BB$646,$N1232,0)+IF($U1232=$BC$646,$N1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1232=$BC$646,$N1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1232=$BE$646,$O1232,0)","v":0},{"$f":"IF($U1232=$BF$646,$O1232,0)","v":0},{"$f":"IF($U1232=$BG$646,$O1232,0)+IF($U1232=$BH$646,$O1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1232=$BH$646,$O1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1232=$BJ$646,$P1232,0)","v":0},{"$f":"IF($U1232=$BK$646,$P1232,0)","v":0},{"$f":"IF($U1232=$BL$646,$P1232,0)+IF($U1232=$BM$646,$P1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1232=$BM$646,$P1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1232=$BO$646,$Q1232,0)","v":0},{"$f":"IF($U1232=$BP$646,$Q1232,0)","v":-1305605.1980771504},{"$f":"IF($U1232=$BQ$646,$Q1232,0)+IF($U1232=$BR$646,$Q1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1232=$BR$646,$Q1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1232=$BT$646,$R1232,0)","v":0},{"$f":"IF($U1232=$BU$646,$R1232,0)","v":-32463.5560086119},{"$f":"IF($U1232=$BV$646,$R1232,0)+IF($U1232=$BW$646,$R1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1232=$BW$646,$R1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1224,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1230","v":-1272289.7406990048},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1233","v":-1114668.856112805},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1233","v":-10317.805085487029},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1233","v":-561.89116146386573},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1233","v":-118413.40866690793},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1233","v":0},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1233","v":-27581.837257485171},{"$f":"VLOOKUP($F1233,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1233","v":-745.94241485587622},{"$f":"SUM(H1233:R1233)","v":-1272289.7406990048},null,"Customer",{"$f":"IF($U1233=$V$646,$H1233,0)","v":-1114668.856112805},{"$f":"IF($U1233=$W$646,$H1233,0)","v":0},{"$f":"IF($U1233=$X$646,$H1233,0)+IF($U1233=$Y$646,$H1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1233=$Y$646,$H1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1233=$AA$646,$I1233,0)","v":0},{"$f":"IF($U1233=$AB$646,$I1233,0)","v":0},{"$f":"IF($U1233=$AC$646,$I1233,0)+IF($U1233=$AD$646,$I1233,0)*$X$643","v":0},{"$f":"IF($U1233=$AD$646,$I1233,0)*$Y$643","v":0},0,{"$f":"IF($U1233=$AF$646,$J1233,0)","v":0},{"$f":"IF($U1233=$AG$646,$J1233,0)","v":0},{"$f":"IF($U1233=$AH$646,$J1233,0)+IF($U1233=$AI$646,$J1233,0)*$X$643","v":0},{"$f":"IF($U1233=$AI$646,$J1233,0)*$Y$643","v":0},0,{"$f":"IF($U1233=$AK$646,$K1233,0)","v":-10317.805085487029},{"$f":"IF($U1233=$AL$646,$K1233,0)","v":0},{"$f":"IF($U1233=$AM$646,$K1233,0)+IF($U1233=$AN$646,$K1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1233=$AN$646,$K1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1233=$AP$646,$L1233,0)","v":-561.89116146386573},{"$f":"IF($U1233=$AQ$646,$L1233,0)","v":0},{"$f":"IF($U1233=$AR$646,$L1233,0)+IF($U1233=$AS$646,$L1233,0)*$X$643","v":0},{"$f":"IF($U1233=$AS$646,$L1233,0)*$Y$643","v":0},0,{"$f":"IF($U1233=$AU$646,$M1233,0)","v":-118413.40866690793},{"$f":"IF($U1233=$AV$646,$M1233,0)","v":0},{"$f":"IF($U1233=$AW$646,$M1233,0)+IF($U1233=$AX$646,$M1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1233=$AX$646,$M1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1233=$AZ$646,$N1233,0)","v":0},{"$f":"IF($U1233=$BA$646,$N1233,0)","v":0},{"$f":"IF($U1233=$BB$646,$N1233,0)+IF($U1233=$BC$646,$N1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1233=$BC$646,$N1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1233=$BE$646,$O1233,0)","v":0},{"$f":"IF($U1233=$BF$646,$O1233,0)","v":0},{"$f":"IF($U1233=$BG$646,$O1233,0)+IF($U1233=$BH$646,$O1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1233=$BH$646,$O1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1233=$BJ$646,$P1233,0)","v":0},{"$f":"IF($U1233=$BK$646,$P1233,0)","v":0},{"$f":"IF($U1233=$BL$646,$P1233,0)+IF($U1233=$BM$646,$P1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1233=$BM$646,$P1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1233=$BO$646,$Q1233,0)","v":-27581.837257485171},{"$f":"IF($U1233=$BP$646,$Q1233,0)","v":0},{"$f":"IF($U1233=$BQ$646,$Q1233,0)+IF($U1233=$BR$646,$Q1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1233=$BR$646,$Q1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1233=$BT$646,$R1233,0)","v":-745.94241485587622},{"$f":"IF($U1233=$BU$646,$R1233,0)","v":0},{"$f":"IF($U1233=$BV$646,$R1233,0)+IF($U1233=$BW$646,$R1233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1233=$BW$646,$R1233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1225,null,null,"Total",null,null,{"$f":"SUM(G1230:G1233)","v":-60992644.156441495},{"$f":"SUM(H1230:H1233)","v":-53386565.803301327},{"$f":"SUM(I1230:I1233)","v":0},0,-487354.66100260848,-27159.394957616656,-5723593.3839636268,0,0,0,-1333187.0353346355,-34783.877881683795,{"$f":"SUM(S1230:S1233)","v":-60992644.156441495},null,null,{"$f":"SUM(V1230:V1233)","v":-1114668.856112805},{"$f":"SUM(W1230:W1233)","v":-51663172.848517127},-608724.09867138905,0,0,{"$f":"SUM(AA1230:AA1233)","v":0},{"$f":"SUM(AB1230:AB1233)","v":0},0,0,0,{"$f":"SUM(AF1230:AF1233)","v":0},{"$f":"SUM(AG1230:AG1233)","v":0},0,0,0,{"$f":"SUM(AK1230:AK1233)","v":-10317.805085487029},{"$f":"SUM(AL1230:AL1233)","v":-462969.34525985556},-14067.510657265895,0,0,{"$f":"SUM(AP1230:AP1233)","v":-561.89116146386573},{"$f":"SUM(AQ1230:AQ1233)","v":-26597.503796152789},0,0,0,{"$f":"SUM(AU1230:AU1233)","v":-118413.40866690793},{"$f":"SUM(AV1230:AV1233)","v":-5605179.975296719},0,0,0,{"$f":"SUM(AZ1230:AZ1233)","v":0},{"$f":"SUM(BA1230:BA1233)","v":0},0,0,0,{"$f":"SUM(BE1230:BE1233)","v":0},{"$f":"SUM(BF1230:BF1233)","v":0},0,0,0,{"$f":"SUM(BJ1230:BJ1233)","v":0},{"$f":"SUM(BK1230:BK1233)","v":0},0,0,0,{"$f":"SUM(BO1230:BO1233)","v":-27581.837257485171},{"$f":"SUM(BP1230:BP1233)","v":-1305605.1980771504},0,0,0,{"$f":"SUM(BT1230:BT1233)","v":-745.94241485587622},{"$f":"SUM(BU1230:BU1233)","v":-32463.5560086119},-1574.3794582160199,0,0,0]
[1226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1227,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1228,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1234","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1237","v":0},{"$f":"VLOOKUP($F1237,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1237","v":0},{"$f":"SUM(H1237:R1237)","v":0},null,"Distribution Plant",{"$f":"IF($U1237=$V$646,$H1237,0)","v":0},{"$f":"IF($U1237=$W$646,$H1237,0)","v":0},{"$f":"IF($U1237=$X$646,$H1237,0)+IF($U1237=$Y$646,$H1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1237=$Y$646,$H1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1237=$AA$646,$I1237,0)","v":0},{"$f":"IF($U1237=$AB$646,$I1237,0)","v":0},{"$f":"IF($U1237=$AC$646,$I1237,0)+IF($U1237=$AD$646,$I1237,0)*$X$643","v":0},{"$f":"IF($U1237=$AD$646,$I1237,0)*$Y$643","v":0},0,{"$f":"IF($U1237=$AF$646,$J1237,0)","v":0},{"$f":"IF($U1237=$AG$646,$J1237,0)","v":0},{"$f":"IF($U1237=$AH$646,$J1237,0)+IF($U1237=$AI$646,$J1237,0)*$X$643","v":0},{"$f":"IF($U1237=$AI$646,$J1237,0)*$Y$643","v":0},0,{"$f":"IF($U1237=$AK$646,$K1237,0)","v":0},{"$f":"IF($U1237=$AL$646,$K1237,0)","v":0},{"$f":"IF($U1237=$AM$646,$K1237,0)+IF($U1237=$AN$646,$K1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1237=$AN$646,$K1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1237=$AP$646,$L1237,0)","v":0},{"$f":"IF($U1237=$AQ$646,$L1237,0)","v":0},{"$f":"IF($U1237=$AR$646,$L1237,0)+IF($U1237=$AS$646,$L1237,0)*$X$643","v":0},{"$f":"IF($U1237=$AS$646,$L1237,0)*$Y$643","v":0},0,{"$f":"IF($U1237=$AU$646,$M1237,0)","v":0},{"$f":"IF($U1237=$AV$646,$M1237,0)","v":0},{"$f":"IF($U1237=$AW$646,$M1237,0)+IF($U1237=$AX$646,$M1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1237=$AX$646,$M1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1237=$AZ$646,$N1237,0)","v":0},{"$f":"IF($U1237=$BA$646,$N1237,0)","v":0},{"$f":"IF($U1237=$BB$646,$N1237,0)+IF($U1237=$BC$646,$N1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1237=$BC$646,$N1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1237=$BE$646,$O1237,0)","v":0},{"$f":"IF($U1237=$BF$646,$O1237,0)","v":0},{"$f":"IF($U1237=$BG$646,$O1237,0)+IF($U1237=$BH$646,$O1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1237=$BH$646,$O1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1237=$BJ$646,$P1237,0)","v":0},{"$f":"IF($U1237=$BK$646,$P1237,0)","v":0},{"$f":"IF($U1237=$BL$646,$P1237,0)+IF($U1237=$BM$646,$P1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1237=$BM$646,$P1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1237=$BO$646,$Q1237,0)","v":0},{"$f":"IF($U1237=$BP$646,$Q1237,0)","v":0},{"$f":"IF($U1237=$BQ$646,$Q1237,0)+IF($U1237=$BR$646,$Q1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1237=$BR$646,$Q1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1237=$BT$646,$R1237,0)","v":0},{"$f":"IF($U1237=$BU$646,$R1237,0)","v":0},{"$f":"IF($U1237=$BV$646,$R1237,0)+IF($U1237=$BW$646,$R1237,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1237=$BW$646,$R1237,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1229,null,"Total",null,null,null,{"$f":"SUM(G1237)","v":0},{"$f":"SUM(H1237)","v":0},{"$f":"SUM(I1237)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1237)","v":0},null,null,{"$f":"SUM(V1237)","v":0},{"$f":"SUM(W1237)","v":0},0,0,0,{"$f":"SUM(AA1237)","v":0},{"$f":"SUM(AB1237)","v":0},0,0,0,{"$f":"SUM(AF1237)","v":0},{"$f":"SUM(AG1237)","v":0},0,0,0,{"$f":"SUM(AK1237)","v":0},{"$f":"SUM(AL1237)","v":0},0,0,0,{"$f":"SUM(AP1237)","v":0},{"$f":"SUM(AQ1237)","v":0},0,0,0,{"$f":"SUM(AU1237)","v":0},{"$f":"SUM(AV1237)","v":0},0,0,0,{"$f":"SUM(AZ1237)","v":0},{"$f":"SUM(BA1237)","v":0},0,0,0,{"$f":"SUM(BE1237)","v":0},{"$f":"SUM(BF1237)","v":0},0,0,0,{"$f":"SUM(BJ1237)","v":0},{"$f":"SUM(BK1237)","v":0},0,0,0,{"$f":"SUM(BO1237)","v":0},{"$f":"SUM(BP1237)","v":0},0,0,0,{"$f":"SUM(BT1237)","v":0},{"$f":"SUM(BU1237)","v":0},0,0,0,0]
[1230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1231,"Total Other Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1232,null,"Production",null,null,null,{"$f":"G1179+G1188+G1195+G1216+G1223+G1230","v":-31057074.864976306},{"$f":"H1179+H1188+H1195+H1216+H1223+H1230","v":-30279019.427827753},0,0,-699743.00249031419,0,0,0,0,0,0,-78312.43465823443,{"$f":"SUM(H1241:R1241)","v":-31057074.864976302},null,null,{"$f":"V1179+V1188+V1195+V1216+V1223+V1230","v":0},{"$f":"W1179+W1188+W1195+W1216+W1223+W1230","v":0},{"$f":"X1179+X1188+X1195+X1216+X1223+X1230","v":-30279019.427827753},{"$f":"Y1179+Y1188+Y1195+Y1216+Y1223+Y1230","v":0},0,{"$f":"AA1179+AA1188+AA1195+AA1216+AA1223+AA1230","v":0},{"$f":"AB1179+AB1188+AB1195+AB1216+AB1223+AB1230","v":0},{"$f":"AC1179+AC1188+AC1195+AC1216+AC1223+AC1230","v":0},{"$f":"AD1179+AD1188+AD1195+AD1216+AD1223+AD1230","v":0},0,{"$f":"AF1179+AF1188+AF1195+AF1216+AF1223+AF1230","v":0},{"$f":"AG1179+AG1188+AG1195+AG1216+AG1223+AG1230","v":0},{"$f":"AH1179+AH1188+AH1195+AH1216+AH1223+AH1230","v":0},{"$f":"AI1179+AI1188+AI1195+AI1216+AI1223+AI1230","v":0},0,{"$f":"AK1179+AK1188+AK1195+AK1216+AK1223+AK1230","v":0},{"$f":"AL1179+AL1188+AL1195+AL1216+AL1223+AL1230","v":0},{"$f":"AM1179+AM1188+AM1195+AM1216+AM1223+AM1230","v":-699743.00249031419},{"$f":"AN1179+AN1188+AN1195+AN1216+AN1223+AN1230","v":0},0,{"$f":"AP1179+AP1188+AP1195+AP1216+AP1223+AP1230","v":0},{"$f":"AQ1179+AQ1188+AQ1195+AQ1216+AQ1223+AQ1230","v":0},{"$f":"AR1179+AR1188+AR1195+AR1216+AR1223+AR1230","v":0},{"$f":"AS1179+AS1188+AS1195+AS1216+AS1223+AS1230","v":0},0,{"$f":"AU1179+AU1188+AU1195+AU1216+AU1223+AU1230","v":0},{"$f":"AV1179+AV1188+AV1195+AV1216+AV1223+AV1230","v":0},{"$f":"AW1179+AW1188+AW1195+AW1216+AW1223+AW1230","v":0},{"$f":"AX1179+AX1188+AX1195+AX1216+AX1223+AX1230","v":0},0,{"$f":"AZ1179+AZ1188+AZ1195+AZ1216+AZ1223+AZ1230","v":0},{"$f":"BA1179+BA1188+BA1195+BA1216+BA1223+BA1230","v":0},{"$f":"BB1179+BB1188+BB1195+BB1216+BB1223+BB1230","v":0},{"$f":"BC1179+BC1188+BC1195+BC1216+BC1223+BC1230","v":0},0,{"$f":"BE1179+BE1188+BE1195+BE1216+BE1223+BE1230","v":0},{"$f":"BF1179+BF1188+BF1195+BF1216+BF1223+BF1230","v":0},{"$f":"BG1179+BG1188+BG1195+BG1216+BG1223+BG1230","v":0},{"$f":"BH1179+BH1188+BH1195+BH1216+BH1223+BH1230","v":0},0,{"$f":"BJ1179+BJ1188+BJ1195+BJ1216+BJ1223+BJ1230","v":0},{"$f":"BK1179+BK1188+BK1195+BK1216+BK1223+BK1230","v":0},{"$f":"BL1179+BL1188+BL1195+BL1216+BL1223+BL1230","v":0},{"$f":"BM1179+BM1188+BM1195+BM1216+BM1223+BM1230","v":0},0,{"$f":"BO1179+BO1188+BO1195+BO1216+BO1223+BO1230","v":0},{"$f":"BP1179+BP1188+BP1195+BP1216+BP1223+BP1230","v":0},{"$f":"BQ1179+BQ1188+BQ1195+BQ1216+BQ1223+BQ1230","v":0},{"$f":"BR1179+BR1188+BR1195+BR1216+BR1223+BR1230","v":0},0,{"$f":"BT1179+BT1188+BT1195+BT1216+BT1223+BT1230","v":0},{"$f":"BU1179+BU1188+BU1195+BU1216+BU1223+BU1230","v":0},{"$f":"BV1179+BV1188+BV1195+BV1216+BV1223+BV1230","v":-78312.43465823443},{"$f":"BW1179+BW1188+BW1195+BW1216+BW1223+BW1230","v":0},0,0]
[1233,null,"Distribution - Wyoming",null,null,null,{"$f":"G1174+G1202+G1217+G1224+G1231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H1242:R1242)","v":0},null,null,{"$f":"V1174+V1202+V1217+V1224+V1231","v":0},{"$f":"W1174+W1202+W1217+W1224+W1231","v":0},{"$f":"X1174+X1202+X1217+X1224+X1231","v":0},{"$f":"Y1174+Y1202+Y1217+Y1224+Y1231","v":0},0,{"$f":"AA1174+AA1202+AA1217+AA1224+AA1231","v":0},{"$f":"AB1174+AB1202+AB1217+AB1224+AB1231","v":0},{"$f":"AC1174+AC1202+AC1217+AC1224+AC1231","v":0},{"$f":"AD1174+AD1202+AD1217+AD1224+AD1231","v":0},0,{"$f":"AF1174+AF1202+AF1217+AF1224+AF1231","v":0},{"$f":"AG1174+AG1202+AG1217+AG1224+AG1231","v":0},{"$f":"AH1174+AH1202+AH1217+AH1224+AH1231","v":0},{"$f":"AI1174+AI1202+AI1217+AI1224+AI1231","v":0},0,{"$f":"AK1174+AK1202+AK1217+AK1224+AK1231","v":0},{"$f":"AL1174+AL1202+AL1217+AL1224+AL1231","v":0},{"$f":"AM1174+AM1202+AM1217+AM1224+AM1231","v":0},{"$f":"AN1174+AN1202+AN1217+AN1224+AN1231","v":0},0,{"$f":"AP1174+AP1202+AP1217+AP1224+AP1231","v":0},{"$f":"AQ1174+AQ1202+AQ1217+AQ1224+AQ1231","v":0},{"$f":"AR1174+AR1202+AR1217+AR1224+AR1231","v":0},{"$f":"AS1174+AS1202+AS1217+AS1224+AS1231","v":0},0,{"$f":"AU1174+AU1202+AU1217+AU1224+AU1231","v":0},{"$f":"AV1174+AV1202+AV1217+AV1224+AV1231","v":0},{"$f":"AW1174+AW1202+AW1217+AW1224+AW1231","v":0},{"$f":"AX1174+AX1202+AX1217+AX1224+AX1231","v":0},0,{"$f":"AZ1174+AZ1202+AZ1217+AZ1224+AZ1231","v":0},{"$f":"BA1174+BA1202+BA1217+BA1224+BA1231","v":0},{"$f":"BB1174+BB1202+BB1217+BB1224+BB1231","v":0},{"$f":"BC1174+BC1202+BC1217+BC1224+BC1231","v":0},0,{"$f":"BE1174+BE1202+BE1217+BE1224+BE1231","v":0},{"$f":"BF1174+BF1202+BF1217+BF1224+BF1231","v":0},{"$f":"BG1174+BG1202+BG1217+BG1224+BG1231","v":0},{"$f":"BH1174+BH1202+BH1217+BH1224+BH1231","v":0},0,{"$f":"BJ1174+BJ1202+BJ1217+BJ1224+BJ1231","v":0},{"$f":"BK1174+BK1202+BK1217+BK1224+BK1231","v":0},{"$f":"BL1174+BL1202+BL1217+BL1224+BL1231","v":0},{"$f":"BM1174+BM1202+BM1217+BM1224+BM1231","v":0},0,{"$f":"BO1174+BO1202+BO1217+BO1224+BO1231","v":0},{"$f":"BP1174+BP1202+BP1217+BP1224+BP1231","v":0},{"$f":"BQ1174+BQ1202+BQ1217+BQ1224+BQ1231","v":0},{"$f":"BR1174+BR1202+BR1217+BR1224+BR1231","v":0},0,{"$f":"BT1174+BT1202+BT1217+BT1224+BT1231","v":0},{"$f":"BU1174+BU1202+BU1217+BU1224+BU1231","v":0},{"$f":"BV1174+BV1202+BV1217+BV1224+BV1231","v":0},{"$f":"BW1174+BW1202+BW1217+BW1224+BW1231","v":0},0,0]
[1234,null,"Distribution - Utah",null,null,null,{"$f":"G1175+G1203+G1218+G1225+G1232+G1197+G1190+G1208+G1184","v":-275572786.66928959},{"$f":"H1175+H1203+H1218+H1225+H1232+H1197+H1190+H1208+H1184","v":-240905171.42587852},0,0,-2057000.7099585538,-124495.06478630287,-26227076.566602945,0,0,0,-6108138.6249928949,-150904.27707039227,-275572786.66928965,null,null,{"$f":"V1175+V1203+V1218+V1225+V1232+V1197+V1190+V1208+V1184","v":15443119.259099938},-182509901.74646866,-29738785.327936556,-44099603.610573247,0,{"$f":"AA1175+AA1203+AA1218+AA1225+AA1232+AA1197+AA1190+AA1208","v":0},{"$f":"AB1175+AB1203+AB1218+AB1225+AB1232+AB1197+AB1190+AB1208","v":0},{"$f":"AC1175+AC1203+AC1218+AC1225+AC1232+AC1197+AC1190+AC1208","v":0},{"$f":"AD1175+AD1203+AD1218+AD1225+AD1232+AD1197+AD1190+AD1208","v":0},0,{"$f":"AF1175+AF1203+AF1218+AF1225+AF1232+AF1197+AF1190+AF1208","v":0},{"$f":"AG1175+AG1203+AG1218+AG1225+AG1232+AG1197+AG1190+AG1208","v":0},{"$f":"AH1175+AH1203+AH1218+AH1225+AH1232+AH1197+AH1190+AH1208","v":0},{"$f":"AI1175+AI1203+AI1218+AI1225+AI1232+AI1197+AI1190+AI1208","v":0},0,{"$f":"AK1175+AK1203+AK1218+AK1225+AK1232+AK1197+AK1190+AK1208+AK1184","v":178285.1556398547},-1036993.0278761745,-662489.0847671458,-535803.75295508816,0,{"$f":"AP1175+AP1203+AP1218+AP1225+AP1232+AP1197+AP1190+AP1208+AP1184","v":9732.9143611642794},-58964.022786258662,-75263.956361208489,0,0,{"$f":"AU1175+AU1203+AU1218+AU1225+AU1232+AU1197+AU1190+AU1208+AU1184","v":2060238.9126322069},-8930156.4027367309,-11878093.362039514,-7479065.7144589061,0,{"$f":"AZ1175+AZ1203+AZ1218+AZ1225+AZ1232+AZ1197+AZ1190+AZ1208+AZ1184","v":0},0,0,0,0,{"$f":"BE1175+BE1203+BE1218+BE1225+BE1232+BE1197+BE1190+BE1208+BE1184","v":0},0,0,0,0,{"$f":"BJ1175+BJ1203+BJ1218+BJ1225+BJ1232+BJ1197+BJ1190+BJ1208+BJ1184","v":0},0,0,0,0,{"$f":"BO1175+BO1203+BO1218+BO1225+BO1232+BO1197+BO1190+BO1208+BO1184","v":480778.46457523899},-1791556.70987189,-2251675.020125384,-2545685.3595708604,0,{"$f":"BT1175+BT1203+BT1218+BT1225+BT1232+BT1197+BT1190+BT1208+BT1184","v":12927.54535825554},-44519.849878024579,-80870.150221599702,-38441.822329023547,0,0]
[1235,null,"General",null,null,null,{"$f":"G1183+G1191+G1198+G1212+G1219+G1226+G1233+G1237","v":76288007.915612474},{"$f":"H1183+H1191+H1198+H1212+H1219+H1226+H1233+H1237","v":66824214.77169618},0,0,619465.28791310953,33735.704438885237,7109726.231882696,0,0,0,1656079.68740208,44786.232279541568,76288007.915612489,null,null,{"$f":"V1183+V1191+V1198+V1212+V1219+V1226+V1233+V1237","v":66824214.77169618},{"$f":"W1183+W1191+W1198+W1212+W1219+W1226+W1233+W1237","v":0},{"$f":"X1183+X1191+X1198+X1212+X1219+X1226+X1233+X1237","v":0},{"$f":"Y1183+Y1191+Y1198+Y1212+Y1219+Y1226+Y1233+Y1237","v":0},0,{"$f":"AA1183+AA1191+AA1198+AA1212+AA1219+AA1226+AA1233+AA1237","v":0},{"$f":"AB1183+AB1191+AB1198+AB1212+AB1219+AB1226+AB1233+AB1237","v":0},{"$f":"AC1183+AC1191+AC1198+AC1212+AC1219+AC1226+AC1233+AC1237","v":0},{"$f":"AD1183+AD1191+AD1198+AD1212+AD1219+AD1226+AD1233+AD1237","v":0},0,{"$f":"AF1183+AF1191+AF1198+AF1212+AF1219+AF1226+AF1233+AF1237","v":0},{"$f":"AG1183+AG1191+AG1198+AG1212+AG1219+AG1226+AG1233+AG1237","v":0},{"$f":"AH1183+AH1191+AH1198+AH1212+AH1219+AH1226+AH1233+AH1237","v":0},{"$f":"AI1183+AI1191+AI1198+AI1212+AI1219+AI1226+AI1233+AI1237","v":0},0,{"$f":"AK1183+AK1191+AK1198+AK1212+AK1219+AK1226+AK1233+AK1237","v":619465.28791310953},{"$f":"AL1183+AL1191+AL1198+AL1212+AL1219+AL1226+AL1233+AL1237","v":0},{"$f":"AM1183+AM1191+AM1198+AM1212+AM1219+AM1226+AM1233+AM1237","v":0},{"$f":"AN1183+AN1191+AN1198+AN1212+AN1219+AN1226+AN1233+AN1237","v":0},0,{"$f":"AP1183+AP1191+AP1198+AP1212+AP1219+AP1226+AP1233+AP1237","v":33735.704438885237},{"$f":"AQ1183+AQ1191+AQ1198+AQ1212+AQ1219+AQ1226+AQ1233+AQ1237","v":0},{"$f":"AR1183+AR1191+AR1198+AR1212+AR1219+AR1226+AR1233+AR1237","v":0},{"$f":"AS1183+AS1191+AS1198+AS1212+AS1219+AS1226+AS1233+AS1237","v":0},0,{"$f":"AU1183+AU1191+AU1198+AU1212+AU1219+AU1226+AU1233+AU1237","v":7109726.231882696},{"$f":"AV1183+AV1191+AV1198+AV1212+AV1219+AV1226+AV1233+AV1237","v":0},{"$f":"AW1183+AW1191+AW1198+AW1212+AW1219+AW1226+AW1233+AW1237","v":0},{"$f":"AX1183+AX1191+AX1198+AX1212+AX1219+AX1226+AX1233+AX1237","v":0},0,{"$f":"AZ1183+AZ1191+AZ1198+AZ1212+AZ1219+AZ1226+AZ1233+AZ1237","v":0},{"$f":"BA1183+BA1191+BA1198+BA1212+BA1219+BA1226+BA1233+BA1237","v":0},{"$f":"BB1183+BB1191+BB1198+BB1212+BB1219+BB1226+BB1233+BB1237","v":0},{"$f":"BC1183+BC1191+BC1198+BC1212+BC1219+BC1226+BC1233+BC1237","v":0},0,{"$f":"BE1183+BE1191+BE1198+BE1212+BE1219+BE1226+BE1233+BE1237","v":0},{"$f":"BF1183+BF1191+BF1198+BF1212+BF1219+BF1226+BF1233+BF1237","v":0},{"$f":"BG1183+BG1191+BG1198+BG1212+BG1219+BG1226+BG1233+BG1237","v":0},{"$f":"BH1183+BH1191+BH1198+BH1212+BH1219+BH1226+BH1233+BH1237","v":0},0,{"$f":"BJ1183+BJ1191+BJ1198+BJ1212+BJ1219+BJ1226+BJ1233+BJ1237","v":0},{"$f":"BK1183+BK1191+BK1198+BK1212+BK1219+BK1226+BK1233+BK1237","v":0},{"$f":"BL1183+BL1191+BL1198+BL1212+BL1219+BL1226+BL1233+BL1237","v":0},{"$f":"BM1183+BM1191+BM1198+BM1212+BM1219+BM1226+BM1233+BM1237","v":0},0,{"$f":"BO1183+BO1191+BO1198+BO1212+BO1219+BO1226+BO1233+BO1237","v":1656079.68740208},{"$f":"BP1183+BP1191+BP1198+BP1212+BP1219+BP1226+BP1233+BP1237","v":0},{"$f":"BQ1183+BQ1191+BQ1198+BQ1212+BQ1219+BQ1226+BQ1233+BQ1237","v":0},{"$f":"BR1183+BR1191+BR1198+BR1212+BR1219+BR1226+BR1233+BR1237","v":0},0,{"$f":"BT1183+BT1191+BT1198+BT1212+BT1219+BT1226+BT1233+BT1237","v":44786.232279541568},{"$f":"BU1183+BU1191+BU1198+BU1212+BU1219+BU1226+BU1233+BU1237","v":0},{"$f":"BV1183+BV1191+BV1198+BV1212+BV1219+BV1226+BV1233+BV1237","v":0},{"$f":"BW1183+BW1191+BW1198+BW1212+BW1219+BW1226+BW1233+BW1237","v":0},0,0]
[1236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1238,null,"Total Other Rate Base",null,null,null,{"$f":"SUM(G1241:G1246)","v":-230341853.61865342},{"$f":"SUM(H1241:H1246)","v":-204359976.08201012},{"$f":"SUM(I1241:I1246)","v":0},0,-2137278.4245357583,-90759.360347417634,-19117350.33472025,0,0,0,-4452058.9375908151,-184430.47944908513,{"$f":"SUM(H1247:R1247)","v":-230341853.61865345},null,null,{"$f":"SUM(V1241:V1246)","v":82267334.030796111},-182509901.74646866,-60017804.755764306,-44099603.610573247,0,{"$f":"SUM(AA1241:AA1246)","v":0},0,0,0,0,{"$f":"SUM(AF1241:AF1246)","v":0},0,0,0,0,{"$f":"SUM(AK1241:AK1246)","v":797750.44355296425},-1036993.0278761745,-1362232.08725746,-535803.75295508816,0,{"$f":"SUM(AP1241:AP1246)","v":43468.618800049517},-58964.022786258662,-75263.956361208489,0,0,{"$f":"SUM(AU1241:AU1246)","v":9169965.1445149034},-8930156.4027367309,-11878093.362039514,-7479065.7144589061,0,{"$f":"SUM(AZ1241:AZ1246)","v":0},0,0,0,0,{"$f":"SUM(BE1241:BE1246)","v":0},0,0,0,0,{"$f":"SUM(BJ1241:BJ1246)","v":0},0,0,0,0,{"$f":"SUM(BO1241:BO1246)","v":2136858.1519773193},-1791556.70987189,-2251675.020125384,-2545685.3595708604,0,{"$f":"SUM(BT1241:BT1246)","v":57713.777637797109},-44519.849878024579,-159182.58487983415,-38441.822329023547,0,0]
[1239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1240,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1241,null,"Production",null,null,null,{"$f":"G1162+G1241","v":-30505269.777334746},-29741038.402837064,0,0,-687310.35226506169,0,0,0,0,0,0,-76921.022232631454,-30505269.777334765,null,null,{"$f":"V1162+V1241","v":0},0,-29741038.402837064,0,{"$f":"SUM(V1250:Y1250)-H1250","v":0},{"$f":"AA1162+AA1241","v":0},0,0,0,0,{"$f":"AF1162+AF1241","v":0},0,0,0,0,{"$f":"AK1162+AK1241","v":0},0,-687310.35226506169,0,{"$f":"SUM(AK1250:AN1250)-K1250","v":0},{"$f":"AP1162+AP1241","v":0},0,0,0,{"$f":"SUM(AP1250:AS1250)-L1250","v":0},{"$f":"AU1162+AU1241","v":0},0,0,0,{"$f":"SUM(AU1250:AX1250)-M1250","v":0},{"$f":"AZ1162+AZ1241","v":0},0,0,0,0,{"$f":"BE1162+BE1241","v":0},0,0,0,0,{"$f":"BJ1162+BJ1241","v":0},0,0,0,0,{"$f":"BO1162+BO1241","v":0},0,0,0,{"$f":"SUM(BO1250:BR1250)-Q1250","v":0},{"$f":"BT1162+BT1241","v":0},0,-76921.022232631454,0,{"$f":"SUM(BT1250:BW1250)-R1250","v":0},{"$f":"SUM(V1250:BW1250)-S1250","v":0}]
[1242,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1243,null,"Distribution - Utah",null,null,null,2587668528.9700685,2262211113.3741198,0,0,20374182.736615431,1164172.301390419,245347751.3222056,0,0,0,57149331.879291147,1421977.3564458922,2587668528.9700689,null,null,15443119.259099938,1384128973.2777371,344478059.48436904,518160961.35291344,0,0,0,0,0,{"$f":"SUM(AA1252:AD1252)-I1252","v":0},0,0,0,0,{"$f":"SUM(AF1252:AI1252)-J1252","v":0},178285.1556398547,5835860.8812689912,7868951.2683262397,6491085.4313803492,0,9732.9143611642794,328564.20522415696,202350.62678117896,623524.55502391863,0,2060238.9126322069,30880431.458233416,130338916.38373065,82068164.567609265,0,0,0,0,0,{"$f":"SUM(AZ1252:BC1252)-N1252","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BJ1252:BM1252)-P1252","v":0},480778.46457523899,4026876.4777291352,24707743.341147274,27933933.595839497,0,12927.54535825554,99833.53033738301,887392.22924098722,421824.05150926649,0,0]
[1244,null,"General",null,null,null,-14196635.544703439,-26311531.261790171,0,0,-242635.11867408652,-13212.904760673504,-2784262.5488036452,0,0,0,-648510.57351942942,15803516.862844549,-14196635.544703513,null,null,-49839471.369562969,23527940.107772805,0,0,0,0,0,0,0,0,0,0,0,0,0,-460418.81179850001,217783.69312441384,0,0,3.4924596548080444E-10,-25073.056339781448,11860.151579107944,0,0,0,-5283680.7139329379,2499418.1651292932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1230695.8669342978,582185.29341486702,0,0,-1.3969838619232178E-9,-13842.431665944488,15817359.294510495,0,0,0,5.9604644775390625E-8]
[1245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1247,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"SUM(G1250:G1255)","v":2542966623.6480303},{"$f":"SUM(H1250:H1255)","v":2206158543.7094922},{"$f":"SUM(I1250:I1255)","v":0},0,19444237.265676282,1150959.3966297456,242563488.77340195,0,0,0,56500821.305771716,17148573.19705781,{"$f":"SUM(S1250:S1255)","v":2542966623.6480308},null,null,{"$f":"SUM(V1250:V1255)","v":-34396352.110463031},1407656913.38551,314737021.081532,518160961.35291344,0,{"$f":"SUM(AA1250:AA1255)","v":0},0,0,0,0,{"$f":"SUM(AF1250:AF1255)","v":0},0,0,0,0,{"$f":"SUM(AK1250:AK1255)","v":-282133.65615864529},6053644.5743934046,7181640.9160611778,6491085.4313803492,0,{"$f":"SUM(AP1250:AP1255)","v":-15340.141978617168},340424.35680326493,202350.62678117896,623524.55502391863,0,{"$f":"SUM(AU1250:AU1255)","v":-3223441.801300731},33379849.623362709,130338916.38373065,82068164.567609265,0,{"$f":"SUM(AZ1250:AZ1255)","v":0},0,0,0,0,{"$f":"SUM(BE1250:BE1255)","v":0},0,0,0,0,{"$f":"SUM(BJ1250:BJ1255)","v":0},0,0,0,0,{"$f":"SUM(BO1250:BO1255)","v":-749917.40235905885},4609061.7711440027,24707743.341147274,27933933.595839497,0,{"$f":"SUM(BT1250:BT1255)","v":-914.88630768894836},15917192.824847877,810471.20700835576,421824.05150926649,0,0]
[1248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1249,"WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1251,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1252,null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1253,null,null,"Operation & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1254,null,null,"Deprec, Depl, & Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1255,null,null,"Taxes - Excluding Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1256,null,null,"Income Taxes - Federal & State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1257,null,null,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1258,null,null,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1259,null,null,"South Georgia Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1260,null,null,"Section 29 Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1262,null,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1264,null,null,"Daily Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1266,null,"Working Capital - Cash Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1269,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1275","v":20796924.493468642},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!D$9,FALSE)*$G1278","v":18220444.050003018},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!E$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!F$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!G$9,FALSE)*$G1278","v":168655.46143861031},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!H$9,FALSE)*$G1278","v":9184.7066628795255},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!I$9,FALSE)*$G1278","v":1935592.6879571793},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!J$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!K$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!L$9,FALSE)*$G1278","v":0},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!M$9,FALSE)*$G1278","v":450854.3679051518},{"$f":"VLOOKUP($F1278,range2,'COS Alloc Factors TS TTL'!N$9,FALSE)*$G1278","v":12193.219501801688},{"$f":"SUM(H1278:R1278)","v":20796924.493468639},null,"Customer",{"$f":"IF($U1278=$V$646,$H1278,0)","v":18220444.050003018},{"$f":"IF($U1278=$W$646,$H1278,0)","v":0},{"$f":"IF($U1278=$X$646,$H1278,0)+IF($U1278=$Y$646,$H1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1278=$Y$646,$H1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1278=$AA$646,$I1278,0)","v":0},{"$f":"IF($U1278=$AB$646,$I1278,0)","v":0},{"$f":"IF($U1278=$AC$646,$I1278,0)+IF($U1278=$AD$646,$I1278,0)*$X$643","v":0},{"$f":"IF($U1278=$AD$646,$I1278,0)*$Y$643","v":0},0,{"$f":"IF($U1278=$AF$646,$J1278,0)","v":0},{"$f":"IF($U1278=$AG$646,$J1278,0)","v":0},{"$f":"IF($U1278=$AH$646,$J1278,0)+IF($U1278=$AI$646,$J1278,0)*$X$643","v":0},{"$f":"IF($U1278=$AI$646,$J1278,0)*$Y$643","v":0},0,{"$f":"IF($U1278=$AK$646,$K1278,0)","v":168655.46143861031},{"$f":"IF($U1278=$AL$646,$K1278,0)","v":0},{"$f":"IF($U1278=$AM$646,$K1278,0)+IF($U1278=$AN$646,$K1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1278=$AN$646,$K1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1278=$AP$646,$L1278,0)","v":9184.7066628795255},{"$f":"IF($U1278=$AQ$646,$L1278,0)","v":0},{"$f":"IF($U1278=$AR$646,$L1278,0)+IF($U1278=$AS$646,$L1278,0)*$X$643","v":0},{"$f":"IF($U1278=$AS$646,$L1278,0)*$Y$643","v":0},0,{"$f":"IF($U1278=$AU$646,$M1278,0)","v":1935592.6879571793},{"$f":"IF($U1278=$AV$646,$M1278,0)","v":0},{"$f":"IF($U1278=$AW$646,$M1278,0)+IF($U1278=$AX$646,$M1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1278=$AX$646,$M1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1278=$AZ$646,$N1278,0)","v":0},{"$f":"IF($U1278=$BA$646,$N1278,0)","v":0},{"$f":"IF($U1278=$BB$646,$N1278,0)+IF($U1278=$BC$646,$N1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1278=$BC$646,$N1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1278=$BE$646,$O1278,0)","v":0},{"$f":"IF($U1278=$BF$646,$O1278,0)","v":0},{"$f":"IF($U1278=$BG$646,$O1278,0)+IF($U1278=$BH$646,$O1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,$BG$643)","v":0},{"$f":"IF($U1278=$BH$646,$O1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,$BH$643)","v":0},0,{"$f":"IF($U1278=$BJ$646,$P1278,0)","v":0},{"$f":"IF($U1278=$BK$646,$P1278,0)","v":0},{"$f":"IF($U1278=$BL$646,$P1278,0)+IF($U1278=$BM$646,$P1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BL$643)","v":0},{"$f":"IF($U1278=$BM$646,$P1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BM$643)","v":0},0,{"$f":"IF($U1278=$BO$646,$Q1278,0)","v":450854.3679051518},{"$f":"IF($U1278=$BP$646,$Q1278,0)","v":0},{"$f":"IF($U1278=$BQ$646,$Q1278,0)+IF($U1278=$BR$646,$Q1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BQ$643)","v":0},{"$f":"IF($U1278=$BR$646,$Q1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BR$643)","v":0},0,{"$f":"IF($U1278=$BT$646,$R1278,0)","v":12193.219501801688},{"$f":"IF($U1278=$BU$646,$R1278,0)","v":0},{"$f":"IF($U1278=$BV$646,$R1278,0)+IF($U1278=$BW$646,$R1278,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BV$643)","v":0},{"$f":"IF($U1278=$BW$646,$R1278,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BW$643)","v":0},0,0]
[1270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1271,null,null,null,null,null,{"$f":"G1247+G1278","v":-209544929.12518477},{"$f":"H1247+H1278","v":-186139532.0320071},{"$f":"I1247+I1278","v":0},0,-1968622.9630971481,-81574.653684538105,-17181757.646763071,0,0,0,-4001204.5696856631,-172237.25994728346,{"$f":"S1247+S1278","v":-209544929.1251848},null,null,{"$f":"V1247+V1278","v":100487778.08079913},{"$f":"W1247+W1278","v":-182509901.74646866},-60017804.755764306,-44099603.610573247,0,{"$f":"AA1247+AA1278","v":0},{"$f":"AB1247+AB1278","v":0},0,0,0,{"$f":"AF1247+AF1278","v":0},{"$f":"AG1247+AG1278","v":0},0,0,0,{"$f":"AK1247+AK1278","v":966405.90499157459},{"$f":"AL1247+AL1278","v":-1036993.0278761745},-1362232.08725746,-535803.75295508816,0,{"$f":"AP1247+AP1278","v":52653.325462929046},{"$f":"AQ1247+AQ1278","v":-58964.022786258662},-75263.956361208489,0,0,{"$f":"AU1247+AU1278","v":11105557.832472082},{"$f":"AV1247+AV1278","v":-8930156.4027367309},-11878093.362039514,-7479065.7144589061,0,{"$f":"AZ1247+AZ1278","v":0},{"$f":"BA1247+BA1278","v":0},0,0,0,{"$f":"BE1247+BE1278","v":0},{"$f":"BF1247+BF1278","v":0},0,0,0,{"$f":"BJ1247+BJ1278","v":0},{"$f":"BK1247+BK1278","v":0},0,0,0,{"$f":"BO1247+BO1278","v":2587712.5198824713},{"$f":"BP1247+BP1278","v":-1791556.70987189},-2251675.020125384,-2545685.3595708604,0,{"$f":"BT1247+BT1278","v":69906.997139598796},{"$f":"BU1247+BU1278","v":-44519.849878024579},-159182.58487983415,-38441.822329023547,0,0]
[1272,"TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1273,null,"Production",null,null,null,{"$f":"G1250","v":-30505269.777334746},-29741038.402837064,0,0,-687310.35226506169,0,0,0,0,0,0,-76921.022232631454,{"$f":"S1250","v":-30505269.777334765},null,null,{"$f":"V1250","v":0},{"$f":"W1250","v":0},-29741038.402837064,0,{"$f":"SUM(V1282:Y1282)-H1282","v":0},{"$f":"AA1250","v":0},{"$f":"AB1250","v":0},{"$f":"AC1250","v":0},0,0,{"$f":"AF1250","v":0},{"$f":"AG1250","v":0},0,0,0,{"$f":"AK1250","v":0},{"$f":"AL1250","v":0},{"$f":"AM1250","v":-687310.35226506169},0,{"$f":"SUM(AK1282:AN1282)-K1282","v":0},{"$f":"AP1250","v":0},{"$f":"AQ1250","v":0},0,0,{"$f":"SUM(AP1282:AS1282)-L1282","v":0},{"$f":"AU1250","v":0},{"$f":"AV1250","v":0},0,0,{"$f":"SUM(AU1282:AX1282)-M1282","v":0},{"$f":"AZ1250","v":0},{"$f":"BA1250","v":0},0,0,0,{"$f":"BE1250","v":0},{"$f":"BF1250","v":0},0,0,0,{"$f":"BJ1250","v":0},{"$f":"BK1250","v":0},0,0,0,{"$f":"BO1250","v":0},{"$f":"BP1250","v":0},0,0,{"$f":"SUM(BO1282:BR1282)-Q1282","v":0},{"$f":"BT1250","v":0},{"$f":"BU1250","v":0},-76921.022232631454,0,{"$f":"SUM(BT1282:BW1282)-R1282","v":0},{"$f":"SUM(V1282:BW1282)-S1282","v":0}]
[1274,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1251","v":0},null,null,{"$f":"V1251","v":0},0,0,0,0,{"$f":"AA1251","v":0},{"$f":"AB1251","v":0},0,0,0,{"$f":"AF1251","v":0},0,0,0,0,{"$f":"AK1251","v":0},{"$f":"AL1251","v":0},0,0,0,{"$f":"AP1251","v":0},0,0,0,0,{"$f":"AU1251","v":0},0,0,0,0,{"$f":"AZ1251","v":0},0,0,0,0,{"$f":"BE1251","v":0},0,0,0,0,{"$f":"BJ1251","v":0},0,0,0,0,{"$f":"BO1251","v":0},0,0,0,0,{"$f":"BT1251","v":0},0,0,0,0,0]
[1275,null,"Distribution - Utah",null,null,null,2587668528.9700685,2262211113.3741198,{"$f":"I1252","v":0},0,20374182.736615431,1164172.301390419,245347751.3222056,0,0,0,57149331.879291147,1421977.3564458922,{"$f":"S1252","v":2587668528.9700689},null,null,{"$f":"V1252","v":15443119.259099938},1384128973.2777371,344478059.48436904,518160961.35291344,0,{"$f":"AA1252","v":0},{"$f":"AB1252","v":0},0,0,0,{"$f":"AF1252","v":0},0,0,0,0,{"$f":"AK1252","v":178285.1556398547},{"$f":"AL1252","v":5835860.8812689912},7868951.2683262397,6491085.4313803492,0,{"$f":"AP1252","v":9732.9143611642794},328564.20522415696,202350.62678117896,623524.55502391863,0,{"$f":"AU1252","v":2060238.9126322069},{"$f":"AV1252","v":30880431.458233416},130338916.38373065,82068164.567609265,0,{"$f":"AZ1252","v":0},0,0,0,0,{"$f":"BE1252","v":0},0,0,0,0,{"$f":"BJ1252","v":0},0,0,0,0,{"$f":"BO1252","v":480778.46457523899},4026876.4777291352,24707743.341147274,27933933.595839497,0,{"$f":"BT1252","v":12927.54535825554},99833.53033738301,887392.22924098722,421824.05150926649,0,0]
[1276,null,"General",null,null,null,{"$f":"G1253+G1278","v":6600288.9487652034},{"$f":"H1253+H1278","v":-8091087.211787153},{"$f":"I1253+I1278","v":0},0,-73979.657235476217,-4028.1980977939784,-848669.86084646592,0,0,0,-197656.20561427763,15815710.08234635,{"$f":"S1253+S1278","v":6600288.9487651251},null,null,{"$f":"V1253+V1278","v":-31619027.31955995},{"$f":"W1253+W1278","v":23527940.107772805},0,0,7.4505805969238281E-9,{"$f":"AA1253+AA1278","v":0},{"$f":"AB1253+AB1278","v":0},0,0,0,{"$f":"AF1253+AF1278","v":0},{"$f":"AG1253+AG1278","v":0},0,0,0,{"$f":"AK1253+AK1278","v":-291763.35035988968},{"$f":"AL1253+AL1278","v":217783.69312441384},0,0,3.7834979593753815E-10,{"$f":"AP1253+AP1278","v":-15888.349676901922},{"$f":"AQ1253+AQ1278","v":11860.151579107944},0,0,0,{"$f":"AU1253+AU1278","v":-3348088.0259757587},{"$f":"AV1253+AV1278","v":2499418.1651292932},0,0,0,{"$f":"AZ1253+AZ1278","v":0},{"$f":"BA1253+BA1278","v":0},0,0,0,{"$f":"BE1253+BE1278","v":0},{"$f":"BF1253+BF1278","v":0},0,0,0,{"$f":"BJ1253+BJ1278","v":0},{"$f":"BK1253+BK1278","v":0},0,0,0,{"$f":"BO1253+BO1278","v":-779841.49902914604},{"$f":"BP1253+BP1278","v":582185.29341486702},0,0,-1.3969838619232178E-9,{"$f":"BT1253+BT1278","v":-1649.2121641428002},{"$f":"BU1253+BU1278","v":15817359.294510495},0,0,0,7.0780515670776367E-8]
[1277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1279,null,"TOTAL RATE BASE",null,null,null,{"$f":"SUM(G1282:G1287)","v":2563763548.141499},{"$f":"SUM(H1282:H1287)","v":2224378987.7594953},{"$f":"SUM(I1282:I1287)","v":0},0,19612892.727114893,1160144.1032926249,244499081.46135914,0,0,0,56951675.673676871,17160766.416559611,{"$f":"SUM(S1282:S1287)","v":2563763548.1414995},null,null,{"$f":"SUM(V1282:V1287)","v":-16175908.060460012},{"$f":"SUM(W1282:W1287)","v":1407656913.38551},314737021.081532,518160961.35291344,0,{"$f":"SUM(AA1282:AA1287)","v":0},{"$f":"SUM(AB1282:AB1287)","v":0},0,0,0,{"$f":"SUM(AF1282:AF1287)","v":0},{"$f":"SUM(AG1282:AG1287)","v":0},0,0,0,{"$f":"SUM(AK1282:AK1287)","v":-113478.19472003498},{"$f":"SUM(AL1282:AL1287)","v":6053644.5743934046},7181640.9160611778,6491085.4313803492,0,{"$f":"SUM(AP1282:AP1287)","v":-6155.4353157376427},{"$f":"SUM(AQ1282:AQ1287)","v":340424.35680326493},202350.62678117896,623524.55502391863,0,{"$f":"SUM(AU1282:AU1287)","v":-1287849.1133435518},{"$f":"SUM(AV1282:AV1287)","v":33379849.623362709},{"$f":"SUM(AW1282:AW1287)","v":130338916.38373065},82068164.567609265,0,{"$f":"SUM(AZ1282:AZ1287)","v":0},{"$f":"SUM(BA1282:BA1287)","v":0},0,0,0,{"$f":"SUM(BE1282:BE1287)","v":0},{"$f":"SUM(BF1282:BF1287)","v":0},0,0,{"$f":"SUM(BE1288:BH1288)-O1288","v":0},{"$f":"SUM(BJ1282:BJ1287)","v":0},{"$f":"SUM(BK1282:BK1287)","v":0},0,0,0,{"$f":"SUM(BO1282:BO1287)","v":-299063.03445390705},{"$f":"SUM(BP1282:BP1287)","v":4609061.7711440027},24707743.341147274,27933933.595839497,0,{"$f":"SUM(BT1282:BT1287)","v":11278.33319411274},{"$f":"SUM(BU1282:BU1287)","v":15917192.824847877},810471.20700835576,421824.05150926649,0,0]
[1280]
[1281,null,null,null,null,"ROR Model Rate Base",{"$f":"+'ROR-Model'!Q1285","v":2563763548.141499}]
[]
[null,null,null,null,null,null,{"$f":"+G1290-G1288","v":0}]

{"sheet":"Allocator Sum","index":79,"n_rows":234,"n_cols":78,"rows_kept":234,"cut":false,"hidden":true,"merged":[[8,1,8,2],[8,3,8,4],[10,1,10,4],[11,1,11,2],[11,3,11,4],[7,72,7,75],[7,1,7,2],[7,22,7,25],[7,27,7,30],[7,32,7,35],[7,37,7,40],[7,42,7,45],[7,47,7,50],[7,52,7,55],[7,57,7,60],[7,62,7,65],[7,67,7,70]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 23"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Input'!N9","v":0.4},{"$f":"+'COS Input'!M9","v":0.6}]
[null,null,null,null,null,null,{"$f":"'COS Sum TS Split'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum TS Split'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors TS Split'!D8","v":1},{"$f":"+'COS Alloc Factors TS Split'!E8","v":0},{"$f":"+'COS Alloc Factors TS Split'!F8","v":0},{"$f":"+'COS Alloc Factors TS Split'!G8","v":1},{"$f":"+'COS Alloc Factors TS Split'!H8","v":1},{"$f":"+'COS Alloc Factors TS Split'!I8","v":0},{"$f":"+'COS Alloc Factors TS Split'!J8","v":1},{"$f":"+'COS Alloc Factors TS Split'!K8","v":1},{"$f":"+'COS Alloc Factors TS Split'!L8","v":1},{"$f":"+'COS Alloc Factors TS Split'!M8","v":1},{"$f":"+'COS Alloc Factors TS Split'!N8","v":1},null,{"$f":"SUM(T10:T234)","v":{"$error":"#VALUE!"}},null,null,"GS",null,null,null,null,"GSR",null,null,null,null,"GSC",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV",null,null,null,null,{"$f":"SUM(BZ10:BZ234)","v":{"$error":"#REF!"}}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum TS Split'!F11","v":"DNG Related"},"GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total","Check",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10-G10","v":0}]
[506,"EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[637,null,null,null,null,"Factor","DNG Related","GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total",null,null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[638,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-10608.594906492161},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G13","v":-9057.314095085414},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G13","v":-88.064885858834558},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G13","v":-4.7165311470103539},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G13","v":-252.39195504227436},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G13","v":-359.51928521533404},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G13","v":-414.59804300093055},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G13","v":-241.17239095310111},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G13","v":-190.81772018926139},{"$f":"SUM(H13:R13)","v":-10608.594906492161},{"$f":"S13-G13","v":0},null,"Throughput",{"$f":"IF($V13=$W$12,$H13,0)","v":0},{"$f":"IF($V13=$X$12,$H13,0)","v":0},{"$f":"IF($V13=$Y$12,$H13,0)+IF($V13=$Z$12,$H13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($V13=$Z$12,$H13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W13:Z13)-H13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AB$12,$I13,0)","v":0},{"$f":"IF($V13=$AC$12,$I13,0)","v":0},{"$f":"IF($V13=$AD$12,$I13,0)+IF($V13=$AE$12,$I13,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AE$12,$I13,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB13:AE13)-I13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AG$12,$J13,0)","v":0},{"$f":"IF($V13=$AH$12,$J13,0)","v":0},{"$f":"IF($V13=$AI$12,$J13,0)+IF($V13=$AJ$12,$J13,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AJ$12,$J13,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG13:AJ13)-J13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AL$12,$K13,0)","v":0},{"$f":"IF($V13=$AM$12,$K13,0)","v":0},{"$f":"IF($V13=$AN$12,$K13,0)+IF($V13=$AO$12,$K13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AO$12,$K13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL13:AO13)-K13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AQ$12,$L13,0)","v":0},{"$f":"IF($V13=$AR$12,$L13,0)","v":0},{"$f":"IF($V13=$AS$12,$L13,0)+IF($V13=$AT$12,$L13,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AT$12,$L13,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ13:AT13)-L13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AV$12,$M13,0)","v":0},{"$f":"IF($V13=$AW$12,$M13,0)","v":0},{"$f":"IF($V13=$AX$12,$M13,0)+IF($V13=$AY$12,$M13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$AY$12,$M13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV13:AY13)-M13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BA$12,$N13,0)","v":0},{"$f":"IF($V13=$BB$12,$N13,0)","v":0},{"$f":"IF($V13=$BC$12,$N13,0)+IF($V13=$BD$12,$N13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BD$12,$N13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA13:BD13)-N13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BF$12,$O13,0)","v":0},{"$f":"IF($V13=$BG$12,$O13,0)","v":0},{"$f":"IF($V13=$BH$12,$O13,0)+IF($V13=$BI$12,$O13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BI$12,$O13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA13:BD13)-N13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BK$12,$P13,0)","v":0},{"$f":"IF($V13=$BL$12,$P13,0)","v":0},{"$f":"IF($V13=$BM$12,$P13,0)+IF($V13=$BN$12,$P13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BN$12,$P13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK13:BN13)-P13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BP$12,$Q13,0)","v":0},{"$f":"IF($V13=$BQ$12,$Q13,0)","v":0},{"$f":"IF($V13=$BR$12,$Q13,0)+IF($V13=$BS$12,$Q13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BS$12,$Q13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP13:BS13)-Q13","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BU$12,$R13,0)","v":0},{"$f":"IF($V13=$BV$12,$R13,0)","v":0},{"$f":"IF($V13=$BW$12,$R13,0)+IF($V13=$BX$12,$R13,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V13=$BX$12,$R13,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU13:BX13)-R13","v":{"$error":"#REF!"}},{"$f":"SUM(W13:BX13)-S13","v":{"$error":"#REF!"}}]
[639,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-519942.41929345543},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G14","v":-443911.92654716945},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G14","v":0},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G14","v":0},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G14","v":-4316.1860936195308},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G14","v":-231.16394177222719},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G14","v":0},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G14","v":-12370.090937733568},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G14","v":-17620.554709193311},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G14","v":-20320.043456491578},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G14","v":-11820.204044383276},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G14","v":-9352.2495630924604},-519942.41929345543,0,null,"Throughput",0,0,{"$f":"IF($V14=$Y$12,$H14,0)+IF($V14=$Z$12,$H14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$Z$12,$H14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W14:Z14)-H14","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V14=$AD$12,$I14,0)+IF($V14=$AE$12,$I14,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V14=$AE$12,$I14,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V14=$AI$12,$J14,0)+IF($V14=$AJ$12,$J14,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V14=$AJ$12,$J14,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V14=$AN$12,$K14,0)+IF($V14=$AO$12,$K14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$AO$12,$K14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V14=$AS$12,$L14,0)+IF($V14=$AT$12,$L14,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V14=$AT$12,$L14,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V14=$AX$12,$M14,0)+IF($V14=$AY$12,$M14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$AY$12,$M14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V14=$BA$12,$N14,0)","v":0},{"$f":"IF($V14=$BB$12,$N14,0)","v":0},{"$f":"IF($V14=$BC$12,$N14,0)+IF($V14=$BD$12,$N14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$BD$12,$N14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V14=$BF$12,$O14,0)","v":0},{"$f":"IF($V14=$BG$12,$O14,0)","v":0},{"$f":"IF($V14=$BH$12,$O14,0)+IF($V14=$BI$12,$O14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$BI$12,$O14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA14:BD14)-N14","v":{"$error":"#REF!"}},{"$f":"IF($V14=$BK$12,$P14,0)","v":0},{"$f":"IF($V14=$BL$12,$P14,0)","v":0},{"$f":"IF($V14=$BM$12,$P14,0)+IF($V14=$BN$12,$P14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$BN$12,$P14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK14:BN14)-P14","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V14=$BR$12,$Q14,0)+IF($V14=$BS$12,$Q14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$BS$12,$Q14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V14=$BW$12,$R14,0)+IF($V14=$BX$12,$R14,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V14=$BX$12,$R14,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(W14:BX14)-S14","v":{"$error":"#REF!"}}]
[646,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W655","v":7525894.6340674218},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G15","v":6579347.5946517373},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G15","v":0},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G15","v":0},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G15","v":58962.824619534847},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G15","v":3387.094023691187},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G15","v":0},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G15","v":182385.45048542216},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G15","v":254564.92002629919},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G15","v":276848.62888111518},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G15","v":166264.0072391649},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G15","v":4134.1141404569817},7525894.6340674218,0,null,"Distribution Plant",0,6579347.5946517373,{"$f":"IF($V15=$Y$12,$H15,0)+IF($V15=$Z$12,$H15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$Z$12,$H15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V15=$AD$12,$I15,0)+IF($V15=$AE$12,$I15,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V15=$AE$12,$I15,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V15=$AI$12,$J15,0)+IF($V15=$AJ$12,$J15,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V15=$AJ$12,$J15,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,58962.824619534847,{"$f":"IF($V15=$AN$12,$K15,0)+IF($V15=$AO$12,$K15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$AO$12,$K15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,3387.094023691187,{"$f":"IF($V15=$AS$12,$L15,0)+IF($V15=$AT$12,$L15,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V15=$AT$12,$L15,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V15=$AX$12,$M15,0)+IF($V15=$AY$12,$M15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$AY$12,$M15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V15=$BA$12,$N15,0)","v":0},{"$f":"IF($V15=$BB$12,$N15,0)","v":182385.45048542216},{"$f":"IF($V15=$BC$12,$N15,0)+IF($V15=$BD$12,$N15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$BD$12,$N15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V15=$BF$12,$O15,0)","v":0},{"$f":"IF($V15=$BG$12,$O15,0)","v":254564.92002629919},{"$f":"IF($V15=$BH$12,$O15,0)+IF($V15=$BI$12,$O15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$BI$12,$O15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V15=$BK$12,$P15,0)","v":0},{"$f":"IF($V15=$BL$12,$P15,0)","v":276848.62888111518},{"$f":"IF($V15=$BM$12,$P15,0)+IF($V15=$BN$12,$P15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$BN$12,$P15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,166264.0072391649,{"$f":"IF($V15=$BR$12,$Q15,0)+IF($V15=$BS$12,$Q15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$BS$12,$Q15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,4134.1141404569817,{"$f":"IF($V15=$BW$12,$R15,0)+IF($V15=$BX$12,$R15,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V15=$BX$12,$R15,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[647,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W656","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G16","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V16=$Y$12,$H16,0)+IF($V16=$Z$12,$H16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$Z$12,$H16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$AD$12,$I16,0)+IF($V16=$AE$12,$I16,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V16=$AE$12,$I16,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$AI$12,$J16,0)+IF($V16=$AJ$12,$J16,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V16=$AJ$12,$J16,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$AN$12,$K16,0)+IF($V16=$AO$12,$K16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$AO$12,$K16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$AS$12,$L16,0)+IF($V16=$AT$12,$L16,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V16=$AT$12,$L16,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$AX$12,$M16,0)+IF($V16=$AY$12,$M16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$AY$12,$M16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V16=$BA$12,$N16,0)","v":0},0,{"$f":"IF($V16=$BC$12,$N16,0)+IF($V16=$BD$12,$N16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$BD$12,$N16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V16=$BF$12,$O16,0)","v":0},0,{"$f":"IF($V16=$BH$12,$O16,0)+IF($V16=$BI$12,$O16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$BI$12,$O16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$BM$12,$P16,0)+IF($V16=$BN$12,$P16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$BN$12,$P16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$BR$12,$Q16,0)+IF($V16=$BS$12,$Q16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$BS$12,$Q16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V16=$BW$12,$R16,0)+IF($V16=$BX$12,$R16,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V16=$BX$12,$R16,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[651,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W660","v":1599815.4639611635},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G17","v":1036640.7452550234},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G17","v":0},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G17","v":0},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G17","v":23956.591768684841},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G17","v":2507.4742219505806},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G17","v":0},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G17","v":71590.469006745217},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G17","v":141846.77786102056},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G17","v":230383.10895998843},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G17","v":90209.171073212623},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G17","v":2681.1258145380275},1599815.4639611635,0,null,"Throughput",0,0,{"$f":"IF($V17=$Y$12,$H17,0)+IF($V17=$Z$12,$H17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$Z$12,$H17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$AD$12,$I17,0)+IF($V17=$AE$12,$I17,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V17=$AE$12,$I17,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$AI$12,$J17,0)+IF($V17=$AJ$12,$J17,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V17=$AJ$12,$J17,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$AN$12,$K17,0)+IF($V17=$AO$12,$K17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$AO$12,$K17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$AS$12,$L17,0)+IF($V17=$AT$12,$L17,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V17=$AT$12,$L17,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$AX$12,$M17,0)+IF($V17=$AY$12,$M17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$AY$12,$M17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V17=$BA$12,$N17,0)","v":0},{"$f":"IF($V17=$BB$12,$N17,0)","v":0},{"$f":"IF($V17=$BC$12,$N17,0)+IF($V17=$BD$12,$N17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$BD$12,$N17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V17=$BF$12,$O17,0)","v":0},{"$f":"IF($V17=$BG$12,$O17,0)","v":0},{"$f":"IF($V17=$BH$12,$O17,0)+IF($V17=$BI$12,$O17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$BI$12,$O17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V17=$BK$12,$P17,0)","v":0},{"$f":"IF($V17=$BL$12,$P17,0)","v":0},{"$f":"IF($V17=$BM$12,$P17,0)+IF($V17=$BN$12,$P17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$BN$12,$P17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$BR$12,$Q17,0)+IF($V17=$BS$12,$Q17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$BS$12,$Q17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V17=$BW$12,$R17,0)+IF($V17=$BX$12,$R17,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V17=$BX$12,$R17,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[652,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W661","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G18","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V18=$Y$12,$H18,0)+IF($V18=$Z$12,$H18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$Z$12,$H18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$AD$12,$I18,0)+IF($V18=$AE$12,$I18,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V18=$AE$12,$I18,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$AI$12,$J18,0)+IF($V18=$AJ$12,$J18,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V18=$AJ$12,$J18,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$AN$12,$K18,0)+IF($V18=$AO$12,$K18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$AO$12,$K18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$AS$12,$L18,0)+IF($V18=$AT$12,$L18,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V18=$AT$12,$L18,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$AX$12,$M18,0)+IF($V18=$AY$12,$M18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$AY$12,$M18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$BC$12,$N18,0)+IF($V18=$BD$12,$N18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$BD$12,$N18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$BH$12,$O18,0)+IF($V18=$BI$12,$O18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$BI$12,$O18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$BM$12,$P18,0)+IF($V18=$BN$12,$P18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$BN$12,$P18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$BR$12,$Q18,0)+IF($V18=$BS$12,$Q18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$BS$12,$Q18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V18=$BW$12,$R18,0)+IF($V18=$BX$12,$R18,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V18=$BX$12,$R18,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[656,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G19","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V19=$Y$12,$H19,0)+IF($V19=$Z$12,$H19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$Z$12,$H19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$AD$12,$I19,0)+IF($V19=$AE$12,$I19,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V19=$AE$12,$I19,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$AI$12,$J19,0)+IF($V19=$AJ$12,$J19,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V19=$AJ$12,$J19,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$AN$12,$K19,0)+IF($V19=$AO$12,$K19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$AO$12,$K19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$AS$12,$L19,0)+IF($V19=$AT$12,$L19,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V19=$AT$12,$L19,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$AX$12,$M19,0)+IF($V19=$AY$12,$M19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$AY$12,$M19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V19=$BA$12,$N19,0)","v":0},{"$f":"IF($V19=$BB$12,$N19,0)","v":0},{"$f":"IF($V19=$BC$12,$N19,0)+IF($V19=$BD$12,$N19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$BD$12,$N19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V19=$BF$12,$O19,0)","v":0},{"$f":"IF($V19=$BG$12,$O19,0)","v":0},{"$f":"IF($V19=$BH$12,$O19,0)+IF($V19=$BI$12,$O19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$BI$12,$O19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V19=$BK$12,$P19,0)","v":0},{"$f":"IF($V19=$BL$12,$P19,0)","v":0},{"$f":"IF($V19=$BM$12,$P19,0)+IF($V19=$BN$12,$P19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$BN$12,$P19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$BR$12,$Q19,0)+IF($V19=$BS$12,$Q19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$BS$12,$Q19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V19=$BW$12,$R19,0)+IF($V19=$BX$12,$R19,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V19=$BX$12,$R19,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[657,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W666","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G20","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V20=$Y$12,$H20,0)+IF($V20=$Z$12,$H20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$Z$12,$H20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$AD$12,$I20,0)+IF($V20=$AE$12,$I20,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V20=$AE$12,$I20,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$AI$12,$J20,0)+IF($V20=$AJ$12,$J20,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V20=$AJ$12,$J20,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$AN$12,$K20,0)+IF($V20=$AO$12,$K20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$AO$12,$K20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$AS$12,$L20,0)+IF($V20=$AT$12,$L20,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V20=$AT$12,$L20,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$AX$12,$M20,0)+IF($V20=$AY$12,$M20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$AY$12,$M20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$BC$12,$N20,0)+IF($V20=$BD$12,$N20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$BD$12,$N20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$BH$12,$O20,0)+IF($V20=$BI$12,$O20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$BI$12,$O20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$BM$12,$P20,0)+IF($V20=$BN$12,$P20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$BN$12,$P20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$BR$12,$Q20,0)+IF($V20=$BS$12,$Q20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$BS$12,$Q20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V20=$BW$12,$R20,0)+IF($V20=$BX$12,$R20,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V20=$BX$12,$R20,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[661,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W670","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G21","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V21=$Y$12,$H21,0)+IF($V21=$Z$12,$H21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$Z$12,$H21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$AD$12,$I21,0)+IF($V21=$AE$12,$I21,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V21=$AE$12,$I21,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$AI$12,$J21,0)+IF($V21=$AJ$12,$J21,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V21=$AJ$12,$J21,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$AN$12,$K21,0)+IF($V21=$AO$12,$K21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$AO$12,$K21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$AS$12,$L21,0)+IF($V21=$AT$12,$L21,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V21=$AT$12,$L21,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$AX$12,$M21,0)+IF($V21=$AY$12,$M21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$AY$12,$M21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V21=$BA$12,$N21,0)","v":0},{"$f":"IF($V21=$BB$12,$N21,0)","v":0},{"$f":"IF($V21=$BC$12,$N21,0)+IF($V21=$BD$12,$N21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$BD$12,$N21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V21=$BF$12,$O21,0)","v":0},{"$f":"IF($V21=$BG$12,$O21,0)","v":0},{"$f":"IF($V21=$BH$12,$O21,0)+IF($V21=$BI$12,$O21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$BI$12,$O21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V21=$BK$12,$P21,0)","v":0},{"$f":"IF($V21=$BL$12,$P21,0)","v":0},{"$f":"IF($V21=$BM$12,$P21,0)+IF($V21=$BN$12,$P21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$BN$12,$P21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$BR$12,$Q21,0)+IF($V21=$BS$12,$Q21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$BS$12,$Q21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V21=$BW$12,$R21,0)+IF($V21=$BX$12,$R21,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V21=$BX$12,$R21,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[662,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W671","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G22","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V22=$Y$12,$H22,0)+IF($V22=$Z$12,$H22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$Z$12,$H22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$AD$12,$I22,0)+IF($V22=$AE$12,$I22,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V22=$AE$12,$I22,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$AI$12,$J22,0)+IF($V22=$AJ$12,$J22,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V22=$AJ$12,$J22,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$AN$12,$K22,0)+IF($V22=$AO$12,$K22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$AO$12,$K22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$AS$12,$L22,0)+IF($V22=$AT$12,$L22,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V22=$AT$12,$L22,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$AX$12,$M22,0)+IF($V22=$AY$12,$M22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$AY$12,$M22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$BC$12,$N22,0)+IF($V22=$BD$12,$N22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$BD$12,$N22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$BH$12,$O22,0)+IF($V22=$BI$12,$O22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$BI$12,$O22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$BM$12,$P22,0)+IF($V22=$BN$12,$P22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$BN$12,$P22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$BR$12,$Q22,0)+IF($V22=$BS$12,$Q22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$BS$12,$Q22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V22=$BW$12,$R22,0)+IF($V22=$BX$12,$R22,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V22=$BX$12,$R22,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[666,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W675","v":18324653.616385948},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G23","v":15905749.775542147},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G23","v":127942.93449408835},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G23","v":7592.1597663821858},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G23","v":443026.63705132401},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G23","v":628877.51829019457},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G23","v":752037.13219312194},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G23","v":447502.53340445529},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G23","v":11924.925644232591},{"$f":"SUM(H23:R23)","v":18324653.616385944},0,null,"Distribution Plant",{"$f":"IF($V23=$W$12,$H23,0)","v":0},{"$f":"IF($V23=$X$12,$H23,0)","v":15905749.775542147},{"$f":"IF($V23=$Y$12,$H23,0)+IF($V23=$Z$12,$H23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$Z$12,$H23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$AB$12,$I23,0)","v":0},{"$f":"IF($V23=$AC$12,$I23,0)","v":0},{"$f":"IF($V23=$AD$12,$I23,0)+IF($V23=$AE$12,$I23,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V23=$AE$12,$I23,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$AG$12,$J23,0)","v":0},{"$f":"IF($V23=$AH$12,$J23,0)","v":0},{"$f":"IF($V23=$AI$12,$J23,0)+IF($V23=$AJ$12,$J23,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V23=$AJ$12,$J23,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$AL$12,$K23,0)","v":0},{"$f":"IF($V23=$AM$12,$K23,0)","v":127942.93449408835},{"$f":"IF($V23=$AN$12,$K23,0)+IF($V23=$AO$12,$K23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$AO$12,$K23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$AQ$12,$L23,0)","v":0},{"$f":"IF($V23=$AR$12,$L23,0)","v":7592.1597663821858},{"$f":"IF($V23=$AS$12,$L23,0)+IF($V23=$AT$12,$L23,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V23=$AT$12,$L23,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$AV$12,$M23,0)","v":0},{"$f":"IF($V23=$AW$12,$M23,0)","v":0},{"$f":"IF($V23=$AX$12,$M23,0)+IF($V23=$AY$12,$M23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$AY$12,$M23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$BA$12,$N23,0)","v":0},{"$f":"IF($V23=$BB$12,$N23,0)","v":443026.63705132401},{"$f":"IF($V23=$BC$12,$N23,0)+IF($V23=$BD$12,$N23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$BD$12,$N23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$BF$12,$O23,0)","v":0},{"$f":"IF($V23=$BG$12,$O23,0)","v":628877.51829019457},{"$f":"IF($V23=$BH$12,$O23,0)+IF($V23=$BI$12,$O23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$BI$12,$O23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$BK$12,$P23,0)","v":0},{"$f":"IF($V23=$BL$12,$P23,0)","v":752037.13219312194},{"$f":"IF($V23=$BM$12,$P23,0)+IF($V23=$BN$12,$P23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$BN$12,$P23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$BP$12,$Q23,0)","v":0},{"$f":"IF($V23=$BQ$12,$Q23,0)","v":447502.53340445529},{"$f":"IF($V23=$BR$12,$Q23,0)+IF($V23=$BS$12,$Q23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$BS$12,$Q23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V23=$BU$12,$R23,0)","v":0},{"$f":"IF($V23=$BV$12,$R23,0)","v":11924.925644232591},{"$f":"IF($V23=$BW$12,$R23,0)+IF($V23=$BX$12,$R23,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V23=$BX$12,$R23,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[667,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W676","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G24","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V24=$Y$12,$H24,0)+IF($V24=$Z$12,$H24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$Z$12,$H24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$AD$12,$I24,0)+IF($V24=$AE$12,$I24,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V24=$AE$12,$I24,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$AI$12,$J24,0)+IF($V24=$AJ$12,$J24,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V24=$AJ$12,$J24,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$AN$12,$K24,0)+IF($V24=$AO$12,$K24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$AO$12,$K24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$AS$12,$L24,0)+IF($V24=$AT$12,$L24,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V24=$AT$12,$L24,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$AX$12,$M24,0)+IF($V24=$AY$12,$M24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$AY$12,$M24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$BC$12,$N24,0)+IF($V24=$BD$12,$N24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$BD$12,$N24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$BH$12,$O24,0)+IF($V24=$BI$12,$O24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$BI$12,$O24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$BM$12,$P24,0)+IF($V24=$BN$12,$P24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$BN$12,$P24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$BR$12,$Q24,0)+IF($V24=$BS$12,$Q24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$BS$12,$Q24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V24=$BW$12,$R24,0)+IF($V24=$BX$12,$R24,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V24=$BX$12,$R24,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[671,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W680","v":3706883.9248876623},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G25","v":2773757.8152005612},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G25","v":44861.35488725092},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G25","v":2323.9970096062139},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G25","v":160401.6396235358},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G25","v":232317.47169279153},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G25","v":307364.81273377617},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G25","v":181887.7961413585},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G25","v":3969.0375987816478},3706883.9248876618,0,null,"Demand",0,0,{"$f":"IF($V25=$Y$12,$H25,0)+IF($V25=$Z$12,$H25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$Z$12,$H25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W25:Z25)-H25","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V25=$AD$12,$I25,0)+IF($V25=$AE$12,$I25,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V25=$AE$12,$I25,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB25:AE25)-I25","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V25=$AI$12,$J25,0)+IF($V25=$AJ$12,$J25,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V25=$AJ$12,$J25,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG25:AJ25)-J25","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V25=$AN$12,$K25,0)+IF($V25=$AO$12,$K25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$AO$12,$K25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL25:AO25)-K25","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V25=$AS$12,$L25,0)+IF($V25=$AT$12,$L25,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V25=$AT$12,$L25,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ25:AT25)-L25","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V25=$AX$12,$M25,0)+IF($V25=$AY$12,$M25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$AY$12,$M25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV25:AY25)-M25","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BA$12,$N25,0)","v":0},{"$f":"IF($V25=$BB$12,$N25,0)","v":0},{"$f":"IF($V25=$BC$12,$N25,0)+IF($V25=$BD$12,$N25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BD$12,$N25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA25:BD25)-N25","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BF$12,$O25,0)","v":0},{"$f":"IF($V25=$BG$12,$O25,0)","v":0},{"$f":"IF($V25=$BH$12,$O25,0)+IF($V25=$BI$12,$O25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BI$12,$O25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V25=$BK$12,$P25,0)","v":0},{"$f":"IF($V25=$BL$12,$P25,0)","v":0},{"$f":"IF($V25=$BM$12,$P25,0)+IF($V25=$BN$12,$P25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BN$12,$P25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V25=$BR$12,$Q25,0)+IF($V25=$BS$12,$Q25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BS$12,$Q25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP25:BS25)-Q25","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V25=$BW$12,$R25,0)+IF($V25=$BX$12,$R25,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V25=$BX$12,$R25,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU25:BX25)-R25","v":{"$error":"#REF!"}},{"$f":"SUM(W25:BX25)-S25","v":{"$error":"#REF!"}}]
[672,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W681","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G26","v":0},0,0,null,"Demand",0,0,{"$f":"IF($V26=$Y$12,$H26,0)+IF($V26=$Z$12,$H26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$Z$12,$H26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$AD$12,$I26,0)+IF($V26=$AE$12,$I26,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V26=$AE$12,$I26,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$AI$12,$J26,0)+IF($V26=$AJ$12,$J26,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V26=$AJ$12,$J26,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$AN$12,$K26,0)+IF($V26=$AO$12,$K26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$AO$12,$K26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$AS$12,$L26,0)+IF($V26=$AT$12,$L26,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V26=$AT$12,$L26,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$AX$12,$M26,0)+IF($V26=$AY$12,$M26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$AY$12,$M26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$BC$12,$N26,0)+IF($V26=$BD$12,$N26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$BD$12,$N26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$BH$12,$O26,0)+IF($V26=$BI$12,$O26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$BI$12,$O26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$BM$12,$P26,0)+IF($V26=$BN$12,$P26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$BN$12,$P26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$BR$12,$Q26,0)+IF($V26=$BS$12,$Q26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$BS$12,$Q26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V26=$BW$12,$R26,0)+IF($V26=$BX$12,$R26,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V26=$BX$12,$R26,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[676,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W685","v":2746110.1644787081},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G27","v":2498980.5144538237},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G27","v":14962.973413017649},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G27","v":2203.9521300032325},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G27","v":78583.367950001659},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G27","v":97735.343100226572},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G27","v":30972.449211453186},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G27","v":22671.564220181885},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G27","v":0},2746110.1644787076,0,null,"Distribution Plant",0,2498980.5144538237,{"$f":"IF($V27=$Y$12,$H27,0)+IF($V27=$Z$12,$H27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$Z$12,$H27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V27=$AD$12,$I27,0)+IF($V27=$AE$12,$I27,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V27=$AE$12,$I27,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V27=$AI$12,$J27,0)+IF($V27=$AJ$12,$J27,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V27=$AJ$12,$J27,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,14962.973413017649,{"$f":"IF($V27=$AN$12,$K27,0)+IF($V27=$AO$12,$K27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$AO$12,$K27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2203.9521300032325,{"$f":"IF($V27=$AS$12,$L27,0)+IF($V27=$AT$12,$L27,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V27=$AT$12,$L27,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V27=$AX$12,$M27,0)+IF($V27=$AY$12,$M27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$AY$12,$M27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V27=$BA$12,$N27,0)","v":0},{"$f":"IF($V27=$BB$12,$N27,0)","v":78583.367950001659},{"$f":"IF($V27=$BC$12,$N27,0)+IF($V27=$BD$12,$N27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$BD$12,$N27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V27=$BF$12,$O27,0)","v":0},{"$f":"IF($V27=$BG$12,$O27,0)","v":97735.343100226572},{"$f":"IF($V27=$BH$12,$O27,0)+IF($V27=$BI$12,$O27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$BI$12,$O27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V27=$BK$12,$P27,0)","v":0},{"$f":"IF($V27=$BL$12,$P27,0)","v":30972.449211453186},{"$f":"IF($V27=$BM$12,$P27,0)+IF($V27=$BN$12,$P27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$BN$12,$P27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,22671.564220181885,{"$f":"IF($V27=$BR$12,$Q27,0)+IF($V27=$BS$12,$Q27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$BS$12,$Q27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V27=$BW$12,$R27,0)+IF($V27=$BX$12,$R27,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V27=$BX$12,$R27,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[677,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W686","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G28","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V28=$Y$12,$H28,0)+IF($V28=$Z$12,$H28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$Z$12,$H28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$AD$12,$I28,0)+IF($V28=$AE$12,$I28,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V28=$AE$12,$I28,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$AI$12,$J28,0)+IF($V28=$AJ$12,$J28,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V28=$AJ$12,$J28,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$AN$12,$K28,0)+IF($V28=$AO$12,$K28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$AO$12,$K28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$AS$12,$L28,0)+IF($V28=$AT$12,$L28,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V28=$AT$12,$L28,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$AX$12,$M28,0)+IF($V28=$AY$12,$M28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$AY$12,$M28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$BC$12,$N28,0)+IF($V28=$BD$12,$N28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$BD$12,$N28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$BH$12,$O28,0)+IF($V28=$BI$12,$O28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$BI$12,$O28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$BM$12,$P28,0)+IF($V28=$BN$12,$P28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$BN$12,$P28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$BR$12,$Q28,0)+IF($V28=$BS$12,$Q28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$BS$12,$Q28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V28=$BW$12,$R28,0)+IF($V28=$BX$12,$R28,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V28=$BX$12,$R28,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[681,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W690","v":1854681.1561839357},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G29","v":1852015.3242992754},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G29","v":733.02356876641761},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G29","v":28.871825465635705},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G29","v":1437.1753120671997},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G29","v":364.10579892773916},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G29","v":49.72369941303927},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G29","v":17.643893340110711},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G29","v":35.287786680221423},1854681.1561839359,0,null,"Customer",1852015.3242992754,0,{"$f":"IF($V29=$Y$12,$H29,0)+IF($V29=$Z$12,$H29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$Z$12,$H29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V29=$AD$12,$I29,0)+IF($V29=$AE$12,$I29,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V29=$AE$12,$I29,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V29=$AI$12,$J29,0)+IF($V29=$AJ$12,$J29,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V29=$AJ$12,$J29,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},733.02356876641761,0,{"$f":"IF($V29=$AN$12,$K29,0)+IF($V29=$AO$12,$K29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$AO$12,$K29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},28.871825465635705,0,{"$f":"IF($V29=$AS$12,$L29,0)+IF($V29=$AT$12,$L29,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V29=$AT$12,$L29,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V29=$AX$12,$M29,0)+IF($V29=$AY$12,$M29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$AY$12,$M29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V29=$BA$12,$N29,0)","v":1437.1753120671997},{"$f":"IF($V29=$BB$12,$N29,0)","v":0},{"$f":"IF($V29=$BC$12,$N29,0)+IF($V29=$BD$12,$N29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$BD$12,$N29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V29=$BF$12,$O29,0)","v":364.10579892773916},{"$f":"IF($V29=$BG$12,$O29,0)","v":0},{"$f":"IF($V29=$BH$12,$O29,0)+IF($V29=$BI$12,$O29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$BI$12,$O29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V29=$BK$12,$P29,0)","v":49.72369941303927},{"$f":"IF($V29=$BL$12,$P29,0)","v":0},{"$f":"IF($V29=$BM$12,$P29,0)+IF($V29=$BN$12,$P29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$BN$12,$P29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},17.643893340110711,0,{"$f":"IF($V29=$BR$12,$Q29,0)+IF($V29=$BS$12,$Q29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$BS$12,$Q29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},35.287786680221423,0,{"$f":"IF($V29=$BW$12,$R29,0)+IF($V29=$BX$12,$R29,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V29=$BX$12,$R29,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[682,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W691","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G30","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V30=$Y$12,$H30,0)+IF($V30=$Z$12,$H30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$Z$12,$H30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$AD$12,$I30,0)+IF($V30=$AE$12,$I30,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V30=$AE$12,$I30,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$AI$12,$J30,0)+IF($V30=$AJ$12,$J30,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V30=$AJ$12,$J30,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$AN$12,$K30,0)+IF($V30=$AO$12,$K30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$AO$12,$K30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$AS$12,$L30,0)+IF($V30=$AT$12,$L30,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V30=$AT$12,$L30,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$AX$12,$M30,0)+IF($V30=$AY$12,$M30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$AY$12,$M30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$BC$12,$N30,0)+IF($V30=$BD$12,$N30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$BD$12,$N30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$BH$12,$O30,0)+IF($V30=$BI$12,$O30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$BI$12,$O30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$BM$12,$P30,0)+IF($V30=$BN$12,$P30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$BN$12,$P30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$BR$12,$Q30,0)+IF($V30=$BS$12,$Q30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$BS$12,$Q30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V30=$BW$12,$R30,0)+IF($V30=$BX$12,$R30,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V30=$BX$12,$R30,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[686,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W695","v":21911854.339866765},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G31","v":19155955.956753314},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G31","v":0},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G31","v":0},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G31","v":171671.92571125535},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G31","v":9861.6197131693243},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G31","v":0},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G31","v":531020.37951170048},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G31","v":741172.93941457127},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G31","v":806052.58579819778},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G31","v":484082.34312711441},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G31","v":12036.589837442221},21911854.339866761,0,null,"Distribution Plant",0,19155955.956753314,{"$f":"IF($V31=$Y$12,$H31,0)+IF($V31=$Z$12,$H31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$Z$12,$H31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V31=$AD$12,$I31,0)+IF($V31=$AE$12,$I31,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V31=$AE$12,$I31,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V31=$AI$12,$J31,0)+IF($V31=$AJ$12,$J31,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V31=$AJ$12,$J31,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,171671.92571125535,{"$f":"IF($V31=$AN$12,$K31,0)+IF($V31=$AO$12,$K31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$AO$12,$K31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,9861.6197131693243,{"$f":"IF($V31=$AS$12,$L31,0)+IF($V31=$AT$12,$L31,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V31=$AT$12,$L31,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V31=$AX$12,$M31,0)+IF($V31=$AY$12,$M31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$AY$12,$M31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V31=$BA$12,$N31,0)","v":0},{"$f":"IF($V31=$BB$12,$N31,0)","v":531020.37951170048},{"$f":"IF($V31=$BC$12,$N31,0)+IF($V31=$BD$12,$N31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$BD$12,$N31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V31=$BF$12,$O31,0)","v":0},{"$f":"IF($V31=$BG$12,$O31,0)","v":741172.93941457127},{"$f":"IF($V31=$BH$12,$O31,0)+IF($V31=$BI$12,$O31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$BI$12,$O31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V31=$BK$12,$P31,0)","v":0},{"$f":"IF($V31=$BL$12,$P31,0)","v":806052.58579819778},{"$f":"IF($V31=$BM$12,$P31,0)+IF($V31=$BN$12,$P31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$BN$12,$P31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,484082.34312711441,{"$f":"IF($V31=$BR$12,$Q31,0)+IF($V31=$BS$12,$Q31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$BS$12,$Q31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,12036.589837442221,{"$f":"IF($V31=$BW$12,$R31,0)+IF($V31=$BX$12,$R31,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V31=$BX$12,$R31,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[687,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W696","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G32","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V32=$Y$12,$H32,0)+IF($V32=$Z$12,$H32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$Z$12,$H32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$AD$12,$I32,0)+IF($V32=$AE$12,$I32,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V32=$AE$12,$I32,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$AI$12,$J32,0)+IF($V32=$AJ$12,$J32,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V32=$AJ$12,$J32,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$AN$12,$K32,0)+IF($V32=$AO$12,$K32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$AO$12,$K32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$AS$12,$L32,0)+IF($V32=$AT$12,$L32,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V32=$AT$12,$L32,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$AX$12,$M32,0)+IF($V32=$AY$12,$M32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$AY$12,$M32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$BC$12,$N32,0)+IF($V32=$BD$12,$N32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$BD$12,$N32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$BH$12,$O32,0)+IF($V32=$BI$12,$O32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$BI$12,$O32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$BM$12,$P32,0)+IF($V32=$BN$12,$P32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$BN$12,$P32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$BR$12,$Q32,0)+IF($V32=$BS$12,$Q32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$BS$12,$Q32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V32=$BW$12,$R32,0)+IF($V32=$BX$12,$R32,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V32=$BX$12,$R32,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[691,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W700","v":10519.691220974451},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G33","v":9196.6083099134175},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G33","v":0},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G33","v":0},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G33","v":82.418202575704598},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G33","v":4.7344780917271612},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G33","v":0},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G33","v":254.93827851640071},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G33","v":355.83069981427701},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G33","v":386.97885532387198},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G33","v":232.40373435478085},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G33","v":5.7786623842709037},10519.691220974451,0,null,"Distribution Plant",0,9196.6083099134175,{"$f":"IF($V33=$Y$12,$H33,0)+IF($V33=$Z$12,$H33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$Z$12,$H33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V33=$AD$12,$I33,0)+IF($V33=$AE$12,$I33,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V33=$AE$12,$I33,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V33=$AI$12,$J33,0)+IF($V33=$AJ$12,$J33,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V33=$AJ$12,$J33,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,82.418202575704598,{"$f":"IF($V33=$AN$12,$K33,0)+IF($V33=$AO$12,$K33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$AO$12,$K33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,4.7344780917271612,{"$f":"IF($V33=$AS$12,$L33,0)+IF($V33=$AT$12,$L33,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V33=$AT$12,$L33,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V33=$AX$12,$M33,0)+IF($V33=$AY$12,$M33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$AY$12,$M33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V33=$BA$12,$N33,0)","v":0},{"$f":"IF($V33=$BB$12,$N33,0)","v":254.93827851640071},{"$f":"IF($V33=$BC$12,$N33,0)+IF($V33=$BD$12,$N33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$BD$12,$N33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V33=$BF$12,$O33,0)","v":0},{"$f":"IF($V33=$BG$12,$O33,0)","v":355.83069981427701},{"$f":"IF($V33=$BH$12,$O33,0)+IF($V33=$BI$12,$O33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$BI$12,$O33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V33=$BK$12,$P33,0)","v":0},{"$f":"IF($V33=$BL$12,$P33,0)","v":386.97885532387198},{"$f":"IF($V33=$BM$12,$P33,0)+IF($V33=$BN$12,$P33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$BN$12,$P33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,232.40373435478085,{"$f":"IF($V33=$BR$12,$Q33,0)+IF($V33=$BS$12,$Q33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$BS$12,$Q33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,5.7786623842709037,{"$f":"IF($V33=$BW$12,$R33,0)+IF($V33=$BX$12,$R33,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V33=$BX$12,$R33,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[692,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W701","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G34","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V34=$Y$12,$H34,0)+IF($V34=$Z$12,$H34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$Z$12,$H34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$AD$12,$I34,0)+IF($V34=$AE$12,$I34,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V34=$AE$12,$I34,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$AI$12,$J34,0)+IF($V34=$AJ$12,$J34,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V34=$AJ$12,$J34,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$AN$12,$K34,0)+IF($V34=$AO$12,$K34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$AO$12,$K34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$AS$12,$L34,0)+IF($V34=$AT$12,$L34,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V34=$AT$12,$L34,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$AX$12,$M34,0)+IF($V34=$AY$12,$M34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$AY$12,$M34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$BC$12,$N34,0)+IF($V34=$BD$12,$N34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$BD$12,$N34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$BH$12,$O34,0)+IF($V34=$BI$12,$O34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$BI$12,$O34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$BM$12,$P34,0)+IF($V34=$BN$12,$P34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$BN$12,$P34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$BR$12,$Q34,0)+IF($V34=$BS$12,$Q34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$BS$12,$Q34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V34=$BW$12,$R34,0)+IF($V34=$BX$12,$R34,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V34=$BX$12,$R34,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[696,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W705","v":-1.0853640000000001E-2},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G35","v":-9.4885556733634371E-3},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G35","v":0},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G35","v":0},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G35","v":-8.5034577670893704E-5},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G35","v":-4.884774630365398E-6},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G35","v":0},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G35","v":-2.6303132279394381E-4},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G35","v":-3.6712658533474357E-4},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G35","v":-3.9926354253849738E-4},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G35","v":-2.397814169975959E-4},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G35","v":-5.9621066705233841E-6},-1.0853639999999998E-2,0,null,"Distribution Plant",0,-9.4885556733634371E-3,{"$f":"IF($V35=$Y$12,$H35,0)+IF($V35=$Z$12,$H35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$Z$12,$H35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V35=$AD$12,$I35,0)+IF($V35=$AE$12,$I35,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V35=$AE$12,$I35,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V35=$AI$12,$J35,0)+IF($V35=$AJ$12,$J35,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V35=$AJ$12,$J35,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,-8.5034577670893704E-5,{"$f":"IF($V35=$AN$12,$K35,0)+IF($V35=$AO$12,$K35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$AO$12,$K35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,-4.884774630365398E-6,{"$f":"IF($V35=$AS$12,$L35,0)+IF($V35=$AT$12,$L35,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V35=$AT$12,$L35,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V35=$AX$12,$M35,0)+IF($V35=$AY$12,$M35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$AY$12,$M35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V35=$BA$12,$N35,0)","v":0},{"$f":"IF($V35=$BB$12,$N35,0)","v":-2.6303132279394381E-4},{"$f":"IF($V35=$BC$12,$N35,0)+IF($V35=$BD$12,$N35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$BD$12,$N35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V35=$BF$12,$O35,0)","v":0},{"$f":"IF($V35=$BG$12,$O35,0)","v":-3.6712658533474357E-4},{"$f":"IF($V35=$BH$12,$O35,0)+IF($V35=$BI$12,$O35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$BI$12,$O35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V35=$BK$12,$P35,0)","v":0},{"$f":"IF($V35=$BL$12,$P35,0)","v":-3.9926354253849738E-4},{"$f":"IF($V35=$BM$12,$P35,0)+IF($V35=$BN$12,$P35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$BN$12,$P35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,-2.397814169975959E-4,{"$f":"IF($V35=$BR$12,$Q35,0)+IF($V35=$BS$12,$Q35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$BS$12,$Q35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,-5.9621066705233841E-6,{"$f":"IF($V35=$BW$12,$R35,0)+IF($V35=$BX$12,$R35,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V35=$BX$12,$R35,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[697,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W706","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G36","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V36=$Y$12,$H36,0)+IF($V36=$Z$12,$H36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$Z$12,$H36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$AD$12,$I36,0)+IF($V36=$AE$12,$I36,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V36=$AE$12,$I36,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$AI$12,$J36,0)+IF($V36=$AJ$12,$J36,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V36=$AJ$12,$J36,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$AN$12,$K36,0)+IF($V36=$AO$12,$K36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$AO$12,$K36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$AS$12,$L36,0)+IF($V36=$AT$12,$L36,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V36=$AT$12,$L36,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$AX$12,$M36,0)+IF($V36=$AY$12,$M36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$AY$12,$M36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$BC$12,$N36,0)+IF($V36=$BD$12,$N36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$BD$12,$N36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$BH$12,$O36,0)+IF($V36=$BI$12,$O36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$BI$12,$O36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$BM$12,$P36,0)+IF($V36=$BN$12,$P36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$BN$12,$P36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$BR$12,$Q36,0)+IF($V36=$BS$12,$Q36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$BS$12,$Q36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V36=$BW$12,$R36,0)+IF($V36=$BX$12,$R36,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V36=$BX$12,$R36,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[701,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W710","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G37","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V37=$Y$12,$H37,0)+IF($V37=$Z$12,$H37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$Z$12,$H37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$AD$12,$I37,0)+IF($V37=$AE$12,$I37,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V37=$AE$12,$I37,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$AI$12,$J37,0)+IF($V37=$AJ$12,$J37,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V37=$AJ$12,$J37,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$AN$12,$K37,0)+IF($V37=$AO$12,$K37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$AO$12,$K37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$AS$12,$L37,0)+IF($V37=$AT$12,$L37,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V37=$AT$12,$L37,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$AX$12,$M37,0)+IF($V37=$AY$12,$M37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$AY$12,$M37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V37=$BA$12,$N37,0)","v":0},{"$f":"IF($V37=$BB$12,$N37,0)","v":0},{"$f":"IF($V37=$BC$12,$N37,0)+IF($V37=$BD$12,$N37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$BD$12,$N37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V37=$BF$12,$O37,0)","v":0},{"$f":"IF($V37=$BG$12,$O37,0)","v":0},{"$f":"IF($V37=$BH$12,$O37,0)+IF($V37=$BI$12,$O37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$BI$12,$O37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V37=$BK$12,$P37,0)","v":0},{"$f":"IF($V37=$BL$12,$P37,0)","v":0},{"$f":"IF($V37=$BM$12,$P37,0)+IF($V37=$BN$12,$P37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$BN$12,$P37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$BR$12,$Q37,0)+IF($V37=$BS$12,$Q37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$BS$12,$Q37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V37=$BW$12,$R37,0)+IF($V37=$BX$12,$R37,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V37=$BX$12,$R37,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[702,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W711","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G38","v":0},0,{"$f":"S38-G38","v":0},null,"Distribution Plant",0,0,{"$f":"IF($V38=$Y$12,$H38,0)+IF($V38=$Z$12,$H38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$Z$12,$H38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W38:Z38)-H38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$AD$12,$I38,0)+IF($V38=$AE$12,$I38,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V38=$AE$12,$I38,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB38:AE38)-I38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$AI$12,$J38,0)+IF($V38=$AJ$12,$J38,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V38=$AJ$12,$J38,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG38:AJ38)-J38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$AN$12,$K38,0)+IF($V38=$AO$12,$K38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$AO$12,$K38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL38:AO38)-K38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$AS$12,$L38,0)+IF($V38=$AT$12,$L38,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V38=$AT$12,$L38,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ38:AT38)-L38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$AX$12,$M38,0)+IF($V38=$AY$12,$M38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$AY$12,$M38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV38:AY38)-M38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$BC$12,$N38,0)+IF($V38=$BD$12,$N38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$BD$12,$N38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V38=$BH$12,$O38,0)+IF($V38=$BI$12,$O38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$BI$12,$O38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V38=$BM$12,$P38,0)+IF($V38=$BN$12,$P38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$BN$12,$P38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V38=$BR$12,$Q38,0)+IF($V38=$BS$12,$Q38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$BS$12,$Q38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP38:BS38)-Q38","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V38=$BW$12,$R38,0)+IF($V38=$BX$12,$R38,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V38=$BX$12,$R38,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU38:BX38)-R38","v":{"$error":"#REF!"}},{"$f":"SUM(W38:BX38)-S38","v":{"$error":"#REF!"}}]
[706,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W715","v":13293648.018853124},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G39","v":11299639.653596537},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G39","v":0},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G39","v":0},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G39","v":104842.76057976297},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G39","v":6152.7598978950391},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G39","v":0},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G39","v":364293.96981597354},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G39","v":514758.54062073742},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G39","v":626355.70461770659},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G39","v":367970.42015986645},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G39","v":9634.2095646420676},13293648.018853122,0,null,"Distribution Plant",0,11299639.653596537,{"$f":"IF($V39=$Y$12,$H39,0)+IF($V39=$Z$12,$H39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$Z$12,$H39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V39=$AD$12,$I39,0)+IF($V39=$AE$12,$I39,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V39=$AE$12,$I39,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V39=$AI$12,$J39,0)+IF($V39=$AJ$12,$J39,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V39=$AJ$12,$J39,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,104842.76057976297,{"$f":"IF($V39=$AN$12,$K39,0)+IF($V39=$AO$12,$K39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$AO$12,$K39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,6152.7598978950391,{"$f":"IF($V39=$AS$12,$L39,0)+IF($V39=$AT$12,$L39,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V39=$AT$12,$L39,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V39=$AX$12,$M39,0)+IF($V39=$AY$12,$M39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$AY$12,$M39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V39=$BA$12,$N39,0)","v":0},{"$f":"IF($V39=$BB$12,$N39,0)","v":364293.96981597354},{"$f":"IF($V39=$BC$12,$N39,0)+IF($V39=$BD$12,$N39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$BD$12,$N39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V39=$BF$12,$O39,0)","v":0},{"$f":"IF($V39=$BG$12,$O39,0)","v":514758.54062073742},{"$f":"IF($V39=$BH$12,$O39,0)+IF($V39=$BI$12,$O39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$BI$12,$O39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA39:BD39)-N39","v":{"$error":"#REF!"}},{"$f":"IF($V39=$BK$12,$P39,0)","v":0},{"$f":"IF($V39=$BL$12,$P39,0)","v":626355.70461770659},{"$f":"IF($V39=$BM$12,$P39,0)+IF($V39=$BN$12,$P39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$BN$12,$P39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK39:BN39)-P39","v":{"$error":"#REF!"}},0,367970.42015986645,{"$f":"IF($V39=$BR$12,$Q39,0)+IF($V39=$BS$12,$Q39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$BS$12,$Q39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,9634.2095646420676,{"$f":"IF($V39=$BW$12,$R39,0)+IF($V39=$BX$12,$R39,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V39=$BX$12,$R39,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[707,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W716","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G40","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V40=$Y$12,$H40,0)+IF($V40=$Z$12,$H40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$Z$12,$H40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$AD$12,$I40,0)+IF($V40=$AE$12,$I40,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V40=$AE$12,$I40,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$AI$12,$J40,0)+IF($V40=$AJ$12,$J40,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V40=$AJ$12,$J40,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$AN$12,$K40,0)+IF($V40=$AO$12,$K40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$AO$12,$K40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$AS$12,$L40,0)+IF($V40=$AT$12,$L40,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V40=$AT$12,$L40,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$AX$12,$M40,0)+IF($V40=$AY$12,$M40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$AY$12,$M40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$BC$12,$N40,0)+IF($V40=$BD$12,$N40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$BD$12,$N40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$BH$12,$O40,0)+IF($V40=$BI$12,$O40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$BI$12,$O40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$BM$12,$P40,0)+IF($V40=$BN$12,$P40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$BN$12,$P40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$BR$12,$Q40,0)+IF($V40=$BS$12,$Q40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$BS$12,$Q40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V40=$BW$12,$R40,0)+IF($V40=$BX$12,$R40,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V40=$BX$12,$R40,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[711,null,null,"Utah",null,"NGV",{"$f":"'ROR-Model'!W720","v":3695514.0583553039},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G41","v":3695514.0583553039},3695514.0583553039,0,null,"Demand",0,0,{"$f":"IF($V41=$Y$12,$H41,0)+IF($V41=$Z$12,$H41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$Z$12,$H41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$AD$12,$I41,0)+IF($V41=$AE$12,$I41,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V41=$AE$12,$I41,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$AI$12,$J41,0)+IF($V41=$AJ$12,$J41,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V41=$AJ$12,$J41,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$AN$12,$K41,0)+IF($V41=$AO$12,$K41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$AO$12,$K41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$AS$12,$L41,0)+IF($V41=$AT$12,$L41,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V41=$AT$12,$L41,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$AX$12,$M41,0)+IF($V41=$AY$12,$M41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$AY$12,$M41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V41=$BA$12,$N41,0)","v":0},{"$f":"IF($V41=$BB$12,$N41,0)","v":0},{"$f":"IF($V41=$BC$12,$N41,0)+IF($V41=$BD$12,$N41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$BD$12,$N41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V41=$BF$12,$O41,0)","v":0},{"$f":"IF($V41=$BG$12,$O41,0)","v":0},{"$f":"IF($V41=$BH$12,$O41,0)+IF($V41=$BI$12,$O41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$BI$12,$O41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V41=$BK$12,$P41,0)","v":0},{"$f":"IF($V41=$BL$12,$P41,0)","v":0},{"$f":"IF($V41=$BM$12,$P41,0)+IF($V41=$BN$12,$P41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$BN$12,$P41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$BR$12,$Q41,0)+IF($V41=$BS$12,$Q41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$BS$12,$Q41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V41=$BW$12,$R41,0)+IF($V41=$BX$12,$R41,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V41=$BX$12,$R41,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[712,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W721","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G42","v":0},0,0,null,"Demand",0,0,{"$f":"IF($V42=$Y$12,$H42,0)+IF($V42=$Z$12,$H42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$Z$12,$H42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$AD$12,$I42,0)+IF($V42=$AE$12,$I42,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V42=$AE$12,$I42,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$AI$12,$J42,0)+IF($V42=$AJ$12,$J42,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V42=$AJ$12,$J42,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$AN$12,$K42,0)+IF($V42=$AO$12,$K42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$AO$12,$K42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$AS$12,$L42,0)+IF($V42=$AT$12,$L42,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V42=$AT$12,$L42,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$AX$12,$M42,0)+IF($V42=$AY$12,$M42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$AY$12,$M42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$BC$12,$N42,0)+IF($V42=$BD$12,$N42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$BD$12,$N42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$BH$12,$O42,0)+IF($V42=$BI$12,$O42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$BI$12,$O42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$BM$12,$P42,0)+IF($V42=$BN$12,$P42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$BN$12,$P42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$BR$12,$Q42,0)+IF($V42=$BS$12,$Q42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$BS$12,$Q42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V42=$BW$12,$R42,0)+IF($V42=$BX$12,$R42,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V42=$BX$12,$R42,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[716,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W725","v":71916.83456093006},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G43","v":53813.360749867788},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G43","v":870.35005761702371},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G43","v":45.087602376168633},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G43","v":3111.9340162390799},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G43","v":4507.1649169188286},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G43","v":5963.1498679571187},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G43","v":3528.7845017015652},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G43","v":77.002848252482352},71916.83456093006,0,null,"Demand",0,0,{"$f":"IF($V43=$Y$12,$H43,0)+IF($V43=$Z$12,$H43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$Z$12,$H43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$AD$12,$I43,0)+IF($V43=$AE$12,$I43,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V43=$AE$12,$I43,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$AI$12,$J43,0)+IF($V43=$AJ$12,$J43,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V43=$AJ$12,$J43,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$AN$12,$K43,0)+IF($V43=$AO$12,$K43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$AO$12,$K43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$AS$12,$L43,0)+IF($V43=$AT$12,$L43,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V43=$AT$12,$L43,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$AX$12,$M43,0)+IF($V43=$AY$12,$M43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$AY$12,$M43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V43=$BA$12,$N43,0)","v":0},{"$f":"IF($V43=$BB$12,$N43,0)","v":0},{"$f":"IF($V43=$BC$12,$N43,0)+IF($V43=$BD$12,$N43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$BD$12,$N43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V43=$BF$12,$O43,0)","v":0},{"$f":"IF($V43=$BG$12,$O43,0)","v":0},{"$f":"IF($V43=$BH$12,$O43,0)+IF($V43=$BI$12,$O43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$BI$12,$O43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V43=$BK$12,$P43,0)","v":0},{"$f":"IF($V43=$BL$12,$P43,0)","v":0},{"$f":"IF($V43=$BM$12,$P43,0)+IF($V43=$BN$12,$P43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$BN$12,$P43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$BR$12,$Q43,0)+IF($V43=$BS$12,$Q43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$BS$12,$Q43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V43=$BW$12,$R43,0)+IF($V43=$BX$12,$R43,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V43=$BX$12,$R43,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[717,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W726","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G44","v":0},0,0,null,"Demand",0,0,{"$f":"IF($V44=$Y$12,$H44,0)+IF($V44=$Z$12,$H44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$Z$12,$H44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$AD$12,$I44,0)+IF($V44=$AE$12,$I44,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V44=$AE$12,$I44,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$AI$12,$J44,0)+IF($V44=$AJ$12,$J44,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V44=$AJ$12,$J44,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$AN$12,$K44,0)+IF($V44=$AO$12,$K44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$AO$12,$K44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$AS$12,$L44,0)+IF($V44=$AT$12,$L44,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V44=$AT$12,$L44,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$AX$12,$M44,0)+IF($V44=$AY$12,$M44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$AY$12,$M44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$BC$12,$N44,0)+IF($V44=$BD$12,$N44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$BD$12,$N44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$BH$12,$O44,0)+IF($V44=$BI$12,$O44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$BI$12,$O44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$BM$12,$P44,0)+IF($V44=$BN$12,$P44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$BN$12,$P44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$BR$12,$Q44,0)+IF($V44=$BS$12,$Q44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$BS$12,$Q44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V44=$BW$12,$R44,0)+IF($V44=$BX$12,$R44,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V44=$BX$12,$R44,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[721,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W730","v":975330.56003862829},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G45","v":947737.81424131943},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G45","v":1724.2598725494288},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G45","v":131.33940657549107},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G45","v":5439.4348902955289},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G45","v":8718.2954952292985},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G45","v":5864.4083042994307},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G45","v":5496.0852399503519},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G45","v":218.92258840934926},975330.56003862841,0,null,"Distribution Plant",0,947737.81424131943,{"$f":"IF($V45=$Y$12,$H45,0)+IF($V45=$Z$12,$H45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$Z$12,$H45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V45=$AD$12,$I45,0)+IF($V45=$AE$12,$I45,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V45=$AE$12,$I45,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V45=$AI$12,$J45,0)+IF($V45=$AJ$12,$J45,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V45=$AJ$12,$J45,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,1724.2598725494288,{"$f":"IF($V45=$AN$12,$K45,0)+IF($V45=$AO$12,$K45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$AO$12,$K45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,131.33940657549107,{"$f":"IF($V45=$AS$12,$L45,0)+IF($V45=$AT$12,$L45,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V45=$AT$12,$L45,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V45=$AX$12,$M45,0)+IF($V45=$AY$12,$M45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$AY$12,$M45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V45=$BA$12,$N45,0)","v":0},{"$f":"IF($V45=$BB$12,$N45,0)","v":5439.4348902955289},{"$f":"IF($V45=$BC$12,$N45,0)+IF($V45=$BD$12,$N45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$BD$12,$N45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V45=$BF$12,$O45,0)","v":0},{"$f":"IF($V45=$BG$12,$O45,0)","v":8718.2954952292985},{"$f":"IF($V45=$BH$12,$O45,0)+IF($V45=$BI$12,$O45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$BI$12,$O45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V45=$BK$12,$P45,0)","v":0},{"$f":"IF($V45=$BL$12,$P45,0)","v":5864.4083042994307},{"$f":"IF($V45=$BM$12,$P45,0)+IF($V45=$BN$12,$P45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$BN$12,$P45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,5496.0852399503519,{"$f":"IF($V45=$BR$12,$Q45,0)+IF($V45=$BS$12,$Q45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$BS$12,$Q45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,218.92258840934926,{"$f":"IF($V45=$BW$12,$R45,0)+IF($V45=$BX$12,$R45,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V45=$BX$12,$R45,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[722,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W731","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G46","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V46=$Y$12,$H46,0)+IF($V46=$Z$12,$H46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$Z$12,$H46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$AD$12,$I46,0)+IF($V46=$AE$12,$I46,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V46=$AE$12,$I46,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$AI$12,$J46,0)+IF($V46=$AJ$12,$J46,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V46=$AJ$12,$J46,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$AN$12,$K46,0)+IF($V46=$AO$12,$K46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$AO$12,$K46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$AS$12,$L46,0)+IF($V46=$AT$12,$L46,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V46=$AT$12,$L46,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$AX$12,$M46,0)+IF($V46=$AY$12,$M46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$AY$12,$M46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$BC$12,$N46,0)+IF($V46=$BD$12,$N46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$BD$12,$N46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$BH$12,$O46,0)+IF($V46=$BI$12,$O46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$BI$12,$O46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$BM$12,$P46,0)+IF($V46=$BN$12,$P46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$BN$12,$P46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$BR$12,$Q46,0)+IF($V46=$BS$12,$Q46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$BS$12,$Q46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V46=$BW$12,$R46,0)+IF($V46=$BX$12,$R46,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V46=$BX$12,$R46,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[726,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W735","v":632722.22755397856},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G47","v":575781.8962151364},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G47","v":3447.5695808484343},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G47","v":507.80537472818241},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G47","v":18106.135821196222},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G47","v":22518.879539876958},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G47","v":7136.2603406674334},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G47","v":5223.6806815248883},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G47","v":0},632722.22755397856,0,null,"Distribution Plant",0,575781.8962151364,{"$f":"IF($V47=$Y$12,$H47,0)+IF($V47=$Z$12,$H47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$Z$12,$H47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V47=$AD$12,$I47,0)+IF($V47=$AE$12,$I47,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V47=$AE$12,$I47,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V47=$AI$12,$J47,0)+IF($V47=$AJ$12,$J47,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V47=$AJ$12,$J47,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,3447.5695808484343,{"$f":"IF($V47=$AN$12,$K47,0)+IF($V47=$AO$12,$K47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$AO$12,$K47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,507.80537472818241,{"$f":"IF($V47=$AS$12,$L47,0)+IF($V47=$AT$12,$L47,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V47=$AT$12,$L47,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V47=$AX$12,$M47,0)+IF($V47=$AY$12,$M47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$AY$12,$M47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V47=$BA$12,$N47,0)","v":0},{"$f":"IF($V47=$BB$12,$N47,0)","v":18106.135821196222},{"$f":"IF($V47=$BC$12,$N47,0)+IF($V47=$BD$12,$N47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$BD$12,$N47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V47=$BF$12,$O47,0)","v":0},{"$f":"IF($V47=$BG$12,$O47,0)","v":22518.879539876958},{"$f":"IF($V47=$BH$12,$O47,0)+IF($V47=$BI$12,$O47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$BI$12,$O47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V47=$BK$12,$P47,0)","v":0},{"$f":"IF($V47=$BL$12,$P47,0)","v":7136.2603406674334},{"$f":"IF($V47=$BM$12,$P47,0)+IF($V47=$BN$12,$P47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$BN$12,$P47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,5223.6806815248883,{"$f":"IF($V47=$BR$12,$Q47,0)+IF($V47=$BS$12,$Q47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$BS$12,$Q47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V47=$BW$12,$R47,0)+IF($V47=$BX$12,$R47,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V47=$BX$12,$R47,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[727,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W736","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G48","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V48=$Y$12,$H48,0)+IF($V48=$Z$12,$H48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$Z$12,$H48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$AD$12,$I48,0)+IF($V48=$AE$12,$I48,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V48=$AE$12,$I48,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$AI$12,$J48,0)+IF($V48=$AJ$12,$J48,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V48=$AJ$12,$J48,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$AN$12,$K48,0)+IF($V48=$AO$12,$K48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$AO$12,$K48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$AS$12,$L48,0)+IF($V48=$AT$12,$L48,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V48=$AT$12,$L48,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$AX$12,$M48,0)+IF($V48=$AY$12,$M48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$AY$12,$M48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$BC$12,$N48,0)+IF($V48=$BD$12,$N48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$BD$12,$N48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$BH$12,$O48,0)+IF($V48=$BI$12,$O48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$BI$12,$O48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$BM$12,$P48,0)+IF($V48=$BN$12,$P48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$BN$12,$P48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$BR$12,$Q48,0)+IF($V48=$BS$12,$Q48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$BS$12,$Q48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V48=$BW$12,$R48,0)+IF($V48=$BX$12,$R48,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V48=$BX$12,$R48,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[731,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W740","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G49","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V49=$Y$12,$H49,0)+IF($V49=$Z$12,$H49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$Z$12,$H49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$AD$12,$I49,0)+IF($V49=$AE$12,$I49,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V49=$AE$12,$I49,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$AI$12,$J49,0)+IF($V49=$AJ$12,$J49,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V49=$AJ$12,$J49,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$AN$12,$K49,0)+IF($V49=$AO$12,$K49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$AO$12,$K49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$AS$12,$L49,0)+IF($V49=$AT$12,$L49,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V49=$AT$12,$L49,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$AX$12,$M49,0)+IF($V49=$AY$12,$M49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$AY$12,$M49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V49=$BA$12,$N49,0)","v":0},{"$f":"IF($V49=$BB$12,$N49,0)","v":0},{"$f":"IF($V49=$BC$12,$N49,0)+IF($V49=$BD$12,$N49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$BD$12,$N49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V49=$BF$12,$O49,0)","v":0},{"$f":"IF($V49=$BG$12,$O49,0)","v":0},{"$f":"IF($V49=$BH$12,$O49,0)+IF($V49=$BI$12,$O49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$BI$12,$O49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V49=$BK$12,$P49,0)","v":0},{"$f":"IF($V49=$BL$12,$P49,0)","v":0},{"$f":"IF($V49=$BM$12,$P49,0)+IF($V49=$BN$12,$P49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$BN$12,$P49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$BR$12,$Q49,0)+IF($V49=$BS$12,$Q49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$BS$12,$Q49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V49=$BW$12,$R49,0)+IF($V49=$BX$12,$R49,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V49=$BX$12,$R49,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[732,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W741","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G50","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V50=$Y$12,$H50,0)+IF($V50=$Z$12,$H50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$Z$12,$H50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$AD$12,$I50,0)+IF($V50=$AE$12,$I50,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V50=$AE$12,$I50,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$AI$12,$J50,0)+IF($V50=$AJ$12,$J50,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V50=$AJ$12,$J50,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$AN$12,$K50,0)+IF($V50=$AO$12,$K50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$AO$12,$K50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$AS$12,$L50,0)+IF($V50=$AT$12,$L50,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V50=$AT$12,$L50,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$AX$12,$M50,0)+IF($V50=$AY$12,$M50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$AY$12,$M50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$BC$12,$N50,0)+IF($V50=$BD$12,$N50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$BD$12,$N50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$BH$12,$O50,0)+IF($V50=$BI$12,$O50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$BI$12,$O50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$BM$12,$P50,0)+IF($V50=$BN$12,$P50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$BN$12,$P50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$BR$12,$Q50,0)+IF($V50=$BS$12,$Q50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$BS$12,$Q50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V50=$BW$12,$R50,0)+IF($V50=$BX$12,$R50,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V50=$BX$12,$R50,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[736,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W745","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G51","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V51=$Y$12,$H51,0)+IF($V51=$Z$12,$H51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$Z$12,$H51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W51:Z51)-H51","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V51=$AD$12,$I51,0)+IF($V51=$AE$12,$I51,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V51=$AE$12,$I51,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB51:AE51)-I51","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V51=$AI$12,$J51,0)+IF($V51=$AJ$12,$J51,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V51=$AJ$12,$J51,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG51:AJ51)-J51","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V51=$AN$12,$K51,0)+IF($V51=$AO$12,$K51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$AO$12,$K51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL51:AO51)-K51","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V51=$AS$12,$L51,0)+IF($V51=$AT$12,$L51,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V51=$AT$12,$L51,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ51:AT51)-L51","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V51=$AX$12,$M51,0)+IF($V51=$AY$12,$M51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$AY$12,$M51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV51:AY51)-M51","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BA$12,$N51,0)","v":0},{"$f":"IF($V51=$BB$12,$N51,0)","v":0},{"$f":"IF($V51=$BC$12,$N51,0)+IF($V51=$BD$12,$N51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BD$12,$N51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA51:BD51)-N51","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BF$12,$O51,0)","v":0},{"$f":"IF($V51=$BG$12,$O51,0)","v":0},{"$f":"IF($V51=$BH$12,$O51,0)+IF($V51=$BI$12,$O51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BI$12,$O51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V51=$BK$12,$P51,0)","v":0},{"$f":"IF($V51=$BL$12,$P51,0)","v":0},{"$f":"IF($V51=$BM$12,$P51,0)+IF($V51=$BN$12,$P51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BN$12,$P51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V51=$BR$12,$Q51,0)+IF($V51=$BS$12,$Q51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BS$12,$Q51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP51:BS51)-Q51","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V51=$BW$12,$R51,0)+IF($V51=$BX$12,$R51,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V51=$BX$12,$R51,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU51:BX51)-R51","v":{"$error":"#REF!"}},{"$f":"SUM(W51:BX51)-S51","v":{"$error":"#REF!"}}]
[737,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W746","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G52","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V52=$Y$12,$H52,0)+IF($V52=$Z$12,$H52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$Z$12,$H52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$AD$12,$I52,0)+IF($V52=$AE$12,$I52,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V52=$AE$12,$I52,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$AI$12,$J52,0)+IF($V52=$AJ$12,$J52,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V52=$AJ$12,$J52,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$AN$12,$K52,0)+IF($V52=$AO$12,$K52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$AO$12,$K52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$AS$12,$L52,0)+IF($V52=$AT$12,$L52,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V52=$AT$12,$L52,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$AX$12,$M52,0)+IF($V52=$AY$12,$M52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$AY$12,$M52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$BC$12,$N52,0)+IF($V52=$BD$12,$N52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$BD$12,$N52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$BH$12,$O52,0)+IF($V52=$BI$12,$O52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$BI$12,$O52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$BM$12,$P52,0)+IF($V52=$BN$12,$P52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$BN$12,$P52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$BR$12,$Q52,0)+IF($V52=$BS$12,$Q52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$BS$12,$Q52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V52=$BW$12,$R52,0)+IF($V52=$BX$12,$R52,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V52=$BX$12,$R52,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[749,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W758","v":1018903.5256443925},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G53","v":988040.74733244837},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G53","v":0},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G53","v":0},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G53","v":1987.8817548860713},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G53","v":170.74472775752605},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G53","v":0},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G53","v":9136.7938633751983},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G53","v":8498.3532836778177},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G53","v":6680.1179705604336},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G53","v":2804.5097535287027},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G53","v":1584.3769581584445},1018903.5256443927,0,null,"Customer",988040.74733244837,0,{"$f":"IF($V53=$Y$12,$H53,0)+IF($V53=$Z$12,$H53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$Z$12,$H53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V53=$AD$12,$I53,0)+IF($V53=$AE$12,$I53,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V53=$AE$12,$I53,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V53=$AI$12,$J53,0)+IF($V53=$AJ$12,$J53,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V53=$AJ$12,$J53,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},1987.8817548860713,0,{"$f":"IF($V53=$AN$12,$K53,0)+IF($V53=$AO$12,$K53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$AO$12,$K53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},170.74472775752605,0,{"$f":"IF($V53=$AS$12,$L53,0)+IF($V53=$AT$12,$L53,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V53=$AT$12,$L53,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V53=$AX$12,$M53,0)+IF($V53=$AY$12,$M53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$AY$12,$M53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V53=$BA$12,$N53,0)","v":9136.7938633751983},{"$f":"IF($V53=$BB$12,$N53,0)","v":0},{"$f":"IF($V53=$BC$12,$N53,0)+IF($V53=$BD$12,$N53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$BD$12,$N53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V53=$BF$12,$O53,0)","v":8498.3532836778177},{"$f":"IF($V53=$BG$12,$O53,0)","v":0},{"$f":"IF($V53=$BH$12,$O53,0)+IF($V53=$BI$12,$O53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$BI$12,$O53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V53=$BK$12,$P53,0)","v":6680.1179705604336},{"$f":"IF($V53=$BL$12,$P53,0)","v":0},{"$f":"IF($V53=$BM$12,$P53,0)+IF($V53=$BN$12,$P53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$BN$12,$P53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2804.5097535287027,0,{"$f":"IF($V53=$BR$12,$Q53,0)+IF($V53=$BS$12,$Q53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$BS$12,$Q53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1584.3769581584445,0,{"$f":"IF($V53=$BW$12,$R53,0)+IF($V53=$BX$12,$R53,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V53=$BX$12,$R53,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[750,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G54","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V54=$Y$12,$H54,0)+IF($V54=$Z$12,$H54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$Z$12,$H54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$AD$12,$I54,0)+IF($V54=$AE$12,$I54,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V54=$AE$12,$I54,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$AI$12,$J54,0)+IF($V54=$AJ$12,$J54,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V54=$AJ$12,$J54,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$AN$12,$K54,0)+IF($V54=$AO$12,$K54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$AO$12,$K54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$AS$12,$L54,0)+IF($V54=$AT$12,$L54,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V54=$AT$12,$L54,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$AX$12,$M54,0)+IF($V54=$AY$12,$M54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$AY$12,$M54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$BC$12,$N54,0)+IF($V54=$BD$12,$N54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$BD$12,$N54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$BH$12,$O54,0)+IF($V54=$BI$12,$O54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$BI$12,$O54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$BM$12,$P54,0)+IF($V54=$BN$12,$P54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$BN$12,$P54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$BR$12,$Q54,0)+IF($V54=$BS$12,$Q54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$BS$12,$Q54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V54=$BW$12,$R54,0)+IF($V54=$BX$12,$R54,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V54=$BX$12,$R54,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[754,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W763","v":1215130.6995577619},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G55","v":1213384.1275649911},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G55","v":480.25475372820807},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G55","v":18.915942159973184},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G55","v":941.59356529644299},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G55","v":238.55104835077293},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G55","v":32.577455942176037},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G55","v":11.559742431094724},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G55","v":23.119484862189449},{"$f":"SUM(H55:R55)","v":1215130.6995577619},0,null,"Customer",{"$f":"IF($V55=$W$12,$H55,0)","v":1213384.1275649911},{"$f":"IF($V55=$X$12,$H55,0)","v":0},{"$f":"IF($V55=$Y$12,$H55,0)+IF($V55=$Z$12,$H55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$Z$12,$H55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$AB$12,$I55,0)","v":0},{"$f":"IF($V55=$AC$12,$I55,0)","v":0},{"$f":"IF($V55=$AD$12,$I55,0)+IF($V55=$AE$12,$I55,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V55=$AE$12,$I55,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$AG$12,$J55,0)","v":0},{"$f":"IF($V55=$AH$12,$J55,0)","v":0},{"$f":"IF($V55=$AI$12,$J55,0)+IF($V55=$AJ$12,$J55,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V55=$AJ$12,$J55,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$AL$12,$K55,0)","v":480.25475372820807},{"$f":"IF($V55=$AM$12,$K55,0)","v":0},{"$f":"IF($V55=$AN$12,$K55,0)+IF($V55=$AO$12,$K55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$AO$12,$K55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$AQ$12,$L55,0)","v":18.915942159973184},{"$f":"IF($V55=$AR$12,$L55,0)","v":0},{"$f":"IF($V55=$AS$12,$L55,0)+IF($V55=$AT$12,$L55,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V55=$AT$12,$L55,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$AV$12,$M55,0)","v":0},{"$f":"IF($V55=$AW$12,$M55,0)","v":0},{"$f":"IF($V55=$AX$12,$M55,0)+IF($V55=$AY$12,$M55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$AY$12,$M55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$BA$12,$N55,0)","v":941.59356529644299},{"$f":"IF($V55=$BB$12,$N55,0)","v":0},{"$f":"IF($V55=$BC$12,$N55,0)+IF($V55=$BD$12,$N55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$BD$12,$N55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$BF$12,$O55,0)","v":238.55104835077293},{"$f":"IF($V55=$BG$12,$O55,0)","v":0},{"$f":"IF($V55=$BH$12,$O55,0)+IF($V55=$BI$12,$O55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$BI$12,$O55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$BK$12,$P55,0)","v":32.577455942176037},{"$f":"IF($V55=$BL$12,$P55,0)","v":0},{"$f":"IF($V55=$BM$12,$P55,0)+IF($V55=$BN$12,$P55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$BN$12,$P55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$BP$12,$Q55,0)","v":11.559742431094724},{"$f":"IF($V55=$BQ$12,$Q55,0)","v":0},{"$f":"IF($V55=$BR$12,$Q55,0)+IF($V55=$BS$12,$Q55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$BS$12,$Q55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V55=$BU$12,$R55,0)","v":23.119484862189449},{"$f":"IF($V55=$BV$12,$R55,0)","v":0},{"$f":"IF($V55=$BW$12,$R55,0)+IF($V55=$BX$12,$R55,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V55=$BX$12,$R55,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[755,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G56","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V56=$Y$12,$H56,0)+IF($V56=$Z$12,$H56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$Z$12,$H56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$AD$12,$I56,0)+IF($V56=$AE$12,$I56,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V56=$AE$12,$I56,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$AI$12,$J56,0)+IF($V56=$AJ$12,$J56,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V56=$AJ$12,$J56,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$AN$12,$K56,0)+IF($V56=$AO$12,$K56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$AO$12,$K56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$AS$12,$L56,0)+IF($V56=$AT$12,$L56,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V56=$AT$12,$L56,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$AX$12,$M56,0)+IF($V56=$AY$12,$M56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$AY$12,$M56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$BC$12,$N56,0)+IF($V56=$BD$12,$N56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$BD$12,$N56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$BH$12,$O56,0)+IF($V56=$BI$12,$O56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$BI$12,$O56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$BM$12,$P56,0)+IF($V56=$BN$12,$P56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$BN$12,$P56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$BR$12,$Q56,0)+IF($V56=$BS$12,$Q56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$BS$12,$Q56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V56=$BW$12,$R56,0)+IF($V56=$BX$12,$R56,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V56=$BX$12,$R56,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[759,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W768","v":9275361.1400542744},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G57","v":8994408.7167640775},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G57","v":0},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G57","v":0},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G57","v":18096.238472265646},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G57","v":1554.3365714724569},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G57","v":0},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G57","v":83174.766415141698},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G57","v":77362.864901292618},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G57","v":60810.964998799413},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G57","v":25530.229437896814},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G57","v":14423.022493327959},9275361.1400542744,0,null,"Customer",8994408.7167640775,0,{"$f":"IF($V57=$Y$12,$H57,0)+IF($V57=$Z$12,$H57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$Z$12,$H57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V57=$AD$12,$I57,0)+IF($V57=$AE$12,$I57,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V57=$AE$12,$I57,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V57=$AI$12,$J57,0)+IF($V57=$AJ$12,$J57,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V57=$AJ$12,$J57,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},18096.238472265646,0,{"$f":"IF($V57=$AN$12,$K57,0)+IF($V57=$AO$12,$K57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$AO$12,$K57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1554.3365714724569,0,{"$f":"IF($V57=$AS$12,$L57,0)+IF($V57=$AT$12,$L57,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V57=$AT$12,$L57,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V57=$AX$12,$M57,0)+IF($V57=$AY$12,$M57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$AY$12,$M57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V57=$BA$12,$N57,0)","v":83174.766415141698},{"$f":"IF($V57=$BB$12,$N57,0)","v":0},{"$f":"IF($V57=$BC$12,$N57,0)+IF($V57=$BD$12,$N57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$BD$12,$N57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V57=$BF$12,$O57,0)","v":77362.864901292618},{"$f":"IF($V57=$BG$12,$O57,0)","v":0},{"$f":"IF($V57=$BH$12,$O57,0)+IF($V57=$BI$12,$O57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$BI$12,$O57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V57=$BK$12,$P57,0)","v":60810.964998799413},{"$f":"IF($V57=$BL$12,$P57,0)","v":0},{"$f":"IF($V57=$BM$12,$P57,0)+IF($V57=$BN$12,$P57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$BN$12,$P57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},25530.229437896814,0,{"$f":"IF($V57=$BR$12,$Q57,0)+IF($V57=$BS$12,$Q57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$BS$12,$Q57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},14423.022493327959,0,{"$f":"IF($V57=$BW$12,$R57,0)+IF($V57=$BX$12,$R57,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V57=$BX$12,$R57,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[760,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W769","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G58","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V58=$Y$12,$H58,0)+IF($V58=$Z$12,$H58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$Z$12,$H58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$AD$12,$I58,0)+IF($V58=$AE$12,$I58,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V58=$AE$12,$I58,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$AI$12,$J58,0)+IF($V58=$AJ$12,$J58,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V58=$AJ$12,$J58,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$AN$12,$K58,0)+IF($V58=$AO$12,$K58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$AO$12,$K58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$AS$12,$L58,0)+IF($V58=$AT$12,$L58,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V58=$AT$12,$L58,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$AX$12,$M58,0)+IF($V58=$AY$12,$M58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$AY$12,$M58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$BC$12,$N58,0)+IF($V58=$BD$12,$N58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$BD$12,$N58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$BH$12,$O58,0)+IF($V58=$BI$12,$O58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$BI$12,$O58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$BM$12,$P58,0)+IF($V58=$BN$12,$P58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$BN$12,$P58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$BR$12,$Q58,0)+IF($V58=$BS$12,$Q58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$BS$12,$Q58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V58=$BW$12,$R58,0)+IF($V58=$BX$12,$R58,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V58=$BX$12,$R58,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[764,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W773","v":1098890.525314081},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G59","v":970486.60878166126},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G59","v":7272.8060343794195},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G59","v":685.27552197111856},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G59","v":36861.678568084128},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G59","v":36014.805275562991},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G59","v":28729.726283682874},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G59","v":12067.327118765212},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G59","v":6772.2977299741751},1098890.5253140812,0,null,"Customer",970486.60878166126,0,{"$f":"IF($V59=$Y$12,$H59,0)+IF($V59=$Z$12,$H59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$Z$12,$H59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V59=$AD$12,$I59,0)+IF($V59=$AE$12,$I59,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V59=$AE$12,$I59,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V59=$AI$12,$J59,0)+IF($V59=$AJ$12,$J59,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V59=$AJ$12,$J59,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},7272.8060343794195,0,{"$f":"IF($V59=$AN$12,$K59,0)+IF($V59=$AO$12,$K59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$AO$12,$K59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},685.27552197111856,0,{"$f":"IF($V59=$AS$12,$L59,0)+IF($V59=$AT$12,$L59,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V59=$AT$12,$L59,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V59=$AX$12,$M59,0)+IF($V59=$AY$12,$M59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$AY$12,$M59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V59=$BA$12,$N59,0)","v":36861.678568084128},{"$f":"IF($V59=$BB$12,$N59,0)","v":0},{"$f":"IF($V59=$BC$12,$N59,0)+IF($V59=$BD$12,$N59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$BD$12,$N59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V59=$BF$12,$O59,0)","v":36014.805275562991},{"$f":"IF($V59=$BG$12,$O59,0)","v":0},{"$f":"IF($V59=$BH$12,$O59,0)+IF($V59=$BI$12,$O59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$BI$12,$O59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V59=$BK$12,$P59,0)","v":28729.726283682874},{"$f":"IF($V59=$BL$12,$P59,0)","v":0},{"$f":"IF($V59=$BM$12,$P59,0)+IF($V59=$BN$12,$P59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$BN$12,$P59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},12067.327118765212,0,{"$f":"IF($V59=$BR$12,$Q59,0)+IF($V59=$BS$12,$Q59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$BS$12,$Q59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6772.2977299741751,0,{"$f":"IF($V59=$BW$12,$R59,0)+IF($V59=$BX$12,$R59,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V59=$BX$12,$R59,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[765,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W774","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G60","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V60=$Y$12,$H60,0)+IF($V60=$Z$12,$H60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$Z$12,$H60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$AD$12,$I60,0)+IF($V60=$AE$12,$I60,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V60=$AE$12,$I60,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$AI$12,$J60,0)+IF($V60=$AJ$12,$J60,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V60=$AJ$12,$J60,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$AN$12,$K60,0)+IF($V60=$AO$12,$K60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$AO$12,$K60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$AS$12,$L60,0)+IF($V60=$AT$12,$L60,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V60=$AT$12,$L60,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$AX$12,$M60,0)+IF($V60=$AY$12,$M60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$AY$12,$M60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$BC$12,$N60,0)+IF($V60=$BD$12,$N60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$BD$12,$N60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$BH$12,$O60,0)+IF($V60=$BI$12,$O60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$BI$12,$O60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$BM$12,$P60,0)+IF($V60=$BN$12,$P60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$BN$12,$P60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$BR$12,$Q60,0)+IF($V60=$BS$12,$Q60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$BS$12,$Q60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V60=$BW$12,$R60,0)+IF($V60=$BX$12,$R60,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V60=$BX$12,$R60,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[769,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W778","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G61","v":0},0,{"$f":"S61-G61","v":0},null,"Customer",0,0,{"$f":"IF($V61=$Y$12,$H61,0)+IF($V61=$Z$12,$H61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$Z$12,$H61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V61=$AD$12,$I61,0)+IF($V61=$AE$12,$I61,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V61=$AE$12,$I61,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB61:AE61)-I61","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V61=$AI$12,$J61,0)+IF($V61=$AJ$12,$J61,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V61=$AJ$12,$J61,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V61=$AN$12,$K61,0)+IF($V61=$AO$12,$K61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$AO$12,$K61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V61=$AS$12,$L61,0)+IF($V61=$AT$12,$L61,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V61=$AT$12,$L61,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V61=$AX$12,$M61,0)+IF($V61=$AY$12,$M61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$AY$12,$M61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V61=$BA$12,$N61,0)","v":0},{"$f":"IF($V61=$BB$12,$N61,0)","v":0},{"$f":"IF($V61=$BC$12,$N61,0)+IF($V61=$BD$12,$N61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$BD$12,$N61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V61=$BF$12,$O61,0)","v":0},{"$f":"IF($V61=$BG$12,$O61,0)","v":0},{"$f":"IF($V61=$BH$12,$O61,0)+IF($V61=$BI$12,$O61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$BI$12,$O61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA61:BD61)-N61","v":{"$error":"#REF!"}},{"$f":"IF($V61=$BK$12,$P61,0)","v":0},{"$f":"IF($V61=$BL$12,$P61,0)","v":0},{"$f":"IF($V61=$BM$12,$P61,0)+IF($V61=$BN$12,$P61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$BN$12,$P61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK61:BN61)-P61","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V61=$BR$12,$Q61,0)+IF($V61=$BS$12,$Q61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$BS$12,$Q61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V61=$BW$12,$R61,0)+IF($V61=$BX$12,$R61,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V61=$BX$12,$R61,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[770,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W779","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G62","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V62=$Y$12,$H62,0)+IF($V62=$Z$12,$H62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$Z$12,$H62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$AD$12,$I62,0)+IF($V62=$AE$12,$I62,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V62=$AE$12,$I62,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$AI$12,$J62,0)+IF($V62=$AJ$12,$J62,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V62=$AJ$12,$J62,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$AN$12,$K62,0)+IF($V62=$AO$12,$K62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$AO$12,$K62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$AS$12,$L62,0)+IF($V62=$AT$12,$L62,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V62=$AT$12,$L62,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$AX$12,$M62,0)+IF($V62=$AY$12,$M62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$AY$12,$M62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$BC$12,$N62,0)+IF($V62=$BD$12,$N62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$BD$12,$N62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$BH$12,$O62,0)+IF($V62=$BI$12,$O62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$BI$12,$O62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$BM$12,$P62,0)+IF($V62=$BN$12,$P62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$BN$12,$P62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$BR$12,$Q62,0)+IF($V62=$BS$12,$Q62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$BS$12,$Q62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V62=$BW$12,$R62,0)+IF($V62=$BX$12,$R62,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V62=$BX$12,$R62,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[774,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W783","v":908323.22101601353},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G63","v":802186.84403481835},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G63","v":6011.5711718272341},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G63","v":566.43646938563734},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G63","v":30469.203107788497},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G63","v":29769.192816376275},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G63","v":23747.477037755532},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G63","v":9974.636403783592},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G63","v":5597.8599742785091},908323.22101601353,0,null,"Customer",802186.84403481835,0,{"$f":"IF($V63=$Y$12,$H63,0)+IF($V63=$Z$12,$H63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$Z$12,$H63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W63:Z63)-H63","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V63=$AD$12,$I63,0)+IF($V63=$AE$12,$I63,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V63=$AE$12,$I63,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB63:AE63)-I63","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V63=$AI$12,$J63,0)+IF($V63=$AJ$12,$J63,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V63=$AJ$12,$J63,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG63:AJ63)-J63","v":{"$error":"#REF!"}},6011.5711718272341,0,{"$f":"IF($V63=$AN$12,$K63,0)+IF($V63=$AO$12,$K63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$AO$12,$K63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},566.43646938563734,0,{"$f":"IF($V63=$AS$12,$L63,0)+IF($V63=$AT$12,$L63,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V63=$AT$12,$L63,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V63=$AX$12,$M63,0)+IF($V63=$AY$12,$M63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$AY$12,$M63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V63=$BA$12,$N63,0)","v":30469.203107788497},{"$f":"IF($V63=$BB$12,$N63,0)","v":0},{"$f":"IF($V63=$BC$12,$N63,0)+IF($V63=$BD$12,$N63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$BD$12,$N63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V63=$BF$12,$O63,0)","v":29769.192816376275},{"$f":"IF($V63=$BG$12,$O63,0)","v":0},{"$f":"IF($V63=$BH$12,$O63,0)+IF($V63=$BI$12,$O63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$BI$12,$O63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA63:BD63)-N63","v":{"$error":"#REF!"}},{"$f":"IF($V63=$BK$12,$P63,0)","v":23747.477037755532},{"$f":"IF($V63=$BL$12,$P63,0)","v":0},{"$f":"IF($V63=$BM$12,$P63,0)+IF($V63=$BN$12,$P63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$BN$12,$P63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK63:BN63)-P63","v":{"$error":"#REF!"}},9974.636403783592,0,{"$f":"IF($V63=$BR$12,$Q63,0)+IF($V63=$BS$12,$Q63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$BS$12,$Q63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP63:BS63)-Q63","v":{"$error":"#REF!"}},5597.8599742785091,0,{"$f":"IF($V63=$BW$12,$R63,0)+IF($V63=$BX$12,$R63,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V63=$BX$12,$R63,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[775,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W784","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G64","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V64=$Y$12,$H64,0)+IF($V64=$Z$12,$H64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$Z$12,$H64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$AD$12,$I64,0)+IF($V64=$AE$12,$I64,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V64=$AE$12,$I64,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$AI$12,$J64,0)+IF($V64=$AJ$12,$J64,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V64=$AJ$12,$J64,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$AN$12,$K64,0)+IF($V64=$AO$12,$K64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$AO$12,$K64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$AS$12,$L64,0)+IF($V64=$AT$12,$L64,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V64=$AT$12,$L64,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$AX$12,$M64,0)+IF($V64=$AY$12,$M64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$AY$12,$M64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$BC$12,$N64,0)+IF($V64=$BD$12,$N64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$BD$12,$N64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$BH$12,$O64,0)+IF($V64=$BI$12,$O64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$BI$12,$O64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$BM$12,$P64,0)+IF($V64=$BN$12,$P64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$BN$12,$P64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$BR$12,$Q64,0)+IF($V64=$BS$12,$Q64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$BS$12,$Q64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V64=$BW$12,$R64,0)+IF($V64=$BX$12,$R64,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V64=$BX$12,$R64,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[779,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W788","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G65","v":0},0,{"$f":"S65-G65","v":0},null,"Customer",0,0,{"$f":"IF($V65=$Y$12,$H65,0)+IF($V65=$Z$12,$H65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$Z$12,$H65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W65:Z65)-H65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$AD$12,$I65,0)+IF($V65=$AE$12,$I65,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V65=$AE$12,$I65,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB65:AE65)-I65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$AI$12,$J65,0)+IF($V65=$AJ$12,$J65,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V65=$AJ$12,$J65,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG65:AJ65)-J65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$AN$12,$K65,0)+IF($V65=$AO$12,$K65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$AO$12,$K65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL65:AO65)-K65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$AS$12,$L65,0)+IF($V65=$AT$12,$L65,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V65=$AT$12,$L65,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ65:AT65)-L65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$AX$12,$M65,0)+IF($V65=$AY$12,$M65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$AY$12,$M65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV65:AY65)-M65","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BA$12,$N65,0)","v":0},{"$f":"IF($V65=$BB$12,$N65,0)","v":0},{"$f":"IF($V65=$BC$12,$N65,0)+IF($V65=$BD$12,$N65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BD$12,$N65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA65:BD65)-N65","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BF$12,$O65,0)","v":0},{"$f":"IF($V65=$BG$12,$O65,0)","v":0},{"$f":"IF($V65=$BH$12,$O65,0)+IF($V65=$BI$12,$O65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BI$12,$O65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA65:BD65)-N65","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BK$12,$P65,0)","v":0},{"$f":"IF($V65=$BL$12,$P65,0)","v":0},{"$f":"IF($V65=$BM$12,$P65,0)+IF($V65=$BN$12,$P65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BN$12,$P65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK65:BN65)-P65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$BR$12,$Q65,0)+IF($V65=$BS$12,$Q65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BS$12,$Q65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP65:BS65)-Q65","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V65=$BW$12,$R65,0)+IF($V65=$BX$12,$R65,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V65=$BX$12,$R65,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU65:BX65)-R65","v":{"$error":"#REF!"}},{"$f":"SUM(W65:BX65)-S65","v":{"$error":"#REF!"}}]
[780,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W789","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G66","v":0},0,{"$f":"S66-G66","v":0},null,"Customer",0,0,{"$f":"IF($V66=$Y$12,$H66,0)+IF($V66=$Z$12,$H66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$Z$12,$H66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$AD$12,$I66,0)+IF($V66=$AE$12,$I66,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V66=$AE$12,$I66,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$AI$12,$J66,0)+IF($V66=$AJ$12,$J66,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V66=$AJ$12,$J66,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$AN$12,$K66,0)+IF($V66=$AO$12,$K66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$AO$12,$K66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$AS$12,$L66,0)+IF($V66=$AT$12,$L66,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V66=$AT$12,$L66,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$AX$12,$M66,0)+IF($V66=$AY$12,$M66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$AY$12,$M66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$BC$12,$N66,0)+IF($V66=$BD$12,$N66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$BD$12,$N66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$BH$12,$O66,0)+IF($V66=$BI$12,$O66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$BI$12,$O66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$BM$12,$P66,0)+IF($V66=$BN$12,$P66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$BN$12,$P66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$BR$12,$Q66,0)+IF($V66=$BS$12,$Q66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$BS$12,$Q66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V66=$BW$12,$R66,0)+IF($V66=$BX$12,$R66,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V66=$BX$12,$R66,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[784,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W793","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G67","v":0},0,{"$f":"S67-G67","v":0},null,"Customer",0,0,{"$f":"IF($V67=$Y$12,$H67,0)+IF($V67=$Z$12,$H67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$Z$12,$H67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W67:Z67)-H67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$AD$12,$I67,0)+IF($V67=$AE$12,$I67,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V67=$AE$12,$I67,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB67:AE67)-I67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$AI$12,$J67,0)+IF($V67=$AJ$12,$J67,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V67=$AJ$12,$J67,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG67:AJ67)-J67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$AN$12,$K67,0)+IF($V67=$AO$12,$K67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$AO$12,$K67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL67:AO67)-K67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$AS$12,$L67,0)+IF($V67=$AT$12,$L67,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V67=$AT$12,$L67,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ67:AT67)-L67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$AX$12,$M67,0)+IF($V67=$AY$12,$M67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$AY$12,$M67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV67:AY67)-M67","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BA$12,$N67,0)","v":0},{"$f":"IF($V67=$BB$12,$N67,0)","v":0},{"$f":"IF($V67=$BC$12,$N67,0)+IF($V67=$BD$12,$N67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BD$12,$N67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA67:BD67)-N67","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BF$12,$O67,0)","v":0},{"$f":"IF($V67=$BG$12,$O67,0)","v":0},{"$f":"IF($V67=$BH$12,$O67,0)+IF($V67=$BI$12,$O67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BI$12,$O67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA67:BD67)-N67","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BK$12,$P67,0)","v":0},{"$f":"IF($V67=$BL$12,$P67,0)","v":0},{"$f":"IF($V67=$BM$12,$P67,0)+IF($V67=$BN$12,$P67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BN$12,$P67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK67:BN67)-P67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$BR$12,$Q67,0)+IF($V67=$BS$12,$Q67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BS$12,$Q67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP67:BS67)-Q67","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V67=$BW$12,$R67,0)+IF($V67=$BX$12,$R67,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V67=$BX$12,$R67,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU67:BX67)-R67","v":{"$error":"#REF!"}},{"$f":"SUM(W67:BX67)-S67","v":{"$error":"#REF!"}}]
[785,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W794","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G68","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V68=$Y$12,$H68,0)+IF($V68=$Z$12,$H68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$Z$12,$H68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$AD$12,$I68,0)+IF($V68=$AE$12,$I68,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V68=$AE$12,$I68,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$AI$12,$J68,0)+IF($V68=$AJ$12,$J68,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V68=$AJ$12,$J68,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$AN$12,$K68,0)+IF($V68=$AO$12,$K68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$AO$12,$K68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$AS$12,$L68,0)+IF($V68=$AT$12,$L68,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V68=$AT$12,$L68,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$AX$12,$M68,0)+IF($V68=$AY$12,$M68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$AY$12,$M68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$BC$12,$N68,0)+IF($V68=$BD$12,$N68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$BD$12,$N68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$BH$12,$O68,0)+IF($V68=$BI$12,$O68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$BI$12,$O68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$BM$12,$P68,0)+IF($V68=$BN$12,$P68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$BN$12,$P68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$BR$12,$Q68,0)+IF($V68=$BS$12,$Q68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$BS$12,$Q68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V68=$BW$12,$R68,0)+IF($V68=$BX$12,$R68,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V68=$BX$12,$R68,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[789,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W798","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G69","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V69=$Y$12,$H69,0)+IF($V69=$Z$12,$H69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$Z$12,$H69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$AD$12,$I69,0)+IF($V69=$AE$12,$I69,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V69=$AE$12,$I69,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$AI$12,$J69,0)+IF($V69=$AJ$12,$J69,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V69=$AJ$12,$J69,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$AN$12,$K69,0)+IF($V69=$AO$12,$K69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$AO$12,$K69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$AS$12,$L69,0)+IF($V69=$AT$12,$L69,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V69=$AT$12,$L69,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$AX$12,$M69,0)+IF($V69=$AY$12,$M69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$AY$12,$M69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V69=$BA$12,$N69,0)","v":0},{"$f":"IF($V69=$BB$12,$N69,0)","v":0},{"$f":"IF($V69=$BC$12,$N69,0)+IF($V69=$BD$12,$N69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$BD$12,$N69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA69:BD69)-N69","v":{"$error":"#REF!"}},{"$f":"IF($V69=$BF$12,$O69,0)","v":0},{"$f":"IF($V69=$BG$12,$O69,0)","v":0},{"$f":"IF($V69=$BH$12,$O69,0)+IF($V69=$BI$12,$O69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$BI$12,$O69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V69=$BK$12,$P69,0)","v":0},{"$f":"IF($V69=$BL$12,$P69,0)","v":0},{"$f":"IF($V69=$BM$12,$P69,0)+IF($V69=$BN$12,$P69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$BN$12,$P69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$BR$12,$Q69,0)+IF($V69=$BS$12,$Q69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$BS$12,$Q69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V69=$BW$12,$R69,0)+IF($V69=$BX$12,$R69,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V69=$BX$12,$R69,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[790,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W799","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G70","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V70=$Y$12,$H70,0)+IF($V70=$Z$12,$H70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$Z$12,$H70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$AD$12,$I70,0)+IF($V70=$AE$12,$I70,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V70=$AE$12,$I70,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$AI$12,$J70,0)+IF($V70=$AJ$12,$J70,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V70=$AJ$12,$J70,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$AN$12,$K70,0)+IF($V70=$AO$12,$K70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$AO$12,$K70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$AS$12,$L70,0)+IF($V70=$AT$12,$L70,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V70=$AT$12,$L70,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$AX$12,$M70,0)+IF($V70=$AY$12,$M70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$AY$12,$M70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$BC$12,$N70,0)+IF($V70=$BD$12,$N70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$BD$12,$N70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$BH$12,$O70,0)+IF($V70=$BI$12,$O70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$BI$12,$O70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$BM$12,$P70,0)+IF($V70=$BN$12,$P70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$BN$12,$P70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$BR$12,$Q70,0)+IF($V70=$BS$12,$Q70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$BS$12,$Q70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V70=$BW$12,$R70,0)+IF($V70=$BX$12,$R70,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V70=$BX$12,$R70,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[802,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W811","v":643379.47110545298},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G71","v":642454.7075673698},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G71","v":0},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G71","v":0},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G71","v":254.28215216847647},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G71","v":10.015489582128176},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G71","v":0},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G71","v":498.54881475482478},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G71","v":126.30645195239423},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G71","v":17.248898724776303},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G71","v":6.1205769668561079},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G71","v":12.241153933712216},643379.47110545298,0,null,"Customer",642454.7075673698,0,{"$f":"IF($V71=$Y$12,$H71,0)+IF($V71=$Z$12,$H71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$Z$12,$H71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V71=$AD$12,$I71,0)+IF($V71=$AE$12,$I71,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V71=$AE$12,$I71,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V71=$AI$12,$J71,0)+IF($V71=$AJ$12,$J71,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V71=$AJ$12,$J71,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},254.28215216847647,0,{"$f":"IF($V71=$AN$12,$K71,0)+IF($V71=$AO$12,$K71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$AO$12,$K71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},10.015489582128176,0,{"$f":"IF($V71=$AS$12,$L71,0)+IF($V71=$AT$12,$L71,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V71=$AT$12,$L71,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V71=$AX$12,$M71,0)+IF($V71=$AY$12,$M71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$AY$12,$M71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V71=$BA$12,$N71,0)","v":498.54881475482478},{"$f":"IF($V71=$BB$12,$N71,0)","v":0},{"$f":"IF($V71=$BC$12,$N71,0)+IF($V71=$BD$12,$N71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$BD$12,$N71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA71:BD71)-N71","v":{"$error":"#REF!"}},{"$f":"IF($V71=$BF$12,$O71,0)","v":126.30645195239423},{"$f":"IF($V71=$BG$12,$O71,0)","v":0},{"$f":"IF($V71=$BH$12,$O71,0)+IF($V71=$BI$12,$O71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$BI$12,$O71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V71=$BK$12,$P71,0)","v":17.248898724776303},{"$f":"IF($V71=$BL$12,$P71,0)","v":0},{"$f":"IF($V71=$BM$12,$P71,0)+IF($V71=$BN$12,$P71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$BN$12,$P71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6.1205769668561079,0,{"$f":"IF($V71=$BR$12,$Q71,0)+IF($V71=$BS$12,$Q71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$BS$12,$Q71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},12.241153933712216,0,{"$f":"IF($V71=$BW$12,$R71,0)+IF($V71=$BX$12,$R71,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V71=$BX$12,$R71,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[803,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G72","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V72=$Y$12,$H72,0)+IF($V72=$Z$12,$H72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$Z$12,$H72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$AD$12,$I72,0)+IF($V72=$AE$12,$I72,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V72=$AE$12,$I72,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$AI$12,$J72,0)+IF($V72=$AJ$12,$J72,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V72=$AJ$12,$J72,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$AN$12,$K72,0)+IF($V72=$AO$12,$K72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$AO$12,$K72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$AS$12,$L72,0)+IF($V72=$AT$12,$L72,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V72=$AT$12,$L72,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$AX$12,$M72,0)+IF($V72=$AY$12,$M72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$AY$12,$M72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$BC$12,$N72,0)+IF($V72=$BD$12,$N72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$BD$12,$N72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$BH$12,$O72,0)+IF($V72=$BI$12,$O72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$BI$12,$O72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$BM$12,$P72,0)+IF($V72=$BN$12,$P72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$BN$12,$P72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$BR$12,$Q72,0)+IF($V72=$BS$12,$Q72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$BS$12,$Q72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V72=$BW$12,$R72,0)+IF($V72=$BX$12,$R72,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V72=$BX$12,$R72,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[807,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W816","v":1700720.7727039196},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G73","v":803967.09568462183},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G73","v":0},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G73","v":0},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G73","v":43807.714048248083},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G73","v":24969.26259746671},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G73","v":0},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G73","v":559772.88001473271},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G73","v":141817.45955730393},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G73","v":19367.142054081149},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G73","v":14150.730663457896},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G73","v":92868.488084007287},1700720.7727039198,0,null,"Customer",803967.09568462183,0,{"$f":"IF($V73=$Y$12,$H73,0)+IF($V73=$Z$12,$H73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$Z$12,$H73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V73=$AD$12,$I73,0)+IF($V73=$AE$12,$I73,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V73=$AE$12,$I73,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V73=$AI$12,$J73,0)+IF($V73=$AJ$12,$J73,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V73=$AJ$12,$J73,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},43807.714048248083,0,{"$f":"IF($V73=$AN$12,$K73,0)+IF($V73=$AO$12,$K73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$AO$12,$K73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},24969.26259746671,0,{"$f":"IF($V73=$AS$12,$L73,0)+IF($V73=$AT$12,$L73,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V73=$AT$12,$L73,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V73=$AX$12,$M73,0)+IF($V73=$AY$12,$M73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$AY$12,$M73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V73=$BA$12,$N73,0)","v":559772.88001473271},{"$f":"IF($V73=$BB$12,$N73,0)","v":0},{"$f":"IF($V73=$BC$12,$N73,0)+IF($V73=$BD$12,$N73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$BD$12,$N73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA73:BD73)-N73","v":{"$error":"#REF!"}},{"$f":"IF($V73=$BF$12,$O73,0)","v":141817.45955730393},{"$f":"IF($V73=$BG$12,$O73,0)","v":0},{"$f":"IF($V73=$BH$12,$O73,0)+IF($V73=$BI$12,$O73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$BI$12,$O73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V73=$BK$12,$P73,0)","v":19367.142054081149},{"$f":"IF($V73=$BL$12,$P73,0)","v":0},{"$f":"IF($V73=$BM$12,$P73,0)+IF($V73=$BN$12,$P73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$BN$12,$P73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},14150.730663457896,0,{"$f":"IF($V73=$BR$12,$Q73,0)+IF($V73=$BS$12,$Q73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$BS$12,$Q73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},92868.488084007287,0,{"$f":"IF($V73=$BW$12,$R73,0)+IF($V73=$BX$12,$R73,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V73=$BX$12,$R73,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[808,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G74","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V74=$Y$12,$H74,0)+IF($V74=$Z$12,$H74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$Z$12,$H74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$AD$12,$I74,0)+IF($V74=$AE$12,$I74,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V74=$AE$12,$I74,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$AI$12,$J74,0)+IF($V74=$AJ$12,$J74,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V74=$AJ$12,$J74,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$AN$12,$K74,0)+IF($V74=$AO$12,$K74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$AO$12,$K74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$AS$12,$L74,0)+IF($V74=$AT$12,$L74,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V74=$AT$12,$L74,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$AX$12,$M74,0)+IF($V74=$AY$12,$M74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$AY$12,$M74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$BC$12,$N74,0)+IF($V74=$BD$12,$N74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$BD$12,$N74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$BH$12,$O74,0)+IF($V74=$BI$12,$O74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$BI$12,$O74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$BM$12,$P74,0)+IF($V74=$BN$12,$P74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$BN$12,$P74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$BR$12,$Q74,0)+IF($V74=$BS$12,$Q74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$BS$12,$Q74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V74=$BW$12,$R74,0)+IF($V74=$BX$12,$R74,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V74=$BX$12,$R74,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[812,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W821","v":602448.83219455986},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G75","v":601582.90044106916},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G75","v":0},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G75","v":0},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G75","v":238.10518131485284},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G75","v":9.3783222399723218},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G75","v":0},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G75","v":466.83204038973344},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G75","v":118.27106380409541},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G75","v":16.151554968841221},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G75","v":5.7311969244275307},{"$f":"VLOOKUP($F75,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G75","v":11.462393848855061},602448.83219455986,0,null,"Customer",601582.90044106916,0,{"$f":"IF($V75=$Y$12,$H75,0)+IF($V75=$Z$12,$H75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$Z$12,$H75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V75=$AD$12,$I75,0)+IF($V75=$AE$12,$I75,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V75=$AE$12,$I75,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V75=$AI$12,$J75,0)+IF($V75=$AJ$12,$J75,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V75=$AJ$12,$J75,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},238.10518131485284,0,{"$f":"IF($V75=$AN$12,$K75,0)+IF($V75=$AO$12,$K75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$AO$12,$K75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},9.3783222399723218,0,{"$f":"IF($V75=$AS$12,$L75,0)+IF($V75=$AT$12,$L75,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V75=$AT$12,$L75,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V75=$AX$12,$M75,0)+IF($V75=$AY$12,$M75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$AY$12,$M75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V75=$BA$12,$N75,0)","v":466.83204038973344},{"$f":"IF($V75=$BB$12,$N75,0)","v":0},{"$f":"IF($V75=$BC$12,$N75,0)+IF($V75=$BD$12,$N75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$BD$12,$N75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA75:BD75)-N75","v":{"$error":"#REF!"}},{"$f":"IF($V75=$BF$12,$O75,0)","v":118.27106380409541},{"$f":"IF($V75=$BG$12,$O75,0)","v":0},{"$f":"IF($V75=$BH$12,$O75,0)+IF($V75=$BI$12,$O75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$BI$12,$O75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V75=$BK$12,$P75,0)","v":16.151554968841221},{"$f":"IF($V75=$BL$12,$P75,0)","v":0},{"$f":"IF($V75=$BM$12,$P75,0)+IF($V75=$BN$12,$P75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$BN$12,$P75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},5.7311969244275307,0,{"$f":"IF($V75=$BR$12,$Q75,0)+IF($V75=$BS$12,$Q75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$BS$12,$Q75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},11.462393848855061,0,{"$f":"IF($V75=$BW$12,$R75,0)+IF($V75=$BX$12,$R75,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V75=$BX$12,$R75,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[813,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W822","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G76","v":0},{"$f":"VLOOKUP($F76,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G76","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V76=$Y$12,$H76,0)+IF($V76=$Z$12,$H76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$Z$12,$H76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$AD$12,$I76,0)+IF($V76=$AE$12,$I76,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V76=$AE$12,$I76,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$AI$12,$J76,0)+IF($V76=$AJ$12,$J76,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V76=$AJ$12,$J76,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$AN$12,$K76,0)+IF($V76=$AO$12,$K76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$AO$12,$K76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$AS$12,$L76,0)+IF($V76=$AT$12,$L76,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V76=$AT$12,$L76,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$AX$12,$M76,0)+IF($V76=$AY$12,$M76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$AY$12,$M76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$BC$12,$N76,0)+IF($V76=$BD$12,$N76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$BD$12,$N76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$BH$12,$O76,0)+IF($V76=$BI$12,$O76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$BI$12,$O76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$BM$12,$P76,0)+IF($V76=$BN$12,$P76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$BN$12,$P76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$BR$12,$Q76,0)+IF($V76=$BS$12,$Q76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$BS$12,$Q76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V76=$BW$12,$R76,0)+IF($V76=$BX$12,$R76,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V76=$BX$12,$R76,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[817,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W826","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G77","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V77=$Y$12,$H77,0)+IF($V77=$Z$12,$H77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$Z$12,$H77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W77:Z77)-H77","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V77=$AD$12,$I77,0)+IF($V77=$AE$12,$I77,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V77=$AE$12,$I77,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB77:AE77)-I77","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V77=$AI$12,$J77,0)+IF($V77=$AJ$12,$J77,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V77=$AJ$12,$J77,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG77:AJ77)-J77","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V77=$AN$12,$K77,0)+IF($V77=$AO$12,$K77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$AO$12,$K77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL77:AO77)-K77","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V77=$AS$12,$L77,0)+IF($V77=$AT$12,$L77,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V77=$AT$12,$L77,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V77=$AX$12,$M77,0)+IF($V77=$AY$12,$M77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$AY$12,$M77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V77=$BA$12,$N77,0)","v":0},{"$f":"IF($V77=$BB$12,$N77,0)","v":0},{"$f":"IF($V77=$BC$12,$N77,0)+IF($V77=$BD$12,$N77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$BD$12,$N77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA77:BD77)-N77","v":{"$error":"#REF!"}},{"$f":"IF($V77=$BF$12,$O77,0)","v":0},{"$f":"IF($V77=$BG$12,$O77,0)","v":0},{"$f":"IF($V77=$BH$12,$O77,0)+IF($V77=$BI$12,$O77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$BI$12,$O77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V77=$BK$12,$P77,0)","v":0},{"$f":"IF($V77=$BL$12,$P77,0)","v":0},{"$f":"IF($V77=$BM$12,$P77,0)+IF($V77=$BN$12,$P77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$BN$12,$P77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V77=$BR$12,$Q77,0)+IF($V77=$BS$12,$Q77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$BS$12,$Q77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP77:BS77)-Q77","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V77=$BW$12,$R77,0)+IF($V77=$BX$12,$R77,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V77=$BX$12,$R77,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU77:BX77)-R77","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[818,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W827","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G78","v":0},{"$f":"VLOOKUP($F78,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G78","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V78=$Y$12,$H78,0)+IF($V78=$Z$12,$H78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$Z$12,$H78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$AD$12,$I78,0)+IF($V78=$AE$12,$I78,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V78=$AE$12,$I78,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$AI$12,$J78,0)+IF($V78=$AJ$12,$J78,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V78=$AJ$12,$J78,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$AN$12,$K78,0)+IF($V78=$AO$12,$K78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$AO$12,$K78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$AS$12,$L78,0)+IF($V78=$AT$12,$L78,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V78=$AT$12,$L78,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$AX$12,$M78,0)+IF($V78=$AY$12,$M78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$AY$12,$M78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$BC$12,$N78,0)+IF($V78=$BD$12,$N78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$BD$12,$N78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$BH$12,$O78,0)+IF($V78=$BI$12,$O78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$BI$12,$O78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$BM$12,$P78,0)+IF($V78=$BN$12,$P78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$BN$12,$P78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$BR$12,$Q78,0)+IF($V78=$BS$12,$Q78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$BS$12,$Q78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V78=$BW$12,$R78,0)+IF($V78=$BX$12,$R78,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V78=$BX$12,$R78,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[830,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W839","v":4079421.2041460997},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G79","v":3574031.6232759911},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G79","v":33082.615932167573},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G79","v":1801.6263475005526},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G79","v":97012.492330284585},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G79","v":135405.41356715717},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G79","v":147258.32249500454},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G79","v":88437.348945118239},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G79","v":2391.7612528755872},4079421.2041460988,0,null,"Customer",3574031.6232759911,0,{"$f":"IF($V79=$Y$12,$H79,0)+IF($V79=$Z$12,$H79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$Z$12,$H79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V79=$AD$12,$I79,0)+IF($V79=$AE$12,$I79,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V79=$AE$12,$I79,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V79=$AI$12,$J79,0)+IF($V79=$AJ$12,$J79,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V79=$AJ$12,$J79,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},33082.615932167573,0,{"$f":"IF($V79=$AN$12,$K79,0)+IF($V79=$AO$12,$K79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$AO$12,$K79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1801.6263475005526,0,{"$f":"IF($V79=$AS$12,$L79,0)+IF($V79=$AT$12,$L79,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V79=$AT$12,$L79,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V79=$AX$12,$M79,0)+IF($V79=$AY$12,$M79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$AY$12,$M79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V79=$BA$12,$N79,0)","v":97012.492330284585},{"$f":"IF($V79=$BB$12,$N79,0)","v":0},{"$f":"IF($V79=$BC$12,$N79,0)+IF($V79=$BD$12,$N79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$BD$12,$N79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA79:BD79)-N79","v":{"$error":"#REF!"}},{"$f":"IF($V79=$BF$12,$O79,0)","v":135405.41356715717},{"$f":"IF($V79=$BG$12,$O79,0)","v":0},{"$f":"IF($V79=$BH$12,$O79,0)+IF($V79=$BI$12,$O79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$BI$12,$O79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V79=$BK$12,$P79,0)","v":147258.32249500454},{"$f":"IF($V79=$BL$12,$P79,0)","v":0},{"$f":"IF($V79=$BM$12,$P79,0)+IF($V79=$BN$12,$P79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$BN$12,$P79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},88437.348945118239,0,{"$f":"IF($V79=$BR$12,$Q79,0)+IF($V79=$BS$12,$Q79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$BS$12,$Q79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2391.7612528755872,0,{"$f":"IF($V79=$BW$12,$R79,0)+IF($V79=$BX$12,$R79,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V79=$BX$12,$R79,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[831,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G80","v":0},{"$f":"VLOOKUP($F80,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G80","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V80=$Y$12,$H80,0)+IF($V80=$Z$12,$H80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$Z$12,$H80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$AD$12,$I80,0)+IF($V80=$AE$12,$I80,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V80=$AE$12,$I80,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$AI$12,$J80,0)+IF($V80=$AJ$12,$J80,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V80=$AJ$12,$J80,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$AN$12,$K80,0)+IF($V80=$AO$12,$K80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$AO$12,$K80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$AS$12,$L80,0)+IF($V80=$AT$12,$L80,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V80=$AT$12,$L80,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$AX$12,$M80,0)+IF($V80=$AY$12,$M80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$AY$12,$M80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$BC$12,$N80,0)+IF($V80=$BD$12,$N80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$BD$12,$N80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$BH$12,$O80,0)+IF($V80=$BI$12,$O80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$BI$12,$O80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$BM$12,$P80,0)+IF($V80=$BN$12,$P80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$BN$12,$P80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$BR$12,$Q80,0)+IF($V80=$BS$12,$Q80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$BS$12,$Q80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V80=$BW$12,$R80,0)+IF($V80=$BX$12,$R80,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V80=$BX$12,$R80,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[835,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W844","v":2753342.9638658972},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G81","v":2412237.9941006782},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G81","v":22328.605761654322},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G81","v":1215.9801548230635},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G81","v":65477.098293554191},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G81","v":91389.813421465966},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G81","v":99389.753061104871},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G81","v":59689.436387082576},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G81","v":1614.2826855336989},2753342.9638658967,0,null,"Customer",2412237.9941006782,0,{"$f":"IF($V81=$Y$12,$H81,0)+IF($V81=$Z$12,$H81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$Z$12,$H81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V81=$AD$12,$I81,0)+IF($V81=$AE$12,$I81,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V81=$AE$12,$I81,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V81=$AI$12,$J81,0)+IF($V81=$AJ$12,$J81,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V81=$AJ$12,$J81,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},22328.605761654322,0,{"$f":"IF($V81=$AN$12,$K81,0)+IF($V81=$AO$12,$K81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$AO$12,$K81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1215.9801548230635,0,{"$f":"IF($V81=$AS$12,$L81,0)+IF($V81=$AT$12,$L81,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V81=$AT$12,$L81,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V81=$AX$12,$M81,0)+IF($V81=$AY$12,$M81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$AY$12,$M81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V81=$BA$12,$N81,0)","v":65477.098293554191},{"$f":"IF($V81=$BB$12,$N81,0)","v":0},{"$f":"IF($V81=$BC$12,$N81,0)+IF($V81=$BD$12,$N81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$BD$12,$N81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA81:BD81)-N81","v":{"$error":"#REF!"}},{"$f":"IF($V81=$BF$12,$O81,0)","v":91389.813421465966},{"$f":"IF($V81=$BG$12,$O81,0)","v":0},{"$f":"IF($V81=$BH$12,$O81,0)+IF($V81=$BI$12,$O81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$BI$12,$O81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V81=$BK$12,$P81,0)","v":99389.753061104871},{"$f":"IF($V81=$BL$12,$P81,0)","v":0},{"$f":"IF($V81=$BM$12,$P81,0)+IF($V81=$BN$12,$P81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$BN$12,$P81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},59689.436387082576,0,{"$f":"IF($V81=$BR$12,$Q81,0)+IF($V81=$BS$12,$Q81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$BS$12,$Q81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1614.2826855336989,0,{"$f":"IF($V81=$BW$12,$R81,0)+IF($V81=$BX$12,$R81,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V81=$BX$12,$R81,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[836,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G82","v":0},{"$f":"VLOOKUP($F82,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G82","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V82=$Y$12,$H82,0)+IF($V82=$Z$12,$H82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$Z$12,$H82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$AD$12,$I82,0)+IF($V82=$AE$12,$I82,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V82=$AE$12,$I82,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$AI$12,$J82,0)+IF($V82=$AJ$12,$J82,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V82=$AJ$12,$J82,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$AN$12,$K82,0)+IF($V82=$AO$12,$K82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$AO$12,$K82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$AS$12,$L82,0)+IF($V82=$AT$12,$L82,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V82=$AT$12,$L82,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$AX$12,$M82,0)+IF($V82=$AY$12,$M82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$AY$12,$M82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$BC$12,$N82,0)+IF($V82=$BD$12,$N82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$BD$12,$N82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$BH$12,$O82,0)+IF($V82=$BI$12,$O82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$BI$12,$O82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$BM$12,$P82,0)+IF($V82=$BN$12,$P82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$BN$12,$P82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$BR$12,$Q82,0)+IF($V82=$BS$12,$Q82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$BS$12,$Q82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V82=$BW$12,$R82,0)+IF($V82=$BX$12,$R82,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V82=$BX$12,$R82,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[840,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W849","v":-16480887.91},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G83","v":-14439110.751824539},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G83","v":-133653.9812053463},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G83","v":-7278.582034794933},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G83","v":-391931.09315119742},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G83","v":-547038.74195178307},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G83","v":-594924.57027682872},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G83","v":-357287.45870632358},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G83","v":-9662.7308491854365},-16480887.909999996,0,null,"Customer",-14439110.751824539,0,{"$f":"IF($V83=$Y$12,$H83,0)+IF($V83=$Z$12,$H83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$Z$12,$H83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V83=$AD$12,$I83,0)+IF($V83=$AE$12,$I83,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V83=$AE$12,$I83,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V83=$AI$12,$J83,0)+IF($V83=$AJ$12,$J83,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V83=$AJ$12,$J83,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},-133653.9812053463,0,{"$f":"IF($V83=$AN$12,$K83,0)+IF($V83=$AO$12,$K83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$AO$12,$K83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-7278.582034794933,0,{"$f":"IF($V83=$AS$12,$L83,0)+IF($V83=$AT$12,$L83,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V83=$AT$12,$L83,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V83=$AX$12,$M83,0)+IF($V83=$AY$12,$M83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$AY$12,$M83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V83=$BA$12,$N83,0)","v":-391931.09315119742},{"$f":"IF($V83=$BB$12,$N83,0)","v":0},{"$f":"IF($V83=$BC$12,$N83,0)+IF($V83=$BD$12,$N83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$BD$12,$N83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA83:BD83)-N83","v":{"$error":"#REF!"}},{"$f":"IF($V83=$BF$12,$O83,0)","v":-547038.74195178307},{"$f":"IF($V83=$BG$12,$O83,0)","v":0},{"$f":"IF($V83=$BH$12,$O83,0)+IF($V83=$BI$12,$O83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$BI$12,$O83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V83=$BK$12,$P83,0)","v":-594924.57027682872},{"$f":"IF($V83=$BL$12,$P83,0)","v":0},{"$f":"IF($V83=$BM$12,$P83,0)+IF($V83=$BN$12,$P83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$BN$12,$P83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-357287.45870632358,0,{"$f":"IF($V83=$BR$12,$Q83,0)+IF($V83=$BS$12,$Q83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$BS$12,$Q83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-9662.7308491854365,0,{"$f":"IF($V83=$BW$12,$R83,0)+IF($V83=$BX$12,$R83,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V83=$BX$12,$R83,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[841,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W850","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G84","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V84=$Y$12,$H84,0)+IF($V84=$Z$12,$H84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$Z$12,$H84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$AD$12,$I84,0)+IF($V84=$AE$12,$I84,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V84=$AE$12,$I84,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$AI$12,$J84,0)+IF($V84=$AJ$12,$J84,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V84=$AJ$12,$J84,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$AN$12,$K84,0)+IF($V84=$AO$12,$K84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$AO$12,$K84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$AS$12,$L84,0)+IF($V84=$AT$12,$L84,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V84=$AT$12,$L84,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$AX$12,$M84,0)+IF($V84=$AY$12,$M84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$AY$12,$M84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$BC$12,$N84,0)+IF($V84=$BD$12,$N84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$BD$12,$N84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$BH$12,$O84,0)+IF($V84=$BI$12,$O84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$BI$12,$O84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$BM$12,$P84,0)+IF($V84=$BN$12,$P84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$BN$12,$P84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK84:BN84)-P84","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V84=$BR$12,$Q84,0)+IF($V84=$BS$12,$Q84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$BS$12,$Q84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V84=$BW$12,$R84,0)+IF($V84=$BX$12,$R84,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V84=$BX$12,$R84,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[845,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W854","v":38717778.04267972},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G85","v":33921126.596801952},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G85","v":0},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G85","v":0},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G85","v":313987.03802173265},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G85","v":17099.231863450394},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G85","v":0},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G85","v":920745.36005098582},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G85","v":1285132.4945171527},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G85","v":1397628.4281466766},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G85","v":839358.69227233471},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G85","v":22700.201005427254},38717778.04267972,0,null,"Customer",33921126.596801952,0,{"$f":"IF($V85=$Y$12,$H85,0)+IF($V85=$Z$12,$H85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$Z$12,$H85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V85=$AD$12,$I85,0)+IF($V85=$AE$12,$I85,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V85=$AE$12,$I85,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V85=$AI$12,$J85,0)+IF($V85=$AJ$12,$J85,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V85=$AJ$12,$J85,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},313987.03802173265,0,{"$f":"IF($V85=$AN$12,$K85,0)+IF($V85=$AO$12,$K85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$AO$12,$K85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},17099.231863450394,0,{"$f":"IF($V85=$AS$12,$L85,0)+IF($V85=$AT$12,$L85,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V85=$AT$12,$L85,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V85=$AX$12,$M85,0)+IF($V85=$AY$12,$M85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$AY$12,$M85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V85=$BA$12,$N85,0)","v":920745.36005098582},{"$f":"IF($V85=$BB$12,$N85,0)","v":0},{"$f":"IF($V85=$BC$12,$N85,0)+IF($V85=$BD$12,$N85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$BD$12,$N85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA85:BD85)-N85","v":{"$error":"#REF!"}},{"$f":"IF($V85=$BF$12,$O85,0)","v":1285132.4945171527},{"$f":"IF($V85=$BG$12,$O85,0)","v":0},{"$f":"IF($V85=$BH$12,$O85,0)+IF($V85=$BI$12,$O85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$BI$12,$O85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V85=$BK$12,$P85,0)","v":1397628.4281466766},{"$f":"IF($V85=$BL$12,$P85,0)","v":0},{"$f":"IF($V85=$BM$12,$P85,0)+IF($V85=$BN$12,$P85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$BN$12,$P85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},839358.69227233471,0,{"$f":"IF($V85=$BR$12,$Q85,0)+IF($V85=$BS$12,$Q85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$BS$12,$Q85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},22700.201005427254,0,{"$f":"IF($V85=$BW$12,$R85,0)+IF($V85=$BX$12,$R85,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V85=$BX$12,$R85,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[846,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W855","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G86","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V86=$Y$12,$H86,0)+IF($V86=$Z$12,$H86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$Z$12,$H86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$AD$12,$I86,0)+IF($V86=$AE$12,$I86,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V86=$AE$12,$I86,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$AI$12,$J86,0)+IF($V86=$AJ$12,$J86,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V86=$AJ$12,$J86,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$AN$12,$K86,0)+IF($V86=$AO$12,$K86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$AO$12,$K86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$AS$12,$L86,0)+IF($V86=$AT$12,$L86,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V86=$AT$12,$L86,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$AX$12,$M86,0)+IF($V86=$AY$12,$M86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$AY$12,$M86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$BC$12,$N86,0)+IF($V86=$BD$12,$N86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$BD$12,$N86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$BH$12,$O86,0)+IF($V86=$BI$12,$O86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$BI$12,$O86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$BM$12,$P86,0)+IF($V86=$BN$12,$P86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$BN$12,$P86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$BR$12,$Q86,0)+IF($V86=$BS$12,$Q86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$BS$12,$Q86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V86=$BW$12,$R86,0)+IF($V86=$BX$12,$R86,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V86=$BX$12,$R86,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[850,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W859","v":392635.52511224989},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G87","v":343992.8639255311},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G87","v":3184.1306961418386},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G87","v":173.40266464468036},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G87","v":9337.2439280935869},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G87","v":13032.480099124885},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G87","v":14173.297114112966},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G87","v":8511.904803384994},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G87","v":230.20188121577124},{"$f":"SUM(H87:R87)","v":392635.52511224983},{"$f":"S87-G87","v":0},null,"Customer",{"$f":"IF($V87=$W$12,$H87,0)","v":343992.8639255311},{"$f":"IF($V87=$X$12,$H87,0)","v":0},{"$f":"IF($V87=$Y$12,$H87,0)+IF($V87=$Z$12,$H87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$Z$12,$H87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V87=$AB$12,$I87,0)","v":0},{"$f":"IF($V87=$AC$12,$I87,0)","v":0},{"$f":"IF($V87=$AD$12,$I87,0)+IF($V87=$AE$12,$I87,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AE$12,$I87,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V87=$AG$12,$J87,0)","v":0},{"$f":"IF($V87=$AH$12,$J87,0)","v":0},{"$f":"IF($V87=$AI$12,$J87,0)+IF($V87=$AJ$12,$J87,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AJ$12,$J87,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V87=$AL$12,$K87,0)","v":3184.1306961418386},{"$f":"IF($V87=$AM$12,$K87,0)","v":0},{"$f":"IF($V87=$AN$12,$K87,0)+IF($V87=$AO$12,$K87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AO$12,$K87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL87:AO87)-K87","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AQ$12,$L87,0)","v":173.40266464468036},{"$f":"IF($V87=$AR$12,$L87,0)","v":0},{"$f":"IF($V87=$AS$12,$L87,0)+IF($V87=$AT$12,$L87,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AT$12,$L87,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ87:AT87)-L87","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AV$12,$M87,0)","v":0},{"$f":"IF($V87=$AW$12,$M87,0)","v":0},{"$f":"IF($V87=$AX$12,$M87,0)+IF($V87=$AY$12,$M87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$AY$12,$M87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV87:AY87)-M87","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BA$12,$N87,0)","v":9337.2439280935869},{"$f":"IF($V87=$BB$12,$N87,0)","v":0},{"$f":"IF($V87=$BC$12,$N87,0)+IF($V87=$BD$12,$N87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BD$12,$N87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA87:BD87)-N87","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BF$12,$O87,0)","v":13032.480099124885},{"$f":"IF($V87=$BG$12,$O87,0)","v":0},{"$f":"IF($V87=$BH$12,$O87,0)+IF($V87=$BI$12,$O87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BI$12,$O87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA87:BD87)-N87","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BK$12,$P87,0)","v":14173.297114112966},{"$f":"IF($V87=$BL$12,$P87,0)","v":0},{"$f":"IF($V87=$BM$12,$P87,0)+IF($V87=$BN$12,$P87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BN$12,$P87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V87=$BP$12,$Q87,0)","v":8511.904803384994},{"$f":"IF($V87=$BQ$12,$Q87,0)","v":0},{"$f":"IF($V87=$BR$12,$Q87,0)+IF($V87=$BS$12,$Q87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BS$12,$Q87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V87=$BU$12,$R87,0)","v":230.20188121577124},{"$f":"IF($V87=$BV$12,$R87,0)","v":0},{"$f":"IF($V87=$BW$12,$R87,0)+IF($V87=$BX$12,$R87,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V87=$BX$12,$R87,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(W87:BX87)-S87","v":{"$error":"#REF!"}}]
[851,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W860","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G88","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V88=$Y$12,$H88,0)+IF($V88=$Z$12,$H88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$Z$12,$H88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$AD$12,$I88,0)+IF($V88=$AE$12,$I88,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V88=$AE$12,$I88,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$AI$12,$J88,0)+IF($V88=$AJ$12,$J88,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V88=$AJ$12,$J88,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$AN$12,$K88,0)+IF($V88=$AO$12,$K88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$AO$12,$K88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$AS$12,$L88,0)+IF($V88=$AT$12,$L88,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V88=$AT$12,$L88,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$AX$12,$M88,0)+IF($V88=$AY$12,$M88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$AY$12,$M88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$BC$12,$N88,0)+IF($V88=$BD$12,$N88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$BD$12,$N88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$BH$12,$O88,0)+IF($V88=$BI$12,$O88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$BI$12,$O88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$BM$12,$P88,0)+IF($V88=$BN$12,$P88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$BN$12,$P88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$BR$12,$Q88,0)+IF($V88=$BS$12,$Q88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$BS$12,$Q88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V88=$BW$12,$R88,0)+IF($V88=$BX$12,$R88,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V88=$BX$12,$R88,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[855,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W864","v":524891.11164927995},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G89","v":459863.62719897006},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G89","v":4256.6751957981232},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G89","v":231.81172254413994},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G89","v":12482.406791276422},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G89","v":17422.348537670201},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G89","v":18947.43904244385},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G89","v":11379.059939174624},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G89","v":307.74322140248904},524891.11164927995,0,null,"Customer",459863.62719897006,0,{"$f":"IF($V89=$Y$12,$H89,0)+IF($V89=$Z$12,$H89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$Z$12,$H89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V89=$AD$12,$I89,0)+IF($V89=$AE$12,$I89,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V89=$AE$12,$I89,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V89=$AI$12,$J89,0)+IF($V89=$AJ$12,$J89,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V89=$AJ$12,$J89,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},4256.6751957981232,0,{"$f":"IF($V89=$AN$12,$K89,0)+IF($V89=$AO$12,$K89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$AO$12,$K89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},231.81172254413994,0,{"$f":"IF($V89=$AS$12,$L89,0)+IF($V89=$AT$12,$L89,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V89=$AT$12,$L89,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V89=$AX$12,$M89,0)+IF($V89=$AY$12,$M89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$AY$12,$M89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V89=$BA$12,$N89,0)","v":12482.406791276422},{"$f":"IF($V89=$BB$12,$N89,0)","v":0},{"$f":"IF($V89=$BC$12,$N89,0)+IF($V89=$BD$12,$N89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$BD$12,$N89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA89:BD89)-N89","v":{"$error":"#REF!"}},{"$f":"IF($V89=$BF$12,$O89,0)","v":17422.348537670201},{"$f":"IF($V89=$BG$12,$O89,0)","v":0},{"$f":"IF($V89=$BH$12,$O89,0)+IF($V89=$BI$12,$O89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$BI$12,$O89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V89=$BK$12,$P89,0)","v":18947.43904244385},{"$f":"IF($V89=$BL$12,$P89,0)","v":0},{"$f":"IF($V89=$BM$12,$P89,0)+IF($V89=$BN$12,$P89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$BN$12,$P89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},11379.059939174624,0,{"$f":"IF($V89=$BR$12,$Q89,0)+IF($V89=$BS$12,$Q89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$BS$12,$Q89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},307.74322140248904,0,{"$f":"IF($V89=$BW$12,$R89,0)+IF($V89=$BX$12,$R89,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V89=$BX$12,$R89,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[856,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W865","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G90","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V90=$Y$12,$H90,0)+IF($V90=$Z$12,$H90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$Z$12,$H90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$AD$12,$I90,0)+IF($V90=$AE$12,$I90,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V90=$AE$12,$I90,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$AI$12,$J90,0)+IF($V90=$AJ$12,$J90,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V90=$AJ$12,$J90,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$AN$12,$K90,0)+IF($V90=$AO$12,$K90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$AO$12,$K90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$AS$12,$L90,0)+IF($V90=$AT$12,$L90,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V90=$AT$12,$L90,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$AX$12,$M90,0)+IF($V90=$AY$12,$M90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$AY$12,$M90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$BC$12,$N90,0)+IF($V90=$BD$12,$N90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$BD$12,$N90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$BH$12,$O90,0)+IF($V90=$BI$12,$O90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$BI$12,$O90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$BM$12,$P90,0)+IF($V90=$BN$12,$P90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$BN$12,$P90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$BR$12,$Q90,0)+IF($V90=$BS$12,$Q90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$BS$12,$Q90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V90=$BW$12,$R90,0)+IF($V90=$BX$12,$R90,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V90=$BX$12,$R90,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[860,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W869","v":11452561.495060967},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G91","v":10033731.478686243},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G91","v":92876.090607059479},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G91","v":5057.8833376905695},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G91","v":272352.73795030359},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G91","v":380136.97238861833},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G91","v":413412.81266065605},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G91","v":248278.89216851222},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G91","v":6714.6272618826943},11452561.495060969,0,null,"Customer",10033731.478686243,0,{"$f":"IF($V91=$Y$12,$H91,0)+IF($V91=$Z$12,$H91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$Z$12,$H91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V91=$AD$12,$I91,0)+IF($V91=$AE$12,$I91,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V91=$AE$12,$I91,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V91=$AI$12,$J91,0)+IF($V91=$AJ$12,$J91,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V91=$AJ$12,$J91,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},92876.090607059479,0,{"$f":"IF($V91=$AN$12,$K91,0)+IF($V91=$AO$12,$K91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$AO$12,$K91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},5057.8833376905695,0,{"$f":"IF($V91=$AS$12,$L91,0)+IF($V91=$AT$12,$L91,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V91=$AT$12,$L91,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V91=$AX$12,$M91,0)+IF($V91=$AY$12,$M91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$AY$12,$M91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V91=$BA$12,$N91,0)","v":272352.73795030359},{"$f":"IF($V91=$BB$12,$N91,0)","v":0},{"$f":"IF($V91=$BC$12,$N91,0)+IF($V91=$BD$12,$N91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$BD$12,$N91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA91:BD91)-N91","v":{"$error":"#REF!"}},{"$f":"IF($V91=$BF$12,$O91,0)","v":380136.97238861833},{"$f":"IF($V91=$BG$12,$O91,0)","v":0},{"$f":"IF($V91=$BH$12,$O91,0)+IF($V91=$BI$12,$O91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$BI$12,$O91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V91=$BK$12,$P91,0)","v":413412.81266065605},{"$f":"IF($V91=$BL$12,$P91,0)","v":0},{"$f":"IF($V91=$BM$12,$P91,0)+IF($V91=$BN$12,$P91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$BN$12,$P91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},248278.89216851222,0,{"$f":"IF($V91=$BR$12,$Q91,0)+IF($V91=$BS$12,$Q91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$BS$12,$Q91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6714.6272618826943,0,{"$f":"IF($V91=$BW$12,$R91,0)+IF($V91=$BX$12,$R91,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V91=$BX$12,$R91,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[861,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W870","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G92","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V92=$Y$12,$H92,0)+IF($V92=$Z$12,$H92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$Z$12,$H92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$AD$12,$I92,0)+IF($V92=$AE$12,$I92,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V92=$AE$12,$I92,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$AI$12,$J92,0)+IF($V92=$AJ$12,$J92,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V92=$AJ$12,$J92,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$AN$12,$K92,0)+IF($V92=$AO$12,$K92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$AO$12,$K92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$AS$12,$L92,0)+IF($V92=$AT$12,$L92,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V92=$AT$12,$L92,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$AX$12,$M92,0)+IF($V92=$AY$12,$M92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$AY$12,$M92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$BC$12,$N92,0)+IF($V92=$BD$12,$N92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$BD$12,$N92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$BH$12,$O92,0)+IF($V92=$BI$12,$O92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$BI$12,$O92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$BM$12,$P92,0)+IF($V92=$BN$12,$P92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$BN$12,$P92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$BR$12,$Q92,0)+IF($V92=$BS$12,$Q92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$BS$12,$Q92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V92=$BW$12,$R92,0)+IF($V92=$BX$12,$R92,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V92=$BX$12,$R92,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[865,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W874","v":8093.9759999999997},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G93","v":7091.2329799717545},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G93","v":65.639188985936372},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G93","v":3.5746052412573781},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G93","v":192.48240015604571},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G93","v":268.65776119630954},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G93","v":292.17510730773273},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G93","v":175.4684657563437},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G93","v":4.7454913846183997},8093.9759999999987,0,null,"Customer",7091.2329799717545,0,{"$f":"IF($V93=$Y$12,$H93,0)+IF($V93=$Z$12,$H93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$Z$12,$H93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V93=$AD$12,$I93,0)+IF($V93=$AE$12,$I93,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V93=$AE$12,$I93,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V93=$AI$12,$J93,0)+IF($V93=$AJ$12,$J93,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V93=$AJ$12,$J93,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},65.639188985936372,0,{"$f":"IF($V93=$AN$12,$K93,0)+IF($V93=$AO$12,$K93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$AO$12,$K93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},3.5746052412573781,0,{"$f":"IF($V93=$AS$12,$L93,0)+IF($V93=$AT$12,$L93,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V93=$AT$12,$L93,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V93=$AX$12,$M93,0)+IF($V93=$AY$12,$M93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$AY$12,$M93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V93=$BA$12,$N93,0)","v":192.48240015604571},{"$f":"IF($V93=$BB$12,$N93,0)","v":0},{"$f":"IF($V93=$BC$12,$N93,0)+IF($V93=$BD$12,$N93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$BD$12,$N93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA93:BD93)-N93","v":{"$error":"#REF!"}},{"$f":"IF($V93=$BF$12,$O93,0)","v":268.65776119630954},{"$f":"IF($V93=$BG$12,$O93,0)","v":0},{"$f":"IF($V93=$BH$12,$O93,0)+IF($V93=$BI$12,$O93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$BI$12,$O93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V93=$BK$12,$P93,0)","v":292.17510730773273},{"$f":"IF($V93=$BL$12,$P93,0)","v":0},{"$f":"IF($V93=$BM$12,$P93,0)+IF($V93=$BN$12,$P93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$BN$12,$P93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},175.4684657563437,0,{"$f":"IF($V93=$BR$12,$Q93,0)+IF($V93=$BS$12,$Q93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$BS$12,$Q93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},4.7454913846183997,0,{"$f":"IF($V93=$BW$12,$R93,0)+IF($V93=$BX$12,$R93,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V93=$BX$12,$R93,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[866,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W875","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G94","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V94=$Y$12,$H94,0)+IF($V94=$Z$12,$H94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$Z$12,$H94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$AD$12,$I94,0)+IF($V94=$AE$12,$I94,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V94=$AE$12,$I94,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$AI$12,$J94,0)+IF($V94=$AJ$12,$J94,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V94=$AJ$12,$J94,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$AN$12,$K94,0)+IF($V94=$AO$12,$K94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$AO$12,$K94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$AS$12,$L94,0)+IF($V94=$AT$12,$L94,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V94=$AT$12,$L94,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$AX$12,$M94,0)+IF($V94=$AY$12,$M94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$AY$12,$M94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$BC$12,$N94,0)+IF($V94=$BD$12,$N94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$BD$12,$N94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$BH$12,$O94,0)+IF($V94=$BI$12,$O94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$BI$12,$O94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$BM$12,$P94,0)+IF($V94=$BN$12,$P94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$BN$12,$P94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$BR$12,$Q94,0)+IF($V94=$BS$12,$Q94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$BS$12,$Q94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V94=$BW$12,$R94,0)+IF($V94=$BX$12,$R94,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V94=$BX$12,$R94,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[870,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W879","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G95","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V95=$Y$12,$H95,0)+IF($V95=$Z$12,$H95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$Z$12,$H95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$AD$12,$I95,0)+IF($V95=$AE$12,$I95,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V95=$AE$12,$I95,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$AI$12,$J95,0)+IF($V95=$AJ$12,$J95,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V95=$AJ$12,$J95,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$AN$12,$K95,0)+IF($V95=$AO$12,$K95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$AO$12,$K95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$AS$12,$L95,0)+IF($V95=$AT$12,$L95,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V95=$AT$12,$L95,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$AX$12,$M95,0)+IF($V95=$AY$12,$M95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$AY$12,$M95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V95=$BA$12,$N95,0)","v":0},{"$f":"IF($V95=$BB$12,$N95,0)","v":0},{"$f":"IF($V95=$BC$12,$N95,0)+IF($V95=$BD$12,$N95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$BD$12,$N95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA95:BD95)-N95","v":{"$error":"#REF!"}},{"$f":"IF($V95=$BF$12,$O95,0)","v":0},{"$f":"IF($V95=$BG$12,$O95,0)","v":0},{"$f":"IF($V95=$BH$12,$O95,0)+IF($V95=$BI$12,$O95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$BI$12,$O95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V95=$BK$12,$P95,0)","v":0},{"$f":"IF($V95=$BL$12,$P95,0)","v":0},{"$f":"IF($V95=$BM$12,$P95,0)+IF($V95=$BN$12,$P95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$BN$12,$P95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$BR$12,$Q95,0)+IF($V95=$BS$12,$Q95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$BS$12,$Q95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V95=$BW$12,$R95,0)+IF($V95=$BX$12,$R95,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V95=$BX$12,$R95,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[871,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W880","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G96","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V96=$Y$12,$H96,0)+IF($V96=$Z$12,$H96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$Z$12,$H96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$AD$12,$I96,0)+IF($V96=$AE$12,$I96,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V96=$AE$12,$I96,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$AI$12,$J96,0)+IF($V96=$AJ$12,$J96,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V96=$AJ$12,$J96,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$AN$12,$K96,0)+IF($V96=$AO$12,$K96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$AO$12,$K96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$AS$12,$L96,0)+IF($V96=$AT$12,$L96,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V96=$AT$12,$L96,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$AX$12,$M96,0)+IF($V96=$AY$12,$M96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$AY$12,$M96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$BC$12,$N96,0)+IF($V96=$BD$12,$N96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$BD$12,$N96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$BH$12,$O96,0)+IF($V96=$BI$12,$O96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$BI$12,$O96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$BM$12,$P96,0)+IF($V96=$BN$12,$P96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$BN$12,$P96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$BR$12,$Q96,0)+IF($V96=$BS$12,$Q96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$BS$12,$Q96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V96=$BW$12,$R96,0)+IF($V96=$BX$12,$R96,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V96=$BX$12,$R96,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[875,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W884","v":2669521.4088800885},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G97","v":2338800.8878938048},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G97","v":21648.843567053231},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G97","v":1178.9613929954257},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G97","v":63483.742483198388},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G97","v":88607.582376738283},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G97","v":96363.975393530898},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G97","v":57872.277595078391},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G97","v":1565.1381776885466},2669521.408880088,0,null,"Customer",2338800.8878938048,0,{"$f":"IF($V97=$Y$12,$H97,0)+IF($V97=$Z$12,$H97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$Z$12,$H97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V97=$AD$12,$I97,0)+IF($V97=$AE$12,$I97,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V97=$AE$12,$I97,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V97=$AI$12,$J97,0)+IF($V97=$AJ$12,$J97,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V97=$AJ$12,$J97,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},21648.843567053231,0,{"$f":"IF($V97=$AN$12,$K97,0)+IF($V97=$AO$12,$K97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$AO$12,$K97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1178.9613929954257,0,{"$f":"IF($V97=$AS$12,$L97,0)+IF($V97=$AT$12,$L97,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V97=$AT$12,$L97,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V97=$AX$12,$M97,0)+IF($V97=$AY$12,$M97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$AY$12,$M97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V97=$BA$12,$N97,0)","v":63483.742483198388},{"$f":"IF($V97=$BB$12,$N97,0)","v":0},{"$f":"IF($V97=$BC$12,$N97,0)+IF($V97=$BD$12,$N97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$BD$12,$N97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA97:BD97)-N97","v":{"$error":"#REF!"}},{"$f":"IF($V97=$BF$12,$O97,0)","v":88607.582376738283},{"$f":"IF($V97=$BG$12,$O97,0)","v":0},{"$f":"IF($V97=$BH$12,$O97,0)+IF($V97=$BI$12,$O97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$BI$12,$O97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V97=$BK$12,$P97,0)","v":96363.975393530898},{"$f":"IF($V97=$BL$12,$P97,0)","v":0},{"$f":"IF($V97=$BM$12,$P97,0)+IF($V97=$BN$12,$P97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$BN$12,$P97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},57872.277595078391,0,{"$f":"IF($V97=$BR$12,$Q97,0)+IF($V97=$BS$12,$Q97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$BS$12,$Q97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1565.1381776885466,0,{"$f":"IF($V97=$BW$12,$R97,0)+IF($V97=$BX$12,$R97,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V97=$BX$12,$R97,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[876,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W885","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G98","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V98=$Y$12,$H98,0)+IF($V98=$Z$12,$H98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$Z$12,$H98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$AD$12,$I98,0)+IF($V98=$AE$12,$I98,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V98=$AE$12,$I98,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$AI$12,$J98,0)+IF($V98=$AJ$12,$J98,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V98=$AJ$12,$J98,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$AN$12,$K98,0)+IF($V98=$AO$12,$K98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$AO$12,$K98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$AS$12,$L98,0)+IF($V98=$AT$12,$L98,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V98=$AT$12,$L98,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$AX$12,$M98,0)+IF($V98=$AY$12,$M98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$AY$12,$M98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$BC$12,$N98,0)+IF($V98=$BD$12,$N98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$BD$12,$N98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$BH$12,$O98,0)+IF($V98=$BI$12,$O98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$BI$12,$O98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$BM$12,$P98,0)+IF($V98=$BN$12,$P98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$BN$12,$P98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$BR$12,$Q98,0)+IF($V98=$BS$12,$Q98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$BS$12,$Q98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V98=$BW$12,$R98,0)+IF($V98=$BX$12,$R98,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V98=$BX$12,$R98,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[880,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W889","v":99205.31375999999},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G99","v":86915.008485737751},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G99","v":804.51885924813132},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G99","v":43.812810234065267},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G99","v":2359.1961355900225},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G99","v":3292.8535362026082},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G99","v":3581.0982381619729},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G99","v":2150.6617020292488},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G99","v":58.163992796178931},99205.313759999975,0,null,"Customer",86915.008485737751,0,{"$f":"IF($V99=$Y$12,$H99,0)+IF($V99=$Z$12,$H99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$Z$12,$H99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W99:Z99)-H99","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V99=$AD$12,$I99,0)+IF($V99=$AE$12,$I99,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V99=$AE$12,$I99,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB99:AE99)-I99","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V99=$AI$12,$J99,0)+IF($V99=$AJ$12,$J99,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V99=$AJ$12,$J99,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG99:AJ99)-J99","v":{"$error":"#REF!"}},804.51885924813132,0,{"$f":"IF($V99=$AN$12,$K99,0)+IF($V99=$AO$12,$K99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$AO$12,$K99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL99:AO99)-K99","v":{"$error":"#REF!"}},43.812810234065267,0,{"$f":"IF($V99=$AS$12,$L99,0)+IF($V99=$AT$12,$L99,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V99=$AT$12,$L99,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V99=$AX$12,$M99,0)+IF($V99=$AY$12,$M99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$AY$12,$M99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V99=$BA$12,$N99,0)","v":2359.1961355900225},{"$f":"IF($V99=$BB$12,$N99,0)","v":0},{"$f":"IF($V99=$BC$12,$N99,0)+IF($V99=$BD$12,$N99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$BD$12,$N99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA99:BD99)-N99","v":{"$error":"#REF!"}},{"$f":"IF($V99=$BF$12,$O99,0)","v":3292.8535362026082},{"$f":"IF($V99=$BG$12,$O99,0)","v":0},{"$f":"IF($V99=$BH$12,$O99,0)+IF($V99=$BI$12,$O99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$BI$12,$O99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V99=$BK$12,$P99,0)","v":3581.0982381619729},{"$f":"IF($V99=$BL$12,$P99,0)","v":0},{"$f":"IF($V99=$BM$12,$P99,0)+IF($V99=$BN$12,$P99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$BN$12,$P99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2150.6617020292488,0,{"$f":"IF($V99=$BR$12,$Q99,0)+IF($V99=$BS$12,$Q99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$BS$12,$Q99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP99:BS99)-Q99","v":{"$error":"#REF!"}},58.163992796178931,0,{"$f":"IF($V99=$BW$12,$R99,0)+IF($V99=$BX$12,$R99,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V99=$BX$12,$R99,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU99:BX99)-R99","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[881,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W890","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G100","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V100=$Y$12,$H100,0)+IF($V100=$Z$12,$H100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$Z$12,$H100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$AD$12,$I100,0)+IF($V100=$AE$12,$I100,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V100=$AE$12,$I100,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$AI$12,$J100,0)+IF($V100=$AJ$12,$J100,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V100=$AJ$12,$J100,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$AN$12,$K100,0)+IF($V100=$AO$12,$K100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$AO$12,$K100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$AS$12,$L100,0)+IF($V100=$AT$12,$L100,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V100=$AT$12,$L100,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$AX$12,$M100,0)+IF($V100=$AY$12,$M100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$AY$12,$M100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$BC$12,$N100,0)+IF($V100=$BD$12,$N100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$BD$12,$N100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$BH$12,$O100,0)+IF($V100=$BI$12,$O100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$BI$12,$O100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$BM$12,$P100,0)+IF($V100=$BN$12,$P100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$BN$12,$P100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$BR$12,$Q100,0)+IF($V100=$BS$12,$Q100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$BS$12,$Q100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V100=$BW$12,$R100,0)+IF($V100=$BX$12,$R100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V100=$BX$12,$R100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[885,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W894","v":850794.01200911647},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G101","v":745391.20910681377},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G101","v":6899.6286796957902},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G101","v":375.74274183147816},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G101","v":20232.68582337115},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G101","v":28239.818663360918},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G101","v":30711.83207802198},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G101","v":18444.275095691406},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G101","v":498.81982032985837},850794.01200911636,0,null,"Customer",745391.20910681377,0,{"$f":"IF($V101=$Y$12,$H101,0)+IF($V101=$Z$12,$H101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$Z$12,$H101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V101=$AL$12,$I101,0)","v":0},{"$f":"IF($V101=$AM$12,$I101,0)","v":0},{"$f":"IF($V101=$AN$12,$I101,0)+IF($V101=$AO$12,$K101,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V101=$AO$12,$I101,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V101=$AQ$12,$J101,0)","v":0},{"$f":"IF($V101=$AR$12,$J101,0)","v":0},{"$f":"IF($V101=$AS$12,$J101,0)+IF($V101=$AT$12,$J101,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V101=$AT$12,$J101,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},6899.6286796957902,0,{"$f":"IF($V101=$AN$12,$K101,0)+IF($V101=$AO$12,$K101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$AO$12,$K101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},375.74274183147816,0,{"$f":"IF($V101=$AS$12,$L101,0)+IF($V101=$AT$12,$L101,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V101=$AT$12,$L101,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V101=$AX$12,$M101,0)+IF($V101=$AY$12,$M101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$AY$12,$M101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V101=$BA$12,$N101,0)","v":20232.68582337115},{"$f":"IF($V101=$BB$12,$N101,0)","v":0},{"$f":"IF($V101=$BC$12,$N101,0)+IF($V101=$BD$12,$N101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$BD$12,$N101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA101:BD101)-N101","v":{"$error":"#REF!"}},{"$f":"IF($V101=$BF$12,$O101,0)","v":28239.818663360918},{"$f":"IF($V101=$BG$12,$O101,0)","v":0},{"$f":"IF($V101=$BH$12,$O101,0)+IF($V101=$BI$12,$O101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$BI$12,$O101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V101=$BK$12,$P101,0)","v":30711.83207802198},{"$f":"IF($V101=$BL$12,$P101,0)","v":0},{"$f":"IF($V101=$BM$12,$P101,0)+IF($V101=$BN$12,$P101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$BN$12,$P101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},18444.275095691406,0,{"$f":"IF($V101=$BR$12,$Q101,0)+IF($V101=$BS$12,$Q101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$BS$12,$Q101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},498.81982032985837,0,{"$f":"IF($V101=$BW$12,$R101,0)+IF($V101=$BX$12,$R101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V101=$BX$12,$R101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(W101:BX101)-S101","v":{"$error":"#REF!"}}]
[886,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W895","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G102","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V102=$Y$12,$H102,0)+IF($V102=$Z$12,$H102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$Z$12,$H102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V102=$AL$12,$I102,0)","v":0},{"$f":"IF($V102=$AM$12,$I102,0)","v":0},{"$f":"IF($V102=$AN$12,$I102,0)+IF($V102=$AO$12,$I102,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V102=$AO$12,$I102,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V102=$AQ$12,$J102,0)","v":0},{"$f":"IF($V102=$AR$12,$J102,0)","v":0},{"$f":"IF($V102=$AS$12,$J102,0)+IF($V102=$AT$12,$J102,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V102=$AT$12,$J102,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$AN$12,$K102,0)+IF($V102=$AO$12,$K102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$AO$12,$K102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$AS$12,$L102,0)+IF($V102=$AT$12,$L102,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V102=$AT$12,$L102,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$AX$12,$M102,0)+IF($V102=$AY$12,$M102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$AY$12,$M102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$BC$12,$N102,0)+IF($V102=$BD$12,$N102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$BD$12,$N102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$BH$12,$O102,0)+IF($V102=$BI$12,$O102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$BI$12,$O102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$BM$12,$P102,0)+IF($V102=$BN$12,$P102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$BN$12,$P102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$BR$12,$Q102,0)+IF($V102=$BS$12,$Q102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$BS$12,$Q102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V102=$BW$12,$R102,0)+IF($V102=$BX$12,$R102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V102=$BX$12,$R102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[904,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W913","v":805280.43265192863},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G103","v":785106.19467948051},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G103","v":18143.670974822493},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G103","v":2030.5669976256158},805280.43265192863,0,null,"Throughput",0,0,{"$f":"IF($V103=$Y$12,$H103,0)+IF($V103=$Z$12,$H103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$Z$12,$H103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V103=$AB$12,$I103,0)","v":0},{"$f":"IF($V103=$AC$12,$I103,0)","v":0},{"$f":"IF($V103=$AD$12,$I103,0)+IF($V103=$AE$12,$I103,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V103=$AE$12,$I103,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V103=$AG$12,$J103,0)","v":0},{"$f":"IF($V103=$AH$12,$J103,0)","v":0},{"$f":"IF($V103=$AI$12,$J103,0)+IF($V103=$AJ$12,$J103,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V103=$AJ$12,$J103,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V103=$AN$12,$K103,0)+IF($V103=$AO$12,$K103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$AO$12,$K103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V103=$AS$12,$L103,0)+IF($V103=$AT$12,$L103,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V103=$AT$12,$L103,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V103=$AX$12,$M103,0)+IF($V103=$AY$12,$M103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$AY$12,$M103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V103=$BA$12,$N103,0)","v":0},{"$f":"IF($V103=$BB$12,$N103,0)","v":0},{"$f":"IF($V103=$BC$12,$N103,0)+IF($V103=$BD$12,$N103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$BD$12,$N103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA103:BD103)-N103","v":{"$error":"#REF!"}},{"$f":"IF($V103=$BF$12,$O103,0)","v":0},{"$f":"IF($V103=$BG$12,$O103,0)","v":0},{"$f":"IF($V103=$BH$12,$O103,0)+IF($V103=$BI$12,$O103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$BI$12,$O103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V103=$BK$12,$P103,0)","v":0},{"$f":"IF($V103=$BL$12,$P103,0)","v":0},{"$f":"IF($V103=$BM$12,$P103,0)+IF($V103=$BN$12,$P103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$BN$12,$P103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK103:BN103)-P103","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V103=$BR$12,$Q103,0)+IF($V103=$BS$12,$Q103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$BS$12,$Q103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V103=$BW$12,$R103,0)+IF($V103=$BX$12,$R103,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V103=$BX$12,$R103,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[905,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W914","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G104","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V104=$Y$12,$H104,0)+IF($V104=$Z$12,$H104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$Z$12,$H104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$AD$12,$I104,0)+IF($V104=$AE$12,$I104,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V104=$AE$12,$I104,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$AI$12,$J104,0)+IF($V104=$AJ$12,$J104,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V104=$AJ$12,$J104,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$AN$12,$K104,0)+IF($V104=$AO$12,$K104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$AO$12,$K104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$AS$12,$L104,0)+IF($V104=$AT$12,$L104,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V104=$AT$12,$L104,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$AX$12,$M104,0)+IF($V104=$AY$12,$M104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$AY$12,$M104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$BC$12,$N104,0)+IF($V104=$BD$12,$N104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$BD$12,$N104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$BH$12,$O104,0)+IF($V104=$BI$12,$O104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$BI$12,$O104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$BM$12,$P104,0)+IF($V104=$BN$12,$P104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$BN$12,$P104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$BR$12,$Q104,0)+IF($V104=$BS$12,$Q104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$BS$12,$Q104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V104=$BW$12,$R104,0)+IF($V104=$BX$12,$R104,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V104=$BX$12,$R104,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[906,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W915","v":90010019.791251764},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G105","v":78689276.956840023},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G105","v":0},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G105","v":0},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G105","v":705197.88928855909},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G105","v":40509.788527627039},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G105","v":0},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G105","v":2181337.7420295873},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G105","v":3044607.2664907761},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G105","v":3311121.3717992706},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G105","v":1988524.5953917762},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G105","v":49444.18088414245},90010019.791251764,0,null,"Distribution Plant",0,78689276.956840023,{"$f":"IF($V105=$Y$12,$H105,0)+IF($V105=$Z$12,$H105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$Z$12,$H105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V105=$AD$12,$I105,0)+IF($V105=$AE$12,$I105,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V105=$AE$12,$I105,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V105=$AI$12,$J105,0)+IF($V105=$AJ$12,$J105,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V105=$AJ$12,$J105,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,705197.88928855909,{"$f":"IF($V105=$AN$12,$K105,0)+IF($V105=$AO$12,$K105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$AO$12,$K105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,40509.788527627039,{"$f":"IF($V105=$AS$12,$L105,0)+IF($V105=$AT$12,$L105,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V105=$AT$12,$L105,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V105=$AX$12,$M105,0)+IF($V105=$AY$12,$M105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$AY$12,$M105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2181337.7420295873,{"$f":"IF($V105=$BC$12,$N105,0)+IF($V105=$BD$12,$N105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$BD$12,$N105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,3044607.2664907761,{"$f":"IF($V105=$BH$12,$O105,0)+IF($V105=$BI$12,$O105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$BI$12,$O105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,3311121.3717992706,{"$f":"IF($V105=$BM$12,$P105,0)+IF($V105=$BN$12,$P105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$BN$12,$P105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,1988524.5953917762,{"$f":"IF($V105=$BR$12,$Q105,0)+IF($V105=$BS$12,$Q105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$BS$12,$Q105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,49444.18088414245,{"$f":"IF($V105=$BW$12,$R105,0)+IF($V105=$BX$12,$R105,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V105=$BX$12,$R105,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[907,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W916","v":16852799.582712676},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G106","v":14764947.191069799},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G106","v":136670.04902804099},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G106","v":7442.8322641708955},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G106","v":400775.50427989184},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G106","v":559383.34951594716},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G106","v":608349.78093767387},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G106","v":365350.09326414397},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G106","v":9880.782353007171},16852799.582712673,0,null,"Customer",14764947.191069799,0,{"$f":"IF($V106=$Y$12,$H106,0)+IF($V106=$Z$12,$H106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$Z$12,$H106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V106=$AD$12,$I106,0)+IF($V106=$AE$12,$I106,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V106=$AE$12,$I106,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V106=$AI$12,$J106,0)+IF($V106=$AJ$12,$J106,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V106=$AJ$12,$J106,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},136670.04902804099,0,{"$f":"IF($V106=$AN$12,$K106,0)+IF($V106=$AO$12,$K106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$AO$12,$K106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},7442.8322641708955,0,{"$f":"IF($V106=$AS$12,$L106,0)+IF($V106=$AT$12,$L106,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V106=$AT$12,$L106,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V106=$AX$12,$M106,0)+IF($V106=$AY$12,$M106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$AY$12,$M106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},400775.50427989184,0,{"$f":"IF($V106=$BC$12,$N106,0)+IF($V106=$BD$12,$N106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$BD$12,$N106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},559383.34951594716,0,{"$f":"IF($V106=$BH$12,$O106,0)+IF($V106=$BI$12,$O106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$BI$12,$O106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},608349.78093767387,0,{"$f":"IF($V106=$BM$12,$P106,0)+IF($V106=$BN$12,$P106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$BN$12,$P106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},365350.09326414397,0,{"$f":"IF($V106=$BR$12,$Q106,0)+IF($V106=$BS$12,$Q106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$BS$12,$Q106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},9880.782353007171,0,{"$f":"IF($V106=$BW$12,$R106,0)+IF($V106=$BX$12,$R106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V106=$BX$12,$R106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[911,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W920","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G107","v":0},0,{"$f":"S107-G107","v":0},null,"Throughput",0,0,{"$f":"IF($V107=$Y$12,$H107,0)+IF($V107=$Z$12,$H107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$Z$12,$H107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W107:Z107)-H107","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V107=$AD$12,$I107,0)+IF($V107=$AE$12,$I107,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V107=$AE$12,$I107,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V107=$AI$12,$J107,0)+IF($V107=$AJ$12,$J107,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V107=$AJ$12,$J107,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V107=$AN$12,$K107,0)+IF($V107=$AO$12,$K107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$AO$12,$K107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL107:AO107)-K107","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V107=$AS$12,$L107,0)+IF($V107=$AT$12,$L107,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V107=$AT$12,$L107,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ107:AT107)-L107","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V107=$AX$12,$M107,0)+IF($V107=$AY$12,$M107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$AY$12,$M107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV107:AY107)-M107","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BA$12,$N107,0)","v":0},{"$f":"IF($V107=$BB$12,$N107,0)","v":0},{"$f":"IF($V107=$BC$12,$N107,0)+IF($V107=$BD$12,$N107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BD$12,$N107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA107:BD107)-N107","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BF$12,$O107,0)","v":0},{"$f":"IF($V107=$BG$12,$O107,0)","v":0},{"$f":"IF($V107=$BH$12,$O107,0)+IF($V107=$BI$12,$O107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BI$12,$O107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V107=$BK$12,$P107,0)","v":0},{"$f":"IF($V107=$BL$12,$P107,0)","v":0},{"$f":"IF($V107=$BM$12,$P107,0)+IF($V107=$BN$12,$P107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BN$12,$P107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V107=$BR$12,$Q107,0)+IF($V107=$BS$12,$Q107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BS$12,$Q107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP107:BS107)-Q107","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V107=$BW$12,$R107,0)+IF($V107=$BW$12,$R107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V107=$BX$12,$R107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU107:BX107)-R107","v":{"$error":"#REF!"}},{"$f":"SUM(W107:BX107)-S107","v":{"$error":"#REF!"}}]
[912,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W921","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G108","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V108=$Y$12,$H108,0)+IF($V108=$Z$12,$H108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$Z$12,$H108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$AD$12,$I108,0)+IF($V108=$AE$12,$I108,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V108=$AE$12,$I108,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$AI$12,$J108,0)+IF($V108=$AJ$12,$J108,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V108=$AJ$12,$J108,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$AN$12,$K108,0)+IF($V108=$AO$12,$K108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$AO$12,$K108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$AS$12,$L108,0)+IF($V108=$AT$12,$L108,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V108=$AT$12,$L108,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$AX$12,$M108,0)+IF($V108=$AY$12,$M108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$AY$12,$M108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$BC$12,$N108,0)+IF($V108=$BD$12,$N108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$BD$12,$N108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$BH$12,$O108,0)+IF($V108=$BI$12,$O108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$BI$12,$O108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA108:BD108)-N108","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V108=$BM$12,$P108,0)+IF($V108=$BN$12,$P108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$BN$12,$P108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$BR$12,$Q108,0)+IF($V108=$BS$12,$Q108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$BS$12,$Q108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V108=$BW$12,$R108,0)+IF($V108=$BW$12,$R108,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V108=$BX$12,$R108,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[913,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W922","v":116065.7825},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G109","v":101467.95351824288},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G109","v":0},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G109","v":0},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G109","v":909.33592757169981},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G109","v":52.236410071598847},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G109","v":0},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G109","v":2812.7832047211045},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G109","v":3925.9487511498478},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G109","v":4269.6123593976517},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G109","v":2564.1552320497794},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G109","v":63.757096795431409},116065.78249999999,0,null,"Distribution Plant",0,101467.95351824288,{"$f":"IF($V109=$Y$12,$H109,0)+IF($V109=$Z$12,$H109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$Z$12,$H109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V109=$AD$12,$I109,0)+IF($V109=$AE$12,$I109,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V109=$AE$12,$I109,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V109=$AI$12,$J109,0)+IF($V109=$AJ$12,$J109,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V109=$AJ$12,$J109,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,909.33592757169981,{"$f":"IF($V109=$AN$12,$K109,0)+IF($V109=$AO$12,$K109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$AO$12,$K109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,52.236410071598847,{"$f":"IF($V109=$AS$12,$L109,0)+IF($V109=$AT$12,$L109,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V109=$AT$12,$L109,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V109=$AX$12,$M109,0)+IF($V109=$AY$12,$M109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$AY$12,$M109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2812.7832047211045,{"$f":"IF($V109=$BC$12,$N109,0)+IF($V109=$BD$12,$N109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$BD$12,$N109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,3925.9487511498478,{"$f":"IF($V109=$BH$12,$O109,0)+IF($V109=$BI$12,$O109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$BI$12,$O109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,4269.6123593976517,{"$f":"IF($V109=$BM$12,$P109,0)+IF($V109=$BN$12,$P109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$BN$12,$P109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2564.1552320497794,{"$f":"IF($V109=$BR$12,$Q109,0)+IF($V109=$BS$12,$Q109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$BS$12,$Q109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,63.757096795431409,{"$f":"IF($V109=$BW$12,$R109,0)+IF($V109=$BW$12,$R109,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V109=$BX$12,$R109,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[914,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W923","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G110","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V110=$Y$12,$H110,0)+IF($V110=$Z$12,$H110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$Z$12,$H110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$AD$12,$I110,0)+IF($V110=$AE$12,$I110,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V110=$AE$12,$I110,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$AI$12,$J110,0)+IF($V110=$AJ$12,$J110,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V110=$AJ$12,$J110,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$AN$12,$K110,0)+IF($V110=$AO$12,$K110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$AO$12,$K110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$AS$12,$L110,0)+IF($V110=$AT$12,$L110,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V110=$AT$12,$L110,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$AX$12,$M110,0)+IF($V110=$AY$12,$M110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$AY$12,$M110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$BC$12,$N110,0)+IF($V110=$BD$12,$N110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$BD$12,$N110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$BH$12,$O110,0)+IF($V110=$BI$12,$O110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$BI$12,$O110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$BM$12,$P110,0)+IF($V110=$BN$12,$P110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$BN$12,$P110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$BR$12,$Q110,0)+IF($V110=$BS$12,$Q110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$BS$12,$Q110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V110=$BW$12,$R110,0)+IF($V110=$BW$12,$R110,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V110=$BX$12,$R110,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[921,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W930","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G111","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V111=$Y$12,$H111,0)+IF($V111=$Z$12,$H111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$Z$12,$H111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$AD$12,$I111,0)+IF($V111=$AE$12,$I111,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V111=$AE$12,$I111,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$AI$12,$J111,0)+IF($V111=$AJ$12,$J111,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V111=$AJ$12,$J111,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$AN$12,$K111,0)+IF($V111=$AO$12,$K111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$AO$12,$K111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$AS$12,$L111,0)+IF($V111=$AT$12,$L111,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V111=$AT$12,$L111,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$AX$12,$M111,0)+IF($V111=$AY$12,$M111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$AY$12,$M111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V111=$BA$12,$N111,0)","v":0},{"$f":"IF($V111=$BB$12,$N111,0)","v":0},{"$f":"IF($V111=$BC$12,$N111,0)+IF($V111=$BD$12,$N111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$BD$12,$N111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA111:BD111)-N111","v":{"$error":"#REF!"}},{"$f":"IF($V111=$BF$12,$O111,0)","v":0},{"$f":"IF($V111=$BG$12,$O111,0)","v":0},{"$f":"IF($V111=$BH$12,$O111,0)+IF($V111=$BI$12,$O111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$BI$12,$O111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V111=$BK$12,$P111,0)","v":0},{"$f":"IF($V111=$BL$12,$P111,0)","v":0},{"$f":"IF($V111=$BM$12,$P111,0)+IF($V111=$BN$12,$P111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$BN$12,$P111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$BR$12,$Q111,0)+IF($V111=$BS$12,$Q111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$BS$12,$Q111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V111=$BW$12,$R111,0)+IF($V111=$BX$12,$R111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V111=$BX$12,$R111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[922,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W931","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G112","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V112=$Y$12,$H112,0)+IF($V112=$Z$12,$H112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$Z$12,$H112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$AD$12,$I112,0)+IF($V112=$AE$12,$I112,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V112=$AE$12,$I112,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$AI$12,$J112,0)+IF($V112=$AJ$12,$J112,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V112=$AJ$12,$J112,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$AN$12,$K112,0)+IF($V112=$AO$12,$K112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$AO$12,$K112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$AS$12,$L112,0)+IF($V112=$AT$12,$L112,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V112=$AT$12,$L112,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$AX$12,$M112,0)+IF($V112=$AY$12,$M112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$AY$12,$M112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$BC$12,$N112,0)+IF($V112=$BD$12,$N112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$BD$12,$N112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$BH$12,$O112,0)+IF($V112=$BI$12,$O112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$BI$12,$O112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$BM$12,$P112,0)+IF($V112=$BN$12,$P112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$BN$12,$P112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$BR$12,$Q112,0)+IF($V112=$BS$12,$Q112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$BS$12,$Q112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V112=$BW$12,$R112,0)+IF($V112=$BX$12,$R112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V112=$BX$12,$R112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[923,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":32652663.299568061},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G113","v":28545871.578709316},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G113","v":255822.51055946763},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G113","v":14695.613757190522},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G113","v":791317.31109845615},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G113","v":1104482.9918124725},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G113","v":1201165.5096633316},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G113","v":721371.06765249488},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G113","v":17936.716315329126},32652663.299568057,0,null,"Distribution Plant",0,28545871.578709316,{"$f":"IF($V113=$Y$12,$H113,0)+IF($V113=$Z$12,$H113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$Z$12,$H113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V113=$AD$12,$I113,0)+IF($V113=$AE$12,$I113,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V113=$AE$12,$I113,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V113=$AI$12,$J113,0)+IF($V113=$AJ$12,$J113,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V113=$AJ$12,$J113,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,255822.51055946763,{"$f":"IF($V113=$AN$12,$K113,0)+IF($V113=$AO$12,$K113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$AO$12,$K113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,14695.613757190522,{"$f":"IF($V113=$AS$12,$L113,0)+IF($V113=$AT$12,$L113,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V113=$AT$12,$L113,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V113=$AX$12,$M113,0)+IF($V113=$AY$12,$M113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$AY$12,$M113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,791317.31109845615,{"$f":"IF($V113=$BC$12,$N113,0)+IF($V113=$BD$12,$N113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$BD$12,$N113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,1104482.9918124725,{"$f":"IF($V113=$BH$12,$O113,0)+IF($V113=$BI$12,$O113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$BI$12,$O113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,1201165.5096633316,{"$f":"IF($V113=$BM$12,$P113,0)+IF($V113=$BN$12,$P113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$BN$12,$P113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,721371.06765249488,{"$f":"IF($V113=$BR$12,$Q113,0)+IF($V113=$BS$12,$Q113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$BS$12,$Q113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,17936.716315329126,{"$f":"IF($V113=$BW$12,$R113,0)+IF($V113=$BX$12,$R113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V113=$BX$12,$R113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[924,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W933","v":1664829.4069835218},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G114","v":1458577.7369278546},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G114","v":0},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G114","v":0},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G114","v":13501.158401548973},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G114","v":735.25149123282665},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G114","v":0},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G114","v":39591.216987368694},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G114","v":55259.533911883686},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G114","v":60096.757222220513},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G114","v":36091.663947291432},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G114","v":976.08809412082053},1664829.4069835213,0,null,"Customer",1458577.7369278546,0,{"$f":"IF($V114=$Y$12,$H114,0)+IF($V114=$Z$12,$H114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$Z$12,$H114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V114=$AD$12,$I114,0)+IF($V114=$AE$12,$I114,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V114=$AE$12,$I114,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V114=$AI$12,$J114,0)+IF($V114=$AJ$12,$J114,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V114=$AJ$12,$J114,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},13501.158401548973,0,{"$f":"IF($V114=$AN$12,$K114,0)+IF($V114=$AO$12,$K114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$AO$12,$K114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},735.25149123282665,0,{"$f":"IF($V114=$AS$12,$L114,0)+IF($V114=$AT$12,$L114,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V114=$AT$12,$L114,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V114=$AX$12,$M114,0)+IF($V114=$AY$12,$M114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$AY$12,$M114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},39591.216987368694,0,{"$f":"IF($V114=$BC$12,$N114,0)+IF($V114=$BD$12,$N114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$BD$12,$N114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},55259.533911883686,0,{"$f":"IF($V114=$BH$12,$O114,0)+IF($V114=$BI$12,$O114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$BI$12,$O114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},60096.757222220513,0,{"$f":"IF($V114=$BM$12,$P114,0)+IF($V114=$BN$12,$P114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$BN$12,$P114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},36091.663947291432,0,{"$f":"IF($V114=$BR$12,$Q114,0)+IF($V114=$BS$12,$Q114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$BS$12,$Q114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},976.08809412082053,0,{"$f":"IF($V114=$BW$12,$R114,0)+IF($V114=$BX$12,$R114,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V114=$BX$12,$R114,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[927,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W936","v":28378906.579115354},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G115","v":26281743.973305061},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G115","v":75051.612407261186},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G115","v":24901.082071715675},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G115","v":1542417.2575358355},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G115","v":848605.53740122786},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G115","v":-58673.121610448405},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G115","v":-508406.03570773156},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G115","v":173266.27371243574},28378906.579115354,0,null,"Calculate Taxes",{"$f":"'Taxes by Class'!S15","v":-191123.48953131607},{"$f":"'Taxes by Class'!T15","v":16631913.358035572},{"$f":"'Taxes by Class'!U15","v":3718717.8320351513},{"$f":"'Taxes by Class'!V15","v":6122236.2727656299},{"$f":"SUM(W115:Z115)-H115","v":0},{"$f":"'Taxes by Class'!S31","v":0},{"$f":"'Taxes by Class'!T31","v":0},{"$f":"'Taxes by Class'!U31","v":0},{"$f":"'Taxes by Class'!V31","v":0},0,{"$f":"'Taxes by Class'!S45","v":0},{"$f":"'Taxes by Class'!T45","v":0},{"$f":"'Taxes by Class'!U45","v":0},{"$f":"'Taxes by Class'!V45","v":0},0,{"$f":"'Taxes by Class'!S59","v":-434.24096614924002},{"$f":"'Taxes by Class'!T59","v":23165.159396429703},{"$f":"'Taxes by Class'!U59","v":27481.602942496636},{"$f":"'Taxes by Class'!V59","v":24839.091034484081},0,{"$f":"'Taxes by Class'!S73","v":-132.11893207861198},{"$f":"'Taxes by Class'!T73","v":7306.7947541262993},{"$f":"'Taxes by Class'!U73","v":4343.210080920705},{"$f":"'Taxes by Class'!V73","v":13383.196168747259},0,{"$f":"'Taxes by Class'!S87","v":-12285.176863846453},{"$f":"'Taxes by Class'!T87","v":318420.34292895882},{"$f":"'Taxes by Class'!U87","v":1243341.8041179122},{"$f":"'Taxes by Class'!V87","v":782872.70314358582},2332349.6733266106,{"$f":"'Taxes by Class'!S101","v":-8177.2388279922106},{"$f":"'Taxes by Class'!T101","v":308060.93825271243},{"$f":"'Taxes by Class'!U101","v":582521.84787115362},{"$f":"'Taxes by Class'!V101","v":660011.71023995965},{"$f":"SUM(BA115:BD115)-N115","v":-2.0954757928848267E-9},{"$f":"'Taxes by Class'!S115","v":-4463.4588772113548},{"$f":"'Taxes by Class'!T115","v":146826.62298799105},{"$f":"'Taxes by Class'!U115","v":427278.58668056288},{"$f":"'Taxes by Class'!V115","v":278963.78660988336},-2.0954757928848267E-9,{"$f":"'Taxes by Class'!S129","v":308.13059661040467},{"$f":"'Taxes by Class'!T129","v":-3598.3332176999015},{"$f":"'Taxes by Class'!U129","v":-38880.669836564208},{"$f":"'Taxes by Class'!V129","v":-16502.249152794619},8.0035533756017685E-11,{"$f":"'Taxes by Class'!S143","v":2669.7274483130018},{"$f":"'Taxes by Class'!T143","v":-41144.9671266203},{"$f":"'Taxes by Class'!U143","v":-220565.34236731409},{"$f":"'Taxes by Class'!V143","v":-249365.45366210956},6.4028427004814148E-10,{"$f":"'Taxes by Class'!S157","v":113.87339695653024},{"$f":"'Taxes by Class'!T157","v":160710.34485163828},{"$f":"'Taxes by Class'!U157","v":8183.0451263557652},{"$f":"'Taxes by Class'!V157","v":4259.0103374850169},0,4664699.3466531895]
[929,4091,"Income Taxes - State",null,null,"Rate Base",{"$f":"'ROR-Model'!W938","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G116","v":0},0,0,null,null,{"$f":"IF($V116=$W$12,$H116,0)","v":0},{"$f":"IF($V116=$X$12,$H116,0)","v":0},{"$f":"IF($V116=$Y$12,$H116,0)+IF($V116=$Z$12,$H116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$Z$12,$H116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$AB$12,$I116,0)","v":0},{"$f":"IF($V116=$AC$12,$I116,0)","v":0},{"$f":"IF($V116=$AD$12,$I116,0)+IF($V116=$AE$12,$I116,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V116=$AE$12,$I116,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$AG$12,$J116,0)","v":0},{"$f":"IF($V116=$AH$12,$J116,0)","v":0},{"$f":"IF($V116=$AI$12,$J116,0)+IF($V116=$AJ$12,$J116,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V116=$AJ$12,$J116,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$AL$12,$K116,0)","v":0},{"$f":"IF($V116=$AM$12,$K116,0)","v":0},{"$f":"IF($V116=$AN$12,$K116,0)+IF($V116=$AO$12,$K116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$AO$12,$K116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$AQ$12,$L116,0)","v":0},{"$f":"IF($V116=$AR$12,$L116,0)","v":0},{"$f":"IF($V116=$AS$12,$L116,0)+IF($V116=$AT$12,$L116,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V116=$AT$12,$L116,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$AV$12,$M116,0)","v":0},{"$f":"IF($V116=$AW$12,$M116,0)","v":0},{"$f":"IF($V116=$AX$12,$M116,0)+IF($V116=$AY$12,$M116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$AY$12,$M116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$BA$12,$N116,0)","v":0},{"$f":"IF($V116=$BB$12,$N116,0)","v":0},{"$f":"IF($V116=$BC$12,$N116,0)+IF($V116=$BD$12,$N116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$BD$12,$N116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA116:BD116)-N116","v":{"$error":"#REF!"}},{"$f":"IF($V116=$BF$12,$O116,0)","v":0},{"$f":"IF($V116=$BG$12,$O116,0)","v":0},{"$f":"IF($V116=$BH$12,$O116,0)+IF($V116=$BI$12,$O116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$BI$12,$O116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$BK$12,$P116,0)","v":0},{"$f":"IF($V116=$BL$12,$P116,0)","v":0},{"$f":"IF($V116=$BM$12,$P116,0)+IF($V116=$BN$12,$P116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$BN$12,$P116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$BP$12,$Q116,0)","v":0},{"$f":"IF($V116=$BQ$12,$Q116,0)","v":0},{"$f":"IF($V116=$BR$12,$Q116,0)+IF($V116=$BS$12,$Q116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$BS$12,$Q116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V116=$BU$12,$R116,0)","v":0},{"$f":"IF($V116=$BV$12,$R116,0)","v":0},{"$f":"IF($V116=$BW$12,$R116,0)+IF($V116=$BX$12,$R116,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V116=$BX$12,$R116,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[931,4101,"Deferred Income Taxes",null,null,"Rate Base",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G117","v":0},0,0,null,null,{"$f":"IF($V117=$W$12,$H117,0)","v":0},{"$f":"IF($V117=$X$12,$H117,0)","v":0},{"$f":"IF($V117=$Y$12,$H117,0)+IF($V117=$Z$12,$H117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$Z$12,$H117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$AB$12,$I117,0)","v":0},{"$f":"IF($V117=$AC$12,$I117,0)","v":0},{"$f":"IF($V117=$AD$12,$I117,0)+IF($V117=$AE$12,$I117,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V117=$AE$12,$I117,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$AG$12,$J117,0)","v":0},{"$f":"IF($V117=$AH$12,$J117,0)","v":0},{"$f":"IF($V117=$AI$12,$J117,0)+IF($V117=$AJ$12,$J117,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V117=$AJ$12,$J117,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$AL$12,$K117,0)","v":0},{"$f":"IF($V117=$AM$12,$K117,0)","v":0},{"$f":"IF($V117=$AN$12,$K117,0)+IF($V117=$AO$12,$K117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$AO$12,$K117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$AQ$12,$L117,0)","v":0},{"$f":"IF($V117=$AR$12,$L117,0)","v":0},{"$f":"IF($V117=$AS$12,$L117,0)+IF($V117=$AT$12,$L117,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V117=$AT$12,$L117,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$AV$12,$M117,0)","v":0},{"$f":"IF($V117=$AW$12,$M117,0)","v":0},{"$f":"IF($V117=$AX$12,$M117,0)+IF($V117=$AY$12,$M117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$AY$12,$M117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$BA$12,$N117,0)","v":0},{"$f":"IF($V117=$BB$12,$N117,0)","v":0},{"$f":"IF($V117=$BC$12,$N117,0)+IF($V117=$BD$12,$N117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$BD$12,$N117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA117:BD117)-N117","v":{"$error":"#REF!"}},{"$f":"IF($V117=$BF$12,$O117,0)","v":0},{"$f":"IF($V117=$BG$12,$O117,0)","v":0},{"$f":"IF($V117=$BH$12,$O117,0)+IF($V117=$BI$12,$O117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$BI$12,$O117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$BK$12,$P117,0)","v":0},{"$f":"IF($V117=$BL$12,$P117,0)","v":0},{"$f":"IF($V117=$BM$12,$P117,0)+IF($V117=$BN$12,$P117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$BN$12,$P117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$BP$12,$Q117,0)","v":0},{"$f":"IF($V117=$BQ$12,$Q117,0)","v":0},{"$f":"IF($V117=$BR$12,$Q117,0)+IF($V117=$BS$12,$Q117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$BS$12,$Q117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V117=$BU$12,$R117,0)","v":0},{"$f":"IF($V117=$BV$12,$R117,0)","v":0},{"$f":"IF($V117=$BW$12,$R117,0)+IF($V117=$BX$12,$R117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V117=$BX$12,$R117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[933,4111,"Deferred Income Tax Credit",null,null,"Rate Base",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G118","v":0},0,0,null,null,{"$f":"IF($V118=$W$12,$H118,0)","v":0},{"$f":"IF($V118=$X$12,$H118,0)","v":0},{"$f":"IF($V118=$Y$12,$H118,0)+IF($V118=$Z$12,$H118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$Z$12,$H118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$AB$12,$I118,0)","v":0},{"$f":"IF($V118=$AC$12,$I118,0)","v":0},{"$f":"IF($V118=$AD$12,$I118,0)+IF($V118=$AE$12,$I118,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V118=$AE$12,$I118,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$AG$12,$J118,0)","v":0},{"$f":"IF($V118=$AH$12,$J118,0)","v":0},{"$f":"IF($V118=$AI$12,$J118,0)+IF($V118=$AJ$12,$J118,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V118=$AJ$12,$J118,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$AL$12,$K118,0)","v":0},{"$f":"IF($V118=$AM$12,$K118,0)","v":0},{"$f":"IF($V118=$AN$12,$K118,0)+IF($V118=$AO$12,$K118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$AO$12,$K118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$AQ$12,$L118,0)","v":0},{"$f":"IF($V118=$AR$12,$L118,0)","v":0},{"$f":"IF($V118=$AS$12,$L118,0)+IF($V118=$AT$12,$L118,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V118=$AT$12,$L118,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$AV$12,$M118,0)","v":0},{"$f":"IF($V118=$AW$12,$M118,0)","v":0},{"$f":"IF($V118=$AX$12,$M118,0)+IF($V118=$AY$12,$M118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$AY$12,$M118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$BA$12,$N118,0)","v":0},{"$f":"IF($V118=$BB$12,$N118,0)","v":0},{"$f":"IF($V118=$BC$12,$N118,0)+IF($V118=$BD$12,$N118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$BD$12,$N118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA118:BD118)-N118","v":{"$error":"#REF!"}},{"$f":"IF($V118=$BF$12,$O118,0)","v":0},{"$f":"IF($V118=$BG$12,$O118,0)","v":0},{"$f":"IF($V118=$BH$12,$O118,0)+IF($V118=$BI$12,$O118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$BI$12,$O118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$BK$12,$P118,0)","v":0},{"$f":"IF($V118=$BL$12,$P118,0)","v":0},{"$f":"IF($V118=$BM$12,$P118,0)+IF($V118=$BN$12,$P118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$BN$12,$P118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$BP$12,$Q118,0)","v":0},{"$f":"IF($V118=$BQ$12,$Q118,0)","v":0},{"$f":"IF($V118=$BR$12,$Q118,0)+IF($V118=$BS$12,$Q118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$BS$12,$Q118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V118=$BU$12,$R118,0)","v":0},{"$f":"IF($V118=$BV$12,$R118,0)","v":0},{"$f":"IF($V118=$BW$12,$R118,0)+IF($V118=$BX$12,$R118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V118=$BX$12,$R118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[935,4114,"Investment Tax Credit Adjustment",null,null,"Rate Base",{"$f":"'ROR-Model'!W944","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G119","v":0},{"$f":"SUM(H119:R119)","v":0},0,null,null,{"$f":"IF($V119=$W$12,$H119,0)","v":0},{"$f":"IF($V119=$X$12,$H119,0)","v":0},{"$f":"IF($V119=$Y$12,$H119,0)+IF($V119=$Z$12,$H119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$Z$12,$H119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$AB$12,$I119,0)","v":0},{"$f":"IF($V119=$AC$12,$I119,0)","v":0},{"$f":"IF($V119=$AD$12,$I119,0)+IF($V119=$AE$12,$I119,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V119=$AE$12,$I119,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$AG$12,$J119,0)","v":0},{"$f":"IF($V119=$AH$12,$J119,0)","v":0},{"$f":"IF($V119=$AI$12,$J119,0)+IF($V119=$AJ$12,$J119,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V119=$AJ$12,$J119,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$AL$12,$K119,0)","v":0},{"$f":"IF($V119=$AM$12,$K119,0)","v":0},{"$f":"IF($V119=$AN$12,$K119,0)+IF($V119=$AO$12,$K119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$AO$12,$K119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$AQ$12,$L119,0)","v":0},{"$f":"IF($V119=$AR$12,$L119,0)","v":0},{"$f":"IF($V119=$AS$12,$L119,0)+IF($V119=$AT$12,$L119,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V119=$AT$12,$L119,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$AV$12,$M119,0)","v":0},{"$f":"IF($V119=$AW$12,$M119,0)","v":0},{"$f":"IF($V119=$AX$12,$M119,0)+IF($V119=$AY$12,$M119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$AY$12,$M119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$BA$12,$N119,0)","v":0},{"$f":"IF($V119=$BB$12,$N119,0)","v":0},{"$f":"IF($V119=$BC$12,$N119,0)+IF($V119=$BD$12,$N119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$BD$12,$N119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA119:BD119)-N119","v":{"$error":"#REF!"}},{"$f":"IF($V119=$BF$12,$O119,0)","v":0},{"$f":"IF($V119=$BG$12,$O119,0)","v":0},{"$f":"IF($V119=$BH$12,$O119,0)+IF($V119=$BI$12,$O119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$BI$12,$O119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$BK$12,$P119,0)","v":0},{"$f":"IF($V119=$BL$12,$P119,0)","v":0},{"$f":"IF($V119=$BM$12,$P119,0)+IF($V119=$BN$12,$P119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$BN$12,$P119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$BP$12,$Q119,0)","v":0},{"$f":"IF($V119=$BQ$12,$Q119,0)","v":0},{"$f":"IF($V119=$BR$12,$Q119,0)+IF($V119=$BS$12,$Q119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$BS$12,$Q119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V119=$BU$12,$R119,0)","v":0},{"$f":"IF($V119=$BV$12,$R119,0)","v":0},{"$f":"IF($V119=$BW$12,$R119,0)+IF($V119=$BX$12,$R119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V119=$BX$12,$R119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK120:BN120)-P120","v":0}]
[952,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[953,null,null,null,null,"Factor","DNG Related","GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total",{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[957,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W966","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G123","v":0},{"$f":"SUM(H123:R123)","v":0},0,null,"Distribution Plant",{"$f":"IF($V123=$W$12,$H123,0)","v":0},{"$f":"IF($V123=$X$12,$H123,0)","v":0},{"$f":"IF($V123=$Y$12,$H123,0)+IF($V123=$Z$12,$H123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$Z$12,$H123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W123:Z123)-H123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AB$12,$I123,0)","v":0},{"$f":"IF($V123=$AC$12,$I123,0)","v":0},{"$f":"IF($V123=$AD$12,$I123,0)+IF($V123=$AE$12,$I123,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AE$12,$I123,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB123:AE123)-I123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AG$12,$J123,0)","v":0},{"$f":"IF($V123=$AH$12,$J123,0)","v":0},{"$f":"IF($V123=$AI$12,$J123,0)+IF($V123=$AJ$12,$J123,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AJ$12,$J123,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG123:AJ123)-J123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AL$12,$K123,0)","v":0},{"$f":"IF($V123=$AM$12,$K123,0)","v":0},{"$f":"IF($V123=$AN$12,$K123,0)+IF($V123=$AO$12,$K123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AO$12,$K123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL123:AO123)-K123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AQ$12,$L123,0)","v":0},{"$f":"IF($V123=$AR$12,$L123,0)","v":0},{"$f":"IF($V123=$AS$12,$L123,0)+IF($V123=$AT$12,$L123,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AT$12,$L123,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ123:AT123)-L123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AV$12,$M123,0)","v":0},{"$f":"IF($V123=$AW$12,$M123,0)","v":0},{"$f":"IF($V123=$AX$12,$M123,0)+IF($V123=$AY$12,$M123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$AY$12,$M123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV123:AY123)-M123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BA$12,$N123,0)","v":0},{"$f":"IF($V123=$BB$12,$N123,0)","v":0},{"$f":"IF($V123=$BC$12,$N123,0)+IF($V123=$BD$12,$N123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BD$12,$N123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA123:BD123)-N123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BF$12,$O123,0)","v":0},{"$f":"IF($V123=$BG$12,$O123,0)","v":0},{"$f":"IF($V123=$BH$12,$O123,0)+IF($V123=$BI$12,$O123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BI$12,$O123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA123:BD123)-N123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BK$12,$P123,0)","v":0},{"$f":"IF($V123=$BL$12,$P123,0)","v":0},{"$f":"IF($V123=$BM$12,$P123,0)+IF($V123=$BN$12,$P123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BN$12,$P123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V123=$BP$12,$Q123,0)","v":0},{"$f":"IF($V123=$BQ$12,$Q123,0)","v":0},{"$f":"IF($V123=$BR$12,$Q123,0)+IF($V123=$BS$12,$Q123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BS$12,$Q123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP123:BS123)-Q123","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BU$12,$R123,0)","v":0},{"$f":"IF($V123=$BV$12,$R123,0)","v":0},{"$f":"IF($V123=$BW$12,$R123,0)+IF($V123=$BX$12,$R123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V123=$BX$12,$R123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU123:BX123)-R123","v":{"$error":"#REF!"}},{"$f":"SUM(W123:BX123)-S123","v":{"$error":"#REF!"}}]
[958,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W967","v":2110492.0699999998},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G124","v":1832661.7604747936},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G124","v":14763.558355457408},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G124","v":1003.8842578149669},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G124","v":54056.333044240215},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G124","v":75449.253554476309},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G124","v":82053.813206086765},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G124","v":49278.177204758074},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G124","v":1225.2899023724892},2110492.0699999998,0,null,"Distribution Plant",{"$f":"IF($V124=$W$12,$H124,0)","v":0},{"$f":"IF($V124=$X$12,$H124,0)","v":1832661.7604747936},{"$f":"IF($V124=$Y$12,$H124,0)+IF($V124=$Z$12,$H124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$Z$12,$H124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V124=$AB$12,$I124,0)","v":0},{"$f":"IF($V124=$AC$12,$I124,0)","v":0},{"$f":"IF($V124=$AD$12,$I124,0)+IF($V124=$AE$12,$I124,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V124=$AE$12,$I124,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V124=$AG$12,$J124,0)","v":0},{"$f":"IF($V124=$AH$12,$J124,0)","v":0},{"$f":"IF($V124=$AI$12,$J124,0)+IF($V124=$AJ$12,$J124,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V124=$AJ$12,$J124,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V124=$AL$12,$K124,0)","v":0},{"$f":"IF($V124=$AM$12,$K124,0)","v":14763.558355457408},{"$f":"IF($V124=$AN$12,$K124,0)+IF($V124=$AO$12,$K124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$AO$12,$K124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V124=$AQ$12,$L124,0)","v":0},{"$f":"IF($V124=$AR$12,$L124,0)","v":1003.8842578149669},{"$f":"IF($V124=$AS$12,$L124,0)+IF($V124=$AT$12,$L124,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V124=$AT$12,$L124,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V124=$AV$12,$M124,0)","v":0},{"$f":"IF($V124=$AW$12,$M124,0)","v":0},{"$f":"IF($V124=$AX$12,$M124,0)+IF($V124=$AY$12,$M124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$AY$12,$M124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,54056.333044240215,{"$f":"IF($V124=$BC$12,$N124,0)+IF($V124=$BD$12,$N124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$BD$12,$N124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,75449.253554476309,{"$f":"IF($V124=$BH$12,$O124,0)+IF($V124=$BI$12,$O124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$BI$12,$O124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA124:BD124)-N124","v":{"$error":"#REF!"}},0,82053.813206086765,{"$f":"IF($V124=$BM$12,$P124,0)+IF($V124=$BN$12,$P124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$BN$12,$P124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK124:BN124)-P124","v":{"$error":"#REF!"}},{"$f":"IF($V124=$BP$12,$Q124,0)","v":0},{"$f":"IF($V124=$BQ$12,$Q124,0)","v":49278.177204758074},{"$f":"IF($V124=$BR$12,$Q124,0)+IF($V124=$BS$12,$Q124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$BS$12,$Q124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V124=$BU$12,$R124,0)","v":0},{"$f":"IF($V124=$BV$12,$R124,0)","v":1225.2899023724892},{"$f":"IF($V124=$BW$12,$R124,0)+IF($V124=$BX$12,$R124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V124=$BX$12,$R124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[963,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W972","v":5672318.3873739047},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G125","v":5530212.9836383127},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G125","v":127802.28391496526},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G125","v":14303.119820626402},5672318.3873739047,0,null,"Throughput",{"$f":"IF($V125=$W$12,$H125,0)","v":0},{"$f":"IF($V125=$X$12,$H125,0)","v":0},{"$f":"IF($V125=$Y$12,$H125,0)+IF($V125=$Z$12,$H125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$Z$12,$H125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$AB$12,$I125,0)","v":0},{"$f":"IF($V125=$AC$12,$I125,0)","v":0},{"$f":"IF($V125=$AD$12,$I125,0)+IF($V125=$AE$12,$I125,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V125=$AE$12,$I125,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$AG$12,$J125,0)","v":0},{"$f":"IF($V125=$AH$12,$J125,0)","v":0},{"$f":"IF($V125=$AI$12,$J125,0)+IF($V125=$AJ$12,$J125,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V125=$AJ$12,$J125,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$AL$12,$K125,0)","v":0},{"$f":"IF($V125=$AM$12,$K125,0)","v":0},{"$f":"IF($V125=$AN$12,$K125,0)+IF($V125=$AO$12,$K125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$AO$12,$K125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$AQ$12,$L125,0)","v":0},{"$f":"IF($V125=$AR$12,$L125,0)","v":0},{"$f":"IF($V125=$AS$12,$L125,0)+IF($V125=$AT$12,$L125,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V125=$AT$12,$L125,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$AV$12,$M125,0)","v":0},{"$f":"IF($V125=$AW$12,$M125,0)","v":0},{"$f":"IF($V125=$AX$12,$M125,0)+IF($V125=$AY$12,$M125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$AY$12,$M125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$BA$12,$N125,0)","v":0},{"$f":"IF($V125=$BB$12,$N125,0)","v":0},{"$f":"IF($V125=$BC$12,$N125,0)+IF($V125=$BD$12,$N125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$BD$12,$N125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$BF$12,$O125,0)","v":0},{"$f":"IF($V125=$BG$12,$O125,0)","v":0},{"$f":"IF($V125=$BH$12,$O125,0)+IF($V125=$BI$12,$O125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$BI$12,$O125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$BK$12,$P125,0)","v":0},{"$f":"IF($V125=$BL$12,$P125,0)","v":0},{"$f":"IF($V125=$BM$12,$P125,0)+IF($V125=$BN$12,$P125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$BN$12,$P125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK125:BN125)-P125","v":{"$error":"#REF!"}},{"$f":"IF($V125=$BP$12,$Q125,0)","v":0},{"$f":"IF($V125=$BQ$12,$Q125,0)","v":0},{"$f":"IF($V125=$BR$12,$Q125,0)+IF($V125=$BS$12,$Q125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$BS$12,$Q125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V125=$BU$12,$R125,0)","v":0},{"$f":"IF($V125=$BV$12,$R125,0)","v":0},{"$f":"IF($V125=$BW$12,$R125,0)+IF($V125=$BX$12,$R125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V125=$BX$12,$R125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[964,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W973","v":1301328.1369679309},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G126","v":1268726.6947237963},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G126","v":29320.058690200847},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G126","v":3281.3835539337679},1301328.1369679309,0,null,"Throughput",0,0,{"$f":"IF($V126=$Y$12,$H126,0)+IF($V126=$Z$12,$H126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$Z$12,$H126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$AD$12,$I126,0)+IF($V126=$AE$12,$I126,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V126=$AE$12,$I126,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$AI$12,$J126,0)+IF($V126=$AJ$12,$J126,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V126=$AJ$12,$J126,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$AN$12,$K126,0)+IF($V126=$AO$12,$K126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$AO$12,$K126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$AS$12,$L126,0)+IF($V126=$AT$12,$L126,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V126=$AT$12,$L126,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$AX$12,$M126,0)+IF($V126=$AY$12,$M126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$AY$12,$M126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$BC$12,$N126,0)+IF($V126=$BD$12,$N126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$BD$12,$N126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$BH$12,$O126,0)+IF($V126=$BI$12,$O126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$BI$12,$O126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$BM$12,$P126,0)+IF($V126=$BN$12,$P126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$BN$12,$P126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$BR$12,$Q126,0)+IF($V126=$BS$12,$Q126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$BS$12,$Q126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V126=$BW$12,$R126,0)+IF($V126=$BX$12,$R126,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V126=$BX$12,$R126,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[965,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W974","v":47226106.23093877},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G127","v":46042977.140768901},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G127","v":1064045.3910625831},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G127","v":119083.69910728397},47226106.230938762,0,null,"Throughput",0,0,{"$f":"IF($V127=$Y$12,$H127,0)+IF($V127=$Z$12,$H127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$Z$12,$H127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$AD$12,$I127,0)+IF($V127=$AE$12,$I127,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V127=$AE$12,$I127,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$AI$12,$J127,0)+IF($V127=$AJ$12,$J127,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V127=$AJ$12,$J127,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$AN$12,$K127,0)+IF($V127=$AO$12,$K127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$AO$12,$K127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$AS$12,$L127,0)+IF($V127=$AT$12,$L127,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V127=$AT$12,$L127,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$AX$12,$M127,0)+IF($V127=$AY$12,$M127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$AY$12,$M127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$BC$12,$N127,0)+IF($V127=$BD$12,$N127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$BD$12,$N127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$BH$12,$O127,0)+IF($V127=$BI$12,$O127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$BI$12,$O127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$BM$12,$P127,0)+IF($V127=$BN$12,$P127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$BN$12,$P127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$BR$12,$Q127,0)+IF($V127=$BS$12,$Q127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$BS$12,$Q127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V127=$BW$12,$R127,0)+IF($V127=$BX$12,$R127,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V127=$BX$12,$R127,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[966,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W975","v":15583265.571781654},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G128","v":15192866.779900331},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G128","v":351104.57398869254},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G128","v":39294.217892628832},15583265.571781652,0,null,"Throughput",0,0,{"$f":"IF($V128=$Y$12,$H128,0)+IF($V128=$Z$12,$H128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$Z$12,$H128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$AD$12,$I128,0)+IF($V128=$AE$12,$I128,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V128=$AE$12,$I128,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$AI$12,$J128,0)+IF($V128=$AJ$12,$J128,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V128=$AJ$12,$J128,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$AN$12,$K128,0)+IF($V128=$AO$12,$K128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$AO$12,$K128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$AS$12,$L128,0)+IF($V128=$AT$12,$L128,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V128=$AT$12,$L128,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$AX$12,$M128,0)+IF($V128=$AY$12,$M128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$AY$12,$M128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$BC$12,$N128,0)+IF($V128=$BD$12,$N128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$BD$12,$N128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$BH$12,$O128,0)+IF($V128=$BI$12,$O128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$BI$12,$O128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$BM$12,$P128,0)+IF($V128=$BN$12,$P128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$BN$12,$P128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$BR$12,$Q128,0)+IF($V128=$BS$12,$Q128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$BS$12,$Q128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V128=$BW$12,$R128,0)+IF($V128=$BX$12,$R128,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V128=$BX$12,$R128,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[967,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W976","v":2438289.0245526978},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G129","v":2377203.9403604232},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G129","v":54936.779796469928},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G129","v":6148.3043958048238},2438289.0245526978,0,null,"Throughput",0,0,{"$f":"IF($V129=$Y$12,$H129,0)+IF($V129=$Z$12,$H129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$Z$12,$H129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$AD$12,$I129,0)+IF($V129=$AE$12,$I129,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V129=$AE$12,$I129,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$AI$12,$J129,0)+IF($V129=$AJ$12,$J129,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V129=$AJ$12,$J129,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$AN$12,$K129,0)+IF($V129=$AO$12,$K129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$AO$12,$K129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$AS$12,$L129,0)+IF($V129=$AT$12,$L129,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V129=$AT$12,$L129,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$AX$12,$M129,0)+IF($V129=$AY$12,$M129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$AY$12,$M129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$BC$12,$N129,0)+IF($V129=$BD$12,$N129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$BD$12,$N129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$BH$12,$O129,0)+IF($V129=$BI$12,$O129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$BI$12,$O129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$BM$12,$P129,0)+IF($V129=$BN$12,$P129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$BN$12,$P129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$BR$12,$Q129,0)+IF($V129=$BS$12,$Q129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$BS$12,$Q129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V129=$BW$12,$R129,0)+IF($V129=$BX$12,$R129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V129=$BX$12,$R129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[968,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W977","v":51606.470315076644},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G130","v":50313.602426028549},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G130","v":1162.7388169425578},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G130","v":130.12907210553675},51606.470315076644,0,null,"Throughput",0,0,{"$f":"IF($V130=$Y$12,$H130,0)+IF($V130=$Z$12,$H130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$Z$12,$H130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$AD$12,$I130,0)+IF($V130=$AE$12,$I130,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V130=$AE$12,$I130,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$AI$12,$J130,0)+IF($V130=$AJ$12,$J130,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V130=$AJ$12,$J130,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$AN$12,$K130,0)+IF($V130=$AO$12,$K130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$AO$12,$K130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$AS$12,$L130,0)+IF($V130=$AT$12,$L130,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V130=$AT$12,$L130,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$AX$12,$M130,0)+IF($V130=$AY$12,$M130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$AY$12,$M130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$BC$12,$N130,0)+IF($V130=$BD$12,$N130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$BD$12,$N130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$BH$12,$O130,0)+IF($V130=$BI$12,$O130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$BI$12,$O130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$BM$12,$P130,0)+IF($V130=$BN$12,$P130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$BN$12,$P130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$BR$12,$Q130,0)+IF($V130=$BS$12,$Q130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$BS$12,$Q130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V130=$BW$12,$R130,0)+IF($V130=$BX$12,$R130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V130=$BX$12,$R130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[969,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W978","v":109691.23974635979},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G131","v":106943.20678242903},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G131","v":2471.4393670590539},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G131","v":276.59359687170212},109691.23974635977,0,null,"Throughput",0,0,{"$f":"IF($V131=$Y$12,$H131,0)+IF($V131=$Z$12,$H131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$Z$12,$H131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$AD$12,$I131,0)+IF($V131=$AE$12,$I131,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V131=$AE$12,$I131,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$AI$12,$J131,0)+IF($V131=$AJ$12,$J131,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V131=$AJ$12,$J131,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$AN$12,$K131,0)+IF($V131=$AO$12,$K131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$AO$12,$K131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$AS$12,$L131,0)+IF($V131=$AT$12,$L131,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V131=$AT$12,$L131,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$AX$12,$M131,0)+IF($V131=$AY$12,$M131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$AY$12,$M131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$BC$12,$N131,0)+IF($V131=$BD$12,$N131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$BD$12,$N131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$BH$12,$O131,0)+IF($V131=$BI$12,$O131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$BI$12,$O131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$BM$12,$P131,0)+IF($V131=$BN$12,$P131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$BN$12,$P131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$BR$12,$Q131,0)+IF($V131=$BS$12,$Q131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$BS$12,$Q131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V131=$BW$12,$R131,0)+IF($V131=$BX$12,$R131,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V131=$BX$12,$R131,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[976,null,null,null,"Wyoming","Firm Sales",{"$f":"'ROR-Model'!W984","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G132","v":0},{"$f":"SUM(H132:L132)+SUM(N132:R132)","v":0},null,null,"Distribution Plant",{"$f":"IF($V132=$W$12,$H132,0)","v":0},{"$f":"IF($V132=$X$12,$H132,0)","v":0},{"$f":"IF($V132=$Y$12,$H132,0)+IF($V132=$Z$12,$H132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$Z$12,$H132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W132:Z132)-H132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AB$12,$I132,0)","v":0},{"$f":"IF($V132=$AC$12,$I132,0)","v":0},{"$f":"IF($V132=$AD$12,$I132,0)+IF($V132=$AE$12,$I132,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AE$12,$I132,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB132:AE132)-I132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AG$12,$J132,0)","v":0},{"$f":"IF($V132=$AH$12,$J132,0)","v":0},{"$f":"IF($V132=$AI$12,$J132,0)+IF($V132=$AJ$12,$J132,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AJ$12,$J132,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG132:AJ132)-J132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AL$12,$K132,0)","v":0},{"$f":"IF($V132=$AM$12,$K132,0)","v":0},{"$f":"IF($V132=$AN$12,$K132,0)+IF($V132=$AO$12,$K132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AO$12,$K132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL132:AO132)-K132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AQ$12,$L132,0)","v":0},{"$f":"IF($V132=$AR$12,$L132,0)","v":0},{"$f":"IF($V132=$AS$12,$L132,0)+IF($V132=$AT$12,$L132,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AT$12,$L132,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ132:AT132)-L132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AV$12,$M132,0)","v":0},{"$f":"IF($V132=$AW$12,$M132,0)","v":0},{"$f":"IF($V132=$AX$12,$M132,0)+IF($V132=$AY$12,$M132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$AY$12,$M132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV132:AY132)-M132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BA$12,$N132,0)","v":0},{"$f":"IF($V132=$BB$12,$N132,0)","v":0},{"$f":"IF($V132=$BC$12,$N132,0)+IF($V132=$BD$12,$N132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BD$12,$N132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA132:BD132)-N132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BF$12,$O132,0)","v":0},{"$f":"IF($V132=$BG$12,$O132,0)","v":0},{"$f":"IF($V132=$BH$12,$O132,0)+IF($V132=$BI$12,$O132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BI$12,$O132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA132:BD132)-N132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BK$12,$P132,0)","v":0},{"$f":"IF($V132=$BL$12,$P132,0)","v":0},{"$f":"IF($V132=$BM$12,$P132,0)+IF($V132=$BN$12,$P132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BN$12,$P132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK132:BN132)-P132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BP$12,$Q132,0)","v":0},{"$f":"IF($V132=$BQ$12,$Q132,0)","v":0},{"$f":"IF($V132=$BR$12,$Q132,0)+IF($V132=$BS$12,$Q132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BS$12,$Q132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP132:BS132)-Q132","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BU$12,$R132,0)","v":0},{"$f":"IF($V132=$BV$12,$R132,0)","v":0},{"$f":"IF($V132=$BW$12,$R132,0)+IF($V132=$BX$12,$R132,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V132=$BX$12,$R132,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU132:BX132)-R132","v":{"$error":"#REF!"}},{"$f":"SUM(W132:BX132)-S132","v":{"$error":"#REF!"}}]
[977,null,null,null,"Utah","Firm Sales",{"$f":"'ROR-Model'!W985","v":189428181.20000005},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G133","v":184682543.46777335},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G133","v":4267982.2502745688},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G133","v":477655.48195211572},{"$f":"SUM(H133:L133)+SUM(N133:R133)","v":189428181.20000002},null,null,"Distribution Plant",0,184682543.46777335,{"$f":"IF($V133=$Y$12,$H133,0)+IF($V133=$Z$12,$H133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$Z$12,$H133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$AD$12,$I133,0)+IF($V133=$AE$12,$I133,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V133=$AE$12,$I133,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$AI$12,$J133,0)+IF($V133=$AJ$12,$J133,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V133=$AJ$12,$J133,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,4267982.2502745688,{"$f":"IF($V133=$AN$12,$K133,0)+IF($V133=$AO$12,$K133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$AO$12,$K133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$AS$12,$L133,0)+IF($V133=$AT$12,$L133,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V133=$AT$12,$L133,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$AX$12,$M133,0)+IF($V133=$AY$12,$M133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$AY$12,$M133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$BC$12,$N133,0)+IF($V133=$BD$12,$N133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$BD$12,$N133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$BH$12,$O133,0)+IF($V133=$BI$12,$O133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$BI$12,$O133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$BM$12,$P133,0)+IF($V133=$BN$12,$P133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$BN$12,$P133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V133=$BR$12,$Q133,0)+IF($V133=$BS$12,$Q133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$BS$12,$Q133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,477655.48195211572,{"$f":"IF($V133=$BW$12,$R133,0)+IF($V133=$BX$12,$R133,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V133=$BX$12,$R133,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[981,null,null,null,"Wyoming","Firm Sales",{"$f":"'ROR-Model'!W989","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G134","v":0},{"$f":"SUM(H134:L134)+SUM(N134:R134)","v":0},null,null,"Distribution Plant",0,0,{"$f":"IF($V134=$Y$12,$H134,0)+IF($V134=$Z$12,$H134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$Z$12,$H134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W134:Z134)-H134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$AD$12,$I134,0)+IF($V134=$AE$12,$I134,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V134=$AE$12,$I134,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB134:AE134)-I134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$AI$12,$J134,0)+IF($V134=$AJ$12,$J134,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V134=$AJ$12,$J134,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG134:AJ134)-J134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$AN$12,$K134,0)+IF($V134=$AO$12,$K134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$AO$12,$K134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL134:AO134)-K134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$AS$12,$L134,0)+IF($V134=$AT$12,$L134,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V134=$AT$12,$L134,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ134:AT134)-L134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$AX$12,$M134,0)+IF($V134=$AY$12,$M134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$AY$12,$M134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV134:AY134)-M134","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BA$12,$N134,0)","v":0},{"$f":"IF($V134=$BB$12,$N134,0)","v":0},{"$f":"IF($V134=$BC$12,$N134,0)+IF($V134=$BD$12,$N134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BD$12,$N134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA134:BD134)-N134","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BF$12,$O134,0)","v":0},{"$f":"IF($V134=$BG$12,$O134,0)","v":0},{"$f":"IF($V134=$BH$12,$O134,0)+IF($V134=$BI$12,$O134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BI$12,$O134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA134:BD134)-N134","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BK$12,$P134,0)","v":0},{"$f":"IF($V134=$BL$12,$P134,0)","v":0},{"$f":"IF($V134=$BM$12,$P134,0)+IF($V134=$BN$12,$P134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BN$12,$P134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK134:BN134)-P134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$BR$12,$Q134,0)+IF($V134=$BS$12,$Q134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BS$12,$Q134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP134:BS134)-Q134","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V134=$BW$12,$R134,0)+IF($V134=$BX$12,$R134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V134=$BX$12,$R134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU134:BX134)-R134","v":{"$error":"#REF!"}},{"$f":"SUM(W134:BX134)-S134","v":{"$error":"#REF!"}}]
[982,null,null,null,"Utah","Firm Sales",{"$f":"'ROR-Model'!W990","v":14458145.210000003},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G135","v":14095933.426030297},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G135","v":325754.6302628612},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G135","v":36457.153706843608},{"$f":"SUM(H135:L135)+SUM(N135:R135)","v":14458145.210000001},null,null,"Distribution Plant",0,14095933.426030297,{"$f":"IF($V135=$Y$12,$H135,0)+IF($V135=$Z$12,$H135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$Z$12,$H135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$AD$12,$I135,0)+IF($V135=$AE$12,$I135,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V135=$AE$12,$I135,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$AI$12,$J135,0)+IF($V135=$AJ$12,$J135,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V135=$AJ$12,$J135,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,325754.6302628612,{"$f":"IF($V135=$AN$12,$K135,0)+IF($V135=$AO$12,$K135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$AO$12,$K135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$AS$12,$L135,0)+IF($V135=$AT$12,$L135,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V135=$AT$12,$L135,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$AX$12,$M135,0)+IF($V135=$AY$12,$M135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$AY$12,$M135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$BC$12,$N135,0)+IF($V135=$BD$12,$N135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$BD$12,$N135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$BH$12,$O135,0)+IF($V135=$BI$12,$O135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$BI$12,$O135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$BM$12,$P135,0)+IF($V135=$BN$12,$P135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$BN$12,$P135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V135=$BR$12,$Q135,0)+IF($V135=$BS$12,$Q135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$BS$12,$Q135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,36457.153706843608,{"$f":"IF($V135=$BW$12,$R135,0)+IF($V135=$BX$12,$R135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V135=$BX$12,$R135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[986,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W994","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G136","v":0},{"$f":"SUM(H136:R136)","v":0},{"$f":"S136-G136","v":0},null,"Distribution Plant",0,0,{"$f":"IF($V136=$Y$12,$H136,0)+IF($V136=$Z$12,$H136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$Z$12,$H136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$AD$12,$I136,0)+IF($V136=$AE$12,$I136,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V136=$AE$12,$I136,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$AI$12,$J136,0)+IF($V136=$AJ$12,$J136,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V136=$AJ$12,$J136,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$AN$12,$K136,0)+IF($V136=$AO$12,$K136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$AO$12,$K136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$AS$12,$L136,0)+IF($V136=$AT$12,$L136,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V136=$AT$12,$L136,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$AX$12,$M136,0)+IF($V136=$AY$12,$M136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$AY$12,$M136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V136=$BA$12,$N136,0)","v":0},{"$f":"IF($V136=$BB$12,$N136,0)","v":0},{"$f":"IF($V136=$BC$12,$N136,0)+IF($V136=$BD$12,$N136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$BD$12,$N136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V136=$BF$12,$O136,0)","v":0},{"$f":"IF($V136=$BG$12,$O136,0)","v":0},{"$f":"IF($V136=$BH$12,$O136,0)+IF($V136=$BI$12,$O136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$BI$12,$O136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA136:BD136)-N136","v":{"$error":"#REF!"}},{"$f":"IF($V136=$BK$12,$P136,0)","v":0},{"$f":"IF($V136=$BL$12,$P136,0)","v":0},{"$f":"IF($V136=$BM$12,$P136,0)+IF($V136=$BN$12,$P136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$BN$12,$P136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$BR$12,$Q136,0)+IF($V136=$BS$12,$Q136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$BS$12,$Q136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V136=$BW$12,$R136,0)+IF($V136=$BX$12,$R136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V136=$BX$12,$R136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[987,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W995","v":25237347.96100007},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G137","v":21915042.089649424},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G137","v":176543.21693765407},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G137","v":12004.487809824666},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G137","v":646407.77661543014},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G137","v":902225.16939001821},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G137","v":981202.75590939063},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G137","v":589270.39939093508},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G137","v":14652.065297394991},25237347.961000074,0,null,"Distribution Plant",0,21915042.089649424,{"$f":"IF($V137=$Y$12,$H137,0)+IF($V137=$Z$12,$H137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$Z$12,$H137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V137=$AD$12,$I137,0)+IF($V137=$AE$12,$I137,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V137=$AE$12,$I137,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V137=$AI$12,$J137,0)+IF($V137=$AJ$12,$J137,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V137=$AJ$12,$J137,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,176543.21693765407,{"$f":"IF($V137=$AN$12,$K137,0)+IF($V137=$AO$12,$K137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$AO$12,$K137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,12004.487809824666,{"$f":"IF($V137=$AS$12,$L137,0)+IF($V137=$AT$12,$L137,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V137=$AT$12,$L137,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V137=$AX$12,$M137,0)+IF($V137=$AY$12,$M137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$AY$12,$M137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,646407.77661543014,{"$f":"IF($V137=$BC$12,$N137,0)+IF($V137=$BD$12,$N137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$BD$12,$N137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,902225.16939001821,{"$f":"IF($V137=$BH$12,$O137,0)+IF($V137=$BI$12,$O137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$BI$12,$O137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,981202.75590939063,{"$f":"IF($V137=$BM$12,$P137,0)+IF($V137=$BN$12,$P137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$BN$12,$P137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,589270.39939093508,{"$f":"IF($V137=$BR$12,$Q137,0)+IF($V137=$BS$12,$Q137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$BS$12,$Q137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,14652.065297394991,{"$f":"IF($V137=$BW$12,$R137,0)+IF($V137=$BX$12,$R137,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V137=$BX$12,$R137,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[991,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W999","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G138","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V138=$Y$12,$H138,0)+IF($V138=$Z$12,$H138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$Z$12,$H138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$AD$12,$I138,0)+IF($V138=$AE$12,$I138,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V138=$AE$12,$I138,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$AI$12,$J138,0)+IF($V138=$AJ$12,$J138,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V138=$AJ$12,$J138,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$AN$12,$K138,0)+IF($V138=$AO$12,$K138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$AO$12,$K138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$AS$12,$L138,0)+IF($V138=$AT$12,$L138,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V138=$AT$12,$L138,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$AX$12,$M138,0)+IF($V138=$AY$12,$M138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$AY$12,$M138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V138=$BA$12,$N138,0)","v":0},{"$f":"IF($V138=$BB$12,$N138,0)","v":0},{"$f":"IF($V138=$BC$12,$N138,0)+IF($V138=$BD$12,$N138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$BD$12,$N138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V138=$BF$12,$O138,0)","v":0},{"$f":"IF($V138=$BG$12,$O138,0)","v":0},{"$f":"IF($V138=$BH$12,$O138,0)+IF($V138=$BI$12,$O138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$BI$12,$O138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V138=$BK$12,$P138,0)","v":0},{"$f":"IF($V138=$BL$12,$P138,0)","v":0},{"$f":"IF($V138=$BM$12,$P138,0)+IF($V138=$BN$12,$P138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$BN$12,$P138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$BR$12,$Q138,0)+IF($V138=$BS$12,$Q138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$BS$12,$Q138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V138=$BW$12,$R138,0)+IF($V138=$BX$12,$R138,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V138=$BX$12,$R138,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[992,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1000","v":18807171.978804354},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G139","v":16331350.114112392},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G139","v":131562.10580322222},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G139","v":8945.8871473231611},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G139","v":481710.76620370836},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G139","v":672348.93105826818},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G139","v":731203.96822128876},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G139","v":439131.31286576291},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G139","v":10918.893392388725},18807171.978804354,0,null,"Distribution Plant",0,16331350.114112392,{"$f":"IF($V139=$Y$12,$H139,0)+IF($V139=$Z$12,$H139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$Z$12,$H139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V139=$AD$12,$I139,0)+IF($V139=$AE$12,$I139,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V139=$AE$12,$I139,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V139=$AI$12,$J139,0)+IF($V139=$AJ$12,$J139,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V139=$AJ$12,$J139,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,131562.10580322222,{"$f":"IF($V139=$AN$12,$K139,0)+IF($V139=$AO$12,$K139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$AO$12,$K139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,8945.8871473231611,{"$f":"IF($V139=$AS$12,$L139,0)+IF($V139=$AT$12,$L139,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V139=$AT$12,$L139,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V139=$AX$12,$M139,0)+IF($V139=$AY$12,$M139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$AY$12,$M139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V139=$BA$12,$N139,0)","v":0},481710.76620370836,{"$f":"IF($V139=$BC$12,$N139,0)+IF($V139=$BD$12,$N139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$BD$12,$N139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,672348.93105826818,{"$f":"IF($V139=$BH$12,$O139,0)+IF($V139=$BI$12,$O139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$BI$12,$O139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,731203.96822128876,{"$f":"IF($V139=$BM$12,$P139,0)+IF($V139=$BN$12,$P139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$BN$12,$P139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,439131.31286576291,{"$f":"IF($V139=$BR$12,$Q139,0)+IF($V139=$BS$12,$Q139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$BS$12,$Q139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,10918.893392388725,{"$f":"IF($V139=$BW$12,$R139,0)+IF($V139=$BX$12,$R139,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V139=$BX$12,$R139,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[996,null,null,null,"Dist - Wy - Mains - SD","SD Mains",{"$f":"'ROR-Model'!W1004","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G140","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V140=$Y$12,$H140,0)+IF($V140=$Z$12,$H140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$Z$12,$H140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$AD$12,$I140,0)+IF($V140=$AE$12,$I140,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V140=$AE$12,$I140,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$AI$12,$J140,0)+IF($V140=$AJ$12,$J140,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V140=$AJ$12,$J140,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$AN$12,$K140,0)+IF($V140=$AO$12,$K140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$AO$12,$K140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$AS$12,$L140,0)+IF($V140=$AT$12,$L140,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V140=$AT$12,$L140,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$AX$12,$M140,0)+IF($V140=$AY$12,$M140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$AY$12,$M140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V140=$BA$12,$N140,0)","v":0},{"$f":"IF($V140=$BB$12,$N140,0)","v":0},{"$f":"IF($V140=$BC$12,$N140,0)+IF($V140=$BD$12,$N140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$BD$12,$N140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V140=$BF$12,$O140,0)","v":0},{"$f":"IF($V140=$BG$12,$O140,0)","v":0},{"$f":"IF($V140=$BH$12,$O140,0)+IF($V140=$BI$12,$O140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$BI$12,$O140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V140=$BK$12,$P140,0)","v":0},{"$f":"IF($V140=$BL$12,$P140,0)","v":0},{"$f":"IF($V140=$BM$12,$P140,0)+IF($V140=$BN$12,$P140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$BN$12,$P140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$BR$12,$Q140,0)+IF($V140=$BS$12,$Q140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$BS$12,$Q140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V140=$BW$12,$R140,0)+IF($V140=$BX$12,$R140,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V140=$BX$12,$R140,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[997,null,null,null,"Dist - Wy - Mains - LD","Distribution Throughput",{"$f":"'ROR-Model'!W1005","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G141","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V141=$Y$12,$H141,0)+IF($V141=$Z$12,$H141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$Z$12,$H141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$AD$12,$I141,0)+IF($V141=$AE$12,$I141,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V141=$AE$12,$I141,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$AI$12,$J141,0)+IF($V141=$AJ$12,$J141,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V141=$AJ$12,$J141,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$AN$12,$K141,0)+IF($V141=$AO$12,$K141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$AO$12,$K141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$AS$12,$L141,0)+IF($V141=$AT$12,$L141,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V141=$AT$12,$L141,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$AX$12,$M141,0)+IF($V141=$AY$12,$M141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$AY$12,$M141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$BC$12,$N141,0)+IF($V141=$BD$12,$N141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$BD$12,$N141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$BH$12,$O141,0)+IF($V141=$BI$12,$O141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$BI$12,$O141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$BM$12,$P141,0)+IF($V141=$BN$12,$P141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$BN$12,$P141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$BR$12,$Q141,0)+IF($V141=$BS$12,$Q141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$BS$12,$Q141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V141=$BW$12,$R141,0)+IF($V141=$BX$12,$R141,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V141=$BX$12,$R141,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[998,null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1006","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G142","v":0},0,0,null,"Demand",0,0,{"$f":"IF($V142=$Y$12,$H142,0)+IF($V142=$Z$12,$H142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$Z$12,$H142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$AD$12,$I142,0)+IF($V142=$AE$12,$I142,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V142=$AE$12,$I142,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$AI$12,$J142,0)+IF($V142=$AJ$12,$J142,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V142=$AJ$12,$J142,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$AN$12,$K142,0)+IF($V142=$AO$12,$K142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$AO$12,$K142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$AS$12,$L142,0)+IF($V142=$AT$12,$L142,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V142=$AT$12,$L142,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$AX$12,$M142,0)+IF($V142=$AY$12,$M142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$AY$12,$M142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$BC$12,$N142,0)+IF($V142=$BD$12,$N142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$BD$12,$N142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$BH$12,$O142,0)+IF($V142=$BI$12,$O142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$BI$12,$O142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$BM$12,$P142,0)+IF($V142=$BN$12,$P142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$BN$12,$P142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$BR$12,$Q142,0)+IF($V142=$BS$12,$Q142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$BS$12,$Q142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V142=$BW$12,$R142,0)+IF($V142=$BX$12,$R142,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V142=$BX$12,$R142,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1000,null,null,null,"Dist - Ut - Mains - SD","SD Mains",{"$f":"'COS Input'!G43","v":958187869.22244906},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G143","v":955153011.39982355},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G143","v":0},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G143","v":0},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G143","v":727747.47410304728},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G143","v":43017.39698504944},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G143","v":0},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G143","v":1628675.8423964509},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G143","v":478833.82114753145},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G143","v":68509.000038420578},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G143","v":27345.870090824992},{"$f":"VLOOKUP($F143,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G143","v":60728.417864349169},958187869.2224493,0,null,"Distribution Plant",0,955153011.39982355,{"$f":"IF($V143=$Y$12,$H143,0)+IF($V143=$Z$12,$H143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$Z$12,$H143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W143:Z143)-H143","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V143=$AD$12,$I143,0)+IF($V143=$AE$12,$I143,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V143=$AE$12,$I143,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V143=$AI$12,$J143,0)+IF($V143=$AJ$12,$J143,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V143=$AJ$12,$J143,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,727747.47410304728,{"$f":"IF($V143=$AN$12,$K143,0)+IF($V143=$AO$12,$K143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$AO$12,$K143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL143:AO143)-K143","v":{"$error":"#REF!"}},0,43017.39698504944,{"$f":"IF($V143=$AS$12,$L143,0)+IF($V143=$AT$12,$L143,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V143=$AT$12,$L143,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ143:AT143)-L143","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V143=$AX$12,$M143,0)+IF($V143=$AY$12,$M143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$AY$12,$M143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV143:AY143)-M143","v":{"$error":"#REF!"}},{"$f":"IF($V143=$BA$12,$N143,0)","v":0},{"$f":"IF($V143=$BB$12,$N143,0)","v":1628675.8423964509},{"$f":"IF($V143=$BC$12,$N143,0)+IF($V143=$BD$12,$N143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$BD$12,$N143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V143=$BF$12,$O143,0)","v":0},{"$f":"IF($V143=$BG$12,$O143,0)","v":478833.82114753145},{"$f":"IF($V143=$BH$12,$O143,0)+IF($V143=$BI$12,$O143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$BI$12,$O143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V143=$BK$12,$P143,0)","v":0},{"$f":"IF($V143=$BL$12,$P143,0)","v":68509.000038420578},{"$f":"IF($V143=$BM$12,$P143,0)+IF($V143=$BN$12,$P143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$BN$12,$P143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,27345.870090824992,{"$f":"IF($V143=$BR$12,$Q143,0)+IF($V143=$BS$12,$Q143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$BS$12,$Q143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,60728.417864349169,{"$f":"IF($V143=$BW$12,$R143,0)+IF($V143=$BX$12,$R143,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V143=$BX$12,$R143,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(W143:BX143)-S143","v":{"$error":"#REF!"}}]
[1001,null,null,null,"Dist - Ut - Mains - LD","Distribution Throughput",{"$f":"'COS Input'!H43","v":124342563.43670155},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G144","v":100916899.03090669},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G144","v":2177780.6437965259},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G144","v":238763.46011219241},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G144","v":6836807.2301783999},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G144","v":9441360.2796746232},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G144","v":3106440.4567183247},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G144","v":1362971.5039586329},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G144","v":261540.83135614893},124342563.43670154,0,null,"Throughput",0,0,{"$f":"IF($V144=$Y$12,$H144,0)+IF($V144=$Z$12,$H144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$Z$12,$H144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$AD$12,$I144,0)+IF($V144=$AE$12,$I144,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V144=$AE$12,$I144,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$AI$12,$J144,0)+IF($V144=$AJ$12,$J144,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V144=$AJ$12,$J144,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$AN$12,$K144,0)+IF($V144=$AO$12,$K144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$AO$12,$K144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$AS$12,$L144,0)+IF($V144=$AT$12,$L144,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V144=$AT$12,$L144,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$AX$12,$M144,0)+IF($V144=$AY$12,$M144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$AY$12,$M144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$BC$12,$N144,0)+IF($V144=$BD$12,$N144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$BD$12,$N144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$BH$12,$O144,0)+IF($V144=$BI$12,$O144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$BI$12,$O144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$BM$12,$P144,0)+IF($V144=$BN$12,$P144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$BN$12,$P144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$BR$12,$Q144,0)+IF($V144=$BS$12,$Q144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$BS$12,$Q144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V144=$BW$12,$R144,0)+IF($V144=$BX$12,$R144,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V144=$BX$12,$R144,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1002,null,null,null,"Dist - Ut - Mains - Feeders",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'COS Input'!I43","v":1336034415.8866515},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G145","v":999717276.7029177},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G145","v":0},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G145","v":0},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G145","v":16168921.198277997},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G145","v":837614.57066548371},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G145","v":0},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G145","v":57811929.168563403},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G145","v":83731820.00910607},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G145","v":110780368.73175776},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G145","v":65555965.711010128},{"$f":"VLOOKUP($F145,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G145","v":1430519.7943529072},1336034415.8866518,0,null,"Demand",0,0,{"$f":"IF($V145=$Y$12,$H145,0)+IF($V145=$Z$12,$H145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$Z$12,$H145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$AD$12,$I145,0)+IF($V145=$AE$12,$I145,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V145=$AE$12,$I145,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$AI$12,$J145,0)+IF($V145=$AJ$12,$J145,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V145=$AJ$12,$J145,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$AN$12,$K145,0)+IF($V145=$AO$12,$K145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$AO$12,$K145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$AS$12,$L145,0)+IF($V145=$AT$12,$L145,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V145=$AT$12,$L145,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$AX$12,$M145,0)+IF($V145=$AY$12,$M145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$AY$12,$M145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$BC$12,$N145,0)+IF($V145=$BD$12,$N145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$BD$12,$N145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$BH$12,$O145,0)+IF($V145=$BI$12,$O145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$BI$12,$O145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$BM$12,$P145,0)+IF($V145=$BN$12,$P145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$BN$12,$P145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$BR$12,$Q145,0)+IF($V145=$BS$12,$Q145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$BS$12,$Q145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V145=$BW$12,$R145,0)+IF($V145=$BX$12,$R145,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V145=$BX$12,$R145,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1007,null,null,null,"Wyoming",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1015","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G146","v":0},0,0,null,"Demand",0,0,{"$f":"IF($V146=$Y$12,$H146,0)+IF($V146=$Z$12,$H146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$Z$12,$H146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$AD$12,$I146,0)+IF($V146=$AE$12,$I146,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V146=$AE$12,$I146,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$AI$12,$J146,0)+IF($V146=$AJ$12,$J146,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V146=$AJ$12,$J146,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$AN$12,$K146,0)+IF($V146=$AO$12,$K146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$AO$12,$K146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$AS$12,$L146,0)+IF($V146=$AT$12,$L146,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V146=$AT$12,$L146,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$AX$12,$M146,0)+IF($V146=$AY$12,$M146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$AY$12,$M146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V146=$BA$12,$N146,0)","v":0},{"$f":"IF($V146=$BB$12,$N146,0)","v":0},{"$f":"IF($V146=$BC$12,$N146,0)+IF($V146=$BD$12,$N146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$BD$12,$N146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V146=$BF$12,$O146,0)","v":0},{"$f":"IF($V146=$BG$12,$O146,0)","v":0},{"$f":"IF($V146=$BH$12,$O146,0)+IF($V146=$BI$12,$O146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$BI$12,$O146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V146=$BK$12,$P146,0)","v":0},{"$f":"IF($V146=$BL$12,$P146,0)","v":0},{"$f":"IF($V146=$BM$12,$P146,0)+IF($V146=$BN$12,$P146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$BN$12,$P146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$BR$12,$Q146,0)+IF($V146=$BS$12,$Q146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$BS$12,$Q146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V146=$BW$12,$R146,0)+IF($V146=$BX$12,$R146,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V146=$BX$12,$R146,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1008,null,null,null,"Utah",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1016","v":16418815.990008542},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G147","v":12285741.90382999},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G147","v":0},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G147","v":0},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G147","v":198703.37077753659},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G147","v":10293.626678156883},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G147","v":0},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G147","v":710463.30525558849},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G147","v":1028998.4516047552},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G147","v":1361403.9188540932},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G147","v":805631.44576037768},{"$f":"VLOOKUP($F147,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G147","v":17579.96724804274},16418815.990008542,0,null,"Demand",0,0,{"$f":"IF($V147=$Y$12,$H147,0)+IF($V147=$Z$12,$H147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$Z$12,$H147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$AD$12,$I147,0)+IF($V147=$AE$12,$I147,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V147=$AE$12,$I147,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$AI$12,$J147,0)+IF($V147=$AJ$12,$J147,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V147=$AJ$12,$J147,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$AN$12,$K147,0)+IF($V147=$AO$12,$K147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$AO$12,$K147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$AS$12,$L147,0)+IF($V147=$AT$12,$L147,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V147=$AT$12,$L147,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$AX$12,$M147,0)+IF($V147=$AY$12,$M147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$AY$12,$M147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$BC$12,$N147,0)+IF($V147=$BD$12,$N147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$BD$12,$N147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$BH$12,$O147,0)+IF($V147=$BI$12,$O147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$BI$12,$O147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$BM$12,$P147,0)+IF($V147=$BN$12,$P147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$BN$12,$P147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$BR$12,$Q147,0)+IF($V147=$BS$12,$Q147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$BS$12,$Q147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V147=$BW$12,$R147,0)+IF($V147=$BX$12,$R147,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V147=$BX$12,$R147,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1012,null,null,null,"Wyoming",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1020","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G148","v":0},{"$f":"VLOOKUP($F148,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G148","v":0},0,0,null,"Demand",0,0,{"$f":"IF($V148=$Y$12,$H148,0)+IF($V148=$Z$12,$H148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$Z$12,$H148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$AD$12,$I148,0)+IF($V148=$AE$12,$I148,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V148=$AE$12,$I148,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$AI$12,$J148,0)+IF($V148=$AJ$12,$J148,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V148=$AJ$12,$J148,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$AN$12,$K148,0)+IF($V148=$AO$12,$K148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$AO$12,$K148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$AS$12,$L148,0)+IF($V148=$AT$12,$L148,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V148=$AT$12,$L148,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$AX$12,$M148,0)+IF($V148=$AY$12,$M148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$AY$12,$M148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V148=$BA$12,$N148,0)","v":0},{"$f":"IF($V148=$BB$12,$N148,0)","v":0},{"$f":"IF($V148=$BC$12,$N148,0)+IF($V148=$BD$12,$N148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$BD$12,$N148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V148=$BF$12,$O148,0)","v":0},{"$f":"IF($V148=$BG$12,$O148,0)","v":0},{"$f":"IF($V148=$BH$12,$O148,0)+IF($V148=$BI$12,$O148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$BI$12,$O148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V148=$BK$12,$P148,0)","v":0},{"$f":"IF($V148=$BL$12,$P148,0)","v":0},{"$f":"IF($V148=$BM$12,$P148,0)+IF($V148=$BN$12,$P148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$BN$12,$P148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$BR$12,$Q148,0)+IF($V148=$BS$12,$Q148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$BS$12,$Q148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V148=$BW$12,$R148,0)+IF($V148=$BX$12,$R148,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V148=$BX$12,$R148,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1013,null,null,null,"Utah",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1021","v":169161970.9143804},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G149","v":126579183.04596287},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G149","v":2047227.6349594137},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G149","v":106054.55215488769},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G149","v":7319856.2583633596},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G149","v":10601702.720051954},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G149","v":14026454.176967712},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G149","v":8300367.2906962363},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G149","v":181125.23522395713},169161970.91438037,0,null,"Demand",0,0,{"$f":"IF($V149=$Y$12,$H149,0)+IF($V149=$Z$12,$H149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$Z$12,$H149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$AD$12,$I149,0)+IF($V149=$AE$12,$I149,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V149=$AE$12,$I149,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$AI$12,$J149,0)+IF($V149=$AJ$12,$J149,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V149=$AJ$12,$J149,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$AN$12,$K149,0)+IF($V149=$AO$12,$K149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$AO$12,$K149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$AS$12,$L149,0)+IF($V149=$AT$12,$L149,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V149=$AT$12,$L149,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$AX$12,$M149,0)+IF($V149=$AY$12,$M149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$AY$12,$M149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$BC$12,$N149,0)+IF($V149=$BD$12,$N149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$BD$12,$N149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$BH$12,$O149,0)+IF($V149=$BI$12,$O149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$BI$12,$O149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$BM$12,$P149,0)+IF($V149=$BN$12,$P149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$BN$12,$P149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$BR$12,$Q149,0)+IF($V149=$BS$12,$Q149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$BS$12,$Q149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V149=$BW$12,$R149,0)+IF($V149=$BX$12,$R149,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V149=$BX$12,$R149,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1017,null,null,null,"Wyoming","Service Lines",{"$f":"'ROR-Model'!W1025","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G150","v":0},{"$f":"VLOOKUP($F150,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G150","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V150=$Y$12,$H150,0)+IF($V150=$Z$12,$H150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$Z$12,$H150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$AD$12,$I150,0)+IF($V150=$AE$12,$I150,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V150=$AE$12,$I150,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$AI$12,$J150,0)+IF($V150=$AJ$12,$J150,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V150=$AJ$12,$J150,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$AN$12,$K150,0)+IF($V150=$AO$12,$K150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$AO$12,$K150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$AS$12,$L150,0)+IF($V150=$AT$12,$L150,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V150=$AT$12,$L150,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$AX$12,$M150,0)+IF($V150=$AY$12,$M150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$AY$12,$M150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V150=$BA$12,$N150,0)","v":0},{"$f":"IF($V150=$BB$12,$N150,0)","v":0},{"$f":"IF($V150=$BC$12,$N150,0)+IF($V150=$BD$12,$N150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$BD$12,$N150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V150=$BF$12,$O150,0)","v":0},{"$f":"IF($V150=$BG$12,$O150,0)","v":0},{"$f":"IF($V150=$BH$12,$O150,0)+IF($V150=$BI$12,$O150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$BI$12,$O150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V150=$BK$12,$P150,0)","v":0},{"$f":"IF($V150=$BL$12,$P150,0)","v":0},{"$f":"IF($V150=$BM$12,$P150,0)+IF($V150=$BN$12,$P150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$BN$12,$P150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$BR$12,$Q150,0)+IF($V150=$BS$12,$Q150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$BS$12,$Q150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V150=$BW$12,$R150,0)+IF($V150=$BX$12,$R150,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V150=$BX$12,$R150,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1018,null,null,null,"Utah","Service Lines",{"$f":"'ROR-Model'!W1026","v":451651423.35366726},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G151","v":438873906.249008},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G151","v":798462.03695054853},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G151","v":60820.025899626446},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G151","v":2518867.5625464614},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G151","v":4037226.6911048358},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G151","v":2715662.2239530799},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G151","v":2545100.9362388332},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G151","v":101377.62796588226},451651423.3536672,0,null,"Distribution Plant",0,438873906.249008,{"$f":"IF($V151=$Y$12,$H151,0)+IF($V151=$Z$12,$H151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$Z$12,$H151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V151=$AD$12,$I151,0)+IF($V151=$AE$12,$I151,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V151=$AE$12,$I151,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V151=$AI$12,$J151,0)+IF($V151=$AJ$12,$J151,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V151=$AJ$12,$J151,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,798462.03695054853,{"$f":"IF($V151=$AN$12,$K151,0)+IF($V151=$AO$12,$K151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$AO$12,$K151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,60820.025899626446,{"$f":"IF($V151=$AS$12,$L151,0)+IF($V151=$AT$12,$L151,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V151=$AT$12,$L151,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V151=$AX$12,$M151,0)+IF($V151=$AY$12,$M151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$AY$12,$M151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2518867.5625464614,{"$f":"IF($V151=$BC$12,$N151,0)+IF($V151=$BD$12,$N151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$BD$12,$N151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,4037226.6911048358,{"$f":"IF($V151=$BH$12,$O151,0)+IF($V151=$BI$12,$O151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$BI$12,$O151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2715662.2239530799,{"$f":"IF($V151=$BM$12,$P151,0)+IF($V151=$BN$12,$P151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$BN$12,$P151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2545100.9362388332,{"$f":"IF($V151=$BR$12,$Q151,0)+IF($V151=$BS$12,$Q151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$BS$12,$Q151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,101377.62796588226,{"$f":"IF($V151=$BW$12,$R151,0)+IF($V151=$BX$12,$R151,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V151=$BX$12,$R151,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1022,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1030","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G152","v":0},{"$f":"VLOOKUP($F152,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G152","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V152=$Y$12,$H152,0)+IF($V152=$Z$12,$H152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$Z$12,$H152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V152=$AD$12,$I152,0)+IF($V152=$AE$12,$I152,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V152=$AE$12,$I152,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V152=$AI$12,$J152,0)+IF($V152=$AJ$12,$J152,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V152=$AJ$12,$J152,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V152=$AN$12,$K152,0)+IF($V152=$AO$12,$K152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$AO$12,$K152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V152=$AS$12,$L152,0)+IF($V152=$AT$12,$L152,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V152=$AT$12,$L152,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V152=$AX$12,$M152,0)+IF($V152=$AY$12,$M152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$AY$12,$M152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V152=$BA$12,$N152,0)","v":0},{"$f":"IF($V152=$BB$12,$N152,0)","v":0},{"$f":"IF($V152=$BC$12,$N152,0)+IF($V152=$BD$12,$N152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$BD$12,$N152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA152:BD152)-N152","v":{"$error":"#REF!"}},{"$f":"IF($V152=$BF$12,$O152,0)","v":0},{"$f":"IF($V152=$BG$12,$O152,0)","v":0},{"$f":"IF($V152=$BH$12,$O152,0)+IF($V152=$BI$12,$O152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$BI$12,$O152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V152=$BK$12,$P152,0)","v":0},{"$f":"IF($V152=$BL$12,$P152,0)","v":0},{"$f":"IF($V152=$BM$12,$P152,0)+IF($V152=$BN$12,$P152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$BN$12,$P152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V152=$BR$12,$Q152,0)+IF($V152=$BS$12,$Q152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$BS$12,$Q152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP152:BS152)-Q152","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V152=$BW$12,$R152,0)+IF($V152=$BX$12,$R152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V152=$BX$12,$R152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU152:BX152)-R152","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[1023,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1031","v":465929849.17287588},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G153","v":423999601.05258679},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G153","v":2538753.1919457777},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G153","v":373942.4211015139},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G153","v":13333163.851200178},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G153","v":16582660.906538049},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G153","v":5255065.4290106986},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G153","v":3846662.3204927938},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G153","v":0},465929849.17287582,0,null,"Distribution Plant",0,423999601.05258679,{"$f":"IF($V153=$Y$12,$H153,0)+IF($V153=$Z$12,$H153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$Z$12,$H153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V153=$AD$12,$I153,0)+IF($V153=$AE$12,$I153,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V153=$AE$12,$I153,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V153=$AI$12,$J153,0)+IF($V153=$AJ$12,$J153,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V153=$AJ$12,$J153,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2538753.1919457777,{"$f":"IF($V153=$AN$12,$K153,0)+IF($V153=$AO$12,$K153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$AO$12,$K153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,373942.4211015139,{"$f":"IF($V153=$AS$12,$L153,0)+IF($V153=$AT$12,$L153,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V153=$AT$12,$L153,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V153=$AX$12,$M153,0)+IF($V153=$AY$12,$M153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$AY$12,$M153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,13333163.851200178,{"$f":"IF($V153=$BC$12,$N153,0)+IF($V153=$BD$12,$N153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$BD$12,$N153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,16582660.906538049,{"$f":"IF($V153=$BH$12,$O153,0)+IF($V153=$BI$12,$O153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$BI$12,$O153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,5255065.4290106986,{"$f":"IF($V153=$BM$12,$P153,0)+IF($V153=$BN$12,$P153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$BN$12,$P153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,3846662.3204927938,{"$f":"IF($V153=$BR$12,$Q153,0)+IF($V153=$BS$12,$Q153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$BS$12,$Q153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V153=$BW$12,$R153,0)+IF($V153=$BX$12,$R153,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V153=$BX$12,$R153,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1027,null,null,null,"Wyoming","Meters & Regulators",{"$f":"'ROR-Model'!W1035","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G154","v":0},{"$f":"VLOOKUP($F154,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G154","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V154=$Y$12,$H154,0)+IF($V154=$Z$12,$H154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$Z$12,$H154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$AD$12,$I154,0)+IF($V154=$AE$12,$I154,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V154=$AE$12,$I154,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$AI$12,$J154,0)+IF($V154=$AJ$12,$J154,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V154=$AJ$12,$J154,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$AN$12,$K154,0)+IF($V154=$AO$12,$K154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$AO$12,$K154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$AS$12,$L154,0)+IF($V154=$AT$12,$L154,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V154=$AT$12,$L154,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$AX$12,$M154,0)+IF($V154=$AY$12,$M154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$AY$12,$M154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V154=$BA$12,$N154,0)","v":0},{"$f":"IF($V154=$BB$12,$N154,0)","v":0},{"$f":"IF($V154=$BC$12,$N154,0)+IF($V154=$BD$12,$N154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$BD$12,$N154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V154=$BF$12,$O154,0)","v":0},{"$f":"IF($V154=$BG$12,$O154,0)","v":0},{"$f":"IF($V154=$BH$12,$O154,0)+IF($V154=$BI$12,$O154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$BI$12,$O154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V154=$BK$12,$P154,0)","v":0},{"$f":"IF($V154=$BL$12,$P154,0)","v":0},{"$f":"IF($V154=$BM$12,$P154,0)+IF($V154=$BN$12,$P154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$BN$12,$P154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$BR$12,$Q154,0)+IF($V154=$BS$12,$Q154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$BS$12,$Q154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V154=$BW$12,$R154,0)+IF($V154=$BX$12,$R154,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V154=$BX$12,$R154,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1028,null,null,null,"Utah","Meters & Regulators",{"$f":"'ROR-Model'!W1036","v":14227972.935811998},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G155","v":12947560.366180724},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G155","v":77525.214943480925},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G155","v":11418.977892121025},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G155","v":407151.19402714289},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G155","v":506380.20079806069},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G155","v":160472.50210008258},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G155","v":117464.47987038597},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G155","v":0},14227972.935811998,0,null,"Distribution Plant",0,12947560.366180724,{"$f":"IF($V155=$Y$12,$H155,0)+IF($V155=$Z$12,$H155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$Z$12,$H155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V155=$AD$12,$I155,0)+IF($V155=$AE$12,$I155,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V155=$AE$12,$I155,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V155=$AI$12,$J155,0)+IF($V155=$AJ$12,$J155,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V155=$AJ$12,$J155,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,77525.214943480925,{"$f":"IF($V155=$AN$12,$K155,0)+IF($V155=$AO$12,$K155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$AO$12,$K155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,11418.977892121025,{"$f":"IF($V155=$AS$12,$L155,0)+IF($V155=$AT$12,$L155,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V155=$AT$12,$L155,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V155=$AX$12,$M155,0)+IF($V155=$AY$12,$M155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$AY$12,$M155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,407151.19402714289,{"$f":"IF($V155=$BC$12,$N155,0)+IF($V155=$BD$12,$N155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$BD$12,$N155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,506380.20079806069,{"$f":"IF($V155=$BH$12,$O155,0)+IF($V155=$BI$12,$O155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$BI$12,$O155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,160472.50210008258,{"$f":"IF($V155=$BM$12,$P155,0)+IF($V155=$BN$12,$P155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$BN$12,$P155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,117464.47987038597,{"$f":"IF($V155=$BR$12,$Q155,0)+IF($V155=$BS$12,$Q155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$BS$12,$Q155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V155=$BW$12,$R155,0)+IF($V155=$BX$12,$R155,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V155=$BX$12,$R155,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1032,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1040","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G156","v":0},{"$f":"VLOOKUP($F156,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G156","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V156=$Y$12,$H156,0)+IF($V156=$Z$12,$H156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$Z$12,$H156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V156=$AD$12,$I156,0)+IF($V156=$AE$12,$I156,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V156=$AE$12,$I156,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB156:AE156)-I156","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V156=$AI$12,$J156,0)+IF($V156=$AJ$12,$J156,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V156=$AJ$12,$J156,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG156:AJ156)-J156","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V156=$AN$12,$K156,0)+IF($V156=$AO$12,$K156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$AO$12,$K156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL156:AO156)-K156","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V156=$AS$12,$L156,0)+IF($V156=$AT$12,$L156,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V156=$AT$12,$L156,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V156=$AX$12,$M156,0)+IF($V156=$AY$12,$M156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$AY$12,$M156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V156=$BA$12,$N156,0)","v":0},{"$f":"IF($V156=$BB$12,$N156,0)","v":0},{"$f":"IF($V156=$BC$12,$N156,0)+IF($V156=$BD$12,$N156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$BD$12,$N156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V156=$BF$12,$O156,0)","v":0},{"$f":"IF($V156=$BG$12,$O156,0)","v":0},{"$f":"IF($V156=$BH$12,$O156,0)+IF($V156=$BI$12,$O156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$BI$12,$O156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V156=$BK$12,$P156,0)","v":0},{"$f":"IF($V156=$BL$12,$P156,0)","v":0},{"$f":"IF($V156=$BM$12,$P156,0)+IF($V156=$BN$12,$P156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$BN$12,$P156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V156=$BR$12,$Q156,0)+IF($V156=$BS$12,$Q156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$BS$12,$Q156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V156=$BW$12,$R156,0)+IF($V156=$BX$12,$R156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V156=$BX$12,$R156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1033,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1041","v":3714835.7144433302},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G157","v":3225805.7052573301},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G157","v":0},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G157","v":0},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G157","v":25986.448672664959},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G157","v":1767.012132909116},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G157","v":0},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G157","v":95148.614599905472},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G157","v":132803.90185605342},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G157","v":144429.08368958379},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G157","v":86738.223386407932},{"$f":"VLOOKUP($F157,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G157","v":2156.7248484757893},3714835.7144433307,0,null,"Distribution Plant",0,3225805.7052573301,{"$f":"IF($V157=$Y$12,$H157,0)+IF($V157=$Z$12,$H157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$Z$12,$H157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V157=$AD$12,$I157,0)+IF($V157=$AE$12,$I157,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V157=$AE$12,$I157,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V157=$AI$12,$J157,0)+IF($V157=$AJ$12,$J157,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V157=$AJ$12,$J157,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,25986.448672664959,{"$f":"IF($V157=$AN$12,$K157,0)+IF($V157=$AO$12,$K157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$AO$12,$K157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,1767.012132909116,{"$f":"IF($V157=$AS$12,$L157,0)+IF($V157=$AT$12,$L157,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V157=$AT$12,$L157,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V157=$AX$12,$M157,0)+IF($V157=$AY$12,$M157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$AY$12,$M157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,95148.614599905472,{"$f":"IF($V157=$BC$12,$N157,0)+IF($V157=$BD$12,$N157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$BD$12,$N157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,132803.90185605342,{"$f":"IF($V157=$BH$12,$O157,0)+IF($V157=$BI$12,$O157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$BI$12,$O157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,144429.08368958379,{"$f":"IF($V157=$BM$12,$P157,0)+IF($V157=$BN$12,$P157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$BN$12,$P157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,86738.223386407932,{"$f":"IF($V157=$BR$12,$Q157,0)+IF($V157=$BS$12,$Q157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$BS$12,$Q157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,2156.7248484757893,{"$f":"IF($V157=$BW$12,$R157,0)+IF($V157=$BX$12,$R157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V157=$BX$12,$R157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1037,null,null,null,"Wyoming","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1045","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G158","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V158=$Y$12,$H158,0)+IF($V158=$Z$12,$H158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$Z$12,$H158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V158=$AD$12,$I158,0)+IF($V158=$AE$12,$I158,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V158=$AE$12,$I158,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V158=$AI$12,$J158,0)+IF($V158=$AJ$12,$J158,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V158=$AJ$12,$J158,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V158=$AN$12,$K158,0)+IF($V158=$AO$12,$K158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$AO$12,$K158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V158=$AS$12,$L158,0)+IF($V158=$AT$12,$L158,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V158=$AT$12,$L158,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V158=$AX$12,$M158,0)+IF($V158=$AY$12,$M158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$AY$12,$M158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V158=$BA$12,$N158,0)","v":0},{"$f":"IF($V158=$BB$12,$N158,0)","v":0},{"$f":"IF($V158=$BC$12,$N158,0)+IF($V158=$BD$12,$N158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$BD$12,$N158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA158:BD158)-N158","v":{"$error":"#REF!"}},{"$f":"IF($V158=$BF$12,$O158,0)","v":0},{"$f":"IF($V158=$BG$12,$O158,0)","v":0},{"$f":"IF($V158=$BH$12,$O158,0)+IF($V158=$BI$12,$O158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$BI$12,$O158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V158=$BK$12,$P158,0)","v":0},{"$f":"IF($V158=$BL$12,$P158,0)","v":0},{"$f":"IF($V158=$BM$12,$P158,0)+IF($V158=$BN$12,$P158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$BN$12,$P158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK158:BN158)-P158","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V158=$BR$12,$Q158,0)+IF($V158=$BS$12,$Q158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$BS$12,$Q158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V158=$BW$12,$R158,0)+IF($V158=$BX$12,$R158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V158=$BX$12,$R158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1038,null,null,null,"Utah","Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1046","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G159","v":0},{"$f":"VLOOKUP($F159,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G159","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V159=$Y$12,$H159,0)+IF($V159=$Z$12,$H159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$Z$12,$H159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$AD$12,$I159,0)+IF($V159=$AE$12,$I159,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V159=$AE$12,$I159,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$AI$12,$J159,0)+IF($V159=$AJ$12,$J159,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V159=$AJ$12,$J159,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$AN$12,$K159,0)+IF($V159=$AO$12,$K159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$AO$12,$K159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$AS$12,$L159,0)+IF($V159=$AT$12,$L159,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V159=$AT$12,$L159,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$AX$12,$M159,0)+IF($V159=$AY$12,$M159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$AY$12,$M159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$BC$12,$N159,0)+IF($V159=$BD$12,$N159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$BD$12,$N159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$BH$12,$O159,0)+IF($V159=$BI$12,$O159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$BI$12,$O159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$BM$12,$P159,0)+IF($V159=$BN$12,$P159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$BN$12,$P159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$BR$12,$Q159,0)+IF($V159=$BS$12,$Q159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$BS$12,$Q159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V159=$BW$12,$R159,0)+IF($V159=$BX$12,$R159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V159=$BX$12,$R159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1045,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1053","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G160","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V160=$Y$12,$H160,0)+IF($V160=$Z$12,$H160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$Z$12,$H160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$AD$12,$I160,0)+IF($V160=$AE$12,$I160,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V160=$AE$12,$I160,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$AI$12,$J160,0)+IF($V160=$AJ$12,$J160,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V160=$AJ$12,$J160,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$AN$12,$K160,0)+IF($V160=$AO$12,$K160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$AO$12,$K160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$AS$12,$L160,0)+IF($V160=$AT$12,$L160,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V160=$AT$12,$L160,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$AX$12,$M160,0)+IF($V160=$AY$12,$M160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$AY$12,$M160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V160=$BA$12,$N160,0)","v":0},{"$f":"IF($V160=$BB$12,$N160,0)","v":0},{"$f":"IF($V160=$BC$12,$N160,0)+IF($V160=$BD$12,$N160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$BD$12,$N160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V160=$BF$12,$O160,0)","v":0},{"$f":"IF($V160=$BG$12,$O160,0)","v":0},{"$f":"IF($V160=$BH$12,$O160,0)+IF($V160=$BI$12,$O160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$BI$12,$O160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V160=$BK$12,$P160,0)","v":0},{"$f":"IF($V160=$BL$12,$P160,0)","v":0},{"$f":"IF($V160=$BM$12,$P160,0)+IF($V160=$BN$12,$P160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$BN$12,$P160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$BR$12,$Q160,0)+IF($V160=$BS$12,$Q160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$BS$12,$Q160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V160=$BW$12,$R160,0)+IF($V160=$BX$12,$R160,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V160=$BX$12,$R160,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1046,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1054","v":8644311.3100356814},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G161","v":7573388.5856429366},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G161","v":0},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G161","v":0},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G161","v":70102.20733699968},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G161","v":3817.6540819881329},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G161","v":0},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G161","v":205569.89403622149},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G161","v":286924.66145663441},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G161","v":312041.02713068621},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G161","v":187399.12783188024},{"$f":"VLOOKUP($F161,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G161","v":5068.1525183338472},8644311.3100356795,0,null,"Customer",7573388.5856429366,0,{"$f":"IF($V161=$Y$12,$H161,0)+IF($V161=$Z$12,$H161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$Z$12,$H161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V161=$AD$12,$I161,0)+IF($V161=$AE$12,$I161,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V161=$AE$12,$I161,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V161=$AI$12,$J161,0)+IF($V161=$AJ$12,$J161,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V161=$AJ$12,$J161,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},70102.20733699968,0,{"$f":"IF($V161=$AN$12,$K161,0)+IF($V161=$AO$12,$K161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$AO$12,$K161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},3817.6540819881329,0,{"$f":"IF($V161=$AS$12,$L161,0)+IF($V161=$AT$12,$L161,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V161=$AT$12,$L161,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V161=$AX$12,$M161,0)+IF($V161=$AY$12,$M161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$AY$12,$M161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},205569.89403622149,0,{"$f":"IF($V161=$BC$12,$N161,0)+IF($V161=$BD$12,$N161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$BD$12,$N161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},286924.66145663441,0,{"$f":"IF($V161=$BH$12,$O161,0)+IF($V161=$BI$12,$O161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$BI$12,$O161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA161:BD161)-N161","v":{"$error":"#REF!"}},312041.02713068621,0,{"$f":"IF($V161=$BM$12,$P161,0)+IF($V161=$BN$12,$P161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$BN$12,$P161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},187399.12783188024,0,{"$f":"IF($V161=$BR$12,$Q161,0)+IF($V161=$BS$12,$Q161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$BS$12,$Q161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},5068.1525183338472,0,{"$f":"IF($V161=$BW$12,$R161,0)+IF($V161=$BX$12,$R161,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V161=$BX$12,$R161,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1050,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1058","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G162","v":0},0,{"$f":"S162-G162","v":0},null,"Customer",0,0,{"$f":"IF($V162=$Y$12,$H162,0)+IF($V162=$Z$12,$H162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$Z$12,$H162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V162=$AL$12,$K162,0)","v":0},{"$f":"IF($V162=$AM$12,$K162,0)","v":0},{"$f":"IF($V162=$AN$12,$K162,0)+IF($V162=$AO$12,$K162,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V162=$AO$12,$K162,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V162=$AQ$12,$L162,0)","v":0},{"$f":"IF($V162=$AR$12,$L162,0)","v":0},{"$f":"IF($V162=$AS$12,$L162,0)+IF($V162=$AT$12,$L162,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V162=$AT$12,$L162,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V162=$AN$12,$K162,0)+IF($V162=$AO$12,$K162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$AO$12,$K162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V162=$AS$12,$L162,0)+IF($V162=$AT$12,$L162,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V162=$AT$12,$L162,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V162=$AX$12,$M162,0)+IF($V162=$AY$12,$M162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$AY$12,$M162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V162=$BA$12,$N162,0)","v":0},{"$f":"IF($V162=$BB$12,$N162,0)","v":0},{"$f":"IF($V162=$BC$12,$N162,0)+IF($V162=$BD$12,$N162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$BD$12,$N162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V162=$BF$12,$O162,0)","v":0},{"$f":"IF($V162=$BG$12,$O162,0)","v":0},{"$f":"IF($V162=$BH$12,$O162,0)+IF($V162=$BI$12,$O162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$BI$12,$O162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V162=$BK$12,$P162,0)","v":0},{"$f":"IF($V162=$BL$12,$P162,0)","v":0},{"$f":"IF($V162=$BM$12,$P162,0)+IF($V162=$BN$12,$P162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$BN$12,$P162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V162=$BR$12,$Q162,0)+IF($V162=$BS$12,$Q162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$BS$12,$Q162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V162=$BW$12,$R162,0)+IF($V162=$BX$12,$R162,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V162=$BX$12,$R162,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1051,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1059","v":45607510.578994244},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G163","v":39957306.909752972},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G163","v":0},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G163","v":0},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G163","v":369860.25237444433},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G163","v":20141.99774701261},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G163","v":0},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G163","v":1084589.7123227273},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G163","v":1513818.6332513955},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G163","v":1646332.9391458782},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G163","v":988720.48894910677},{"$f":"VLOOKUP($F163,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G163","v":26739.645450704291},45607510.578994244,0,null,"Customer",39957306.909752972,0,{"$f":"IF($V163=$Y$12,$H163,0)+IF($V163=$Z$12,$H163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$Z$12,$H163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V163=$AB$12,$I163,0)","v":0},{"$f":"IF($V163=$AC$12,$I163,0)","v":0},{"$f":"IF($V163=$AD$12,$I163,0)+IF($V163=$AE$12,$I163,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V163=$AE$12,$I163,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V163=$AG$12,$J163,0)","v":0},{"$f":"IF($V163=$AH$12,$J163,0)","v":0},{"$f":"IF($V163=$AI$12,$J163,0)+IF($V163=$AJ$12,$J163,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V163=$AJ$12,$J163,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},369860.25237444433,0,{"$f":"IF($V163=$AN$12,$K163,0)+IF($V163=$AO$12,$K163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$AO$12,$K163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},20141.99774701261,0,{"$f":"IF($V163=$AS$12,$L163,0)+IF($V163=$AT$12,$L163,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V163=$AT$12,$L163,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V163=$AX$12,$M163,0)+IF($V163=$AY$12,$M163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$AY$12,$M163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1084589.7123227273,0,{"$f":"IF($V163=$BC$12,$N163,0)+IF($V163=$BD$12,$N163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$BD$12,$N163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1513818.6332513955,0,{"$f":"IF($V163=$BH$12,$O163,0)+IF($V163=$BI$12,$O163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$BI$12,$O163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1646332.9391458782,0,{"$f":"IF($V163=$BM$12,$P163,0)+IF($V163=$BN$12,$P163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$BN$12,$P163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},988720.48894910677,0,{"$f":"IF($V163=$BR$12,$Q163,0)+IF($V163=$BS$12,$Q163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$BS$12,$Q163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},26739.645450704291,0,{"$f":"IF($V163=$BW$12,$R163,0)+IF($V163=$BX$12,$R163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V163=$BX$12,$R163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1052,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1060","v":55618626.667862453},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G164","v":48728170.151218981},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G164","v":451046.74723400018},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G164","v":24563.284397986663},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G164","v":1322663.5159794416},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G164","v":1846110.7027499569},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G164","v":2007712.676068157},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G164","v":1205750.4357419256},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G164","v":32609.154471998492},55618626.667862453,0,null,"Customer",{"$f":"IF($V164=$W$12,$H164,0)","v":48728170.151218981},{"$f":"IF($V164=$X$12,$H164,0)","v":0},{"$f":"IF($V164=$Y$12,$H164,0)+IF($V164=$Z$12,$H164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$Z$12,$H164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$AB$12,$I164,0)","v":0},{"$f":"IF($V164=$AC$12,$I164,0)","v":0},{"$f":"IF($V164=$AD$12,$I164,0)+IF($V164=$AE$12,$I164,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V164=$AE$12,$I164,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$AG$12,$J164,0)","v":0},{"$f":"IF($V164=$AH$12,$J164,0)","v":0},{"$f":"IF($V164=$AI$12,$J164,0)+IF($V164=$AJ$12,$J164,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V164=$AJ$12,$J164,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$AL$12,$K164,0)","v":451046.74723400018},{"$f":"IF($V164=$AM$12,$K164,0)","v":0},{"$f":"IF($V164=$AN$12,$K164,0)+IF($V164=$AO$12,$K164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$AO$12,$K164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$AQ$12,$L164,0)","v":24563.284397986663},{"$f":"IF($V164=$AR$12,$L164,0)","v":0},{"$f":"IF($V164=$AS$12,$L164,0)+IF($V164=$AT$12,$L164,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V164=$AT$12,$L164,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$AV$12,$M164,0)","v":0},{"$f":"IF($V164=$AW$12,$M164,0)","v":0},{"$f":"IF($V164=$AX$12,$M164,0)+IF($V164=$AY$12,$M164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$AY$12,$M164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1322663.5159794416,0,{"$f":"IF($V164=$BC$12,$N164,0)+IF($V164=$BD$12,$N164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$BD$12,$N164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1846110.7027499569,0,{"$f":"IF($V164=$BH$12,$O164,0)+IF($V164=$BI$12,$O164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$BI$12,$O164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2007712.676068157,0,{"$f":"IF($V164=$BM$12,$P164,0)+IF($V164=$BN$12,$P164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$BN$12,$P164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$BP$12,$Q164,0)","v":1205750.4357419256},{"$f":"IF($V164=$BQ$12,$Q164,0)","v":0},{"$f":"IF($V164=$BR$12,$Q164,0)+IF($V164=$BS$12,$Q164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$BS$12,$Q164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V164=$BU$12,$R164,0)","v":32609.154471998492},{"$f":"IF($V164=$BV$12,$R164,0)","v":0},{"$f":"IF($V164=$BW$12,$R164,0)+IF($V164=$BX$12,$R164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V164=$BX$12,$R164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1056,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1064","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G165","v":0},{"$f":"VLOOKUP($F165,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G165","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V165=$Y$12,$H165,0)+IF($V165=$Z$12,$H165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$Z$12,$H165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V165=$AL$12,$K165,0)","v":0},{"$f":"IF($V165=$AM$12,$K165,0)","v":0},{"$f":"IF($V165=$AN$12,$K165,0)+IF($V165=$AO$12,$K165,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V165=$AO$12,$K165,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V165=$AQ$12,$L165,0)","v":0},{"$f":"IF($V165=$AR$12,$L165,0)","v":0},{"$f":"IF($V165=$AS$12,$L165,0)+IF($V165=$AT$12,$L165,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V165=$AT$12,$L165,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V165=$AN$12,$K165,0)+IF($V165=$AO$12,$K165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$AO$12,$K165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V165=$AS$12,$L165,0)+IF($V165=$AT$12,$L165,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V165=$AT$12,$L165,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V165=$AX$12,$M165,0)+IF($V165=$AY$12,$M165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$AY$12,$M165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V165=$BA$12,$N165,0)","v":0},{"$f":"IF($V165=$BB$12,$N165,0)","v":0},{"$f":"IF($V165=$BC$12,$N165,0)+IF($V165=$BD$12,$N165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$BD$12,$N165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V165=$BF$12,$O165,0)","v":0},{"$f":"IF($V165=$BG$12,$O165,0)","v":0},{"$f":"IF($V165=$BH$12,$O165,0)+IF($V165=$BI$12,$O165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$BI$12,$O165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V165=$BK$12,$P165,0)","v":0},{"$f":"IF($V165=$BL$12,$P165,0)","v":0},{"$f":"IF($V165=$BM$12,$P165,0)+IF($V165=$BN$12,$P165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$BN$12,$P165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V165=$BR$12,$Q165,0)+IF($V165=$BS$12,$Q165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$BS$12,$Q165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V165=$BW$12,$R165,0)+IF($V165=$BX$12,$R165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V165=$BX$12,$R165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1057,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1065","v":13682050.989029817},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G166","v":11987014.936424745},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G166","v":0},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G166","v":0},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G166","v":110956.4360685213},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G166","v":6042.5100317244178},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G166","v":0},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G166","v":325372.1055542861},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G166","v":454138.87899920926},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G166","v":493892.58331253484},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G166","v":296611.76354428619},{"$f":"VLOOKUP($F166,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G166","v":8021.7750945086391},13682050.989029817,0,null,"Customer",11987014.936424745,0,{"$f":"IF($V166=$Y$12,$H166,0)+IF($V166=$Z$12,$H166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$Z$12,$H166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V166=$AB$12,$I166,0)","v":0},{"$f":"IF($V166=$AC$12,$I166,0)","v":0},{"$f":"IF($V166=$AD$12,$I166,0)+IF($V166=$AE$12,$I166,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V166=$AE$12,$I166,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V166=$AG$12,$J166,0)","v":0},{"$f":"IF($V166=$AH$12,$J166,0)","v":0},{"$f":"IF($V166=$AI$12,$J166,0)+IF($V166=$AJ$12,$J166,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V166=$AJ$12,$J166,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},110956.4360685213,0,{"$f":"IF($V166=$AN$12,$K166,0)+IF($V166=$AO$12,$K166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$AO$12,$K166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6042.5100317244178,0,{"$f":"IF($V166=$AS$12,$L166,0)+IF($V166=$AT$12,$L166,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V166=$AT$12,$L166,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V166=$AX$12,$M166,0)+IF($V166=$AY$12,$M166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$AY$12,$M166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},325372.1055542861,0,{"$f":"IF($V166=$BC$12,$N166,0)+IF($V166=$BD$12,$N166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$BD$12,$N166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},454138.87899920926,0,{"$f":"IF($V166=$BH$12,$O166,0)+IF($V166=$BI$12,$O166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$BI$12,$O166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},493892.58331253484,0,{"$f":"IF($V166=$BM$12,$P166,0)+IF($V166=$BN$12,$P166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$BN$12,$P166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},296611.76354428619,0,{"$f":"IF($V166=$BR$12,$Q166,0)+IF($V166=$BS$12,$Q166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$BS$12,$Q166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},8021.7750945086391,0,{"$f":"IF($V166=$BW$12,$R166,0)+IF($V166=$BX$12,$R166,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V166=$BX$12,$R166,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1058,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1066","v":30456024.388092458},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G167","v":26682901.528206326},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G167","v":246987.23353890449},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G167","v":13450.529678558205},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G167","v":724273.0486760895},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G167","v":1010905.8053847854},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G167","v":1099396.9087328452},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G167","v":660252.99215322244},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G167","v":17856.341721722507},30456024.388092451,0,null,"Customer",26682901.528206326,0,{"$f":"IF($V167=$Y$12,$H167,0)+IF($V167=$Z$12,$H167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$Z$12,$H167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V167=$AD$12,$I167,0)+IF($V167=$AE$12,$I167,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V167=$AE$12,$I167,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V167=$AI$12,$J167,0)+IF($V167=$AJ$12,$J167,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V167=$AJ$12,$J167,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},246987.23353890449,0,{"$f":"IF($V167=$AN$12,$K167,0)+IF($V167=$AO$12,$K167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$AO$12,$K167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},13450.529678558205,0,{"$f":"IF($V167=$AS$12,$L167,0)+IF($V167=$AT$12,$L167,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V167=$AT$12,$L167,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V167=$AX$12,$M167,0)+IF($V167=$AY$12,$M167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$AY$12,$M167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},724273.0486760895,0,{"$f":"IF($V167=$BC$12,$N167,0)+IF($V167=$BD$12,$N167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$BD$12,$N167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1010905.8053847854,0,{"$f":"IF($V167=$BH$12,$O167,0)+IF($V167=$BI$12,$O167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$BI$12,$O167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1099396.9087328452,0,{"$f":"IF($V167=$BM$12,$P167,0)+IF($V167=$BN$12,$P167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$BN$12,$P167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},660252.99215322244,0,{"$f":"IF($V167=$BR$12,$Q167,0)+IF($V167=$BS$12,$Q167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$BS$12,$Q167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},17856.341721722507,0,{"$f":"IF($V167=$BW$12,$R167,0)+IF($V167=$BX$12,$R167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V167=$BX$12,$R167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1062,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1070","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G168","v":0},{"$f":"VLOOKUP($F168,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G168","v":0},{"$f":"SUM(H168:R168)","v":0},0,null,"Customer",0,0,{"$f":"IF($V168=$Y$12,$H168,0)+IF($V168=$Z$12,$H168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$Z$12,$H168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$AD$12,$I168,0)+IF($V168=$AE$12,$I168,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V168=$AE$12,$I168,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$AI$12,$J168,0)+IF($V168=$AJ$12,$J168,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V168=$AJ$12,$J168,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$AN$12,$K168,0)+IF($V168=$AO$12,$K168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$AO$12,$K168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$AS$12,$L168,0)+IF($V168=$AT$12,$L168,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V168=$AT$12,$L168,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$AX$12,$M168,0)+IF($V168=$AY$12,$M168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$AY$12,$M168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V168=$BA$12,$N168,0)","v":0},{"$f":"IF($V168=$BB$12,$N168,0)","v":0},{"$f":"IF($V168=$BC$12,$N168,0)+IF($V168=$BD$12,$N168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$BD$12,$N168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V168=$BF$12,$O168,0)","v":0},{"$f":"IF($V168=$BG$12,$O168,0)","v":0},{"$f":"IF($V168=$BH$12,$O168,0)+IF($V168=$BI$12,$O168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$BI$12,$O168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V168=$BK$12,$P168,0)","v":0},{"$f":"IF($V168=$BL$12,$P168,0)","v":0},{"$f":"IF($V168=$BM$12,$P168,0)+IF($V168=$BN$12,$P168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$BN$12,$P168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$BR$12,$Q168,0)+IF($V168=$BS$12,$Q168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$BS$12,$Q168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V168=$BW$12,$R168,0)+IF($V168=$BX$12,$R168,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V168=$BX$12,$R168,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1063,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1071","v":64033778.320534162},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G169","v":56100789.112640344},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G169","v":519290.55345173954},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G169","v":28279.732927561741},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G169","v":1522783.776749101},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G169","v":2125429.025800854},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G169","v":2311481.5329476683},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G169","v":1388181.6351427226},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G169","v":37542.950874163616},64033778.320534155,0,null,"Customer",56100789.112640344,0,{"$f":"IF($V169=$Y$12,$H169,0)+IF($V169=$Z$12,$H169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$Z$12,$H169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W169:Z169)-H169","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V169=$AD$12,$I169,0)+IF($V169=$AE$12,$I169,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V169=$AE$12,$I169,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V169=$AI$12,$J169,0)+IF($V169=$AJ$12,$J169,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V169=$AJ$12,$J169,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},519290.55345173954,0,{"$f":"IF($V169=$AN$12,$K169,0)+IF($V169=$AO$12,$K169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$AO$12,$K169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL169:AO169)-K169","v":{"$error":"#REF!"}},28279.732927561741,0,{"$f":"IF($V169=$AS$12,$L169,0)+IF($V169=$AT$12,$L169,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V169=$AT$12,$L169,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ169:AT169)-L169","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V169=$AX$12,$M169,0)+IF($V169=$AY$12,$M169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$AY$12,$M169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV169:AY169)-M169","v":{"$error":"#REF!"}},1522783.776749101,0,{"$f":"IF($V169=$BC$12,$N169,0)+IF($V169=$BD$12,$N169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$BD$12,$N169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2125429.025800854,0,{"$f":"IF($V169=$BH$12,$O169,0)+IF($V169=$BI$12,$O169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$BI$12,$O169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2311481.5329476683,0,{"$f":"IF($V169=$BM$12,$P169,0)+IF($V169=$BN$12,$P169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$BN$12,$P169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1388181.6351427226,0,{"$f":"IF($V169=$BR$12,$Q169,0)+IF($V169=$BS$12,$Q169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$BS$12,$Q169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP169:BS169)-Q169","v":{"$error":"#REF!"}},37542.950874163616,0,{"$f":"IF($V169=$BW$12,$R169,0)+IF($V169=$BX$12,$R169,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V169=$BX$12,$R169,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU169:BX169)-R169","v":{"$error":"#REF!"}},{"$f":"SUM(W169:BX169)-S169","v":{"$error":"#REF!"}}]
[1064,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1072","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G170","v":0},{"$f":"VLOOKUP($F170,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G170","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V170=$Y$12,$H170,0)+IF($V170=$Z$12,$H170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$Z$12,$H170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$AD$12,$I170,0)+IF($V170=$AE$12,$I170,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V170=$AE$12,$I170,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$AI$12,$J170,0)+IF($V170=$AJ$12,$J170,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V170=$AJ$12,$J170,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$AN$12,$K170,0)+IF($V170=$AO$12,$K170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$AO$12,$K170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$AS$12,$L170,0)+IF($V170=$AT$12,$L170,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V170=$AT$12,$L170,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$AX$12,$M170,0)+IF($V170=$AY$12,$M170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$AY$12,$M170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$BC$12,$N170,0)+IF($V170=$BD$12,$N170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$BD$12,$N170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$BH$12,$O170,0)+IF($V170=$BI$12,$O170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$BI$12,$O170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$BM$12,$P170,0)+IF($V170=$BN$12,$P170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$BN$12,$P170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$BR$12,$Q170,0)+IF($V170=$BS$12,$Q170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$BS$12,$Q170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V170=$BW$12,$R170,0)+IF($V170=$BX$12,$R170,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V170=$BX$12,$R170,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1068,null,null,null,"Wyoming","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1076","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G171","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V171=$Y$12,$H171,0)+IF($V171=$Z$12,$H171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$Z$12,$H171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$AD$12,$I171,0)+IF($V171=$AE$12,$I171,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V171=$AE$12,$I171,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$AI$12,$J171,0)+IF($V171=$AJ$12,$J171,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V171=$AJ$12,$J171,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$AN$12,$K171,0)+IF($V171=$AO$12,$K171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$AO$12,$K171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$AS$12,$L171,0)+IF($V171=$AT$12,$L171,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V171=$AT$12,$L171,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$AX$12,$M171,0)+IF($V171=$AY$12,$M171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$AY$12,$M171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V171=$BA$12,$N171,0)","v":0},{"$f":"IF($V171=$BB$12,$N171,0)","v":0},{"$f":"IF($V171=$BC$12,$N171,0)+IF($V171=$BD$12,$N171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$BD$12,$N171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V171=$BF$12,$O171,0)","v":0},{"$f":"IF($V171=$BG$12,$O171,0)","v":0},{"$f":"IF($V171=$BH$12,$O171,0)+IF($V171=$BI$12,$O171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$BI$12,$O171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V171=$BK$12,$P171,0)","v":0},{"$f":"IF($V171=$BL$12,$P171,0)","v":0},{"$f":"IF($V171=$BM$12,$P171,0)+IF($V171=$BN$12,$P171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$BN$12,$P171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$BR$12,$Q171,0)+IF($V171=$BS$12,$Q171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$BS$12,$Q171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V171=$BW$12,$R171,0)+IF($V171=$BX$12,$R171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V171=$BX$12,$R171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1069,null,null,null,"Utah","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1077","v":52487.310000000005},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G172","v":28950.263944783452},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G172","v":0},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G172","v":0},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G172","v":267.97481504717808},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G172","v":14.593479797531572},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G172","v":0},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G172","v":785.81768572284955},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G172","v":1096.8068768033543},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G172","v":1192.8174548127711},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G172","v":716.35756602268339},{"$f":"VLOOKUP($F172,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G172","v":19462.678177010192},52487.310000000012,0,null,"Customer",28950.263944783452,0,{"$f":"IF($V172=$Y$12,$H172,0)+IF($V172=$Z$12,$H172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$Z$12,$H172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V172=$AD$12,$I172,0)+IF($V172=$AE$12,$I172,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V172=$AE$12,$I172,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V172=$AI$12,$J172,0)+IF($V172=$AJ$12,$J172,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V172=$AJ$12,$J172,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},267.97481504717808,0,{"$f":"IF($V172=$AN$12,$K172,0)+IF($V172=$AO$12,$K172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$AO$12,$K172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},14.593479797531572,0,{"$f":"IF($V172=$AS$12,$L172,0)+IF($V172=$AT$12,$L172,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V172=$AT$12,$L172,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V172=$AX$12,$M172,0)+IF($V172=$AY$12,$M172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$AY$12,$M172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},785.81768572284955,0,{"$f":"IF($V172=$BC$12,$N172,0)+IF($V172=$BD$12,$N172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$BD$12,$N172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1096.8068768033543,0,{"$f":"IF($V172=$BH$12,$O172,0)+IF($V172=$BI$12,$O172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$BI$12,$O172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1192.8174548127711,0,{"$f":"IF($V172=$BM$12,$P172,0)+IF($V172=$BN$12,$P172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$BN$12,$P172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},716.35756602268339,0,{"$f":"IF($V172=$BR$12,$Q172,0)+IF($V172=$BS$12,$Q172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$BS$12,$Q172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},19462.678177010192,0,{"$f":"IF($V172=$BW$12,$R172,0)+IF($V172=$BX$12,$R172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V172=$BX$12,$R172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1073,null,null,null,"Wyoming","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1081","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G173","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V173=$Y$12,$H173,0)+IF($V173=$Z$12,$H173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$Z$12,$H173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$AD$12,$I173,0)+IF($V173=$AE$12,$I173,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V173=$AE$12,$I173,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$AI$12,$J173,0)+IF($V173=$AJ$12,$J173,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V173=$AJ$12,$J173,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$AN$12,$K173,0)+IF($V173=$AO$12,$K173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$AO$12,$K173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$AS$12,$L173,0)+IF($V173=$AT$12,$L173,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V173=$AT$12,$L173,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$AX$12,$M173,0)+IF($V173=$AY$12,$M173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$AY$12,$M173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V173=$BA$12,$N173,0)","v":0},{"$f":"IF($V173=$BB$12,$N173,0)","v":0},{"$f":"IF($V173=$BC$12,$N173,0)+IF($V173=$BD$12,$N173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$BD$12,$N173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V173=$BF$12,$O173,0)","v":0},{"$f":"IF($V173=$BG$12,$O173,0)","v":0},{"$f":"IF($V173=$BH$12,$O173,0)+IF($V173=$BI$12,$O173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$BI$12,$O173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V173=$BK$12,$P173,0)","v":0},{"$f":"IF($V173=$BL$12,$P173,0)","v":0},{"$f":"IF($V173=$BM$12,$P173,0)+IF($V173=$BN$12,$P173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$BN$12,$P173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$BR$12,$Q173,0)+IF($V173=$BS$12,$Q173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$BS$12,$Q173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V173=$BW$12,$R173,0)+IF($V173=$BX$12,$R173,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V173=$BX$12,$R173,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1074,null,null,null,"Utah","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1082","v":42656546.705530979},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G174","v":23527940.107772805},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G174","v":0},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G174","v":0},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G174","v":217783.69312441384},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G174","v":11860.151579107944},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G174","v":0},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G174","v":638635.67809188529},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G174","v":891377.24465799145},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G174","v":969405.24237941601},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G174","v":582185.29341486702},{"$f":"VLOOKUP($F174,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G174","v":15817359.294510495},42656546.705530979,0,null,"Distribution Plant",0,23527940.107772805,{"$f":"IF($V174=$Y$12,$H174,0)+IF($V174=$Z$12,$H174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$Z$12,$H174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V174=$AD$12,$I174,0)+IF($V174=$AE$12,$I174,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V174=$AE$12,$I174,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V174=$AI$12,$J174,0)+IF($V174=$AJ$12,$J174,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V174=$AJ$12,$J174,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,217783.69312441384,{"$f":"IF($V174=$AN$12,$K174,0)+IF($V174=$AO$12,$K174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$AO$12,$K174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,11860.151579107944,{"$f":"IF($V174=$AS$12,$L174,0)+IF($V174=$AT$12,$L174,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V174=$AT$12,$L174,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V174=$AX$12,$M174,0)+IF($V174=$AY$12,$M174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$AY$12,$M174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,638635.67809188529,{"$f":"IF($V174=$BC$12,$N174,0)+IF($V174=$BD$12,$N174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$BD$12,$N174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,891377.24465799145,{"$f":"IF($V174=$BH$12,$O174,0)+IF($V174=$BI$12,$O174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$BI$12,$O174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,969405.24237941601,{"$f":"IF($V174=$BM$12,$P174,0)+IF($V174=$BN$12,$P174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$BN$12,$P174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,582185.29341486702,{"$f":"IF($V174=$BR$12,$Q174,0)+IF($V174=$BS$12,$Q174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$BS$12,$Q174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,15817359.294510495,{"$f":"IF($V174=$BW$12,$R174,0)+IF($V174=$BX$12,$R174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V174=$BX$12,$R174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1075,null,null,null,"General","Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G175","v":0},{"$f":"VLOOKUP($F175,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G175","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V175=$Y$12,$H175,0)+IF($V175=$Z$12,$H175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$Z$12,$H175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$AD$12,$I175,0)+IF($V175=$AE$12,$I175,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V175=$AE$12,$I175,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$AI$12,$J175,0)+IF($V175=$AJ$12,$J175,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V175=$AJ$12,$J175,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$AN$12,$K175,0)+IF($V175=$AO$12,$K175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$AO$12,$K175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$AS$12,$L175,0)+IF($V175=$AT$12,$L175,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V175=$AT$12,$L175,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$AX$12,$M175,0)+IF($V175=$AY$12,$M175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$AY$12,$M175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$BC$12,$N175,0)+IF($V175=$BD$12,$N175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$BD$12,$N175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$BH$12,$O175,0)+IF($V175=$BI$12,$O175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$BI$12,$O175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$BM$12,$P175,0)+IF($V175=$BN$12,$P175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$BN$12,$P175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$BR$12,$Q175,0)+IF($V175=$BS$12,$Q175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$BS$12,$Q175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V175=$BW$12,$R175,0)+IF($V175=$BX$12,$R175,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V175=$BX$12,$R175,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1079,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1087","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G176","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V176=$Y$12,$H176,0)+IF($V176=$Z$12,$H176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$Z$12,$H176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$AD$12,$I176,0)+IF($V176=$AE$12,$I176,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V176=$AE$12,$I176,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$AI$12,$J176,0)+IF($V176=$AJ$12,$J176,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V176=$AJ$12,$J176,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$AN$12,$K176,0)+IF($V176=$AO$12,$K176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$AO$12,$K176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$AS$12,$L176,0)+IF($V176=$AT$12,$L176,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V176=$AT$12,$L176,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$AX$12,$M176,0)+IF($V176=$AY$12,$M176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$AY$12,$M176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V176=$BA$12,$N176,0)","v":0},{"$f":"IF($V176=$BB$12,$N176,0)","v":0},{"$f":"IF($V176=$BC$12,$N176,0)+IF($V176=$BD$12,$N176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$BD$12,$N176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V176=$BF$12,$O176,0)","v":0},{"$f":"IF($V176=$BG$12,$O176,0)","v":0},{"$f":"IF($V176=$BH$12,$O176,0)+IF($V176=$BI$12,$O176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$BI$12,$O176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V176=$BK$12,$P176,0)","v":0},{"$f":"IF($V176=$BL$12,$P176,0)","v":0},{"$f":"IF($V176=$BM$12,$P176,0)+IF($V176=$BN$12,$P176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$BN$12,$P176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$BR$12,$Q176,0)+IF($V176=$BS$12,$Q176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$BS$12,$Q176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V176=$BW$12,$R176,0)+IF($V176=$BX$12,$R176,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V176=$BX$12,$R176,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1080,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1088","v":3.637978807091713E-12},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G177","v":3.1872784521830876E-12},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G177","v":0},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G177","v":0},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G177","v":2.9502679331582439E-14},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G177","v":1.6066687263976692E-15},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G177","v":0},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G177","v":8.6514574852438524E-14},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G177","v":1.207529206403479E-13},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G177","v":1.3132320238474623E-13},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G177","v":7.8867365029804437E-14},{"$f":"VLOOKUP($F177,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G177","v":2.1329439433077202E-15},3.6379788070917121E-12,0,null,"Customer",3.1872784521830876E-12,0,{"$f":"IF($V177=$Y$12,$H177,0)+IF($V177=$Z$12,$H177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$Z$12,$H177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V177=$AD$12,$I177,0)+IF($V177=$AE$12,$I177,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V177=$AE$12,$I177,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V177=$AI$12,$J177,0)+IF($V177=$AJ$12,$J177,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V177=$AJ$12,$J177,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},2.9502679331582439E-14,0,{"$f":"IF($V177=$AN$12,$K177,0)+IF($V177=$AO$12,$K177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$AO$12,$K177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1.6066687263976692E-15,0,{"$f":"IF($V177=$AS$12,$L177,0)+IF($V177=$AT$12,$L177,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V177=$AT$12,$L177,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V177=$AX$12,$M177,0)+IF($V177=$AY$12,$M177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$AY$12,$M177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},8.6514574852438524E-14,0,{"$f":"IF($V177=$BC$12,$N177,0)+IF($V177=$BD$12,$N177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$BD$12,$N177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1.207529206403479E-13,0,{"$f":"IF($V177=$BH$12,$O177,0)+IF($V177=$BI$12,$O177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$BI$12,$O177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1.3132320238474623E-13,0,{"$f":"IF($V177=$BM$12,$P177,0)+IF($V177=$BN$12,$P177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$BN$12,$P177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},7.8867365029804437E-14,0,{"$f":"IF($V177=$BR$12,$Q177,0)+IF($V177=$BS$12,$Q177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$BS$12,$Q177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2.1329439433077202E-15,0,{"$f":"IF($V177=$BW$12,$R177,0)+IF($V177=$BX$12,$R177,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V177=$BX$12,$R177,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1081,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G178","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V178=$Y$12,$H178,0)+IF($V178=$Z$12,$H178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$Z$12,$H178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$AD$12,$I178,0)+IF($V178=$AE$12,$I178,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V178=$AE$12,$I178,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$AI$12,$J178,0)+IF($V178=$AJ$12,$J178,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V178=$AJ$12,$J178,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$AN$12,$K178,0)+IF($V178=$AO$12,$K178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$AO$12,$K178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$AS$12,$L178,0)+IF($V178=$AT$12,$L178,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V178=$AT$12,$L178,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$AX$12,$M178,0)+IF($V178=$AY$12,$M178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$AY$12,$M178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$BC$12,$N178,0)+IF($V178=$BD$12,$N178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$BD$12,$N178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$BH$12,$O178,0)+IF($V178=$BI$12,$O178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$BI$12,$O178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$BM$12,$P178,0)+IF($V178=$BN$12,$P178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$BN$12,$P178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$BR$12,$Q178,0)+IF($V178=$BS$12,$Q178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$BS$12,$Q178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V178=$BW$12,$R178,0)+IF($V178=$BX$12,$R178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V178=$BX$12,$R178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1085,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1093","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G179","v":0},{"$f":"VLOOKUP($F179,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G179","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V179=$Y$12,$H179,0)+IF($V179=$Z$12,$H179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$Z$12,$H179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$AD$12,$I179,0)+IF($V179=$AE$12,$I179,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V179=$AE$12,$I179,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$AI$12,$J179,0)+IF($V179=$AJ$12,$J179,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V179=$AJ$12,$J179,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$AN$12,$K179,0)+IF($V179=$AO$12,$K179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$AO$12,$K179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$AS$12,$L179,0)+IF($V179=$AT$12,$L179,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V179=$AT$12,$L179,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$AX$12,$M179,0)+IF($V179=$AY$12,$M179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$AY$12,$M179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V179=$BA$12,$N179,0)","v":0},{"$f":"IF($V179=$BB$12,$N179,0)","v":0},{"$f":"IF($V179=$BC$12,$N179,0)+IF($V179=$BD$12,$N179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$BD$12,$N179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V179=$BF$12,$O179,0)","v":0},{"$f":"IF($V179=$BG$12,$O179,0)","v":0},{"$f":"IF($V179=$BH$12,$O179,0)+IF($V179=$BI$12,$O179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$BI$12,$O179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V179=$BK$12,$P179,0)","v":0},{"$f":"IF($V179=$BL$12,$P179,0)","v":0},{"$f":"IF($V179=$BM$12,$P179,0)+IF($V179=$BN$12,$P179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$BN$12,$P179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$BR$12,$Q179,0)+IF($V179=$BS$12,$Q179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$BS$12,$Q179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V179=$BW$12,$R179,0)+IF($V179=$BX$12,$R179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V179=$BX$12,$R179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1086,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1094","v":15325759.608256325},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G180","v":13427088.488671854},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G180","v":124286.31259585735},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G180","v":6768.4337860556643},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G180","v":364461.05024425033},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G180","v":508697.36517466506},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G180","v":553226.9255696839},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G180","v":332245.5521255908},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G180","v":8985.4800883660955},15325759.60825632,0,null,"Customer",13427088.488671854,0,{"$f":"IF($V180=$Y$12,$H180,0)+IF($V180=$Z$12,$H180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$Z$12,$H180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V180=$AD$12,$I180,0)+IF($V180=$AE$12,$I180,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V180=$AE$12,$I180,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V180=$AI$12,$J180,0)+IF($V180=$AJ$12,$J180,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V180=$AJ$12,$J180,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},124286.31259585735,0,{"$f":"IF($V180=$AN$12,$K180,0)+IF($V180=$AO$12,$K180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$AO$12,$K180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6768.4337860556643,0,{"$f":"IF($V180=$AS$12,$L180,0)+IF($V180=$AT$12,$L180,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V180=$AT$12,$L180,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V180=$AX$12,$M180,0)+IF($V180=$AY$12,$M180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$AY$12,$M180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},364461.05024425033,0,{"$f":"IF($V180=$BC$12,$N180,0)+IF($V180=$BD$12,$N180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$BD$12,$N180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},508697.36517466506,0,{"$f":"IF($V180=$BH$12,$O180,0)+IF($V180=$BI$12,$O180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$BI$12,$O180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},553226.9255696839,0,{"$f":"IF($V180=$BM$12,$P180,0)+IF($V180=$BN$12,$P180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$BN$12,$P180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},332245.5521255908,0,{"$f":"IF($V180=$BR$12,$Q180,0)+IF($V180=$BS$12,$Q180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$BS$12,$Q180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},8985.4800883660955,0,{"$f":"IF($V180=$BW$12,$R180,0)+IF($V180=$BX$12,$R180,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V180=$BX$12,$R180,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1087,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1095","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G181","v":0},{"$f":"VLOOKUP($F181,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G181","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V181=$Y$12,$H181,0)+IF($V181=$Z$12,$H181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$Z$12,$H181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$AD$12,$I181,0)+IF($V181=$AE$12,$I181,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V181=$AE$12,$I181,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$AI$12,$J181,0)+IF($V181=$AJ$12,$J181,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V181=$AJ$12,$J181,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$AN$12,$K181,0)+IF($V181=$AO$12,$K181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$AO$12,$K181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$AS$12,$L181,0)+IF($V181=$AT$12,$L181,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V181=$AT$12,$L181,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$AX$12,$M181,0)+IF($V181=$AY$12,$M181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$AY$12,$M181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$BC$12,$N181,0)+IF($V181=$BD$12,$N181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$BD$12,$N181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$BH$12,$O181,0)+IF($V181=$BI$12,$O181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$BI$12,$O181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$BM$12,$P181,0)+IF($V181=$BN$12,$P181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$BN$12,$P181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$BR$12,$Q181,0)+IF($V181=$BS$12,$Q181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$BS$12,$Q181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V181=$BW$12,$R181,0)+IF($V181=$BX$12,$R181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V181=$BX$12,$R181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1091,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1099","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G182","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V182=$Y$12,$H182,0)+IF($V182=$Z$12,$H182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$Z$12,$H182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$AD$12,$I182,0)+IF($V182=$AE$12,$I182,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V182=$AE$12,$I182,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$AI$12,$J182,0)+IF($V182=$AJ$12,$J182,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V182=$AJ$12,$J182,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$AN$12,$K182,0)+IF($V182=$AO$12,$K182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$AO$12,$K182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$AS$12,$L182,0)+IF($V182=$AT$12,$L182,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V182=$AT$12,$L182,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$AX$12,$M182,0)+IF($V182=$AY$12,$M182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$AY$12,$M182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V182=$BA$12,$N182,0)","v":0},{"$f":"IF($V182=$BB$12,$N182,0)","v":0},{"$f":"IF($V182=$BC$12,$N182,0)+IF($V182=$BD$12,$N182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$BD$12,$N182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V182=$BF$12,$O182,0)","v":0},{"$f":"IF($V182=$BG$12,$O182,0)","v":0},{"$f":"IF($V182=$BH$12,$O182,0)+IF($V182=$BI$12,$O182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$BI$12,$O182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V182=$BK$12,$P182,0)","v":0},{"$f":"IF($V182=$BL$12,$P182,0)","v":0},{"$f":"IF($V182=$BM$12,$P182,0)+IF($V182=$BN$12,$P182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$BN$12,$P182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$BR$12,$Q182,0)+IF($V182=$BS$12,$Q182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$BS$12,$Q182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V182=$BW$12,$R182,0)+IF($V182=$BX$12,$R182,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V182=$BX$12,$R182,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1092,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1100","v":14763738.747403219},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G183","v":12934695.026680658},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G183","v":0},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G183","v":0},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G183","v":119728.52869588339},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G183","v":6520.2241651102231},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G183","v":0},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G183","v":351095.66291980405},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G183","v":490042.59448811767},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G183","v":532939.18252115732},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G183","v":320061.56020654453},{"$f":"VLOOKUP($F183,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G183","v":8655.9677259431992},14763738.747403217,0,null,"Customer",12934695.026680658,0,{"$f":"IF($V183=$Y$12,$H183,0)+IF($V183=$Z$12,$H183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$Z$12,$H183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V183=$AD$12,$I183,0)+IF($V183=$AE$12,$I183,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V183=$AE$12,$I183,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V183=$AI$12,$J183,0)+IF($V183=$AJ$12,$J183,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V183=$AJ$12,$J183,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},119728.52869588339,0,{"$f":"IF($V183=$AN$12,$K183,0)+IF($V183=$AO$12,$K183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$AO$12,$K183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6520.2241651102231,0,{"$f":"IF($V183=$AS$12,$L183,0)+IF($V183=$AT$12,$L183,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V183=$AT$12,$L183,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V183=$AX$12,$M183,0)+IF($V183=$AY$12,$M183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$AY$12,$M183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},351095.66291980405,0,{"$f":"IF($V183=$BC$12,$N183,0)+IF($V183=$BD$12,$N183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$BD$12,$N183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},490042.59448811767,0,{"$f":"IF($V183=$BH$12,$O183,0)+IF($V183=$BI$12,$O183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$BI$12,$O183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},532939.18252115732,0,{"$f":"IF($V183=$BM$12,$P183,0)+IF($V183=$BN$12,$P183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$BN$12,$P183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},320061.56020654453,0,{"$f":"IF($V183=$BR$12,$Q183,0)+IF($V183=$BS$12,$Q183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$BS$12,$Q183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},8655.9677259431992,0,{"$f":"IF($V183=$BW$12,$R183,0)+IF($V183=$BX$12,$R183,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V183=$BX$12,$R183,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1096,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1104","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G184","v":0},{"$f":"VLOOKUP($F184,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G184","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V184=$Y$12,$H184,0)+IF($V184=$Z$12,$H184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$Z$12,$H184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W184:Z184)-H184","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V184=$AD$12,$I184,0)+IF($V184=$AE$12,$I184,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V184=$AE$12,$I184,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB184:AE184)-I184","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V184=$AI$12,$J184,0)+IF($V184=$AJ$12,$J184,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V184=$AJ$12,$J184,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG184:AJ184)-J184","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V184=$AN$12,$K184,0)+IF($V184=$AO$12,$K184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$AO$12,$K184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL184:AO184)-K184","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V184=$AS$12,$L184,0)+IF($V184=$AT$12,$L184,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V184=$AT$12,$L184,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ184:AT184)-L184","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V184=$AX$12,$M184,0)+IF($V184=$AY$12,$M184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$AY$12,$M184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV184:AY184)-M184","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BA$12,$N184,0)","v":0},{"$f":"IF($V184=$BB$12,$N184,0)","v":0},{"$f":"IF($V184=$BC$12,$N184,0)+IF($V184=$BD$12,$N184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BD$12,$N184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA184:BD184)-N184","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BF$12,$O184,0)","v":0},{"$f":"IF($V184=$BG$12,$O184,0)","v":0},{"$f":"IF($V184=$BH$12,$O184,0)+IF($V184=$BI$12,$O184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BI$12,$O184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V184=$BK$12,$P184,0)","v":0},{"$f":"IF($V184=$BL$12,$P184,0)","v":0},{"$f":"IF($V184=$BM$12,$P184,0)+IF($V184=$BN$12,$P184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BN$12,$P184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V184=$BR$12,$Q184,0)+IF($V184=$BS$12,$Q184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BS$12,$Q184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP184:BS184)-Q184","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V184=$BW$12,$R184,0)+IF($V184=$BX$12,$R184,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V184=$BX$12,$R184,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU184:BX184)-R184","v":{"$error":"#REF!"}},{"$f":"SUM(W184:BX184)-S184","v":{"$error":"#REF!"}}]
[1097,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1105","v":8620390.9714359958},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G185","v":7552431.6796711143},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G185","v":69908.222128005684},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G185","v":3807.0899577887171},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G185","v":205001.04577348722},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G185","v":286130.69016054343},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G185","v":311177.55440761405},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G185","v":186880.5612936969},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G185","v":5054.1280437441073},8620390.9714359958,0,null,"Customer",7552431.6796711143,0,{"$f":"IF($V185=$Y$12,$H185,0)+IF($V185=$Z$12,$H185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$Z$12,$H185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V185=$AD$12,$I185,0)+IF($V185=$AE$12,$I185,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V185=$AE$12,$I185,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V185=$AI$12,$J185,0)+IF($V185=$AJ$12,$J185,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V185=$AJ$12,$J185,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},69908.222128005684,0,{"$f":"IF($V185=$AN$12,$K185,0)+IF($V185=$AO$12,$K185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$AO$12,$K185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},3807.0899577887171,0,{"$f":"IF($V185=$AS$12,$L185,0)+IF($V185=$AT$12,$L185,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V185=$AT$12,$L185,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V185=$AX$12,$M185,0)+IF($V185=$AY$12,$M185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$AY$12,$M185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},205001.04577348722,0,{"$f":"IF($V185=$BC$12,$N185,0)+IF($V185=$BD$12,$N185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$BD$12,$N185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},286130.69016054343,0,{"$f":"IF($V185=$BH$12,$O185,0)+IF($V185=$BI$12,$O185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$BI$12,$O185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},311177.55440761405,0,{"$f":"IF($V185=$BM$12,$P185,0)+IF($V185=$BN$12,$P185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$BN$12,$P185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},186880.5612936969,0,{"$f":"IF($V185=$BR$12,$Q185,0)+IF($V185=$BS$12,$Q185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$BS$12,$Q185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},5054.1280437441073,0,{"$f":"IF($V185=$BW$12,$R185,0)+IF($V185=$BX$12,$R185,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V185=$BX$12,$R185,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1098,null,null,null,"General","Gross Plant",{"$f":"'ROR-Model'!W1106","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G186","v":0},{"$f":"VLOOKUP($F186,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G186","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V186=$Y$12,$H186,0)+IF($V186=$Z$12,$H186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$Z$12,$H186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$AD$12,$I186,0)+IF($V186=$AE$12,$I186,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V186=$AE$12,$I186,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$AI$12,$J186,0)+IF($V186=$AJ$12,$J186,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V186=$AJ$12,$J186,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$AN$12,$K186,0)+IF($V186=$AO$12,$K186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$AO$12,$K186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$AS$12,$L186,0)+IF($V186=$AT$12,$L186,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V186=$AT$12,$L186,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$AX$12,$M186,0)+IF($V186=$AY$12,$M186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$AY$12,$M186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$BC$12,$N186,0)+IF($V186=$BD$12,$N186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$BD$12,$N186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$BH$12,$O186,0)+IF($V186=$BI$12,$O186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$BI$12,$O186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$BM$12,$P186,0)+IF($V186=$BN$12,$P186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$BN$12,$P186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK186:BN186)-P186","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V186=$BR$12,$Q186,0)+IF($V186=$BS$12,$Q186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$BS$12,$Q186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V186=$BW$12,$R186,0)+IF($V186=$BX$12,$R186,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V186=$BX$12,$R186,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1102,null,null,null,"Wyoming","Gross Plant",{"$f":"'ROR-Model'!W1110","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G187","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V187=$Y$12,$H187,0)+IF($V187=$Z$12,$H187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$Z$12,$H187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$AD$12,$I187,0)+IF($V187=$AE$12,$I187,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V187=$AE$12,$I187,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$AI$12,$J187,0)+IF($V187=$AJ$12,$J187,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V187=$AJ$12,$J187,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$AN$12,$K187,0)+IF($V187=$AO$12,$K187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$AO$12,$K187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$AS$12,$L187,0)+IF($V187=$AT$12,$L187,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V187=$AT$12,$L187,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$AX$12,$M187,0)+IF($V187=$AY$12,$M187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$AY$12,$M187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V187=$BA$12,$N187,0)","v":0},{"$f":"IF($V187=$BB$12,$N187,0)","v":0},{"$f":"IF($V187=$BC$12,$N187,0)+IF($V187=$BD$12,$N187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$BD$12,$N187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA187:BD187)-N187","v":{"$error":"#REF!"}},{"$f":"IF($V187=$BF$12,$O187,0)","v":0},{"$f":"IF($V187=$BG$12,$O187,0)","v":0},{"$f":"IF($V187=$BH$12,$O187,0)+IF($V187=$BI$12,$O187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$BI$12,$O187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V187=$BK$12,$P187,0)","v":0},{"$f":"IF($V187=$BL$12,$P187,0)","v":0},{"$f":"IF($V187=$BM$12,$P187,0)+IF($V187=$BN$12,$P187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$BN$12,$P187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$BR$12,$Q187,0)+IF($V187=$BS$12,$Q187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$BS$12,$Q187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V187=$BW$12,$R187,0)+IF($V187=$BX$12,$R187,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V187=$BX$12,$R187,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1103,null,null,null,"Utah","Gross Plant",{"$f":"'ROR-Model'!W1111","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G188","v":0},{"$f":"VLOOKUP($F188,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G188","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V188=$Y$12,$H188,0)+IF($V188=$Z$12,$H188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$Z$12,$H188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$AD$12,$I188,0)+IF($V188=$AE$12,$I188,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V188=$AE$12,$I188,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$AI$12,$J188,0)+IF($V188=$AJ$12,$J188,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V188=$AJ$12,$J188,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$AN$12,$K188,0)+IF($V188=$AO$12,$K188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$AO$12,$K188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$AS$12,$L188,0)+IF($V188=$AT$12,$L188,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V188=$AT$12,$L188,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$AX$12,$M188,0)+IF($V188=$AY$12,$M188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$AY$12,$M188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$BC$12,$N188,0)+IF($V188=$BD$12,$N188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$BD$12,$N188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$BH$12,$O188,0)+IF($V188=$BI$12,$O188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$BI$12,$O188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$BM$12,$P188,0)+IF($V188=$BN$12,$P188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$BN$12,$P188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$BR$12,$Q188,0)+IF($V188=$BS$12,$Q188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$BS$12,$Q188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V188=$BW$12,$R188,0)+IF($V188=$BX$12,$R188,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V188=$BX$12,$R188,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1111,null,null,"Production",null,"Firm Sales",{"$f":"'COS Detail TS Split'!G1122","v":72382605.061676413},{"$f":"'COS Detail TS Split'!H1122","v":70569244.348600224},{"$f":"'COS Detail TS Split'!I1122","v":0},{"$f":"'COS Detail TS Split'!J1122","v":0},{"$f":"'COS Detail TS Split'!K1122","v":1630843.2656369135},{"$f":"'COS Detail TS Split'!L1122","v":0},{"$f":"'COS Detail TS Split'!M1122","v":0},{"$f":"'COS Detail TS Split'!N1122","v":0},{"$f":"'COS Detail TS Split'!O1122","v":0},{"$f":"'COS Detail TS Split'!P1122","v":0},{"$f":"'COS Detail TS Split'!Q1122","v":0},{"$f":"'COS Detail TS Split'!R1122","v":182517.44743925505},{"$f":"'COS Detail TS Split'!S1122","v":72382605.061676383},0,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(BA189:BD189)-N189","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(BK189:BN189)-P189","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1112,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"'COS Detail TS Split'!G1123","v":0},{"$f":"'COS Detail TS Split'!H1123","v":0},{"$f":"'COS Detail TS Split'!I1123","v":0},{"$f":"'COS Detail TS Split'!J1123","v":0},{"$f":"'COS Detail TS Split'!K1123","v":0},{"$f":"'COS Detail TS Split'!L1123","v":0},{"$f":"'COS Detail TS Split'!M1123","v":0},{"$f":"'COS Detail TS Split'!N1123","v":0},{"$f":"'COS Detail TS Split'!O1123","v":0},{"$f":"'COS Detail TS Split'!P1123","v":0},{"$f":"'COS Detail TS Split'!Q1123","v":0},{"$f":"'COS Detail TS Split'!R1123","v":0},{"$f":"'COS Detail TS Split'!S1123","v":0},0,null,null,{"$f":"+W156+W154+W152+W150+W148+W146+#REF!+W138+W136+W123+W158","v":{"$error":"#REF!"}},{"$f":"+X156+X154+X152+X150+X148+X146+#REF!+X138+X136+X123+X158","v":{"$error":"#REF!"}},{"$f":"+Y156+Y154+Y152+Y150+Y148+Y146+#REF!+Y138+Y136+Y123+Y158","v":{"$error":"#REF!"}},{"$f":"+Z156+Z154+Z152+Z150+Z148+Z146+#REF!+Z138+Z136+Z123+Z158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AB156+AB154+AB152+AB150+AB148+AB146+#REF!+AB138+AB136+AB123+AB158","v":{"$error":"#REF!"}},{"$f":"+AC156+AC154+AC152+AC150+AC148+AC146+#REF!+AC138+AC136+AC123+AC158","v":{"$error":"#REF!"}},{"$f":"+AD156+AD154+AD152+AD150+AD148+AD146+#REF!+AD138+AD136+AD123+AD158","v":{"$error":"#REF!"}},{"$f":"+AE156+AE154+AE152+AE150+AE148+AE146+#REF!+AE138+AE136+AE123+AE158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AG156+AG154+AG152+AG150+AG148+AG146+#REF!+AG138+AG136+AG123+AG158","v":{"$error":"#REF!"}},{"$f":"+AH156+AH154+AH152+AH150+AH148+AH146+#REF!+AH138+AH136+AH123+AH158","v":{"$error":"#REF!"}},{"$f":"+AI156+AI154+AI152+AI150+AI148+AI146+#REF!+AI138+AI136+AI123+AI158","v":{"$error":"#REF!"}},{"$f":"+AJ156+AJ154+AJ152+AJ150+AJ148+AJ146+#REF!+AJ138+AJ136+AJ123+AJ158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AL156+AL154+AL152+AL150+AL148+AL146+#REF!+AL138+AL136+AL123+AL158","v":{"$error":"#REF!"}},{"$f":"+AM156+AM154+AM152+AM150+AM148+AM146+#REF!+AM138+AM136+AM123+AM158","v":{"$error":"#REF!"}},{"$f":"+AN156+AN154+AN152+AN150+AN148+AN146+#REF!+AN138+AN136+AN123+AN158","v":{"$error":"#REF!"}},{"$f":"+AO156+AO154+AO152+AO150+AO148+AO146+#REF!+AO138+AO136+AO123+AO158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AQ156+AQ154+AQ152+AQ150+AQ148+AQ146+#REF!+AQ138+AQ136+AQ123+AQ158","v":{"$error":"#REF!"}},{"$f":"+AR156+AR154+AR152+AR150+AR148+AR146+#REF!+AR138+AR136+AR123+AR158","v":{"$error":"#REF!"}},{"$f":"+AS156+AS154+AS152+AS150+AS148+AS146+#REF!+AS138+AS136+AS123+AS158","v":{"$error":"#REF!"}},{"$f":"+AT156+AT154+AT152+AT150+AT148+AT146+#REF!+AT138+AT136+AT123+AT158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+AV156+AV154+AV152+AV150+AV148+AV146+#REF!+AV138+AV136+AV123+AV158","v":{"$error":"#REF!"}},{"$f":"+AW156+AW154+AW152+AW150+AW148+AW146+#REF!+AW138+AW136+AW123+AW158","v":{"$error":"#REF!"}},{"$f":"+AX156+AX154+AX152+AX150+AX148+AX146+#REF!+AX138+AX136+AX123+AX158","v":{"$error":"#REF!"}},{"$f":"+AY156+AY154+AY152+AY150+AY148+AY146+#REF!+AY138+AY136+AY123+AY158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+BA156+BA154+BA152+BA150+BA148+BA146+#REF!+BA138+BA136+BA123+BA158","v":{"$error":"#REF!"}},{"$f":"+BB156+BB154+BB152+BB150+BB148+BB146+#REF!+BB138+BB136+BB123+BB158","v":{"$error":"#REF!"}},{"$f":"+BC156+BC154+BC152+BC150+BC148+BC146+#REF!+BC138+BC136+BC123+BC158","v":{"$error":"#REF!"}},{"$f":"+BD156+BD154+BD152+BD150+BD148+BD146+#REF!+BD138+BD136+BD123+BD158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+BF156+BF154+BF152+BF150+BF148+BF146+#REF!+BF138+BF136+BF123+BF158","v":{"$error":"#REF!"}},{"$f":"+BG156+BG154+BG152+BG150+BG148+BG146+#REF!+BG138+BG136+BG123+BG158","v":{"$error":"#REF!"}},{"$f":"+BH156+BH154+BH152+BH150+BH148+BH146+#REF!+BH138+BH136+BH123+BH158","v":{"$error":"#REF!"}},{"$f":"+BI156+BI154+BI152+BI150+BI148+BI146+#REF!+BI138+BI136+BI123+BI158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+BK156+BK154+BK152+BK150+BK148+BK146+#REF!+BK138+BK136+BK123+BK158","v":{"$error":"#REF!"}},{"$f":"+BL156+BL154+BL152+BL150+BL148+BL146+#REF!+BL138+BL136+BL123+BL158","v":{"$error":"#REF!"}},{"$f":"+BM156+BM154+BM152+BM150+BM148+BM146+#REF!+BM138+BM136+BM123+BM158","v":{"$error":"#REF!"}},{"$f":"+BN156+BN154+BN152+BN150+BN148+BN146+#REF!+BN138+BN136+BN123+BN158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+BP156+BP154+BP152+BP150+BP148+BP146+#REF!+BP138+BP136+BP123+BP158","v":{"$error":"#REF!"}},{"$f":"+BQ156+BQ154+BQ152+BQ150+BQ148+BQ146+#REF!+BQ138+BQ136+BQ123+BQ158","v":{"$error":"#REF!"}},{"$f":"+BR156+BR154+BR152+BR150+BR148+BR146+#REF!+BR138+BR136+BR123+BR158","v":{"$error":"#REF!"}},{"$f":"+BS156+BS154+BS152+BS150+BS148+BS146+#REF!+BS138+BS136+BS123+BS158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"+BU156+BU154+BU152+BU150+BU148+BU146+#REF!+BU138+BU136+BU123+BU158","v":{"$error":"#REF!"}},{"$f":"+BV156+BV154+BV152+BV150+BV148+BV146+#REF!+BV138+BV136+BV123+BV158","v":{"$error":"#REF!"}},{"$f":"+BW156+BW154+BW152+BW150+BW148+BW146+#REF!+BW138+BW136+BW123+BW158","v":{"$error":"#REF!"}},{"$f":"+BX156+BX154+BX152+BX150+BX148+BX146+#REF!+BX138+BX136+BX123+BX158","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1113,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"'COS Detail TS Split'!G1124","v":3789711055.0467939},{"$f":"'COS Detail TS Split'!H1124","v":3313059016.2616377},{"$f":"'COS Detail TS Split'!I1124","v":0},{"$f":"'COS Detail TS Split'!J1124","v":0},{"$f":"'COS Detail TS Split'!K1124","v":29689325.66459547},{"$f":"'COS Detail TS Split'!L1124","v":1705646.3028369036},{"$f":"'COS Detail TS Split'!M1124","v":0},{"$f":"'COS Detail TS Split'!N1124","v":91844237.90299426},{"$f":"'COS Detail TS Split'!O1124","v":128191810.33588469},{"$f":"'COS Detail TS Split'!P1124","v":139413266.0604265},{"$f":"'COS Detail TS Split'!Q1124","v":83725927.670966074},{"$f":"'COS Detail TS Split'!R1124","v":2081824.8474519195},{"$f":"'COS Detail TS Split'!S1124","v":3789711055.0467949},{"$f":"S191-G191","v":0},null,null,{"$f":"W157+W155+W153+W151+W149+W147+#REF!+W139+W137+W124+W159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"X157+X155+X153+X151+X149+X147+#REF!+X139+X137+X124+X159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"Y157+Y155+Y153+Y151+Y149+Y147+#REF!+Y139+Y137+Y124+Y159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"Z157+Z155+Z153+Z151+Z149+Z147+#REF!+Z139+Z137+Z124+Z159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AB157+AB155+AB153+AB151+AB149+AB147+#REF!+AB139+AB137+AB124+AB159","v":{"$error":"#REF!"}},{"$f":"AC157+AC155+AC153+AC151+AC149+AC147+#REF!+AC139+AC137+AC124+AC159","v":{"$error":"#REF!"}},{"$f":"AD157+AD155+AD153+AD151+AD149+AD147+#REF!+AD139+AD137+AD124+AD159","v":{"$error":"#REF!"}},{"$f":"AE157+AE155+AE153+AE151+AE149+AE147+#REF!+AE139+AE137+AE124+AE159","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AG157+AG155+AG153+AG151+AG149+AG147+#REF!+AG139+AG137+AG124+AG159","v":{"$error":"#REF!"}},{"$f":"AH157+AH155+AH153+AH151+AH149+AH147+#REF!+AH139+AH137+AH124+AH159","v":{"$error":"#REF!"}},{"$f":"AI157+AI155+AI153+AI151+AI149+AI147+#REF!+AI139+AI137+AI124+AI159","v":{"$error":"#REF!"}},{"$f":"AJ157+AJ155+AJ153+AJ151+AJ149+AJ147+#REF!+AJ139+AJ137+AJ124+AJ159","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AL157+AL155+AL153+AL151+AL149+AL147+#REF!+AL139+AL137+AL124+AL159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AM157+AM155+AM153+AM151+AM149+AM147+#REF!+AM139+AM137+AM124+AM159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AN157+AN155+AN153+AN151+AN149+AN147+#REF!+AN139+AN137+AN124+AN159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AO157+AO155+AO153+AO151+AO149+AO147+#REF!+AO139+AO137+AO124+AO159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AQ157+AQ155+AQ153+AQ151+AQ149+AQ147+#REF!+AQ139+AQ137+AQ124+AQ159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AR157+AR155+AR153+AR151+AR149+AR147+#REF!+AR139+AR137+AR124+AR159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AS157+AS155+AS153+AS151+AS149+AS147+#REF!+AS139+AS137+AS124+AS159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AT157+AT155+AT153+AT151+AT149+AT147+#REF!+AT139+AT137+AT124+AT159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AV157+AV155+AV153+AV151+AV149+AV147+#REF!+AV139+AV137+AV124+AV159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AW157+AW155+AW153+AW151+AW149+AW147+#REF!+AW139+AW137+AW124+AW159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AX157+AX155+AX153+AX151+AX149+AX147+#REF!+AX139+AX137+AX124+AX159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"AY157+AY155+AY153+AY151+AY149+AY147+#REF!+AY139+AY137+AY124+AY159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"BA157+BA155+BA153+BA151+BA149+BA147+#REF!+BA139+BA137+BA124+BA159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BB157+BB155+BB153+BB151+BB149+BB147+#REF!+BB139+BB137+BB124+BB159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BC157+BC155+BC153+BC151+BC149+BC147+#REF!+BC139+BC137+BC124+BC159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BD157+BD155+BD153+BD151+BD149+BD147+#REF!+BD139+BD137+BD124+BD159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"BF157+BF155+BF153+BF151+BF149+BF147+#REF!+BF139+BF137+BF124+BF159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BG157+BG155+BG153+BG151+BG149+BG147+#REF!+BG139+BG137+BG124+BG159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BH157+BH155+BH153+BH151+BH149+BH147+#REF!+BH139+BH137+BH124+BH159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BI157+BI155+BI153+BI151+BI149+BI147+#REF!+BI139+BI137+BI124+BI159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"BK157+BK155+BK153+BK151+BK149+BK147+#REF!+BK139+BK137+BK124+BK159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BL157+BL155+BL153+BL151+BL149+BL147+#REF!+BL139+BL137+BL124+BL159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BM157+BM155+BM153+BM151+BM149+BM147+#REF!+BM139+BM137+BM124+BM159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BN157+BN155+BN153+BN151+BN149+BN147+#REF!+BN139+BN137+BN124+BN159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"BP157+BP155+BP153+BP151+BP149+BP147+#REF!+BP139+BP137+BP124+BP159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BQ157+BQ155+BQ153+BQ151+BQ149+BQ147+#REF!+BQ139+BQ137+BQ124+BQ159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BR157+BR155+BR153+BR151+BR149+BR147+#REF!+BR139+BR137+BR124+BR159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BS157+BS155+BS153+BS151+BS149+BS147+#REF!+BS139+BS137+BS124+BS159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"BU157+BU155+BU153+BU151+BU149+BU147+#REF!+BU139+BU137+BU124+BU159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BV157+BV155+BV153+BV151+BV149+BV147+#REF!+BV139+BV137+BV124+BV159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BW157+BW155+BW153+BW151+BW149+BW147+#REF!+BW139+BW137+BW124+BW159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"BX157+BX155+BX153+BX151+BX149+BX147+#REF!+BX139+BX137+BX124+BX159+#REF!+#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1114,null,null,"General",null,"Gross Plant",{"$f":"'COS Detail TS Split'!G1125","v":299461225.59717536},{"$f":"'COS Detail TS Split'!H1125","v":248500676.79062751},{"$f":"'COS Detail TS Split'!I1125","v":0},{"$f":"'COS Detail TS Split'!J1125","v":0},{"$f":"'COS Detail TS Split'!K1125","v":2300218.1613638168},{"$f":"'COS Detail TS Split'!L1125","v":125266.20183269186},{"$f":"'COS Detail TS Split'!M1125","v":0},{"$f":"'COS Detail TS Split'!N1125","v":6745231.3080330165},{"$f":"'COS Detail TS Split'!O1125","v":9414672.4090009574},{"$f":"'COS Detail TS Split'!P1125","v":10238799.389670454},{"$f":"'COS Detail TS Split'!Q1125","v":6149005.7679698654},{"$f":"'COS Detail TS Split'!R1125","v":15987355.56867699},{"$f":"'COS Detail TS Split'!S1125","v":299461225.5971753},0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1118,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1126","v":5036.8300000000008},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G193","v":4403.3376703361419},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G193","v":0},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G193","v":0},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G193","v":39.461849835639242},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G193","v":2.2668689399559363},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G193","v":0},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G193","v":122.06449242726127},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G193","v":170.37180142436978},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G193","v":185.28554374054968},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G193","v":111.27494873388108},{"$f":"VLOOKUP($F193,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G193","v":2.7668245622014642},{"$f":"SUM(H193:R193)","v":5036.8300000000008},0,null,"Distribution Plant",{"$f":"IF($V193=$W$12,$H193,0)","v":0},{"$f":"IF($V193=$X$12,$H193,0)","v":4403.3376703361419},{"$f":"IF($V193=$Y$12,$H193,0)+IF($V193=$Z$12,$H193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$Z$12,$H193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$AB$12,$I193,0)","v":0},{"$f":"IF($V193=$AC$12,$I193,0)","v":0},{"$f":"IF($V193=$AD$12,$I193,0)+IF($V193=$AE$12,$I193,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V193=$AE$12,$I193,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$AG$12,$J193,0)","v":0},{"$f":"IF($V193=$AH$12,$J193,0)","v":0},{"$f":"IF($V193=$AI$12,$J193,0)+IF($V193=$AJ$12,$J193,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V193=$AJ$12,$J193,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$AL$12,$K193,0)","v":0},{"$f":"IF($V193=$AM$12,$K193,0)","v":39.461849835639242},{"$f":"IF($V193=$AN$12,$K193,0)+IF($V193=$AO$12,$K193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$AO$12,$K193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$AQ$12,$L193,0)","v":0},{"$f":"IF($V193=$AR$12,$L193,0)","v":2.2668689399559363},{"$f":"IF($V193=$AS$12,$L193,0)+IF($V193=$AT$12,$L193,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V193=$AT$12,$L193,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$AV$12,$M193,0)","v":0},{"$f":"IF($V193=$AW$12,$M193,0)","v":0},{"$f":"IF($V193=$AX$12,$M193,0)+IF($V193=$AY$12,$M193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$AY$12,$M193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$BA$12,$N193,0)","v":0},{"$f":"IF($V193=$BB$12,$N193,0)","v":122.06449242726127},{"$f":"IF($V193=$BC$12,$N193,0)+IF($V193=$BD$12,$N193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$BD$12,$N193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$BF$12,$O193,0)","v":0},{"$f":"IF($V193=$BG$12,$O193,0)","v":170.37180142436978},{"$f":"IF($V193=$BH$12,$O193,0)+IF($V193=$BI$12,$O193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$BI$12,$O193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$BK$12,$P193,0)","v":0},{"$f":"IF($V193=$BL$12,$P193,0)","v":185.28554374054968},{"$f":"IF($V193=$BM$12,$P193,0)+IF($V193=$BN$12,$P193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$BN$12,$P193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$BP$12,$Q193,0)","v":0},{"$f":"IF($V193=$BQ$12,$Q193,0)","v":111.27494873388108},{"$f":"IF($V193=$BR$12,$Q193,0)+IF($V193=$BS$12,$Q193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$BS$12,$Q193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V193=$BU$12,$R193,0)","v":0},{"$f":"IF($V193=$BV$12,$R193,0)","v":2.7668245622014642},{"$f":"IF($V193=$BW$12,$R193,0)+IF($V193=$BX$12,$R193,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V193=$BX$12,$R193,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1122,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1130","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G194","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V194=$Y$12,$H194,0)+IF($V194=$Z$12,$H194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$Z$12,$H194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$AD$12,$I194,0)+IF($V194=$AE$12,$I194,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V194=$AE$12,$I194,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$AI$12,$J194,0)+IF($V194=$AJ$12,$J194,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V194=$AJ$12,$J194,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$AN$12,$K194,0)+IF($V194=$AO$12,$K194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$AO$12,$K194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$AS$12,$L194,0)+IF($V194=$AT$12,$L194,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V194=$AT$12,$L194,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$AX$12,$M194,0)+IF($V194=$AY$12,$M194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$AY$12,$M194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V194=$BA$12,$N194,0)","v":0},{"$f":"IF($V194=$BB$12,$N194,0)","v":0},{"$f":"IF($V194=$BC$12,$N194,0)+IF($V194=$BD$12,$N194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$BD$12,$N194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V194=$BF$12,$O194,0)","v":0},{"$f":"IF($V194=$BG$12,$O194,0)","v":0},{"$f":"IF($V194=$BH$12,$O194,0)+IF($V194=$BI$12,$O194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$BI$12,$O194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V194=$BK$12,$P194,0)","v":0},{"$f":"IF($V194=$BL$12,$P194,0)","v":0},{"$f":"IF($V194=$BM$12,$P194,0)+IF($V194=$BN$12,$P194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$BN$12,$P194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$BR$12,$Q194,0)+IF($V194=$BS$12,$Q194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$BS$12,$Q194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V194=$BW$12,$R194,0)+IF($V194=$BX$12,$R194,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V194=$BX$12,$R194,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1123,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1131","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G195","v":0},{"$f":"VLOOKUP($F195,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G195","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V195=$Y$12,$H195,0)+IF($V195=$Z$12,$H195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$Z$12,$H195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$AD$12,$I195,0)+IF($V195=$AE$12,$I195,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V195=$AE$12,$I195,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$AI$12,$J195,0)+IF($V195=$AJ$12,$J195,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V195=$AJ$12,$J195,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$AN$12,$K195,0)+IF($V195=$AO$12,$K195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$AO$12,$K195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$AS$12,$L195,0)+IF($V195=$AT$12,$L195,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V195=$AT$12,$L195,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$AX$12,$M195,0)+IF($V195=$AY$12,$M195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$AY$12,$M195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$BC$12,$N195,0)+IF($V195=$BD$12,$N195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$BD$12,$N195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$BH$12,$O195,0)+IF($V195=$BI$12,$O195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$BI$12,$O195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$BM$12,$P195,0)+IF($V195=$BN$12,$P195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$BN$12,$P195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$BR$12,$Q195,0)+IF($V195=$BS$12,$Q195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$BS$12,$Q195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V195=$BW$12,$R195,0)+IF($V195=$BX$12,$R195,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V195=$BX$12,$R195,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1124,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1132","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G196","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V196=$Y$12,$H196,0)+IF($V196=$Z$12,$H196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$Z$12,$H196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$AD$12,$I196,0)+IF($V196=$AE$12,$I196,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V196=$AE$12,$I196,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$AI$12,$J196,0)+IF($V196=$AJ$12,$J196,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V196=$AJ$12,$J196,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$AN$12,$K196,0)+IF($V196=$AO$12,$K196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$AO$12,$K196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$AS$12,$L196,0)+IF($V196=$AT$12,$L196,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V196=$AT$12,$L196,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$AX$12,$M196,0)+IF($V196=$AY$12,$M196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$AY$12,$M196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$BC$12,$N196,0)+IF($V196=$BD$12,$N196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$BD$12,$N196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$BH$12,$O196,0)+IF($V196=$BI$12,$O196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$BI$12,$O196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$BM$12,$P196,0)+IF($V196=$BN$12,$P196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$BN$12,$P196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$BR$12,$Q196,0)+IF($V196=$BS$12,$Q196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$BS$12,$Q196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V196=$BW$12,$R196,0)+IF($V196=$BX$12,$R196,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V196=$BX$12,$R196,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1129,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1137","v":-66291624.101379797},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G197","v":-64630857.310117923},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G197","v":-1493608.1485565291},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G197","v":-167158.64270533918},-66291624.101379789,0,null,"Throughput",0,0,{"$f":"IF($V197=$Y$12,$H197,0)+IF($V197=$Z$12,$H197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$Z$12,$H197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$AD$12,$I197,0)+IF($V197=$AE$12,$I197,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V197=$AE$12,$I197,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$AI$12,$J197,0)+IF($V197=$AJ$12,$J197,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V197=$AJ$12,$J197,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$AN$12,$K197,0)+IF($V197=$AO$12,$K197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$AO$12,$K197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$AS$12,$L197,0)+IF($V197=$AT$12,$L197,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V197=$AT$12,$L197,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$AX$12,$M197,0)+IF($V197=$AY$12,$M197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$AY$12,$M197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V197=$BA$12,$N197,0)","v":0},{"$f":"IF($V197=$BB$12,$N197,0)","v":0},{"$f":"IF($V197=$BC$12,$N197,0)+IF($V197=$BD$12,$N197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$BD$12,$N197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V197=$BF$12,$O197,0)","v":0},{"$f":"IF($V197=$BG$12,$O197,0)","v":0},{"$f":"IF($V197=$BH$12,$O197,0)+IF($V197=$BI$12,$O197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$BI$12,$O197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V197=$BK$12,$P197,0)","v":0},{"$f":"IF($V197=$BL$12,$P197,0)","v":0},{"$f":"IF($V197=$BM$12,$P197,0)+IF($V197=$BN$12,$P197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$BN$12,$P197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$BR$12,$Q197,0)+IF($V197=$BS$12,$Q197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$BS$12,$Q197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V197=$BW$12,$R197,0)+IF($V197=$BX$12,$R197,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V197=$BX$12,$R197,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1130,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1138","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G198","v":0},{"$f":"VLOOKUP($F198,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G198","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V198=$Y$12,$H198,0)+IF($V198=$Z$12,$H198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$Z$12,$H198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$AD$12,$I198,0)+IF($V198=$AE$12,$I198,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V198=$AE$12,$I198,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$AI$12,$J198,0)+IF($V198=$AJ$12,$J198,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V198=$AJ$12,$J198,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$AN$12,$K198,0)+IF($V198=$AO$12,$K198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$AO$12,$K198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$AS$12,$L198,0)+IF($V198=$AT$12,$L198,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V198=$AT$12,$L198,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$AX$12,$M198,0)+IF($V198=$AY$12,$M198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$AY$12,$M198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$BC$12,$N198,0)+IF($V198=$BD$12,$N198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$BD$12,$N198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$BH$12,$O198,0)+IF($V198=$BI$12,$O198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$BI$12,$O198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$BM$12,$P198,0)+IF($V198=$BN$12,$P198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$BN$12,$P198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$BR$12,$Q198,0)+IF($V198=$BS$12,$Q198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$BS$12,$Q198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V198=$BW$12,$R198,0)+IF($V198=$BX$12,$R198,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V198=$BX$12,$R198,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1132,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1140","v":-143966011.28094319},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G199","v":-126130411.94962896},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G199","v":0},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G199","v":0},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G199","v":-1167511.7670254121},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G199","v":-63580.823378742207},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G199","v":0},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G199","v":-3423647.8329375205},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G199","v":-4778564.4878488453},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G199","v":-5196863.0490967399},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G199","v":-3121024.2185704},{"$f":"VLOOKUP($F199,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G199","v":-84407.152456541909},-143966011.28094319,0,null,"Customer",{"$f":"IF($V199=$W$12,$H199,0)","v":-126130411.94962896},{"$f":"IF($V199=$X$12,$H199,0)","v":0},{"$f":"IF($V199=$Y$12,$H199,0)+IF($V199=$Z$12,$H199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$Z$12,$H199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$AB$12,$I199,0)","v":0},{"$f":"IF($V199=$AC$12,$I199,0)","v":0},{"$f":"IF($V199=$AD$12,$I199,0)+IF($V199=$AE$12,$I199,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V199=$AE$12,$I199,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$AG$12,$J199,0)","v":0},{"$f":"IF($V199=$AH$12,$J199,0)","v":0},{"$f":"IF($V199=$AI$12,$J199,0)+IF($V199=$AJ$12,$J199,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V199=$AJ$12,$J199,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$AL$12,$K199,0)","v":-1167511.7670254121},{"$f":"IF($V199=$AM$12,$K199,0)","v":0},{"$f":"IF($V199=$AN$12,$K199,0)+IF($V199=$AO$12,$K199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$AO$12,$K199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$AQ$12,$L199,0)","v":-63580.823378742207},{"$f":"IF($V199=$AR$12,$L199,0)","v":0},{"$f":"IF($V199=$AS$12,$L199,0)+IF($V199=$AT$12,$L199,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V199=$AT$12,$L199,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$AV$12,$M199,0)","v":0},{"$f":"IF($V199=$AW$12,$M199,0)","v":0},{"$f":"IF($V199=$AX$12,$M199,0)+IF($V199=$AY$12,$M199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$AY$12,$M199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$BA$12,$N199,0)","v":-3423647.8329375205},{"$f":"IF($V199=$BB$12,$N199,0)","v":0},{"$f":"IF($V199=$BC$12,$N199,0)+IF($V199=$BD$12,$N199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$BD$12,$N199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$BF$12,$O199,0)","v":-4778564.4878488453},{"$f":"IF($V199=$BG$12,$O199,0)","v":0},{"$f":"IF($V199=$BH$12,$O199,0)+IF($V199=$BI$12,$O199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$BI$12,$O199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$BK$12,$P199,0)","v":-5196863.0490967399},0,{"$f":"IF($V199=$BM$12,$P199,0)+IF($V199=$BN$12,$P199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$BN$12,$P199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$BP$12,$Q199,0)","v":-3121024.2185704},{"$f":"IF($V199=$BQ$12,$Q199,0)","v":0},{"$f":"IF($V199=$BR$12,$Q199,0)+IF($V199=$BS$12,$Q199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$BS$12,$Q199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V199=$BU$12,$R199,0)","v":-84407.152456541909},{"$f":"IF($V199=$BV$12,$R199,0)","v":0},{"$f":"IF($V199=$BW$12,$R199,0)+IF($V199=$BX$12,$R199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V199=$BX$12,$R199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1136,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1144","v":-5566880.3697115835},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G200","v":-5427416.4453580966},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G200","v":-125426.67335355782},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G200","v":0},{"$f":"VLOOKUP($F200,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G200","v":-14037.25099992861},-5566880.3697115825,0,null,"Throughput",0,0,{"$f":"IF($V200=$Y$12,$H200,0)+IF($V200=$Z$12,$H200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$Z$12,$H200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$AD$12,$I200,0)+IF($V200=$AE$12,$I200,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V200=$AE$12,$I200,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$AI$12,$J200,0)+IF($V200=$AJ$12,$J200,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V200=$AJ$12,$J200,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$AN$12,$K200,0)+IF($V200=$AO$12,$K200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$AO$12,$K200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$AS$12,$L200,0)+IF($V200=$AT$12,$L200,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V200=$AT$12,$L200,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$AX$12,$M200,0)+IF($V200=$AY$12,$M200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$AY$12,$M200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V200=$BA$12,$N200,0)","v":0},{"$f":"IF($V200=$BB$12,$N200,0)","v":0},{"$f":"IF($V200=$BC$12,$N200,0)+IF($V200=$BD$12,$N200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$BD$12,$N200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V200=$BF$12,$O200,0)","v":0},{"$f":"IF($V200=$BG$12,$O200,0)","v":0},{"$f":"IF($V200=$BH$12,$O200,0)+IF($V200=$BI$12,$O200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$BI$12,$O200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V200=$BK$12,$P200,0)","v":0},{"$f":"IF($V200=$BL$12,$P200,0)","v":0},{"$f":"IF($V200=$BM$12,$P200,0)+IF($V200=$BN$12,$P200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$BN$12,$P200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$BR$12,$Q200,0)+IF($V200=$BS$12,$Q200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$BS$12,$Q200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V200=$BW$12,$R200,0)+IF($V200=$BX$12,$R200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V200=$BX$12,$R200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1137,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1145","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G201","v":0},{"$f":"VLOOKUP($F201,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G201","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V201=$Y$12,$H201,0)+IF($V201=$Z$12,$H201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$Z$12,$H201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$AD$12,$I201,0)+IF($V201=$AE$12,$I201,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V201=$AE$12,$I201,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$AI$12,$J201,0)+IF($V201=$AJ$12,$J201,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V201=$AJ$12,$J201,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$AN$12,$K201,0)+IF($V201=$AO$12,$K201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$AO$12,$K201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$AS$12,$L201,0)+IF($V201=$AT$12,$L201,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V201=$AT$12,$L201,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$AX$12,$M201,0)+IF($V201=$AY$12,$M201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$AY$12,$M201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$BC$12,$N201,0)+IF($V201=$BD$12,$N201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$BD$12,$N201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$BH$12,$O201,0)+IF($V201=$BI$12,$O201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$BI$12,$O201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$BM$12,$P201,0)+IF($V201=$BN$12,$P201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$BN$12,$P201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$BR$12,$Q201,0)+IF($V201=$BS$12,$Q201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$BS$12,$Q201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V201=$BW$12,$R201,0)+IF($V201=$BX$12,$R201,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V201=$BX$12,$R201,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1139,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1147","v":-74765.372924037816},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G202","v":-65502.872536170638},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G202","v":0},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G202","v":0},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G202","v":-606.31986590582039},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G202","v":-33.019210079054851},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G202","v":0},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G202","v":-1777.9912405201885},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G202","v":-2481.6354415653295},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G202","v":-2698.8689930614328},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G202","v":-1620.8307608870841},{"$f":"VLOOKUP($F202,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G202","v":-43.834875848260886},-74765.372924037816,0,null,"Customer",-65502.872536170638,0,{"$f":"IF($V202=$Y$12,$H202,0)+IF($V202=$Z$12,$H202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$Z$12,$H202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V202=$AD$12,$I202,0)+IF($V202=$AE$12,$I202,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V202=$AE$12,$I202,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V202=$AI$12,$J202,0)+IF($V202=$AJ$12,$J202,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V202=$AJ$12,$J202,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},-606.31986590582039,0,{"$f":"IF($V202=$AN$12,$K202,0)+IF($V202=$AO$12,$K202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$AO$12,$K202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-33.019210079054851,0,{"$f":"IF($V202=$AS$12,$L202,0)+IF($V202=$AT$12,$L202,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V202=$AT$12,$L202,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V202=$AX$12,$M202,0)+IF($V202=$AY$12,$M202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$AY$12,$M202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V202=$BA$12,$N202,0)","v":-1777.9912405201885},{"$f":"IF($V202=$BB$12,$N202,0)","v":0},{"$f":"IF($V202=$BC$12,$N202,0)+IF($V202=$BD$12,$N202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$BD$12,$N202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V202=$BF$12,$O202,0)","v":-2481.6354415653295},{"$f":"IF($V202=$BG$12,$O202,0)","v":0},{"$f":"IF($V202=$BH$12,$O202,0)+IF($V202=$BI$12,$O202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$BI$12,$O202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-2698.8689930614328,0,{"$f":"IF($V202=$BM$12,$P202,0)+IF($V202=$BN$12,$P202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$BN$12,$P202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-1620.8307608870841,0,{"$f":"IF($V202=$BR$12,$Q202,0)+IF($V202=$BS$12,$Q202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$BS$12,$Q202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-43.834875848260886,0,{"$f":"IF($V202=$BW$12,$R202,0)+IF($V202=$BX$12,$R202,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V202=$BX$12,$R202,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1143,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1151","v":27704.497056526707},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G203","v":27010.431866485087},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G203","v":624.20649842590581},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G203","v":0},{"$f":"VLOOKUP($F203,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G203","v":69.858691615713155},27704.497056526707,{"$f":"S203-G203","v":0},null,"Throughput",0,0,{"$f":"IF($V203=$Y$12,$H203,0)+IF($V203=$Z$12,$H203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$Z$12,$H203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W203:Z203)-H203","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V203=$AD$12,$I203,0)+IF($V203=$AE$12,$I203,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V203=$AE$12,$I203,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V203=$AI$12,$J203,0)+IF($V203=$AJ$12,$J203,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V203=$AJ$12,$J203,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V203=$AN$12,$K203,0)+IF($V203=$AO$12,$K203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$AO$12,$K203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL203:AO203)-K203","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V203=$AS$12,$L203,0)+IF($V203=$AT$12,$L203,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V203=$AT$12,$L203,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ203:AT203)-L203","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V203=$AX$12,$M203,0)+IF($V203=$AY$12,$M203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$AY$12,$M203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV203:AY203)-M203","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BA$12,$N203,0)","v":0},{"$f":"IF($V203=$BB$12,$N203,0)","v":0},{"$f":"IF($V203=$BC$12,$N203,0)+IF($V203=$BD$12,$N203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BD$12,$N203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V203=$BF$12,$O203,0)","v":0},{"$f":"IF($V203=$BG$12,$O203,0)","v":0},{"$f":"IF($V203=$BH$12,$O203,0)+IF($V203=$BI$12,$O203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BI$12,$O203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA203:BD203)-N203","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BK$12,$P203,0)","v":0},{"$f":"IF($V203=$BL$12,$P203,0)","v":0},{"$f":"IF($V203=$BM$12,$P203,0)+IF($V203=$BN$12,$P203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BN$12,$P203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK203:BN203)-P203","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V203=$BR$12,$Q203,0)+IF($V203=$BS$12,$Q203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BS$12,$Q203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP203:BS203)-Q203","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V203=$BW$12,$R203,0)+IF($V203=$BX$12,$R203,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V203=$BX$12,$R203,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU203:BX203)-R203","v":{"$error":"#REF!"}},{"$f":"SUM(W203:BX203)-S203","v":{"$error":"#REF!"}}]
[1144,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1152","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G204","v":0},{"$f":"VLOOKUP($F204,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G204","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V204=$Y$12,$H204,0)+IF($V204=$Z$12,$H204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$Z$12,$H204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$AD$12,$I204,0)+IF($V204=$AE$12,$I204,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V204=$AE$12,$I204,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$AI$12,$J204,0)+IF($V204=$AJ$12,$J204,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V204=$AJ$12,$J204,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$AN$12,$K204,0)+IF($V204=$AO$12,$K204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$AO$12,$K204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$AS$12,$L204,0)+IF($V204=$AT$12,$L204,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V204=$AT$12,$L204,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$AX$12,$M204,0)+IF($V204=$AY$12,$M204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$AY$12,$M204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$BC$12,$N204,0)+IF($V204=$BD$12,$N204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$BD$12,$N204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$BH$12,$O204,0)+IF($V204=$BI$12,$O204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$BI$12,$O204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$BM$12,$P204,0)+IF($V204=$BN$12,$P204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$BN$12,$P204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK204:BN204)-P204","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V204=$BR$12,$Q204,0)+IF($V204=$BS$12,$Q204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$BS$12,$Q204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V204=$BW$12,$R204,0)+IF($V204=$BX$12,$R204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V204=$BX$12,$R204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1163,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1171","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G205","v":0},{"$f":"VLOOKUP($F205,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G205","v":0},0,0,null,"Customer",{"$f":"IF($V205=$W$12,$H205,0)","v":0},{"$f":"IF($V205=$X$12,$H205,0)","v":0},{"$f":"IF($V205=$Y$12,$H205,0)+IF($V205=$Z$12,$H205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$Z$12,$H205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V205=$AB$12,$I205,0)","v":0},{"$f":"IF($V205=$AC$12,$I205,0)","v":0},{"$f":"IF($V205=$AD$12,$I205,0)+IF($V205=$AE$12,$I205,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AE$12,$I205,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB205:AE205)-I205","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AG$12,$J205,0)","v":0},{"$f":"IF($V205=$AH$12,$J205,0)","v":0},{"$f":"IF($V205=$AI$12,$J205,0)+IF($V205=$AJ$12,$J205,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AJ$12,$J205,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG205:AJ205)-J205","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AL$12,$K205,0)","v":0},{"$f":"IF($V205=$AM$12,$K205,0)","v":0},{"$f":"IF($V205=$AN$12,$K205,0)+IF($V205=$AO$12,$K205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AO$12,$K205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V205=$AQ$12,$L205,0)","v":0},{"$f":"IF($V205=$AR$12,$L205,0)","v":0},{"$f":"IF($V205=$AS$12,$L205,0)+IF($V205=$AT$12,$L205,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AT$12,$L205,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V205=$AV$12,$M205,0)","v":0},{"$f":"IF($V205=$AW$12,$M205,0)","v":0},{"$f":"IF($V205=$AX$12,$M205,0)+IF($V205=$AY$12,$M205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$AY$12,$M205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V205=$BA$12,$N205,0)","v":0},{"$f":"IF($V205=$BB$12,$N205,0)","v":0},{"$f":"IF($V205=$BC$12,$N205,0)+IF($V205=$BD$12,$N205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BD$12,$N205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA205:BD205)-N205","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BF$12,$O205,0)","v":0},{"$f":"IF($V205=$BG$12,$O205,0)","v":0},{"$f":"IF($V205=$BH$12,$O205,0)+IF($V205=$BI$12,$O205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BI$12,$O205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA205:BD205)-N205","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BK$12,$P205,0)","v":0},{"$f":"IF($V205=$BL$12,$P205,0)","v":0},{"$f":"IF($V205=$BM$12,$P205,0)+IF($V205=$BN$12,$P205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BN$12,$P205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK205:BN205)-P205","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BP$12,$Q205,0)","v":0},{"$f":"IF($V205=$BQ$12,$Q205,0)","v":0},{"$f":"IF($V205=$BR$12,$Q205,0)+IF($V205=$BS$12,$Q205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BS$12,$Q205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V205=$BU$12,$R205,0)","v":0},{"$f":"IF($V205=$BV$12,$R205,0)","v":0},{"$f":"IF($V205=$BW$12,$R205,0)+IF($V205=$BX$12,$R205,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V205=$BX$12,$R205,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1164,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1172","v":22179010.152499992},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G206","v":19431306.474906318},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G206","v":0},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G206","v":0},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G206","v":179863.6713181443},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G206","v":9795.0878452106936},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G206","v":0},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G206","v":527437.82625973981},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G206","v":736172.58231564658},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G206","v":800614.51520068489},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G206","v":480816.45948215621},{"$f":"VLOOKUP($F206,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G206","v":13003.535172090051},22179010.152499989,0,null,"Customer",19431306.474906318,0,{"$f":"IF($V206=$Y$12,$H206,0)+IF($V206=$Z$12,$H206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$Z$12,$H206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V206=$AD$12,$I206,0)+IF($V206=$AE$12,$I206,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V206=$AE$12,$I206,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V206=$AI$12,$J206,0)+IF($V206=$AJ$12,$J206,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V206=$AJ$12,$J206,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},179863.6713181443,0,{"$f":"IF($V206=$AN$12,$K206,0)+IF($V206=$AO$12,$K206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$AO$12,$K206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},9795.0878452106936,0,{"$f":"IF($V206=$AS$12,$L206,0)+IF($V206=$AT$12,$L206,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V206=$AT$12,$L206,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V206=$AX$12,$M206,0)+IF($V206=$AY$12,$M206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$AY$12,$M206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},527437.82625973981,0,{"$f":"IF($V206=$BC$12,$N206,0)+IF($V206=$BD$12,$N206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$BD$12,$N206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},736172.58231564658,0,{"$f":"IF($V206=$BH$12,$O206,0)+IF($V206=$BI$12,$O206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$BI$12,$O206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},800614.51520068489,0,{"$f":"IF($V206=$BM$12,$P206,0)+IF($V206=$BN$12,$P206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$BN$12,$P206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},480816.45948215621,0,{"$f":"IF($V206=$BR$12,$Q206,0)+IF($V206=$BS$12,$Q206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$BS$12,$Q206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},13003.535172090051,0,{"$f":"IF($V206=$BW$12,$R206,0)+IF($V206=$BX$12,$R206,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V206=$BX$12,$R206,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1168,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1176","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G207","v":0},{"$f":"VLOOKUP($F207,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G207","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V207=$Y$12,$H207,0)+IF($V207=$Z$12,$H207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$Z$12,$H207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$AD$12,$I207,0)+IF($V207=$AE$12,$I207,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V207=$AE$12,$I207,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$AI$12,$J207,0)+IF($V207=$AJ$12,$J207,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V207=$AJ$12,$J207,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$AN$12,$K207,0)+IF($V207=$AO$12,$K207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$AO$12,$K207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$AS$12,$L207,0)+IF($V207=$AT$12,$L207,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V207=$AT$12,$L207,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$AX$12,$M207,0)+IF($V207=$AY$12,$M207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$AY$12,$M207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V207=$BA$12,$N207,0)","v":0},{"$f":"IF($V207=$BB$12,$N207,0)","v":0},{"$f":"IF($V207=$BC$12,$N207,0)+IF($V207=$BD$12,$N207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$BD$12,$N207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V207=$BF$12,$O207,0)","v":0},{"$f":"IF($V207=$BG$12,$O207,0)","v":0},{"$f":"IF($V207=$BH$12,$O207,0)+IF($V207=$BI$12,$O207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$BI$12,$O207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V207=$BK$12,$P207,0)","v":0},{"$f":"IF($V207=$BL$12,$P207,0)","v":0},{"$f":"IF($V207=$BM$12,$P207,0)+IF($V207=$BN$12,$P207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$BN$12,$P207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$BR$12,$Q207,0)+IF($V207=$BS$12,$Q207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$BS$12,$Q207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V207=$BW$12,$R207,0)+IF($V207=$BX$12,$R207,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V207=$BX$12,$R207,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1172,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1180","v":3785492.7788947099},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G208","v":3316517.2764464701},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G208","v":0},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G208","v":0},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G208","v":30698.963762527503},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G208","v":1671.8164630311464},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G208","v":0},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G208","v":90022.596540319995},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G208","v":125649.25013400697},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G208","v":136648.13916994678},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G208","v":82065.305116344898},{"$f":"VLOOKUP($F208,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G208","v":2219.4312620620585},3785492.7788947094,0,null,"Customer",3316517.2764464701,0,{"$f":"IF($V208=$Y$12,$H208,0)+IF($V208=$Z$12,$H208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$Z$12,$H208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V208=$AD$12,$I208,0)+IF($V208=$AE$12,$I208,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V208=$AE$12,$I208,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V208=$AI$12,$J208,0)+IF($V208=$AJ$12,$J208,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V208=$AJ$12,$J208,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},30698.963762527503,0,{"$f":"IF($V208=$AN$12,$K208,0)+IF($V208=$AO$12,$K208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$AO$12,$K208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1671.8164630311464,0,{"$f":"IF($V208=$AS$12,$L208,0)+IF($V208=$AT$12,$L208,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V208=$AT$12,$L208,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V208=$AX$12,$M208,0)+IF($V208=$AY$12,$M208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$AY$12,$M208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V208=$BA$12,$N208,0)","v":90022.596540319995},{"$f":"IF($V208=$BB$12,$N208,0)","v":0},{"$f":"IF($V208=$BC$12,$N208,0)+IF($V208=$BD$12,$N208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$BD$12,$N208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V208=$BF$12,$O208,0)","v":125649.25013400697},{"$f":"IF($V208=$BG$12,$O208,0)","v":0},{"$f":"IF($V208=$BH$12,$O208,0)+IF($V208=$BI$12,$O208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$BI$12,$O208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V208=$BK$12,$P208,0)","v":136648.13916994678},{"$f":"IF($V208=$BL$12,$P208,0)","v":0},{"$f":"IF($V208=$BM$12,$P208,0)+IF($V208=$BN$12,$P208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$BN$12,$P208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},82065.305116344898,0,{"$f":"IF($V208=$BR$12,$Q208,0)+IF($V208=$BS$12,$Q208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$BS$12,$Q208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},2219.4312620620585,0,{"$f":"IF($V208=$BW$12,$R208,0)+IF($V208=$BX$12,$R208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V208=$BX$12,$R208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1173,null,null,"LNG - Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W1181","v":4478204.7747916682},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G209","v":4366014.8280938687},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G209","v":100897.8620331369},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G209","v":0},{"$f":"VLOOKUP($F209,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G209","v":11292.084664662238},4478204.7747916682,null,null,"Demand",0,0,{"$f":"IF($V209=$Y$12,$H209,0)+IF($V209=$Z$12,$H209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$Z$12,$H209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$AD$12,$I209,0)+IF($V209=$AE$12,$I209,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V209=$AE$12,$I209,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB209:AE209)-I209","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V209=$AI$12,$J209,0)+IF($V209=$AJ$12,$J209,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V209=$AJ$12,$J209,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG209:AJ209)-J209","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V209=$AN$12,$K209,0)+IF($V209=$AO$12,$K209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$AO$12,$K209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$AS$12,$L209,0)+IF($V209=$AT$12,$L209,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V209=$AT$12,$L209,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$AX$12,$M209,0)+IF($V209=$AY$12,$M209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$AY$12,$M209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$BC$12,$N209,0)+IF($V209=$BD$12,$N209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$BD$12,$N209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V209=$BF$12,$O209,0)","v":0},{"$f":"IF($V209=$BG$12,$O209,0)","v":0},{"$f":"IF($V209=$BH$12,$O209,0)+IF($V209=$BI$12,$O209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$BI$12,$O209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$BM$12,$P209,0)+IF($V209=$BN$12,$P209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$BN$12,$P209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$BR$12,$Q209,0)+IF($V209=$BS$12,$Q209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$BS$12,$Q209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V209=$BW$12,$R209,0)+IF($V209=$BX$12,$R209,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V209=$BX$12,$R209,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(W209:BX209)-S209","v":{"$error":"#REF!"}}]
[1177,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1185","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G210","v":0},0,{"$f":"S210-G210","v":0},null,"Throughput",0,0,{"$f":"IF($V210=$Y$12,$H210,0)+IF($V210=$Z$12,$H210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$Z$12,$H210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W210:Z210)-H210","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V210=$AD$12,$I210,0)+IF($V210=$AE$12,$I210,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V210=$AE$12,$I210,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V210=$AI$12,$J210,0)+IF($V210=$AJ$12,$J210,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V210=$AJ$12,$J210,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V210=$AN$12,$K210,0)+IF($V210=$AO$12,$K210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$AO$12,$K210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL210:AO210)-K210","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V210=$AS$12,$L210,0)+IF($V210=$AT$12,$L210,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V210=$AT$12,$L210,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ210:AT210)-L210","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V210=$AX$12,$M210,0)+IF($V210=$AY$12,$M210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$AY$12,$M210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV210:AY210)-M210","v":{"$error":"#REF!"}},{"$f":"IF($V210=$BA$12,$N210,0)","v":0},{"$f":"IF($V210=$BB$12,$N210,0)","v":0},{"$f":"IF($V210=$BC$12,$N210,0)+IF($V210=$BD$12,$N210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$BD$12,$N210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V210=$BF$12,$O210,0)","v":0},{"$f":"IF($V210=$BG$12,$O210,0)","v":0},{"$f":"IF($V210=$BH$12,$O210,0)+IF($V210=$BI$12,$O210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$BI$12,$O210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V210=$BK$12,$P210,0)","v":0},{"$f":"IF($V210=$BL$12,$P210,0)","v":0},{"$f":"IF($V210=$BM$12,$P210,0)+IF($V210=$BN$12,$P210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$BN$12,$P210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V210=$BR$12,$Q210,0)+IF($V210=$BS$12,$Q210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$BS$12,$Q210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP210:BS210)-Q210","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V210=$BW$12,$R210,0)+IF($V210=$BX$12,$R210,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V210=$BX$12,$R210,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU210:BX210)-R210","v":{"$error":"#REF!"}},{"$f":"SUM(W210:BX210)-S210","v":{"$error":"#REF!"}}]
[1178,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1186","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G211","v":0},{"$f":"VLOOKUP($F211,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G211","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V211=$Y$12,$H211,0)+IF($V211=$Z$12,$H211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$Z$12,$H211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$AD$12,$I211,0)+IF($V211=$AE$12,$I211,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V211=$AE$12,$I211,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$AI$12,$J211,0)+IF($V211=$AJ$12,$J211,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V211=$AJ$12,$J211,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$AN$12,$K211,0)+IF($V211=$AO$12,$K211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$AO$12,$K211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$AS$12,$L211,0)+IF($V211=$AT$12,$L211,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V211=$AT$12,$L211,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$AX$12,$M211,0)+IF($V211=$AY$12,$M211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$AY$12,$M211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$BC$12,$N211,0)+IF($V211=$BD$12,$N211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$BD$12,$N211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$BH$12,$O211,0)+IF($V211=$BI$12,$O211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$BI$12,$O211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$BM$12,$P211,0)+IF($V211=$BN$12,$P211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$BN$12,$P211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$BR$12,$Q211,0)+IF($V211=$BS$12,$Q211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$BS$12,$Q211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V211=$BW$12,$R211,0)+IF($V211=$BX$12,$R211,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V211=$BX$12,$R211,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1179,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1187","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G212","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V212=$Y$12,$H212,0)+IF($V212=$Z$12,$H212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$Z$12,$H212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$AD$12,$I212,0)+IF($V212=$AE$12,$I212,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V212=$AE$12,$I212,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$AI$12,$J212,0)+IF($V212=$AJ$12,$J212,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V212=$AJ$12,$J212,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$AN$12,$K212,0)+IF($V212=$AO$12,$K212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$AO$12,$K212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$AS$12,$L212,0)+IF($V212=$AT$12,$L212,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V212=$AT$12,$L212,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$AX$12,$M212,0)+IF($V212=$AY$12,$M212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$AY$12,$M212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$BC$12,$N212,0)+IF($V212=$BD$12,$N212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$BD$12,$N212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$BH$12,$O212,0)+IF($V212=$BI$12,$O212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$BI$12,$O212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$BM$12,$P212,0)+IF($V212=$BN$12,$P212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$BN$12,$P212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$BR$12,$Q212,0)+IF($V212=$BS$12,$Q212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$BS$12,$Q212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V212=$BW$12,$R212,0)+IF($V212=$BX$12,$R212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V212=$BX$12,$R212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1180,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1188","v":45860653.897647336},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G213","v":40179088.917741664},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G213","v":0},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G213","v":0},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G213","v":371913.15222658095},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G213","v":20253.79538931432},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G213","v":0},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G213","v":1090609.6997254344},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G213","v":1522221.044779567},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G213","v":1655470.8679328801},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G213","v":994208.35668438638},{"$f":"VLOOKUP($F213,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G213","v":26888.063167502805},45860653.897647336,0,null,"Customer",40179088.917741664,0,{"$f":"IF($V213=$Y$12,$H213,0)+IF($V213=$Z$12,$H213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$Z$12,$H213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V213=$AD$12,$I213,0)+IF($V213=$AE$12,$I213,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V213=$AE$12,$I213,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V213=$AI$12,$J213,0)+IF($V213=$AJ$12,$J213,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V213=$AJ$12,$J213,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},371913.15222658095,0,{"$f":"IF($V213=$AN$12,$K213,0)+IF($V213=$AO$12,$K213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$AO$12,$K213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},20253.79538931432,0,{"$f":"IF($V213=$AS$12,$L213,0)+IF($V213=$AT$12,$L213,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V213=$AT$12,$L213,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V213=$AX$12,$M213,0)+IF($V213=$AY$12,$M213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$AY$12,$M213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1090609.6997254344,0,{"$f":"IF($V213=$BC$12,$N213,0)+IF($V213=$BD$12,$N213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$BD$12,$N213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1522221.044779567,0,{"$f":"IF($V213=$BH$12,$O213,0)+IF($V213=$BI$12,$O213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$BI$12,$O213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},1655470.8679328801,0,{"$f":"IF($V213=$BM$12,$P213,0)+IF($V213=$BN$12,$P213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$BN$12,$P213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},994208.35668438638,0,{"$f":"IF($V213=$BR$12,$Q213,0)+IF($V213=$BS$12,$Q213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$BS$12,$Q213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},26888.063167502805,0,{"$f":"IF($V213=$BW$12,$R213,0)+IF($V213=$BX$12,$R213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V213=$BX$12,$R213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1184,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1192","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G214","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V214=$Y$12,$H214,0)+IF($V214=$Z$12,$H214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$Z$12,$H214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$AD$12,$I214,0)+IF($V214=$AE$12,$I214,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V214=$AE$12,$I214,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$AI$12,$J214,0)+IF($V214=$AJ$12,$J214,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V214=$AJ$12,$J214,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$AN$12,$K214,0)+IF($V214=$AO$12,$K214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$AO$12,$K214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$AS$12,$L214,0)+IF($V214=$AT$12,$L214,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V214=$AT$12,$L214,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$AX$12,$M214,0)+IF($V214=$AY$12,$M214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$AY$12,$M214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V214=$BA$12,$N214,0)","v":0},{"$f":"IF($V214=$BB$12,$N214,0)","v":0},{"$f":"IF($V214=$BC$12,$N214,0)+IF($V214=$BD$12,$N214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$BD$12,$N214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V214=$BF$12,$O214,0)","v":0},{"$f":"IF($V214=$BG$12,$O214,0)","v":0},{"$f":"IF($V214=$BH$12,$O214,0)+IF($V214=$BI$12,$O214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$BI$12,$O214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V214=$BK$12,$P214,0)","v":0},{"$f":"IF($V214=$BL$12,$P214,0)","v":0},{"$f":"IF($V214=$BM$12,$P214,0)+IF($V214=$BN$12,$P214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$BN$12,$P214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$BR$12,$Q214,0)+IF($V214=$BS$12,$Q214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$BS$12,$Q214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V214=$BW$12,$R214,0)+IF($V214=$BX$12,$R214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V214=$BX$12,$R214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1185,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1193","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G215","v":0},{"$f":"VLOOKUP($F215,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G215","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V215=$Y$12,$H215,0)+IF($V215=$Z$12,$H215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$Z$12,$H215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$AD$12,$I215,0)+IF($V215=$AE$12,$I215,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V215=$AE$12,$I215,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$AI$12,$J215,0)+IF($V215=$AJ$12,$J215,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V215=$AJ$12,$J215,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$AN$12,$K215,0)+IF($V215=$AO$12,$K215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$AO$12,$K215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$AS$12,$L215,0)+IF($V215=$AT$12,$L215,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V215=$AT$12,$L215,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$AX$12,$M215,0)+IF($V215=$AY$12,$M215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$AY$12,$M215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$BC$12,$N215,0)+IF($V215=$BD$12,$N215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$BD$12,$N215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$BH$12,$O215,0)+IF($V215=$BI$12,$O215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$BI$12,$O215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$BM$12,$P215,0)+IF($V215=$BN$12,$P215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$BN$12,$P215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$BR$12,$Q215,0)+IF($V215=$BS$12,$Q215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$BS$12,$Q215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V215=$BW$12,$R215,0)+IF($V215=$BX$12,$R215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V215=$BX$12,$R215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1186,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1194","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G216","v":0},{"$f":"VLOOKUP($F216,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G216","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V216=$Y$12,$H216,0)+IF($V216=$Z$12,$H216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$Z$12,$H216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$AD$12,$I216,0)+IF($V216=$AE$12,$I216,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V216=$AE$12,$I216,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$AI$12,$J216,0)+IF($V216=$AJ$12,$J216,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V216=$AJ$12,$J216,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$AN$12,$K216,0)+IF($V216=$AO$12,$K216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$AO$12,$K216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$AS$12,$L216,0)+IF($V216=$AT$12,$L216,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V216=$AT$12,$L216,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$AX$12,$M216,0)+IF($V216=$AY$12,$M216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$AY$12,$M216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$BC$12,$N216,0)+IF($V216=$BD$12,$N216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$BD$12,$N216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$BH$12,$O216,0)+IF($V216=$BI$12,$O216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$BI$12,$O216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$BM$12,$P216,0)+IF($V216=$BN$12,$P216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$BN$12,$P216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$BR$12,$Q216,0)+IF($V216=$BS$12,$Q216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$BS$12,$Q216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V216=$BW$12,$R216,0)+IF($V216=$BX$12,$R216,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V216=$BX$12,$R216,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1187,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1195","v":10732511.299033795},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G217","v":9402886.5518785752},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G217","v":87036.74652000163},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G217","v":4739.8819988322466},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G217","v":255229.26365730574},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G217","v":356236.84300676396},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G217","v":387420.55084876122},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G217","v":232668.99869162985},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G217","v":6292.462431922766},10732511.299033791,0,null,"Customer",9402886.5518785752,0,{"$f":"IF($V217=$Y$12,$H217,0)+IF($V217=$Z$12,$H217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$Z$12,$H217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V217=$AD$12,$I217,0)+IF($V217=$AE$12,$I217,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V217=$AE$12,$I217,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V217=$AI$12,$J217,0)+IF($V217=$AJ$12,$J217,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V217=$AJ$12,$J217,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},87036.74652000163,0,{"$f":"IF($V217=$AN$12,$K217,0)+IF($V217=$AO$12,$K217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$AO$12,$K217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},4739.8819988322466,0,{"$f":"IF($V217=$AS$12,$L217,0)+IF($V217=$AT$12,$L217,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V217=$AT$12,$L217,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V217=$AX$12,$M217,0)+IF($V217=$AY$12,$M217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$AY$12,$M217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},255229.26365730574,0,{"$f":"IF($V217=$BC$12,$N217,0)+IF($V217=$BD$12,$N217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$BD$12,$N217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},356236.84300676396,0,{"$f":"IF($V217=$BH$12,$O217,0)+IF($V217=$BI$12,$O217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$BI$12,$O217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},387420.55084876122,0,{"$f":"IF($V217=$BM$12,$P217,0)+IF($V217=$BN$12,$P217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$BN$12,$P217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},232668.99869162985,0,{"$f":"IF($V217=$BR$12,$Q217,0)+IF($V217=$BS$12,$Q217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$BS$12,$Q217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},6292.462431922766,0,{"$f":"IF($V217=$BW$12,$R217,0)+IF($V217=$BX$12,$R217,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V217=$BX$12,$R217,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1191,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1199","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G218","v":0},{"$f":"VLOOKUP($F218,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G218","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V218=$Y$12,$H218,0)+IF($V218=$Z$12,$H218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$Z$12,$H218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$AD$12,$I218,0)+IF($V218=$AE$12,$I218,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V218=$AE$12,$I218,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$AI$12,$J218,0)+IF($V218=$AJ$12,$J218,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V218=$AJ$12,$J218,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$AN$12,$K218,0)+IF($V218=$AO$12,$K218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$AO$12,$K218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$AS$12,$L218,0)+IF($V218=$AT$12,$L218,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V218=$AT$12,$L218,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$AX$12,$M218,0)+IF($V218=$AY$12,$M218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$AY$12,$M218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V218=$BA$12,$N218,0)","v":0},{"$f":"IF($V218=$BB$12,$N218,0)","v":0},{"$f":"IF($V218=$BC$12,$N218,0)+IF($V218=$BD$12,$N218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$BD$12,$N218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V218=$BF$12,$O218,0)","v":0},{"$f":"IF($V218=$BG$12,$O218,0)","v":0},{"$f":"IF($V218=$BH$12,$O218,0)+IF($V218=$BI$12,$O218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$BI$12,$O218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V218=$BK$12,$P218,0)","v":0},{"$f":"IF($V218=$BL$12,$P218,0)","v":0},{"$f":"IF($V218=$BM$12,$P218,0)+IF($V218=$BN$12,$P218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$BN$12,$P218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$BR$12,$Q218,0)+IF($V218=$BS$12,$Q218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$BS$12,$Q218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V218=$BW$12,$R218,0)+IF($V218=$BX$12,$R218,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V218=$BX$12,$R218,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1192,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W1200","v":-3993927.9008333334},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G219","v":-3988187.2158063808},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G219","v":-1578.5156782895958},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G219","v":-62.173484046417336},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G219","v":-3094.8578725327743},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G219","v":-784.0767154742631},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G219","v":-107.07655585771876},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G219","v":-37.994906917255044},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G219","v":-75.989813834510088},-3993927.9008333338,0,null,"Customer",-3988187.2158063808,0,{"$f":"IF($V219=$Y$12,$H219,0)+IF($V219=$Z$12,$H219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$Z$12,$H219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V219=$AD$12,$I219,0)+IF($V219=$AE$12,$I219,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V219=$AE$12,$I219,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V219=$AI$12,$J219,0)+IF($V219=$AJ$12,$J219,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V219=$AJ$12,$J219,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},-1578.5156782895958,0,{"$f":"IF($V219=$AN$12,$K219,0)+IF($V219=$AO$12,$K219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$AO$12,$K219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-62.173484046417336,0,{"$f":"IF($V219=$AS$12,$L219,0)+IF($V219=$AT$12,$L219,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V219=$AT$12,$L219,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V219=$AX$12,$M219,0)+IF($V219=$AY$12,$M219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$AY$12,$M219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-3094.8578725327743,0,{"$f":"IF($V219=$BC$12,$N219,0)+IF($V219=$BD$12,$N219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$BD$12,$N219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-784.0767154742631,0,{"$f":"IF($V219=$BH$12,$O219,0)+IF($V219=$BI$12,$O219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$BI$12,$O219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-107.07655585771876,0,{"$f":"IF($V219=$BM$12,$P219,0)+IF($V219=$BN$12,$P219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$BN$12,$P219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-37.994906917255044,0,{"$f":"IF($V219=$BR$12,$Q219,0)+IF($V219=$BS$12,$Q219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$BS$12,$Q219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-75.989813834510088,0,{"$f":"IF($V219=$BW$12,$R219,0)+IF($V219=$BX$12,$R219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V219=$BX$12,$R219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1196,null,null,"Wyoming",null,"GS",{"$f":"'ROR-Model'!W1204","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G220","v":0},{"$f":"VLOOKUP($F220,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G220","v":0},{"$f":"'ROR-Model'!AH1204","v":0},0,null,"Distribution Plant",0,0,{"$f":"IF($V220=$Y$12,$H220,0)+IF($V220=$Z$12,$H220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$Z$12,$H220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W220:Z220)-H220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$AD$12,$I220,0)+IF($V220=$AE$12,$I220,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V220=$AE$12,$I220,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB220:AE220)-I220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$AI$12,$J220,0)+IF($V220=$AJ$12,$J220,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V220=$AJ$12,$J220,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG220:AJ220)-J220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$AN$12,$K220,0)+IF($V220=$AO$12,$K220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$AO$12,$K220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL220:AO220)-K220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$AS$12,$L220,0)+IF($V220=$AT$12,$L220,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V220=$AT$12,$L220,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ220:AT220)-L220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$AX$12,$M220,0)+IF($V220=$AY$12,$M220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$AY$12,$M220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV220:AY220)-M220","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BA$12,$N220,0)","v":0},{"$f":"IF($V220=$BB$12,$N220,0)","v":0},{"$f":"IF($V220=$BC$12,$N220,0)+IF($V220=$BD$12,$N220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BD$12,$N220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V220=$BF$12,$O220,0)","v":0},{"$f":"IF($V220=$BG$12,$O220,0)","v":0},{"$f":"IF($V220=$BH$12,$O220,0)+IF($V220=$BI$12,$O220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BI$12,$O220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA220:BD220)-N220","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BK$12,$P220,0)","v":0},{"$f":"IF($V220=$BL$12,$P220,0)","v":0},{"$f":"IF($V220=$BM$12,$P220,0)+IF($V220=$BN$12,$P220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BN$12,$P220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK220:BN220)-P220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$BR$12,$Q220,0)+IF($V220=$BS$12,$Q220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BS$12,$Q220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP220:BS220)-Q220","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V220=$BW$12,$R220,0)+IF($V220=$BX$12,$R220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V220=$BX$12,$R220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU220:BX220)-R220","v":{"$error":"#REF!"}},{"$f":"SUM(W220:BX220)-S220","v":{"$error":"#REF!"}}]
[1197,null,null,"Utah",null,"GS",{"$f":"'ROR-Model'!W1205","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G221","v":0},{"$f":"SUM(H221:R221)","v":0},0,null,"Distribution Plant",0,0,{"$f":"IF($V221=$Y$12,$H221,0)+IF($V221=$Z$12,$H221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$Z$12,$H221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$AD$12,$I221,0)+IF($V221=$AE$12,$I221,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V221=$AE$12,$I221,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$AI$12,$J221,0)+IF($V221=$AJ$12,$J221,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V221=$AJ$12,$J221,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$AN$12,$K221,0)+IF($V221=$AO$12,$K221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$AO$12,$K221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$AS$12,$L221,0)+IF($V221=$AT$12,$L221,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V221=$AT$12,$L221,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$AX$12,$M221,0)+IF($V221=$AY$12,$M221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$AY$12,$M221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$BC$12,$N221,0)+IF($V221=$BD$12,$N221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$BD$12,$N221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$BH$12,$O221,0)+IF($V221=$BI$12,$O221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$BI$12,$O221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$BM$12,$P221,0)+IF($V221=$BN$12,$P221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$BN$12,$P221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$BR$12,$Q221,0)+IF($V221=$BS$12,$Q221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$BS$12,$Q221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V221=$BW$12,$R221,0)+IF($V221=$BX$12,$R221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V221=$BX$12,$R221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1201,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1209","v":-103366.14278556436},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G222","v":-103217.56913002614},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G222","v":0},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G222","v":0},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G222","v":-40.853285548116659},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G222","v":-1.6091009625078772},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G222","v":0},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G222","v":-80.097470133725452},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G222","v":-20.292551027182672},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G222","v":-2.7712294354302331},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G222","v":-0.98333947708814728},{"$f":"VLOOKUP($F222,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G222","v":-1.9666789541762946},-103366.14278556437,0,null,"Customer",-103217.56913002614,0,{"$f":"IF($V222=$Y$12,$H222,0)+IF($V222=$Z$12,$H222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$Z$12,$H222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W222:Z222)-H222","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V222=$AD$12,$I222,0)+IF($V222=$AE$12,$I222,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V222=$AE$12,$I222,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V222=$AI$12,$J222,0)+IF($V222=$AJ$12,$J222,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V222=$AJ$12,$J222,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},-40.853285548116659,0,{"$f":"IF($V222=$AN$12,$K222,0)+IF($V222=$AO$12,$K222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$AO$12,$K222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL222:AO222)-K222","v":{"$error":"#REF!"}},-1.6091009625078772,0,{"$f":"IF($V222=$AS$12,$L222,0)+IF($V222=$AT$12,$L222,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V222=$AT$12,$L222,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V222=$AX$12,$M222,0)+IF($V222=$AY$12,$M222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$AY$12,$M222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V222=$BA$12,$N222,0)","v":-80.097470133725452},{"$f":"IF($V222=$BB$12,$N222,0)","v":0},{"$f":"IF($V222=$BC$12,$N222,0)+IF($V222=$BD$12,$N222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$BD$12,$N222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V222=$BF$12,$O222,0)","v":-20.292551027182672},{"$f":"IF($V222=$BG$12,$O222,0)","v":0},{"$f":"IF($V222=$BH$12,$O222,0)+IF($V222=$BI$12,$O222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$BI$12,$O222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA222:BD222)-N222","v":{"$error":"#REF!"}},{"$f":"IF($V222=$BK$12,$P222,0)","v":-2.7712294354302331},{"$f":"IF($V222=$BL$12,$P222,0)","v":0},{"$f":"IF($V222=$BM$12,$P222,0)+IF($V222=$BN$12,$P222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$BN$12,$P222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK222:BN222)-P222","v":{"$error":"#REF!"}},-0.98333947708814728,0,{"$f":"IF($V222=$BR$12,$Q222,0)+IF($V222=$BS$12,$Q222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$BS$12,$Q222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP222:BS222)-Q222","v":{"$error":"#REF!"}},-1.9666789541762946,0,{"$f":"IF($V222=$BW$12,$R222,0)+IF($V222=$BX$12,$R222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V222=$BX$12,$R222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1205,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1213","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G223","v":0},0,0,null,"Throughput",0,0,{"$f":"IF($V223=$Y$12,$H223,0)+IF($V223=$Z$12,$H223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$Z$12,$H223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$AD$12,$I223,0)+IF($V223=$AE$12,$I223,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V223=$AE$12,$I223,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$AI$12,$J223,0)+IF($V223=$AJ$12,$J223,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V223=$AJ$12,$J223,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$AN$12,$K223,0)+IF($V223=$AO$12,$K223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$AO$12,$K223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$AS$12,$L223,0)+IF($V223=$AT$12,$L223,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V223=$AT$12,$L223,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$AX$12,$M223,0)+IF($V223=$AY$12,$M223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$AY$12,$M223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V223=$BA$12,$N223,0)","v":0},{"$f":"IF($V223=$BB$12,$N223,0)","v":0},{"$f":"IF($V223=$BC$12,$N223,0)+IF($V223=$BD$12,$N223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$BD$12,$N223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V223=$BF$12,$O223,0)","v":0},{"$f":"IF($V223=$BG$12,$O223,0)","v":0},{"$f":"IF($V223=$BH$12,$O223,0)+IF($V223=$BI$12,$O223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$BI$12,$O223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V223=$BK$12,$P223,0)","v":0},{"$f":"IF($V223=$BL$12,$P223,0)","v":0},{"$f":"IF($V223=$BM$12,$P223,0)+IF($V223=$BN$12,$P223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$BN$12,$P223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$BR$12,$Q223,0)+IF($V223=$BS$12,$Q223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$BS$12,$Q223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V223=$BW$12,$R223,0)+IF($V223=$BX$12,$R223,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V223=$BX$12,$R223,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1206,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1214","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G224","v":0},{"$f":"VLOOKUP($F224,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G224","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V224=$Y$12,$H224,0)+IF($V224=$Z$12,$H224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$Z$12,$H224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$AD$12,$I224,0)+IF($V224=$AE$12,$I224,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V224=$AE$12,$I224,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$AI$12,$J224,0)+IF($V224=$AJ$12,$J224,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V224=$AJ$12,$J224,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$AN$12,$K224,0)+IF($V224=$AO$12,$K224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$AO$12,$K224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$AS$12,$L224,0)+IF($V224=$AT$12,$L224,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V224=$AT$12,$L224,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$AX$12,$M224,0)+IF($V224=$AY$12,$M224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$AY$12,$M224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$BC$12,$N224,0)+IF($V224=$BD$12,$N224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$BD$12,$N224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$BH$12,$O224,0)+IF($V224=$BI$12,$O224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$BI$12,$O224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$BM$12,$P224,0)+IF($V224=$BN$12,$P224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$BN$12,$P224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$BR$12,$Q224,0)+IF($V224=$BS$12,$Q224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$BS$12,$Q224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V224=$BW$12,$R224,0)+IF($V224=$BX$12,$R224,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V224=$BX$12,$R224,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1207,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1215","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G225","v":0},{"$f":"VLOOKUP($F225,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G225","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V225=$Y$12,$H225,0)+IF($V225=$Z$12,$H225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$Z$12,$H225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$AD$12,$I225,0)+IF($V225=$AE$12,$I225,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V225=$AE$12,$I225,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$AI$12,$J225,0)+IF($V225=$AJ$12,$J225,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V225=$AJ$12,$J225,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$AN$12,$K225,0)+IF($V225=$AO$12,$K225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$AO$12,$K225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$AS$12,$L225,0)+IF($V225=$AT$12,$L225,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V225=$AT$12,$L225,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$AX$12,$M225,0)+IF($V225=$AY$12,$M225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$AY$12,$M225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$BC$12,$N225,0)+IF($V225=$BD$12,$N225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$BD$12,$N225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$BH$12,$O225,0)+IF($V225=$BI$12,$O225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$BI$12,$O225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$BM$12,$P225,0)+IF($V225=$BN$12,$P225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$BN$12,$P225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$BR$12,$Q225,0)+IF($V225=$BS$12,$Q225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$BS$12,$Q225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V225=$BW$12,$R225,0)+IF($V225=$BX$12,$R225,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V225=$BX$12,$R225,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1208,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1216","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G226","v":0},0,0,null,"Customer",0,0,{"$f":"IF($V226=$Y$12,$H226,0)+IF($V226=$Z$12,$H226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$Z$12,$H226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$AD$12,$I226,0)+IF($V226=$AE$12,$I226,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V226=$AE$12,$I226,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$AI$12,$J226,0)+IF($V226=$AJ$12,$J226,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V226=$AJ$12,$J226,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$AN$12,$K226,0)+IF($V226=$AO$12,$K226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$AO$12,$K226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$AS$12,$L226,0)+IF($V226=$AT$12,$L226,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V226=$AT$12,$L226,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$AX$12,$M226,0)+IF($V226=$AY$12,$M226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$AY$12,$M226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$BC$12,$N226,0)+IF($V226=$BD$12,$N226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$BD$12,$N226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$BH$12,$O226,0)+IF($V226=$BI$12,$O226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$BI$12,$O226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$BM$12,$P226,0)+IF($V226=$BN$12,$P226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$BN$12,$P226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$BR$12,$Q226,0)+IF($V226=$BS$12,$Q226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$BS$12,$Q226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V226=$BW$12,$R226,0)+IF($V226=$BX$12,$R226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V226=$BX$12,$R226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1212,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1220","v":-30432708.876189433},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G227","v":-29670295.329156365},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G227","v":-685675.49183304829},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G227","v":0},{"$f":"VLOOKUP($F227,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G227","v":-76738.055200018411},-30432708.876189433,0,null,"Throughput",0,0,{"$f":"IF($V227=$Y$12,$H227,0)+IF($V227=$Z$12,$H227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$Z$12,$H227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$AD$12,$I227,0)+IF($V227=$AE$12,$I227,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V227=$AE$12,$I227,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$AI$12,$J227,0)+IF($V227=$AJ$12,$J227,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V227=$AJ$12,$J227,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$AN$12,$K227,0)+IF($V227=$AO$12,$K227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$AO$12,$K227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$AS$12,$L227,0)+IF($V227=$AT$12,$L227,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V227=$AT$12,$L227,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$AX$12,$M227,0)+IF($V227=$AY$12,$M227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$AY$12,$M227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V227=$BA$12,$N227,0)","v":0},{"$f":"IF($V227=$BB$12,$N227,0)","v":0},{"$f":"IF($V227=$BC$12,$N227,0)+IF($V227=$BD$12,$N227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$BD$12,$N227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V227=$BF$12,$O227,0)","v":0},{"$f":"IF($V227=$BG$12,$O227,0)","v":0},{"$f":"IF($V227=$BH$12,$O227,0)+IF($V227=$BI$12,$O227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$BI$12,$O227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V227=$BK$12,$P227,0)","v":0},{"$f":"IF($V227=$BL$12,$P227,0)","v":0},{"$f":"IF($V227=$BM$12,$P227,0)+IF($V227=$BN$12,$P227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$BN$12,$P227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$BR$12,$Q227,0)+IF($V227=$BS$12,$Q227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$BS$12,$Q227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V227=$BW$12,$R227,0)+IF($V227=$BX$12,$R227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V227=$BX$12,$R227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1213,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1221","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G228","v":0},{"$f":"VLOOKUP($F228,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G228","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V228=$Y$12,$H228,0)+IF($V228=$Z$12,$H228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$Z$12,$H228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$AD$12,$I228,0)+IF($V228=$AE$12,$I228,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V228=$AE$12,$I228,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$AI$12,$J228,0)+IF($V228=$AJ$12,$J228,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V228=$AJ$12,$J228,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$AN$12,$K228,0)+IF($V228=$AO$12,$K228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$AO$12,$K228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$AS$12,$L228,0)+IF($V228=$AT$12,$L228,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V228=$AT$12,$L228,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$AX$12,$M228,0)+IF($V228=$AY$12,$M228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$AY$12,$M228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$BC$12,$N228,0)+IF($V228=$BD$12,$N228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$BD$12,$N228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V228=$BF$12,$O228,0)","v":0},{"$f":"IF($V228=$BG$12,$O228,0)","v":0},{"$f":"IF($V228=$BH$12,$O228,0)+IF($V228=$BI$12,$O228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$BI$12,$O228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$BM$12,$P228,0)+IF($V228=$BN$12,$P228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$BN$12,$P228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$BR$12,$Q228,0)+IF($V228=$BS$12,$Q228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$BS$12,$Q228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V228=$BW$12,$R228,0)+IF($V228=$BX$12,$R228,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V228=$BX$12,$R228,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1215,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1223","v":17285005.823521219},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G229","v":15143608.450872293},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G229","v":0},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G229","v":0},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G229","v":140175.08377503467},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G229","v":7633.7108501338835},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G229","v":0},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G229","v":411053.77723168343},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G229","v":573729.27308066934},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G229","v":623951.49569285812},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G229","v":374719.84750668088},{"$f":"VLOOKUP($F229,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G229","v":10134.184511863987},17285005.823521215,0,null,"Customer",15143608.450872293,{"$f":"IF($V229=$X$12,$H229,0)","v":0},{"$f":"IF($V229=$Y$12,$H229,0)+IF($V229=$Z$12,$H229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$Z$12,$H229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V229=$AD$12,$I229,0)+IF($V229=$AE$12,$I229,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V229=$AE$12,$I229,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V229=$AI$12,$J229,0)+IF($V229=$AJ$12,$J229,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V229=$AJ$12,$J229,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},140175.08377503467,{"$f":"IF($V229=$AM$12,$K229,0)","v":0},{"$f":"IF($V229=$AN$12,$K229,0)+IF($V229=$AO$12,$K229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$AO$12,$K229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},7633.7108501338835,{"$f":"IF($V229=$AR$12,$L229,0)","v":0},{"$f":"IF($V229=$AS$12,$L229,0)+IF($V229=$AT$12,$L229,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V229=$AT$12,$L229,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,{"$f":"IF($V229=$AW$12,$M229,0)","v":0},{"$f":"IF($V229=$AX$12,$M229,0)+IF($V229=$AY$12,$M229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$AY$12,$M229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},411053.77723168343,0,{"$f":"IF($V229=$BC$12,$N229,0)+IF($V229=$BD$12,$N229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$BD$12,$N229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V229=$BF$12,$O229,0)","v":573729.27308066934},{"$f":"IF($V229=$BG$12,$O229,0)","v":0},{"$f":"IF($V229=$BH$12,$O229,0)+IF($V229=$BI$12,$O229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$BI$12,$O229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},623951.49569285812,0,{"$f":"IF($V229=$BM$12,$P229,0)+IF($V229=$BN$12,$P229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$BN$12,$P229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},374719.84750668088,{"$f":"IF($V229=$BQ$12,$Q229,0)","v":0},{"$f":"IF($V229=$BR$12,$Q229,0)+IF($V229=$BS$12,$Q229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$BS$12,$Q229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},10134.184511863987,{"$f":"IF($V229=$BV$12,$R229,0)","v":0},{"$f":"IF($V229=$BW$12,$R229,0)+IF($V229=$BX$12,$R229,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V229=$BX$12,$R229,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1219,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1227","v":-624365.98878687096},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G230","v":-608724.09867138905},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G230","v":-14067.510657265895},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G230","v":0},{"$f":"VLOOKUP($F230,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G230","v":-1574.3794582160199},-624365.98878687096,0,null,"Throughput",0,0,{"$f":"IF($V230=$Y$12,$H230,0)+IF($V230=$Z$12,$H230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$Z$12,$H230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$AD$12,$I230,0)+IF($V230=$AE$12,$I230,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V230=$AE$12,$I230,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$AI$12,$J230,0)+IF($V230=$AJ$12,$J230,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V230=$AJ$12,$J230,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$AN$12,$K230,0)+IF($V230=$AO$12,$K230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$AO$12,$K230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$AS$12,$L230,0)+IF($V230=$AT$12,$L230,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V230=$AT$12,$L230,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$AX$12,$M230,0)+IF($V230=$AY$12,$M230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$AY$12,$M230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V230=$BA$12,$N230,0)","v":0},{"$f":"IF($V230=$BB$12,$N230,0)","v":0},{"$f":"IF($V230=$BC$12,$N230,0)+IF($V230=$BD$12,$N230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$BD$12,$N230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V230=$BF$12,$O230,0)","v":0},{"$f":"IF($V230=$BG$12,$O230,0)","v":0},{"$f":"IF($V230=$BH$12,$O230,0)+IF($V230=$BI$12,$O230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$BI$12,$O230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V230=$BK$12,$P230,0)","v":0},{"$f":"IF($V230=$BL$12,$P230,0)","v":0},{"$f":"IF($V230=$BM$12,$P230,0)+IF($V230=$BN$12,$P230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$BN$12,$P230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$BR$12,$Q230,0)+IF($V230=$BS$12,$Q230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$BS$12,$Q230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V230=$BW$12,$R230,0)+IF($V230=$BX$12,$R230,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V230=$BX$12,$R230,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1220,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1228","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G231","v":0},{"$f":"VLOOKUP($F231,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G231","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V231=$Y$12,$H231,0)+IF($V231=$Z$12,$H231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$Z$12,$H231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$AD$12,$I231,0)+IF($V231=$AE$12,$I231,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V231=$AE$12,$I231,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$AI$12,$J231,0)+IF($V231=$AJ$12,$J231,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V231=$AJ$12,$J231,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$AN$12,$K231,0)+IF($V231=$AO$12,$K231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$AO$12,$K231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$AS$12,$L231,0)+IF($V231=$AT$12,$L231,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V231=$AT$12,$L231,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$AX$12,$M231,0)+IF($V231=$AY$12,$M231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$AY$12,$M231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$BC$12,$N231,0)+IF($V231=$BD$12,$N231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$BD$12,$N231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$BH$12,$O231,0)+IF($V231=$BI$12,$O231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$BI$12,$O231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$BM$12,$P231,0)+IF($V231=$BN$12,$P231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$BN$12,$P231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$BR$12,$Q231,0)+IF($V231=$BS$12,$Q231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$BS$12,$Q231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V231=$BW$12,$R231,0)+IF($V231=$BX$12,$R231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V231=$BX$12,$R231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1222,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1230","v":-1272289.7406990048},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G232","v":-1114668.856112805},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G232","v":0},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G232","v":0},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G232","v":-10317.805085487029},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G232","v":-561.89116146386561},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G232","v":0},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G232","v":-30256.252672809693},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G232","v":-42230.235588693104},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G232","v":-45926.920405405101},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G232","v":-27581.837257485167},{"$f":"VLOOKUP($F232,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G232","v":-745.94241485587622},-1272289.7406990046,0,null,"Customer",-1114668.856112805,0,{"$f":"IF($V232=$Y$12,$H232,0)+IF($V232=$Z$12,$H232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$Z$12,$H232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V232=$AD$12,$I232,0)+IF($V232=$AE$12,$I232,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V232=$AE$12,$I232,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V232=$AI$12,$J232,0)+IF($V232=$AJ$12,$J232,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V232=$AJ$12,$J232,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},-10317.805085487029,0,{"$f":"IF($V232=$AN$12,$K232,0)+IF($V232=$AO$12,$K232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$AO$12,$K232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-561.89116146386561,0,{"$f":"IF($V232=$AS$12,$L232,0)+IF($V232=$AT$12,$L232,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V232=$AT$12,$L232,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V232=$AX$12,$M232,0)+IF($V232=$AY$12,$M232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$AY$12,$M232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-30256.252672809693,0,{"$f":"IF($V232=$BC$12,$N232,0)+IF($V232=$BD$12,$N232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$BD$12,$N232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-42230.235588693104,0,{"$f":"IF($V232=$BH$12,$O232,0)+IF($V232=$BI$12,$O232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$BI$12,$O232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-45926.920405405101,0,{"$f":"IF($V232=$BM$12,$P232,0)+IF($V232=$BN$12,$P232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$BN$12,$P232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-27581.837257485167,0,{"$f":"IF($V232=$BR$12,$Q232,0)+IF($V232=$BS$12,$Q232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$BS$12,$Q232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},-745.94241485587622,0,{"$f":"IF($V232=$BW$12,$R232,0)+IF($V232=$BX$12,$R232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V232=$BX$12,$R232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1226,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1234","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G233","v":0},{"$f":"VLOOKUP($F233,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G233","v":0},0,0,null,"Distribution Plant",0,0,{"$f":"IF($V233=$Y$12,$H233,0)+IF($V233=$Z$12,$H233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$Z$12,$H233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V233=$AD$12,$I233,0)+IF($V233=$AE$12,$I233,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V233=$AE$12,$I233,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AB233:AE233)-I233","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V233=$AI$12,$J233,0)+IF($V233=$AJ$12,$J233,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V233=$AJ$12,$J233,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AG233:AJ233)-J233","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V233=$AN$12,$K233,0)+IF($V233=$AO$12,$K233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$AO$12,$K233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V233=$AS$12,$L233,0)+IF($V233=$AT$12,$L233,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V233=$AT$12,$L233,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V233=$AX$12,$M233,0)+IF($V233=$AY$12,$M233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$AY$12,$M233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V233=$BA$12,$N233,0)","v":0},{"$f":"IF($V233=$BB$12,$N233,0)","v":0},{"$f":"IF($V233=$BC$12,$N233,0)+IF($V233=$BD$12,$N233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$BD$12,$N233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V233=$BF$12,$O233,0)","v":0},{"$f":"IF($V233=$BG$12,$O233,0)","v":0},{"$f":"IF($V233=$BH$12,$O233,0)+IF($V233=$BI$12,$O233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$BI$12,$O233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF($V233=$BK$12,$P233,0)","v":0},{"$f":"IF($V233=$BL$12,$P233,0)","v":0},{"$f":"IF($V233=$BM$12,$P233,0)+IF($V233=$BN$12,$P233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$BN$12,$P233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V233=$BR$12,$Q233,0)+IF($V233=$BS$12,$Q233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$BS$12,$Q233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V233=$BW$12,$R233,0)+IF($V233=$BX$12,$R233,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V233=$BX$12,$R233,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[1267,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1275","v":20796924.493468642},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!D$9,FALSE)*$G234","v":18220444.050003018},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!E$9,FALSE)*$G234","v":0},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!F$9,FALSE)*$G234","v":0},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!G$9,FALSE)*$G234","v":168655.46143861031},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!H$9,FALSE)*$G234","v":9184.7066628795237},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!I$9,FALSE)*$G234","v":0},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!J$9,FALSE)*$G234","v":494570.5228637816},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!K$9,FALSE)*$G234","v":690297.9665598193},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!L$9,FALSE)*$G234","v":750724.19853357796},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!M$9,FALSE)*$G234","v":450854.36790515174},{"$f":"VLOOKUP($F234,range,'COS Alloc Factors TS Split'!N$9,FALSE)*$G234","v":12193.219501801688},20796924.493468642,{"$f":"S234-G234","v":0},null,"Customer",18220444.050003018,0,{"$f":"IF($V234=$Y$12,$H234,0)+IF($V234=$Z$12,$H234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$Z$12,$H234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(W234:Z234)-H234","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V234=$AD$12,$I234,0)+IF($V234=$AE$12,$I234,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V234=$AE$12,$I234,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0,{"$f":"IF($V234=$AI$12,$J234,0)+IF($V234=$AJ$12,$J234,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V234=$AJ$12,$J234,0)*#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},168655.46143861031,0,{"$f":"IF($V234=$AN$12,$K234,0)+IF($V234=$AO$12,$K234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$AO$12,$K234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AL234:AO234)-K234","v":{"$error":"#REF!"}},9184.7066628795237,0,{"$f":"IF($V234=$AS$12,$L234,0)+IF($V234=$AT$12,$L234,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"IF($V234=$AT$12,$L234,0)*#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(AQ234:AT234)-L234","v":{"$error":"#REF!"}},0,0,{"$f":"IF($V234=$AX$12,$M234,0)+IF($V234=$AY$12,$M234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$AY$12,$M234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(AV234:AY234)-M234","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BA$12,$N234,0)","v":494570.5228637816},{"$f":"IF($V234=$BB$12,$N234,0)","v":0},{"$f":"IF($V234=$BC$12,$N234,0)+IF($V234=$BD$12,$N234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BD$12,$N234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA234:BD234)-N234","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BF$12,$O234,0)","v":690297.9665598193},{"$f":"IF($V234=$BG$12,$O234,0)","v":0},{"$f":"IF($V234=$BH$12,$O234,0)+IF($V234=$BI$12,$O234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BI$12,$O234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$11,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BA234:BD234)-N234","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BK$12,$P234,0)","v":750724.19853357796},{"$f":"IF($V234=$BL$12,$P234,0)","v":0},{"$f":"IF($V234=$BM$12,$P234,0)+IF($V234=$BN$12,$P234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BN$12,$P234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BK234:BN234)-P234","v":{"$error":"#REF!"}},450854.36790515174,0,{"$f":"IF($V234=$BR$12,$Q234,0)+IF($V234=$BS$12,$Q234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BS$12,$Q234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BP234:BS234)-Q234","v":{"$error":"#REF!"}},12193.219501801688,0,{"$f":"IF($V234=$BW$12,$R234,0)+IF($V234=$BX$12,$R234,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"IF($V234=$BX$12,$R234,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(BU234:BX234)-R234","v":{"$error":"#REF!"}},{"$f":"SUM(W234:BX234)-S234","v":{"$error":"#REF!"}}]

{"sheet":" COS Pie","index":80,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Row Labels","Sum of TSL","Sum of TSM","Sum of TSS",null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of TSL"]
["60% Design Day 40% Throughput",311212.86605669372,235225.97064034507,162409.78877181467,null,null,null,null,null,null,null,null,null,null,"60% Design Day 40% Throughput",311212.86605669372]
["75% Customers 25% DNG Rev",66696.784687558858,84850.722945049274,91225.151370944892,null,null,null,null,null,null,null,null,null,null,"75% Customers 25% DNG Rev",66696.784687558858]
["Customer Assistance Expense",19130.965456946575,140088.03737828619,552946.61449755263,null,null,null,null,null,null,null,null,null,null,"Customer Assistance Expense",19130.965456946575]
["Customers",114.52674254874951,838.63130834084313,3310.1923007638566,null,null,null,null,null,null,null,null,null,null,"Customers",114.52674254874951]
["Distribution Gross Plant",5485911.3512104955,5255741.6577426344,3696785.9509374099,null,null,null,null,null,null,null,null,null,null,"Distribution Gross Plant",5485911.3512104955]
["Distribution O&M Expense",-20820.428374168769,-18773.915326921375,-12959.10684478753,null,null,null,null,null,null,null,null,null,null,"Distribution O&M Expense",-20820.428374168769]
["DNG Revenue",52366.468203572615,65645.183553028473,67188.80297033042,null,null,null,null,null,null,null,null,null,null,"DNG Revenue",52366.468203572615]
["Firm Sales",0,0,0,null,null,null,null,null,null,null,null,null,null,"Firm Sales",0]
["Gross Plant",2231909.7432020665,2138266.6001484697,1504014.9310121674,null,null,null,null,null,null,null,null,null,null,"Gross Plant",2231909.7432020665]
["Mains",611072.03204557078,529175.46379936242,365353.4618756597,null,null,null,null,null,null,null,null,null,null,"Mains",611072.03204557078]
["Mains & Service Lines",732602.76550390467,644518.18611594907,443382.38840789627,null,null,null,null,null,null,null,null,null,null,"Mains & Service Lines",732602.76550390467]
["Meters & Regulators",37603.306471305172,119041.26128985135,95714.231315273224,null,null,null,null,null,null,null,null,null,null,"Meters & Regulators",37603.306471305172]
["NGV",0,0,0,null,null,null,null,null,null,null,null,null,null,"NGV",0]
["Rate Base",0,0,0,null,null,null,null,null,null,null,null,null,null,"Rate Base",0]
["Service Lines",5790.2617073664478,8619.3170143699754,5377.681190564972,null,null,null,null,null,null,null,null,null,null,"Service Lines",5790.2617073664478]
["Taxes",115787.52254717138,936789.25989199849,1682199.3141694691,null,null,null,null,null,null,null,null,null,null,"Taxes",115787.52254717138]
["Throughput",228007.92065688985,140384.37547775282,70852.390397745738,null,null,null,null,null,null,null,null,null,null,"Throughput",228007.92065688985]
["Grand Total",9877386.0861179214,10280410.751978518,8727801.7923728041,null,null,null,null,null,null,null,null,null,null,"Grand Total",9877386.0861179214]
[]
[]
[]
[]
[]
[]
["Row Labels","Sum of Total",null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of Total"]
["60% Design Day 40% Throughput",1521615202.7910409,null,null,null,null,null,null,null,null,null,null,null,null,"60% Design Day 40% Throughput",1521615202.7910409]
["Customers",-4097294.0436188984,null,null,null,null,null,null,null,null,null,null,null,null,"Customers",-4097294.0436188984]
["Direct Distribution Gross Plant",49869847.724247739,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Distribution Gross Plant",49869847.724247739]
["Distribution Gross Plant",5036.8300000000017,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Gross Plant",5036.8300000000017]
["Distribution Throughput",124342563.43670155,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Throughput",124342563.43670155]
["Firm Sales",250262613.8080197,null,null,null,null,null,null,null,null,null,null,null,null,"Firm Sales",250262613.8080197]
["Gross Plant",4322211978.9092674,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Plant",4322211978.9092674]
["GS",0,null,null,null,null,null,null,null,null,null,null,null,null,"GS",0]
["Meters & Regulators",480157822.10868782,null,null,null,null,null,null,null,null,null,null,null,null,"Meters & Regulators",480157822.10868782]
["SD Mains",958187869.22244918,null,null,null,null,null,null,null,null,null,null,null,null,"SD Mains",958187869.22244918]
["Service Lines",451651423.3536672,null,null,null,null,null,null,null,null,null,null,null,null,"Service Lines",451651423.3536672]
["Tools, Shop & Garage Equipment",42709034.015530989,null,null,null,null,null,null,null,null,null,null,null,null,"Tools, Shop & Garage Equipment",42709034.015530989]
["Grand Total",8196916098.1559925,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",8196916098.1559925]

{"sheet":"Taxes by Class","index":81,"n_rows":157,"n_cols":24,"rows_kept":157,"cut":false,"hidden":false,"merged":[[144,17,144,23]]}
[null,null,"Imputed Tax Adjustment"]
[null,null,"B"]
[null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS"]
[null,null,"Jurisdiction","GS","GSR","GSC","FS","IS","TS","TSS","TSM","TSL","TBF","NGV","Total","Check",null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[1,"Utah Average Rate Base",{"$f":"Report!J74","v":2563763548.1414986},{"$f":"+'COS Detail TS Split'!H1288","v":2224378987.7594953},{"$f":"'COS Detail TS Split'!I1288","v":0},{"$f":"'COS Detail TS Split'!J1288","v":0},{"$f":"'COS Detail TS Split'!K1288","v":19612892.727114893},{"$f":"'COS Detail TS Split'!L1288","v":1160144.1032926247},{"$f":"'COS Detail TS TTL'!M1288","v":244499081.46135914},{"$f":"'COS Detail TS Split'!N1288","v":62470744.115828738},{"$f":"'COS Detail TS Split'!O1288","v":87197314.613110259},{"$f":"'COS Detail TS Split'!P1288","v":94831022.732420057},{"$f":"'COS Detail TS Split'!Q1288","v":56951675.673676871},{"$f":"'COS Detail TS Split'!R1288","v":17160766.416559611},{"$f":"SUM(D5:H5)+SUM(J5:N5)","v":2563763548.1414981},{"$f":"O5-C5","v":0},null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!V1288","v":-16175908.060460012},{"$f":"'COS Detail TS Split'!W1288","v":1407656913.38551},{"$f":"'COS Detail TS Split'!X1288","v":314737021.081532},{"$f":"'COS Detail TS Split'!Y1288","v":518160961.35291344},{"$f":"SUM(S5:V5)","v":2224378987.7594953},{"$f":"W5-D5","v":0}]
[2,"Adj System Return On Rate Base",{"$f":"JurisRORNumber","v":5.2549707175785991E-2},{"$f":"'COS Sum TS Split'!G78","v":5.4829878760319924E-2},{"$f":"'COS Sum TS Split'!H78","v":0},{"$f":"'COS Sum TS Split'!I78","v":0},{"$f":"'COS Sum TS Split'!J78","v":3.0414896059989909E-2},{"$f":"'COS Sum TS Split'!K78","v":8.4317529802047417E-2},{"$f":"'COS Sum TS TTL'!L78","v":4.787390685651334E-2},{"$f":"'COS Sum TS Split'!M78","v":9.4178208566641913E-2},{"$f":"'COS Sum TS Split'!N78","v":4.8462886518877077E-2},{"$f":"'COS Sum TS Split'!O78","v":1.6828985651535688E-2},{"$f":"'COS Sum TS Split'!P78","v":-8.5627262402231275E-3},{"$f":"'COS Sum TS Split'!Q78","v":4.9577289433249253E-2},null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$G$78","v":5.4829878760319924E-2},{"$f":"'COS Sum TS Split'!$G$78","v":5.4829878760319924E-2},{"$f":"'COS Sum TS Split'!$G$78","v":5.4829878760319924E-2},{"$f":"'COS Sum TS Split'!$G$78","v":5.4829878760319924E-2}]
[3,"Allowed Return",{"$f":"+C5*C6","v":134725023.72278985},{"$f":"+D5*D6","v":121962430.21585628},{"$f":"+E5*E6","v":0},0,596524.09373093152,97820.485004045462,11705126.252384175,5883382.768653837,4225833.5628459845,{"$f":"+L5*L6","v":1595909.9208843517},{"$f":"+M5*M6","v":-487661.60771567008},{"$f":"+N5*N6","v":850784.28353015939},{"$f":"SUM(D7:H7)+SUM(J7:N7)","v":134725023.72278991},{"$f":"O7-C7","v":0},null,"Allowed Return",{"$f":"+S5*S6","v":-886923.07779310434},{"$f":"+T5*T6","v":77181657.897053674},17256992.707284655,28410702.689311061,{"$f":"SUM(S7:V7)","v":121962430.21585628},{"$f":"W7-D7","v":0}]
[]
[4,"Utah Average Rate Base",{"$f":"C5","v":2563763548.1414986},{"$f":"D5","v":2224378987.7594953},{"$f":"E5","v":0},0,19612892.727114893,1160144.1032926247,244499081.46135914,62470744.115828738,87197314.613110259,94831022.732420057,{"$f":"M5","v":56951675.673676871},{"$f":"N5","v":17160766.416559611},2563763548.1414981,{"$f":"O9-C9","v":0},null,"Utah Average Rate Base",{"$f":"S5","v":-16175908.060460012},{"$f":"T5","v":1407656913.38551},314737021.081532,{"$f":"V5","v":518160961.35291344},{"$f":"SUM(S9:V9)","v":2224378987.7594953},{"$f":"W9-D9","v":0}]
[5,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[6,"Imputed Interest Cost",{"$f":"+C9*C10","v":47993383.877188228},{"$f":"+D9*D10","v":41640140.614871092},{"$f":"+E9*E10","v":0},0,367151.28829914494,21717.775550144539,4576997.0802109577,1169445.7570465042,1632324.5551722711,1775226.767992181,{"$f":"+M9*M10","v":1066129.3764931245},{"$f":"+N9*N10","v":321247.74176376156},47993383.877188221,{"$f":"O11-C11","v":0},null,"Imputed Interest Cost",{"$f":"+S9*S10","v":-302811.29695854202},{"$f":"+T9*T10","v":26351189.313250981},5891843.9198804619,9699918.6786981896,{"$f":"SUM(S11:V11)","v":41640140.614871085},{"$f":"W11-D11","v":0}]
[]
[7,"Taxable Return",{"$f":"+C7-C11","v":86731639.845601618},{"$f":"+D7-D11","v":80322289.600985199},{"$f":"+E7-E11","v":0},0,229372.80543178658,76102.709453900927,{"$f":"+I7-I11","v":7128129.1721732169},{"$f":"+J7-J11","v":4713937.0116073331},2593509.0076737134,-179316.84710782929,{"$f":"+M7-M11","v":-1553790.9842087945},{"$f":"+N7-N11","v":529536.54176639789},86731639.845601693,{"$f":"O13-C13","v":0},null,"Taxable Return",{"$f":"+S7-S11","v":-584111.78083456238},{"$f":"+T7-T11","v":50830468.583802693},{"$f":"+U7-U11","v":11365148.787404194},18710784.010612871,{"$f":"SUM(S13:V13)","v":80322289.600985199},{"$f":"W13-D13","v":0}]
[8,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[9,"Income Tax",{"$f":"+C13*C14","v":28378906.579115301},{"$f":"+D13*D14","v":26281743.973305039},{"$f":"+E13*E14","v":0},0,75051.612407261171,24901.082071715653,2332349.6733266111,{"$f":"+J13*J14","v":1542417.2575358334},{"$f":"+K13*K14","v":848605.537401226},-58673.121610448325,{"$f":"+M13*M14","v":-508406.03570773097},{"$f":"+N13*N14","v":173266.27371243559},28378906.579115327,{"$f":"O15-C15","v":0},null,"Income Tax",{"$f":"+S13*S14","v":-191123.48953131607},16631913.358035572,3718717.8320351513,6122236.2727656299,{"$f":"SUM(S15:V15)","v":26281743.973305035},{"$f":"W15-D15","v":0}]
[]
[null,"COS Detail Income Taxes",{"$f":"'COS Detail TS Split'!G938","v":28378906.579115354},{"$f":"'COS Detail TS Split'!H938","v":26281743.973305061},{"$f":"'COS Detail TS Split'!I938","v":0},{"$f":"'COS Detail TS Split'!J938","v":0},{"$f":"'COS Detail TS Split'!K938","v":75051.612407261186},{"$f":"'COS Detail TS Split'!L938","v":24901.082071715675},{"$f":"'COS Detail TS TTL'!M938","v":2332349.6733266143},{"$f":"'COS Detail TS Split'!N938","v":1542417.2575358355},{"$f":"'COS Detail TS Split'!O938","v":848605.53740122786},{"$f":"'COS Detail TS Split'!P938","v":-58673.121610448405},{"$f":"'COS Detail TS Split'!Q938","v":-508406.03570773156},{"$f":"'COS Detail TS Split'!R938","v":173266.27371243574},28378906.579115354,{"$f":"O17-C17","v":0}]
[null,"Difference",{"$f":"C17-C15","v":5.2154064178466797E-8},{"$f":"D17-D15","v":0},{"$f":"E17-E15","v":0},0,0,0,{"$f":"I17-I15","v":0},{"$f":"J17-J15","v":2.0954757928848267E-9},{"$f":"K17-K15","v":1.862645149230957E-9},{"$f":"L17-L15","v":-8.0035533756017685E-11},{"$f":"M17-M15","v":-5.8207660913467407E-10},{"$f":"N17-N15","v":0},null,{"$f":"O18-C18","v":-5.2154064178466797E-8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!AA1288","v":0},{"$f":"'COS Detail TS Split'!AB1288","v":0},{"$f":"'COS Detail TS Split'!AC1288","v":0},{"$f":"'COS Detail TS Split'!AD1288","v":0},{"$f":"SUM(S21:V21)","v":0},{"$f":"W21-E5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$H$78","v":0},{"$f":"'COS Sum TS Split'!$H$78","v":0},{"$f":"'COS Sum TS Split'!$H$78","v":0},{"$f":"'COS Sum TS Split'!$H$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S21*S22","v":0},{"$f":"+T21*T22","v":0},0,0,{"$f":"SUM(S23:V23)","v":0},{"$f":"W23-E7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S21","v":0},{"$f":"T21","v":0},0,0,{"$f":"SUM(S25:V25)","v":0},{"$f":"W25-E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S25*S26","v":0},0,0,0,{"$f":"SUM(S27:V27)","v":0},{"$f":"W27-E11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S23-S27","v":0},{"$f":"+T23-T27","v":0},0,0,{"$f":"SUM(S29:V29)","v":0},{"$f":"W29-E13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S29*S30","v":0},{"$f":"+T29*T30","v":0},0,0,{"$f":"SUM(S31:V31)","v":0},{"$f":"W31-E15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!AF1288","v":0},{"$f":"'COS Detail TS Split'!AG1288","v":0},{"$f":"'COS Detail TS Split'!AH1288","v":0},{"$f":"'COS Detail TS Split'!AI1288","v":0},{"$f":"SUM(S35:V35)","v":0},{"$f":"W35-F5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$I$78","v":0},{"$f":"'COS Sum TS Split'!$I$78","v":0},{"$f":"'COS Sum TS Split'!$I$78","v":0},{"$f":"'COS Sum TS Split'!$I$78","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S35*S36","v":0},0,0,0,{"$f":"SUM(S37:V37)","v":0},{"$f":"W37-F7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S35","v":0},{"$f":"T35","v":0},0,0,{"$f":"SUM(S39:V39)","v":0},{"$f":"W39-F9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S39*S40","v":0},0,0,0,{"$f":"SUM(S41:V41)","v":0},{"$f":"W41-F11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S37-S41","v":0},0,0,0,{"$f":"SUM(S43:V43)","v":0},{"$f":"W43-F13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S43*S44","v":0},0,0,0,{"$f":"SUM(S45:V45)","v":0},{"$f":"W45-F15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!AK1288","v":-113478.19472003498},{"$f":"'COS Detail TS Split'!AL1288","v":6053644.5743934046},{"$f":"'COS Detail TS Split'!AM1288","v":7181640.9160611778},{"$f":"'COS Detail TS Split'!AN1288","v":6491085.4313803492},{"$f":"SUM(S49:V49)","v":19612892.727114897},{"$f":"W49-G5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$J$78","v":3.0414896059989909E-2},{"$f":"'COS Sum TS Split'!$J$78","v":3.0414896059989909E-2},{"$f":"'COS Sum TS Split'!$J$78","v":3.0414896059989909E-2},{"$f":"'COS Sum TS Split'!$J$78","v":3.0414896059989909E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S49*S50","v":-3451.4274974851596},{"$f":"+T49*T50","v":184120.97051429725},218428.86200217143,197425.68871194808,{"$f":"SUM(S51:V51)","v":596524.09373093164},{"$f":"W51-G7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S49","v":-113478.19472003498},6053644.5743934046,7181640.9160611778,6491085.4313803492,{"$f":"SUM(S53:V53)","v":19612892.727114897},{"$f":"W53-G9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S53*S54","v":-2124.299865655305},113323.58950400572,134439.56233893018,121512.43632186443,{"$f":"SUM(S55:V55)","v":367151.288299145},{"$f":"W55-G11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S51-S55","v":-1327.1276318298546},{"$f":"+T51-T55","v":70797.38101029153},83989.299663241254,75913.252390083653,{"$f":"SUM(S57:V57)","v":229372.8054317866},{"$f":"W57-G13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S57*S58","v":-434.24096614924002},{"$f":"+T57*T58","v":23165.159396429703},27481.602942496636,24839.091034484081,{"$f":"SUM(S59:V59)","v":75051.612407261186},{"$f":"W59-G15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!AP1288","v":-6155.4353157376627},{"$f":"'COS Detail TS Split'!AQ1288","v":340424.35680326482},{"$f":"'COS Detail TS Split'!AR1288","v":202350.62678117896},{"$f":"'COS Detail TS Split'!AS1288","v":623524.55502391863},{"$f":"SUM(S63:V63)","v":1160144.1032926247},{"$f":"W63-H5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$K$78","v":8.4317529802047417E-2},{"$f":"'COS Sum TS Split'!$K$78","v":8.4317529802047417E-2},{"$f":"'COS Sum TS Split'!$K$78","v":8.4317529802047417E-2},{"$f":"'COS Sum TS Split'!$K$78","v":8.4317529802047417E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S63*S64","v":-519.01110067928551},28703.740850102105,17061.70500408503,52574.050250537613,{"$f":"SUM(S65:V65)","v":97820.485004045462},{"$f":"W65-H7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S63","v":-6155.4353157376627},340424.35680326482,202350.62678117896,623524.55502391863,1160144.1032926247,{"$f":"W67-H9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S67*S68","v":-115.22910147215113},6372.7081419219294,3787.9824432088276,11672.314066485933,21717.775550144539,{"$f":"W69-H11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S65-S69","v":-403.78199920713439},22331.032708180177,13273.722560876202,40901.736184051682,76102.709453900927,{"$f":"W71-H13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S71*S72","v":-132.11893207861198},7306.7947541262993,4343.210080920705,13383.196168747259,24901.082071715653,{"$f":"W73-H15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS TTL'!AU1288","v":-1287849.1133435518},{"$f":"'COS Detail TS TTL'!AV1288","v":33379849.623362709},{"$f":"'COS Detail TS TTL'!AW1288","v":130338916.38373065},{"$f":"'COS Detail TS TTL'!AX1288","v":82068164.567609265},{"$f":"SUM(S77:V77)","v":244499081.46135908},{"$f":"W77-I5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS TTL'!$L$78","v":4.787390685651334E-2},{"$f":"'COS Sum TS TTL'!$L$78","v":4.787390685651334E-2},{"$f":"'COS Sum TS TTL'!$L$78","v":4.787390685651334E-2},{"$f":"'COS Sum TS TTL'!$L$78","v":4.787390685651334E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S77*S78","v":-61654.368497452488},{"$f":"+T77*T78","v":1598023.8117532881},6239833.1427336019,3928923.6663947343,{"$f":"SUM(S79:V79)","v":11705126.252384173},{"$f":"W79-I7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S77","v":-1287849.1133435518},{"$f":"T77","v":33379849.623362709},130338916.38373065,{"$f":"V77","v":82068164.567609265},{"$f":"SUM(S81:V81)","v":244499081.46135908},{"$f":"W81-I9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S81*S82","v":-24108.399901932869},624867.27291921282,2439930.8012143858,1536307.4059792908,{"$f":"SUM(S83:V83)","v":4576997.0802109567},{"$f":"W83-I11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S79-S83","v":-37545.968595519618},{"$f":"+T79-T83","v":973156.53883407533},{"$f":"+U79-U83","v":3799902.3415192161},2392616.2604154432,{"$f":"SUM(S85:V85)","v":7128129.1721732151},{"$f":"W85-I13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S85*S86","v":-12285.176863846453},318420.34292895882,1243341.8041179122,782872.70314358582,{"$f":"SUM(S87:V87)","v":2332349.6733266106},{"$f":"W87-I15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!AZ1288","v":-331193.25649509137},{"$f":"'COS Detail TS Split'!BA1288","v":12477036.256980689},{"$f":"'COS Detail TS Split'!BB1288","v":23593209.374729212},{"$f":"'COS Detail TS Split'!BC1288","v":26731691.740613922},{"$f":"SUM(S91:V91)","v":62470744.11582873},{"$f":"W91-J5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$M$78","v":9.4178208566641913E-2},{"$f":"'COS Sum TS Split'!$M$78","v":9.4178208566641913E-2},{"$f":"'COS Sum TS Split'!$M$78","v":9.4178208566641913E-2},{"$f":"'COS Sum TS Split'!$M$78","v":9.4178208566641913E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S91*S92","v":-31191.187586060045},{"$f":"+T91*T92","v":1175064.9229034805},2221966.1932496992,2517542.8400867172,{"$f":"SUM(S93:V93)","v":5883382.768653837},{"$f":"W93-J7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S91","v":-331193.25649509137},{"$f":"T91","v":12477036.256980689},23593209.374729212,26731691.740613922,{"$f":"SUM(S95:V95)","v":62470744.11582873},{"$f":"W95-J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S95*S96","v":-6199.9029153946394},233568.80597079941,441662.3971571346,500414.45683396462,{"$f":"SUM(S97:V97)","v":1169445.7570465039},{"$f":"W97-J11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S93-S97","v":-24991.284670665405},941496.11693268106,1780303.7960925647,2017128.3832527525,{"$f":"SUM(S99:V99)","v":4713937.0116073322},{"$f":"W99-J13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S99*S100","v":-8177.2388279922106},308060.93825271243,582521.84787115362,660011.71023995965,{"$f":"SUM(S101:V101)","v":1542417.2575358334},{"$f":"W101-J15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!BE1288","v":-458636.68197449134},{"$f":"'COS Detail TS Split'!BF1288","v":15086971.123794472},{"$f":"'COS Detail TS Split'!BG1288","v":43904433.459540993},{"$f":"'COS Detail TS Split'!BH1288","v":28664546.711749293},{"$f":"SUM(S105:V105)","v":87197314.613110274},{"$f":"W105-K5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$N$78","v":4.8462886518877077E-2},{"$f":"'COS Sum TS Split'!$N$78","v":4.8462886518877077E-2},{"$f":"'COS Sum TS Split'!$N$78","v":4.8462886518877077E-2},{"$f":"'COS Sum TS Split'!$N$78","v":4.8462886518877077E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S105*S106","v":-22226.85747192409},{"$f":"+T105*T106","v":731158.16948602686},2127735.5764253247,1389166.6744065571,{"$f":"SUM(S107:V107)","v":4225833.5628459845},{"$f":"W107-K7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S105","v":-458636.68197449134},{"$f":"T105","v":15086971.123794472},43904433.459540993,28664546.711749293,{"$f":"SUM(S109:V109)","v":87197314.613110274},{"$f":"W109-K9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S109*S110","v":-8585.6304315263642},282426.51207566005,821886.37499807461,536597.29853006301,{"$f":"SUM(S111:V111)","v":1632324.5551722716},{"$f":"W111-K11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S107-S111","v":-13641.227040397725},448731.65741036681,1305849.2014272502,852569.3758764941,{"$f":"SUM(S113:V113)","v":2593509.0076737134},{"$f":"W113-K13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S113*S114","v":-4463.4588772113548},146826.62298799105,427278.58668056288,278963.78660988336,{"$f":"SUM(S115:V115)","v":848605.53740122588},{"$f":"W115-K15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!BJ1288","v":-498019.17487396731},{"$f":"'COS Detail TS Split'!BK1288","v":5815842.2425875487},{"$f":"'COS Detail TS Split'!BL1288","v":62841273.549460419},{"$f":"'COS Detail TS Split'!BM1288","v":26671926.115246087},{"$f":"SUM(S119:V119)","v":94831022.732420087},{"$f":"W119-L5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$O$78","v":1.6828985651535688E-2},{"$f":"'COS Sum TS Split'!$O$78","v":1.6828985651535688E-2},{"$f":"'COS Sum TS Split'!$O$78","v":1.6828985651535688E-2},{"$f":"'COS Sum TS Split'!$O$78","v":1.6828985651535688E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S119*S120","v":-8381.1575481436375},97874.725652100999,1057554.8908880986,448861.46189229639,{"$f":"SUM(S121:V121)","v":1595909.9208843524},{"$f":"W121-L7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S119","v":-498019.17487396731},{"$f":"T119","v":5815842.2425875487},62841273.549460419,26671926.115246087,{"$f":"SUM(S123:V123)","v":94831022.732420087},{"$f":"W123-L9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S123*S124","v":-9322.866555011833},108871.95487275344,1176382.0290591761,499295.65061526396,{"$f":"SUM(S125:V125)","v":1775226.7679921817},{"$f":"W125-L11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S121-S125","v":941.7090068681955},{"$f":"+T121-T125","v":-10997.229220652443},-118827.13817107747,-50434.188722967578,{"$f":"SUM(S127:V127)","v":-179316.84710782929},{"$f":"W127-L13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S127*S128","v":308.13059661040467},-3598.3332176999015,-38880.669836564208,-16502.249152794619,{"$f":"SUM(S129:V129)","v":-58673.121610448325},{"$f":"W129-L15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!BO1288","v":-299063.03445390618},{"$f":"'COS Detail TS Split'!BP1288","v":4609061.7711440027},{"$f":"'COS Detail TS Split'!BQ1288","v":24707743.341147274},{"$f":"'COS Detail TS Split'!BR1288","v":27933933.595839497},{"$f":"SUM(S133:V133)","v":56951675.673676863},{"$f":"W133-M5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$P$78","v":-8.5627262402231275E-3},{"$f":"'COS Sum TS Split'!$P$78","v":-8.5627262402231275E-3},{"$f":"'COS Sum TS Split'!$P$78","v":-8.5627262402231275E-3},{"$f":"'COS Sum TS Split'!$P$78","v":-8.5627262402231275E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S133*S134","v":2560.7948925992155},{"$f":"+T133*T134","v":-39466.134170584039},-211565.64224394,-239190.62619374524,{"$f":"SUM(S135:V135)","v":-487661.60771567008},{"$f":"W135-M7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S133","v":-299063.03445390618},4609061.7711440027,24707743.341147274,27933933.595839497,{"$f":"SUM(S137:V137)","v":56951675.673676863},{"$f":"W137-M9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S137*S138","v":-5598.4285393353748},86281.151417626184,462526.35574381583,522920.29787101777,{"$f":"SUM(S139:V139)","v":1066129.3764931245},{"$f":"W139-M11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S135-S139","v":8159.2234319345898},-125747.28558821022,-674091.99798775581,-762110.92406476301,{"$f":"SUM(S141:V141)","v":-1553790.9842087943},{"$f":"W141-M13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S141*S142","v":2669.7274483130018},-41144.9671266203,-220565.34236731409,-249365.45366210956,{"$f":"SUM(S143:V143)","v":-508406.03570773092},{"$f":"W143-M15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail TS Split'!BT1288","v":11278.33319411274},{"$f":"'COS Detail TS Split'!BU1288","v":15917192.824847877},{"$f":"'COS Detail TS Split'!BV1288","v":810471.20700835576},{"$f":"'COS Detail TS Split'!BW1288","v":421824.05150926649},{"$f":"SUM(S147:V147)","v":17160766.416559611},{"$f":"W147-N5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum TS Split'!$Q$78","v":4.9577289433249253E-2},{"$f":"'COS Sum TS Split'!$Q$78","v":4.9577289433249253E-2},{"$f":"'COS Sum TS Split'!$Q$78","v":4.9577289433249253E-2},{"$f":"'COS Sum TS Split'!$Q$78","v":4.9577289433249253E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+S147*S148","v":559.14918908914979},789131.27564232145,40180.965607168124,20912.893091580747,{"$f":"SUM(S149:V149)","v":850784.2835301595},{"$f":"W149-N7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"S147","v":11278.33319411274},15917192.824847877,810471.20700835576,421824.05150926649,{"$f":"SUM(S151:V151)","v":17160766.416559611},{"$f":"W151-N9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2},{"$f":"+'Capital Str'!$F$12","v":1.8719894785920947E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+S151*S152","v":211.12921075435023},297968.17496836808,15171.935722214776,7896.5018624243667,{"$f":"SUM(S153:V153)","v":321247.74176376156},{"$f":"W153-N11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+S149-S153","v":348.01997833479959},491163.10067395336,25009.02988495335,13016.391229156379,{"$f":"SUM(S155:V155)","v":529536.54176639789},{"$f":"W155-N13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127},{"$f":"Taxes!$L$45","v":0.3272036206122127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+S155*S156","v":113.87339695653024},160710.34485163828,8183.0451263557652,4259.0103374850169,{"$f":"SUM(S157:V157)","v":173266.27371243562},{"$f":"W157-N15","v":0}]

{"sheet":"COS Sum TS Split","index":82,"n_rows":127,"n_cols":22,"rows_kept":127,"cut":false,"hidden":false,"merged":[[12,1,12,4],[48,1,48,4],[8,19,8,21],[10,1,10,4],[5,5,5,16],[9,6,9,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 22-057-03"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 4.09"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)",null,"(F)","(G)","(H)","(I)","(J)","(K)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail TS Split'!I9","v":"GSR"},{"$f":"'COS Detail TS Split'!J9","v":"GSC"},{"$f":"'COS Detail TS Split'!K9","v":"FS"},{"$f":"'COS Detail TS Split'!L9","v":"IS"},{"$f":"'COS Detail TS Split'!M9","v":"TS"},"TSS","TSM","TSL",{"$f":"'COS Detail TS Split'!Q9","v":"TBF"},{"$f":"'COS Detail TS Split'!R9","v":"NGV"},{"$f":"'COS Detail TS Split'!S9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"SUM(G16:Q16)","v":433402503.81071997},{"$f":"'COS Detail TS Split'!H363","v":383478855.89443594},{"$f":"'COS Detail TS Split'!I363","v":0},{"$f":"'COS Detail TS Split'!J363","v":0},{"$f":"'COS Detail TS Split'!K363","v":2822849.5487162056},{"$f":"'COS Detail TS Split'!L363","v":264831.17079536174},{"$f":"'COS Detail TS Split'!M363","v":0},{"$f":"'COS Detail TS Split'!N363","v":14266929.945907429},{"$f":"'COS Detail TS Split'!O363","v":13984843.191436984},{"$f":"'COS Detail TS Split'!P363","v":11229738.368595967},{"$f":"'COS Detail TS Split'!Q363","v":4748718.3498758506},{"$f":"'COS Detail TS Split'!R363","v":2605737.3409562153},{"$f":"'COS Detail TS Split'!S363","v":433402503.81071997},null,{"$f":"SUM(G16:Q16)","v":433402503.81071997},{"$f":"Report!J13","v":433402503.81071991},{"$f":"U16-T16","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(G17:Q17)","v":0},{"$f":"'COS Detail TS Split'!H364","v":0},{"$f":"'COS Detail TS Split'!I364","v":0},{"$f":"'COS Detail TS Split'!J364","v":0},{"$f":"'COS Detail TS Split'!K364","v":0},{"$f":"'COS Detail TS Split'!L364","v":0},{"$f":"'COS Detail TS Split'!M364","v":0},{"$f":"'COS Detail TS Split'!N364","v":0},{"$f":"'COS Detail TS Split'!O364","v":0},{"$f":"'COS Detail TS Split'!P364","v":0},{"$f":"'COS Detail TS Split'!Q364","v":0},{"$f":"'COS Detail TS Split'!R364","v":0},{"$f":"'COS Detail TS Split'!S364","v":0},null,{"$f":"SUM(G17:Q17)","v":0},{"$f":"Report!J14","v":0},{"$f":"U17-T17","v":0}]
[5,null,null,"System Commodity Revenue",null,{"$f":"SUM(G18:Q18)","v":0},{"$f":"+'COS Detail TS Split'!H366","v":0},{"$f":"+'COS Detail TS Split'!I366","v":0},{"$f":"+'COS Detail TS Split'!J366","v":0},{"$f":"+'COS Detail TS Split'!K366","v":0},{"$f":"+'COS Detail TS Split'!L366","v":0},{"$f":"+'COS Detail TS Split'!M366","v":0},{"$f":"+'COS Detail TS Split'!N366","v":0},{"$f":"+'COS Detail TS Split'!O366","v":0},{"$f":"+'COS Detail TS Split'!P366","v":0},{"$f":"+'COS Detail TS Split'!Q366","v":0},{"$f":"+'COS Detail TS Split'!R366","v":0},{"$f":"'COS Detail TS Split'!S365","v":0},null,{"$f":"SUM(G18:Q18)","v":0},{"$f":"Report!J15","v":0},{"$f":"U18-T18","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"SUM(G19:Q19)","v":0},{"$f":"'COS Detail TS Split'!H501","v":0},{"$f":"'COS Detail TS Split'!I501","v":0},{"$f":"'COS Detail TS Split'!J501","v":0},{"$f":"'COS Detail TS Split'!K501","v":0},{"$f":"'COS Detail TS Split'!L501","v":0},{"$f":"'COS Detail TS Split'!M501","v":0},{"$f":"'COS Detail TS Split'!N501","v":0},{"$f":"'COS Detail TS Split'!O501","v":0},{"$f":"'COS Detail TS Split'!P501","v":0},{"$f":"'COS Detail TS Split'!Q501","v":0},{"$f":"'COS Detail TS Split'!R501","v":0},{"$f":"'COS Detail TS Split'!S501","v":0},null,{"$f":"SUM(G19:Q19)","v":0},{"$f":"Report!J16","v":0},{"$f":"U19-T19","v":0}]
[7,null,null,"General Related Other Revenue",null,{"$f":"SUM(G20:Q20)","v":9152593.7829681057},{"$f":"'COS Detail TS Split'!H502","v":8343231.859696757},{"$f":"'COS Detail TS Split'!I502","v":0},{"$f":"'COS Detail TS Split'!J502","v":0},{"$f":"'COS Detail TS Split'!K502","v":51993.905608144487},{"$f":"'COS Detail TS Split'!L502","v":2922.696154776052},{"$f":"'COS Detail TS Split'!M502","v":0},{"$f":"'COS Detail TS Split'!N502","v":171601.50320413752},{"$f":"'COS Detail TS Split'!O502","v":216553.33768903848},{"$f":"'COS Detail TS Split'!P502","v":221844.8626034187},{"$f":"'COS Detail TS Split'!Q502","v":134321.64775363539},{"$f":"'COS Detail TS Split'!R502","v":10123.97025819896},{"$f":"'COS Detail TS Split'!S502","v":9152593.7829681057},null,{"$f":"SUM(G20:Q20)","v":9152593.7829681057},{"$f":"Report!J17","v":9152593.7829681076},{"$f":"U20-T20","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":442555097.59368807},{"$f":"SUM(G16:G20)","v":391822087.75413269},{"$f":"SUM(H16:H20)","v":0},0,2874843.4543243502,267753.86695013777,{"$f":"SUM(L16:L20)","v":0},{"$f":"SUM(M16:M20)","v":14438531.449111566},{"$f":"SUM(N16:N20)","v":14201396.529126022},11451583.231199386,4883039.997629486,2615861.3112144144,{"$f":"SUM(R16:R20)","v":442555097.59368807},null,{"$f":"SUM(T16:T20)","v":442555097.59368807},{"$f":"SUM(U16:U20)","v":442555097.59368801},{"$f":"SUM(V16:V20)","v":0}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"'COS Detail TS Split'!G629","v":0},{"$f":"'COS Detail TS Split'!H629","v":0},{"$f":"'COS Detail TS Split'!I629","v":0},{"$f":"'COS Detail TS Split'!J629","v":0},{"$f":"'COS Detail TS Split'!K629","v":0},{"$f":"'COS Detail TS Split'!L629","v":0},{"$f":"'COS Detail TS Split'!M629","v":0},{"$f":"'COS Detail TS Split'!N629","v":0},{"$f":"'COS Detail TS Split'!O629","v":0},{"$f":"'COS Detail TS Split'!P629","v":0},{"$f":"'COS Detail TS Split'!Q629","v":0},{"$f":"'COS Detail TS Split'!R629","v":0},{"$f":"'COS Detail TS Split'!S629","v":0},null,{"$f":"SUM(G25:Q25)","v":0},{"$f":"Report!J24","v":0},{"$f":"U25-T25","v":0}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},{"$f":"SUM(O24:O25)","v":0},0,0,{"$f":"SUM(R24:R25)","v":0},null,{"$f":"T25","v":0},{"$f":"U25","v":0},{"$f":"V25","v":0}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(G29:Q29)","v":-530551.01419994759},{"$f":"'COS Detail TS Split'!H650","v":-452969.24064225488},{"$f":"'COS Detail TS Split'!I650","v":0},{"$f":"'COS Detail TS Split'!J650","v":0},{"$f":"'COS Detail TS Split'!K650","v":-4404.2509794783655},{"$f":"'COS Detail TS Split'!L650","v":-235.88047291923755},{"$f":"'COS Detail TS Split'!M650","v":0},{"$f":"'COS Detail TS Split'!N650","v":-12622.482892775843},{"$f":"'COS Detail TS Split'!O650","v":-17980.073994408645},{"$f":"'COS Detail TS Split'!P650","v":-20734.641499492507},{"$f":"'COS Detail TS Split'!Q650","v":-12061.376435336377},{"$f":"'COS Detail TS Split'!R650","v":-9543.0672832817218},{"$f":"'COS Detail TS Split'!S650","v":-530551.01419994759},null,{"$f":"SUM(G29:Q29)","v":-530551.01419994759},{"$f":"Report!J27","v":-530551.01419994759},{"$f":"U29-T29","v":0}]
[15,null,null,"Distribution",null,{"$f":"SUM(G30:Q30)","v":76349544.6795609},{"$f":"'COS Detail TS Split'!H755","v":65185051.675066665},{"$f":"'COS Detail TS Split'!I755","v":0},{"$f":"'COS Detail TS Split'!J755","v":0},{"$f":"'COS Detail TS Split'!K755","v":633798.72611261625},{"$f":"'COS Detail TS Split'!L755","v":33944.646648806767},{"$f":"'COS Detail TS Split'!M755","v":0},{"$f":"'COS Detail TS Split'!N755","v":1816452.6987894645},{"$f":"'COS Detail TS Split'!O755","v":2587442.9150757608},{"$f":"'COS Detail TS Split'!P755","v":2983842.0721283718},{"$f":"'COS Detail TS Split'!Q755","v":1735706.0384388738},{"$f":"'COS Detail TS Split'!R755","v":1373305.9073003381},{"$f":"'COS Detail TS Split'!S755","v":76349544.6795609},null,{"$f":"SUM(G30:Q30)","v":76349544.6795609},{"$f":"Report!J28","v":76349544.6795609},0]
[16,null,null,"Customer Accounts",null,{"$f":"SUM(G31:Q31)","v":13516609.111586524},{"$f":"'COS Detail TS Split'!H808","v":12968507.044477997},{"$f":"'COS Detail TS Split'!I808","v":0},{"$f":"'COS Detail TS Split'!J808","v":0},{"$f":"'COS Detail TS Split'!K808","v":33848.752187086582},{"$f":"'COS Detail TS Split'!L808","v":2995.7092327467121},{"$f":"'COS Detail TS Split'!M808","v":0},{"$f":"'COS Detail TS Split'!N808","v":160584.03551968597},{"$f":"'COS Detail TS Split'!O808","v":151883.76732526047},{"$f":"'COS Detail TS Split'!P808","v":120000.86374674042},{"$f":"'COS Detail TS Split'!Q808","v":50388.262456405413},{"$f":"'COS Detail TS Split'!R808","v":28400.676640601276},{"$f":"'COS Detail TS Split'!S808","v":13516609.111586524},null,{"$f":"SUM(G31:Q31)","v":13516609.111586524},{"$f":"Report!J29","v":13516609.111586522},0]
[17,null,null,"Customer Service & Information",null,{"$f":"SUM(G32:Q32)","v":2946549.0760039324},{"$f":"'COS Detail TS Split'!H836","v":2048004.7036930607},{"$f":"'COS Detail TS Split'!I836","v":0},{"$f":"'COS Detail TS Split'!J836","v":0},{"$f":"'COS Detail TS Split'!K836","v":44300.101381731409},{"$f":"'COS Detail TS Split'!L836","v":24988.656409288811},{"$f":"'COS Detail TS Split'!M836","v":0},{"$f":"'COS Detail TS Split'!N836","v":560738.2608698773},{"$f":"'COS Detail TS Split'!O836","v":142062.03707306043},{"$f":"'COS Detail TS Split'!P836","v":19400.542507774768},{"$f":"'COS Detail TS Split'!Q836","v":14162.58243734918},{"$f":"'COS Detail TS Split'!R836","v":92892.191631789858},{"$f":"'COS Detail TS Split'!S836","v":2946549.0760039324},null,{"$f":"SUM(G32:Q32)","v":2946549.0760039324},{"$f":"Report!J30","v":2946549.0760039324},0]
[18,null,null,"Administrative & General",null,{"$f":"SUM(G33:Q33)","v":45067357.143163405},{"$f":"'COS Detail TS Split'!H904","v":39484071.770631149},{"$f":"'COS Detail TS Split'!I904","v":0},{"$f":"'COS Detail TS Split'!J904","v":0},{"$f":"'COS Detail TS Split'!K904","v":365479.80530419078},{"$f":"'COS Detail TS Split'!L904","v":19903.445606160691},{"$f":"'COS Detail TS Split'!M904","v":0},{"$f":"'COS Detail TS Split'!N904","v":1071744.3530356165},{"$f":"'COS Detail TS Split'!O904","v":1495889.6929169043},{"$f":"'COS Detail TS Split'!P904","v":1626834.5630601929},{"$f":"'COS Detail TS Split'!Q904","v":977010.55866783927},{"$f":"'COS Detail TS Split'!R904","v":26422.953941351261},{"$f":"'COS Detail TS Split'!S904","v":45067357.143163428},null,{"$f":"SUM(G33:Q33)","v":45067357.143163405},{"$f":"Report!J31","v":45067357.14316342},0]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F33)","v":137349508.99611482},{"$f":"SUM(G29:G33)","v":119232665.95322661},{"$f":"SUM(H29:H33)","v":0},0,1073023.1340061468,81596.577424083749,0,{"$f":"SUM(M29:M33)","v":3596896.8653218681},{"$f":"SUM(N29:N33)","v":4359298.3383965772},4729343.3999435874,2765206.0655651316,1511478.6622307987,{"$f":"SUM(R29:R33)","v":137349508.99611485},null,{"$f":"SUM(T29:T33)","v":137349508.99611482},{"$f":"SUM(U29:U33)","v":137349508.99611485},0]
[]
[{"$f":"+A34+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(G37:Q37)","v":107784165.58911635},{"$f":"'COS Detail TS Split'!H928","v":94340798.296107545},{"$f":"'COS Detail TS Split'!I928","v":0},{"$f":"'COS Detail TS Split'!J928","v":0},{"$f":"'COS Detail TS Split'!K928","v":860920.94521899428},{"$f":"'COS Detail TS Split'!L928","v":48004.857201869534},{"$f":"'COS Detail TS Split'!M928","v":0},{"$f":"'COS Detail TS Split'!N928","v":2584926.0295142005},{"$f":"'COS Detail TS Split'!O928","v":3607916.5647578728},{"$f":"'COS Detail TS Split'!P928","v":3923740.7650963422},{"$f":"'COS Detail TS Split'!Q928","v":2356438.8438879703},{"$f":"'COS Detail TS Split'!R928","v":61419.287331570667},{"$f":"'COS Detail TS Split'!S928","v":107784165.58911636},null,{"$f":"SUM(G37:Q37)","v":107784165.58911635},{"$f":"Report!J35","v":107784165.58911636},{"$f":"U37-T37","v":0}]
[{"$f":"+A37+1","v":22},null,null,"Taxes Other Than Income Taxes",null,{"$f":"SUM(G38:Q38)","v":34317492.706551582},{"$f":"'COS Detail TS Split'!H936","v":30004449.315637171},{"$f":"'COS Detail TS Split'!I936","v":0},{"$f":"'COS Detail TS Split'!J936","v":0},{"$f":"'COS Detail TS Split'!K936","v":269323.66896101658},{"$f":"'COS Detail TS Split'!L936","v":15430.865248423348},{"$f":"'COS Detail TS Split'!M936","v":0},{"$f":"'COS Detail TS Split'!N936","v":830908.5280858248},{"$f":"'COS Detail TS Split'!O936","v":1159742.5257243561},{"$f":"'COS Detail TS Split'!P936","v":1261262.2668855521},{"$f":"'COS Detail TS Split'!Q936","v":757462.73159978632},{"$f":"'COS Detail TS Split'!R936","v":18912.804409449946},{"$f":"'COS Detail TS Split'!S936","v":34317492.706551582},null,{"$f":"SUM(G38:Q38)","v":34317492.706551582},{"$f":"Report!J36","v":34317492.706551582},{"$f":"U38-T38","v":0}]
[{"$f":"+A38+1","v":23},null,null,"Income Taxes",null,{"$f":"SUM(G39:Q39)","v":28378906.579115354},{"$f":"SUM('COS Detail TS Split'!H938:H946)","v":26281743.973305061},{"$f":"SUM('COS Detail TS Split'!I938:I946)","v":0},{"$f":"SUM('COS Detail TS Split'!J938:J946)","v":0},{"$f":"SUM('COS Detail TS Split'!K938:K946)","v":75051.612407261186},{"$f":"SUM('COS Detail TS Split'!L938:L946)","v":24901.082071715675},{"$f":"SUM('COS Detail TS Split'!M938:M946)","v":0},{"$f":"SUM('COS Detail TS Split'!N938:N946)","v":1542417.2575358355},{"$f":"SUM('COS Detail TS Split'!O938:O946)","v":848605.53740122786},{"$f":"SUM('COS Detail TS Split'!P938:P946)","v":-58673.121610448405},{"$f":"SUM('COS Detail TS Split'!Q938:Q946)","v":-508406.03570773156},{"$f":"SUM('COS Detail TS Split'!R938:R946)","v":173266.27371243574},{"$f":"SUM('COS Detail TS Split'!S938:S946)","v":28378906.579115354},null,{"$f":"SUM(G39:Q39)","v":28378906.579115354},{"$f":"Report!J37","v":28378906.579115354},{"$f":"U39-T39","v":0}]
[{"$f":"+A39+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F37:F39)","v":170480564.87478331},{"$f":"SUM(G37:G39)","v":150626991.58504978},{"$f":"SUM(H37:H39)","v":0},0,1205296.226587272,88336.804522008548,0,{"$f":"SUM(M37:M39)","v":4958251.8151358608},{"$f":"SUM(N37:N39)","v":5616264.6278834576},5126329.9103714461,2605495.5397800249,253598.36545345635,{"$f":"SUM(R37:R39)","v":170480564.87478331},null,{"$f":"SUM(T37:T39)","v":170480564.87478331},{"$f":"SUM(U37:U39)","v":170480564.87478331},{"$f":"U40-T40","v":0}]
[]
[]
[{"$f":"+A40+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(G43:Q43)","v":307830073.87089807},{"$f":"G26+G34+G40","v":269859657.53827637},{"$f":"H26+H34+H40","v":0},{"$f":"I26+I34+I40","v":0},2278319.3605934186,169933.3819460923,0,{"$f":"M26+M34+M40","v":8555148.6804577298},{"$f":"N26+N34+N40","v":9975562.9662800357},{"$f":"O26+O34+O40","v":9855673.3103150334},5370701.605345156,{"$f":"Q26+Q34+Q40","v":1765077.027684255},{"$f":"R26+R34+R40","v":307830073.87089813},null,{"$f":"T26+T34+T40","v":307830073.87089813},{"$f":"U26+U34+U40","v":307830073.87089813},{"$f":"U43-T43","v":0}]
[]
[]
[{"$f":"+A43+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F43","v":134725023.72279},{"$f":"+G21-G43","v":121962430.21585631},{"$f":"+H21-H43","v":0},{"$f":"+I21-I43","v":0},596524.09373093164,97820.485004045477,{"$f":"+L21-L43","v":0},{"$f":"+M21-M43","v":5883382.7686538361},{"$f":"+N21-N43","v":4225833.5628459863},{"$f":"+O21-O43","v":1595909.9208843522},{"$f":"+P21-P43","v":-487661.60771567002},850784.28353015939,{"$f":"+R21-R43","v":134725023.72278994},null,{"$f":"+T21-T43","v":134725023.72278994},{"$f":"+U21-U43","v":134725023.72278988},{"$f":"U46-T46","v":0}]
[]
[]
[{"$f":"+A46+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":28},"Net Utility Plant"]
[{"$f":"+A51+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(G52:Q52)","v":4161554885.7056451},{"$f":"'COS Detail TS Split'!H1126","v":3632128937.4008656},{"$f":"'COS Detail TS Split'!I1126","v":0},{"$f":"'COS Detail TS Split'!J1126","v":0},{"$f":"'COS Detail TS Split'!K1126","v":33620387.091596201},{"$f":"'COS Detail TS Split'!L1126","v":1830912.5046695955},{"$f":"'COS Detail TS Split'!M1126","v":0},{"$f":"'COS Detail TS Split'!N1126","v":98589469.211027279},{"$f":"'COS Detail TS Split'!O1126","v":137606482.74488565},{"$f":"'COS Detail TS Split'!P1126","v":149652065.45009696},{"$f":"'COS Detail TS Split'!Q1126","v":89874933.438935935},{"$f":"'COS Detail TS Split'!R1126","v":18251697.863568164},{"$f":"'COS Detail TS Split'!S1126","v":4161554885.7056465},null,{"$f":"SUM(G52:Q52)","v":4161554885.7056451},{"$f":"Report!J50","v":4161554885.7056456},{"$f":"U52-T52","v":0}]
[30,null,105,"Gas Plant Held For Future Use",null,5036.8300000000008,{"$f":"'COS Detail TS Split'!H1130","v":4403.3376703361419},{"$f":"'COS Detail TS Split'!I1130","v":0},{"$f":"'COS Detail TS Split'!J1130","v":0},{"$f":"'COS Detail TS Split'!K1130","v":39.461849835639242},{"$f":"'COS Detail TS Split'!L1130","v":2.2668689399559363},{"$f":"'COS Detail TS Split'!M1130","v":0},{"$f":"'COS Detail TS Split'!N1130","v":122.06449242726127},{"$f":"'COS Detail TS Split'!O1130","v":170.37180142436978},{"$f":"'COS Detail TS Split'!P1130","v":185.28554374054968},{"$f":"'COS Detail TS Split'!Q1130","v":111.27494873388108},{"$f":"'COS Detail TS Split'!R1130","v":2.7668245622014642},{"$f":"'COS Detail TS Split'!S1130","v":5036.8300000000008},null,5036.8300000000008,{"$f":"Report!J51","v":5036.8300000000008},0]
[31,null,106,"Completed Construction Not Classified",null,0,{"$f":"'COS Detail TS Split'!H1137","v":0},{"$f":"'COS Detail TS Split'!I1137","v":0},{"$f":"'COS Detail TS Split'!J1137","v":0},{"$f":"'COS Detail TS Split'!K1137","v":0},{"$f":"'COS Detail TS Split'!L1137","v":0},{"$f":"'COS Detail TS Split'!M1137","v":0},{"$f":"'COS Detail TS Split'!N1137","v":0},{"$f":"'COS Detail TS Split'!O1137","v":0},{"$f":"'COS Detail TS Split'!P1137","v":0},{"$f":"'COS Detail TS Split'!Q1137","v":0},{"$f":"'COS Detail TS Split'!R1137","v":0},{"$f":"'COS Detail TS Split'!S1137","v":0},null,0,{"$f":"Report!J52","v":0},0]
[32,null,108,"Accumulated Depreciation",null,-962649660.17370057,{"$f":"'COS Detail TS Split'!H1144","v":-848520962.62181616},{"$f":"'COS Detail TS Split'!I1144","v":0},{"$f":"'COS Detail TS Split'!J1144","v":0},{"$f":"'COS Detail TS Split'!K1144","v":-8555503.8216393329},{"$f":"'COS Detail TS Split'!L1144","v":-402212.09545432241},{"$f":"'COS Detail TS Split'!M1144","v":0},{"$f":"'COS Detail TS Split'!N1144","v":-21657985.785755821},{"$f":"'COS Detail TS Split'!O1144","v":-30229184.426760677},{"$f":"'COS Detail TS Split'!P1144","v":-32875339.853890546},{"$f":"'COS Detail TS Split'!Q1144","v":-19743589.721025776},{"$f":"'COS Detail TS Split'!R1144","v":-664881.84735784715},{"$f":"'COS Detail TS Split'!S1144","v":-962649660.17370021},null,-962649660.17370057,{"$f":"Report!J53","v":-962649660.17370045},0]
[{"$f":"+A55+1","v":33},null,111,"Accumulated Amort & Depletion",null,-5700388.6326356204,{"$f":"'COS Detail TS Split'!H1151","v":-5544273.803375842},{"$f":"'COS Detail TS Split'!I1151","v":0},{"$f":"'COS Detail TS Split'!J1151","v":0},{"$f":"'COS Detail TS Split'!K1151","v":-126493.19632369951},{"$f":"'COS Detail TS Split'!L1151","v":-59.457793836786152},{"$f":"'COS Detail TS Split'!M1151","v":0},{"$f":"'COS Detail TS Split'!N1151","v":-3201.634332540249},{"$f":"'COS Detail TS Split'!O1151","v":-4468.688624269982},{"$f":"'COS Detail TS Split'!P1151","v":-4859.8617531353921},{"$f":"'COS Detail TS Split'!Q1151","v":-2918.6349702010812},{"$f":"'COS Detail TS Split'!R1151","v":-14113.355462095406},{"$f":"'COS Detail TS Split'!S1151","v":-5700388.6326356204},null,-5700388.6326356204,{"$f":"Report!J54","v":-5700388.6326356214},0]
[34,null,254,"Other Regulatory Liabilities",null,{"$f":"SUM(G57:Q57)","v":-419901396.46262592},{"$f":"'COS Detail TS Split'!H1158","v":-367549584.52184129},{"$f":"'COS Detail TS Split'!I1158","v":0},{"$f":"'COS Detail TS Split'!J1158","v":0},{"$f":"'COS Detail TS Split'!K1158","v":-3356913.8452709625},{"$f":"'COS Detail TS Split'!L1158","v":-186924.46131321319},{"$f":"'COS Detail TS Split'!M1158","v":0},{"$f":"'COS Detail TS Split'!N1158","v":-10065354.502973657},{"$f":"'COS Detail TS Split'!O1158","v":-14048742.140704032},{"$f":"'COS Detail TS Split'!P1158","v":-15278519.124930652},{"$f":"'COS Detail TS Split'!Q1158","v":-9175656.1145261675},{"$f":"'COS Detail TS Split'!R1158","v":-239701.75106588745},{"$f":"'COS Detail TS Split'!S1158","v":-419901396.46262586},null,-419901396.46262592,{"$f":"Report!J55","v":-419901396.46262586},0]
[{"$f":"+A57+1","v":35},null,"Total Net Utility Plant",null,null,{"$f":"SUM(F52:F57)","v":2773308477.2666826},{"$f":"SUM(G52:G57)","v":2410518519.791503},{"$f":"SUM(H52:H57)","v":0},{"$f":"SUM(I52:I57)","v":0},{"$f":"SUM(J52:J57)","v":21581515.690212045},{"$f":"SUM(K52:K57)","v":1241718.756977163},0,{"$f":"SUM(M52:M57)","v":66863049.352457687},93324257.860598117,101493531.89506638,60952880.243362516,17333003.676506896,2773308477.2666845,null,{"$f":"SUM(T52:T57)","v":2773308477.2666826},{"$f":"SUM(U52:U57)","v":2773308477.2666836},{"$f":"U58-T58","v":0}]
[]
[{"$f":"+A58+1","v":36},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":37},null,154,"Materials & Supplies",null,{"$f":"SUM(G61:Q61)","v":22179010.152499989},{"$f":"'COS Detail TS Split'!H1176","v":19431306.474906318},{"$f":"'COS Detail TS Split'!I1176","v":0},{"$f":"'COS Detail TS Split'!J1176","v":0},{"$f":"'COS Detail TS Split'!K1176","v":179863.6713181443},{"$f":"'COS Detail TS Split'!L1176","v":9795.0878452106936},{"$f":"'COS Detail TS Split'!M1176","v":0},{"$f":"'COS Detail TS Split'!N1176","v":527437.82625973981},{"$f":"'COS Detail TS Split'!O1176","v":736172.58231564658},{"$f":"'COS Detail TS Split'!P1176","v":800614.51520068489},{"$f":"'COS Detail TS Split'!Q1176","v":480816.45948215621},{"$f":"'COS Detail TS Split'!R1176","v":13003.535172090051},{"$f":"'COS Detail TS Split'!S1176","v":22179010.152499989},null,{"$f":"SUM(G61:Q61)","v":22179010.152499989},{"$f":"Report!J59","v":22179010.152499992},{"$f":"U61-T61","v":0}]
[38,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail TS Split'!H1180","v":0},{"$f":"'COS Detail TS Split'!I1180","v":0},{"$f":"'COS Detail TS Split'!J1180","v":0},{"$f":"'COS Detail TS Split'!K1180","v":0},{"$f":"'COS Detail TS Split'!L1180","v":0},{"$f":"'COS Detail TS Split'!M1180","v":0},{"$f":"'COS Detail TS Split'!N1180","v":0},{"$f":"'COS Detail TS Split'!O1180","v":0},{"$f":"'COS Detail TS Split'!P1180","v":0},{"$f":"'COS Detail TS Split'!Q1180","v":0},{"$f":"'COS Detail TS Split'!R1180","v":0},{"$f":"'COS Detail TS Split'!S1180","v":0},null,0,{"$f":"Report!J60","v":0},0]
[39,null,165,"Prepayments",null,8263697.5536863785,{"$f":"'COS Detail TS Split'!H1185","v":7693569.1255224096},{"$f":"'COS Detail TS Split'!I1185","v":0},{"$f":"'COS Detail TS Split'!J1185","v":0},{"$f":"'COS Detail TS Split'!K1185","v":131851.88947825661},{"$f":"'COS Detail TS Split'!L1185","v":1671.8164630311464},{"$f":"'COS Detail TS Split'!M1185","v":0},{"$f":"'COS Detail TS Split'!N1185","v":90022.596540319995},{"$f":"'COS Detail TS Split'!O1185","v":125649.25013400697},{"$f":"'COS Detail TS Split'!P1185","v":136648.13916994678},{"$f":"'COS Detail TS Split'!Q1185","v":82065.305116344898},{"$f":"'COS Detail TS Split'!R1185","v":2219.4312620620585},{"$f":"'COS Detail TS Split'!S1185","v":8263697.5536863776},null,8263697.5536863785,{"$f":"Report!J61","v":8263697.5536863785},0]
[40,null,"190008","Accum Deferred Income Tax Federal",null,45860653.897647336,{"$f":"'COS Detail TS Split'!H1192","v":40179088.917741664},{"$f":"'COS Detail TS Split'!I1192","v":0},{"$f":"'COS Detail TS Split'!J1192","v":0},{"$f":"'COS Detail TS Split'!K1192","v":371913.15222658095},{"$f":"'COS Detail TS Split'!L1192","v":20253.79538931432},{"$f":"'COS Detail TS Split'!M1192","v":0},{"$f":"'COS Detail TS Split'!N1192","v":1090609.6997254344},{"$f":"'COS Detail TS Split'!O1192","v":1522221.044779567},{"$f":"'COS Detail TS Split'!P1192","v":1655470.8679328801},{"$f":"'COS Detail TS Split'!Q1192","v":994208.35668438638},{"$f":"'COS Detail TS Split'!R1192","v":26888.063167502805},{"$f":"'COS Detail TS Split'!S1192","v":45860653.897647336},null,45860653.897647336,{"$f":"Report!J62","v":45860653.897647336},0]
[41,null,"190008","Accum Deferred Income Tax State",null,10732511.299033791,{"$f":"'COS Detail TS Split'!H1199","v":9402886.5518785752},{"$f":"'COS Detail TS Split'!I1199","v":0},{"$f":"'COS Detail TS Split'!J1199","v":0},{"$f":"'COS Detail TS Split'!K1199","v":87036.74652000163},{"$f":"'COS Detail TS Split'!L1199","v":4739.8819988322466},{"$f":"'COS Detail TS Split'!M1199","v":0},{"$f":"'COS Detail TS Split'!N1199","v":255229.26365730574},{"$f":"'COS Detail TS Split'!O1199","v":356236.84300676396},{"$f":"'COS Detail TS Split'!P1199","v":387420.55084876122},{"$f":"'COS Detail TS Split'!Q1199","v":232668.99869162985},{"$f":"'COS Detail TS Split'!R1199","v":6292.462431922766},{"$f":"'COS Detail TS Split'!S1199","v":10732511.299033791},null,10732511.299033791,{"$f":"Report!J63","v":10732511.299033795},0]
[42,null,"235-1","Customer Deposits",null,-3993927.9008333338,{"$f":"'COS Detail TS Split'!H1204","v":-3988187.2158063808},{"$f":"'COS Detail TS Split'!I1204","v":0},{"$f":"'COS Detail TS Split'!J1204","v":0},{"$f":"'COS Detail TS Split'!K1204","v":-1578.5156782895958},{"$f":"'COS Detail TS Split'!L1204","v":-62.173484046417336},{"$f":"'COS Detail TS Split'!M1204","v":0},{"$f":"'COS Detail TS Split'!N1204","v":-3094.8578725327743},{"$f":"'COS Detail TS Split'!O1204","v":-784.0767154742631},{"$f":"'COS Detail TS Split'!P1204","v":-107.07655585771876},{"$f":"'COS Detail TS Split'!Q1204","v":-37.994906917255044},{"$f":"'COS Detail TS Split'!R1204","v":-75.989813834510088},{"$f":"'COS Detail TS Split'!S1204","v":-3993927.9008333338},null,-3993927.9008333338,{"$f":"Report!J64","v":-3993927.9008333334},0]
[43,null,252,"Misc Customer Credits",null,0,{"$f":"'COS Detail TS Split'!H1209","v":0},{"$f":"'COS Detail TS Split'!I1209","v":0},{"$f":"'COS Detail TS Split'!J1209","v":0},{"$f":"'COS Detail TS Split'!K1209","v":0},{"$f":"'COS Detail TS Split'!L1209","v":0},{"$f":"'COS Detail TS Split'!M1209","v":0},{"$f":"'COS Detail TS Split'!N1209","v":0},{"$f":"'COS Detail TS Split'!O1209","v":0},{"$f":"'COS Detail TS Split'!P1209","v":0},{"$f":"'COS Detail TS Split'!Q1209","v":0},{"$f":"'COS Detail TS Split'!R1209","v":0},{"$f":"'COS Detail TS Split'!S1209","v":0},null,0,{"$f":"Report!J65","v":0},{"$f":"U67-T67","v":0}]
[44,null,"253-1","Unclaimed Customer Deposits",null,-103366.14278556437,{"$f":"'COS Detail TS Split'!H1213","v":-103217.56913002614},{"$f":"'COS Detail TS Split'!I1213","v":0},{"$f":"'COS Detail TS Split'!J1213","v":0},{"$f":"'COS Detail TS Split'!K1213","v":-40.853285548116659},{"$f":"'COS Detail TS Split'!L1213","v":-1.6091009625078772},{"$f":"'COS Detail TS Split'!M1213","v":0},{"$f":"'COS Detail TS Split'!N1213","v":-80.097470133725452},{"$f":"'COS Detail TS Split'!O1213","v":-20.292551027182672},{"$f":"'COS Detail TS Split'!P1213","v":-2.7712294354302331},{"$f":"'COS Detail TS Split'!Q1213","v":-0.98333947708814728},{"$f":"'COS Detail TS Split'!R1213","v":-1.9666789541762946},{"$f":"'COS Detail TS Split'!S1213","v":-103366.14278556437},null,-103366.14278556437,{"$f":"Report!J66","v":-103366.14278556436},{"$f":"U68-T68","v":0}]
[45,null,255,"Deferred Investment Tax Credits",null,0,{"$f":"'COS Detail TS Split'!H1220","v":0},{"$f":"'COS Detail TS Split'!I1220","v":0},{"$f":"'COS Detail TS Split'!J1220","v":0},{"$f":"'COS Detail TS Split'!K1220","v":0},{"$f":"'COS Detail TS Split'!L1220","v":0},{"$f":"'COS Detail TS Split'!M1220","v":0},{"$f":"'COS Detail TS Split'!N1220","v":0},{"$f":"'COS Detail TS Split'!O1220","v":0},{"$f":"'COS Detail TS Split'!P1220","v":0},{"$f":"'COS Detail TS Split'!Q1220","v":0},{"$f":"'COS Detail TS Split'!R1220","v":0},{"$f":"'COS Detail TS Split'!S1220","v":0},null,0,{"$f":"Report!J67","v":0},{"$f":"U69-T69","v":0}]
[46,null,282,"Accum Deferred Income Taxes",null,-313280432.477902,{"$f":"'COS Detail TS Split'!H1227+'COS Detail TS Split'!H1234+'COS Detail TS Split'!H1238","v":-276975422.36712265},{"$f":"'COS Detail TS Split'!I1227+'COS Detail TS Split'!I1234+'COS Detail TS Split'!I1238","v":0},{"$f":"'COS Detail TS Split'!J1227+'COS Detail TS Split'!J1234+'COS Detail TS Split'!J1238","v":0},{"$f":"'COS Detail TS Split'!K1227+'COS Detail TS Split'!K1234+'COS Detail TS Split'!K1238","v":-2906324.5151149044},{"$f":"'COS Detail TS Split'!L1227+'COS Detail TS Split'!L1234+'COS Detail TS Split'!L1238","v":-127156.15945879713},{"$f":"'COS Detail TS Split'!M1227+'COS Detail TS Split'!M1234+'COS Detail TS Split'!M1238","v":0},{"$f":"'COS Detail TS Split'!N1227+'COS Detail TS Split'!N1234+'COS Detail TS Split'!N1238","v":-6847000.1903328728},{"$f":"'COS Detail TS Split'!O1227+'COS Detail TS Split'!O1234+'COS Detail TS Split'!O1238","v":-9556716.5650171153},{"$f":"'COS Detail TS Split'!P1227+'COS Detail TS Split'!P1234+'COS Detail TS Split'!P1238","v":-10393277.586546857},{"$f":"'COS Detail TS Split'!Q1227+'COS Detail TS Split'!Q1234+'COS Detail TS Split'!Q1238","v":-6241779.0793189388},{"$f":"'COS Detail TS Split'!R1227+'COS Detail TS Split'!R1234+'COS Detail TS Split'!R1238","v":-232756.01498987412},{"$f":"'COS Detail TS Split'!S1227+'COS Detail TS Split'!S1234+'COS Detail TS Split'!S1238","v":-313280432.477902},null,-313280432.477902,{"$f":"Report!J68","v":-313280432.477902},{"$f":"U70-T70","v":0}]
[47,null,null,"Working Capital - Cash",null,20796924.493468642,{"$f":"'COS Detail TS Split'!H1278","v":18220444.050003018},{"$f":"'COS Detail TS Split'!I1278","v":0},{"$f":"'COS Detail TS Split'!J1278","v":0},{"$f":"'COS Detail TS Split'!K1278","v":168655.46143861031},{"$f":"'COS Detail TS Split'!L1278","v":9184.7066628795237},{"$f":"'COS Detail TS Split'!M1278","v":0},{"$f":"'COS Detail TS Split'!N1278","v":494570.5228637816},{"$f":"'COS Detail TS Split'!O1278","v":690297.9665598193},{"$f":"'COS Detail TS Split'!P1278","v":750724.19853357796},{"$f":"'COS Detail TS Split'!Q1278","v":450854.36790515174},{"$f":"'COS Detail TS Split'!R1278","v":12193.219501801688},{"$f":"'COS Detail TS Split'!S1278","v":20796924.493468642},null,20796924.493468642,{"$f":"Report!J70","v":20796924.493468642},{"$f":"U71-T71","v":0}]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F61:F71)","v":-209544929.12518477},{"$f":"SUM(G61:G71)","v":-186139532.03200707},{"$f":"SUM(H61:H71)","v":0},0,-1968622.9630971486,-81574.65368453812,0,{"$f":"SUM(M61:M71)","v":-4392305.2366289571},-6126943.2474878132,-6662509.1626462992,-4001204.5696856636,-172237.25994728346,{"$f":"SUM(R61:R71)","v":-209544929.12518477},null,{"$f":"SUM(T61:T71)","v":-209544929.12518477},{"$f":"SUM(U61:U71)","v":-209544929.12518477},{"$f":"SUM(V61:V71)","v":0}]
[]
[]
[{"$f":"+A72+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"F58+F72","v":2563763548.1414976},{"$f":"G58+G72","v":2224378987.7594957},{"$f":"H58+H72","v":0},0,19612892.727114897,1160144.1032926249,0,{"$f":"M58+M72","v":62470744.11582873},87197314.613110304,94831022.732420087,56951675.673676856,17160766.416559611,{"$f":"R58+R72","v":2563763548.1414995},null,{"$f":"T58+T72","v":2563763548.1414976},{"$f":"U58+U72","v":2563763548.1414986},{"$f":"U75-T75","v":0}]
[]
[]
[{"$f":"A75+1","v":50},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J77","v":5.2549707175785998E-2},{"$f":"IF(G75=0,0,G46/G75)","v":5.4829878760319924E-2},{"$f":"IF(H75=0,0,H46/H75)","v":0},{"$f":"IF(I75=0,0,I46/I75)","v":0},{"$f":"IF(J75=0,\" \",J46/J75)","v":3.0414896059989909E-2},8.4317529802047417E-2,{"$f":"IF(L75=0,0,L46/L75)","v":0},{"$f":"IF(M75=0,0,M46/M75)","v":9.4178208566641913E-2},{"$f":"IF(N75=0,0,N46/N75)","v":4.8462886518877077E-2},{"$f":"IF(O75=0,0,O46/O75)","v":1.6828985651535688E-2},{"$f":"IF(P75=0,\" \",P46/P75)","v":-8.5627262402231275E-3},{"$f":"IF(Q75=0,\" \",Q46/Q75)","v":4.9577289433249253E-2},{"$f":"IF(R75=0,\" \",R46/R75)","v":5.2549707175786005E-2},null,{"$f":"IF(T75=0,\" \",T46/T75)","v":5.254970717578604E-2},{"$f":"IF(U75=0,\" \",U46/U75)","v":5.2549707175785998E-2},{"$f":"IF(V75=0,\" \",V46/V75)","v":" "}]
[]
[{"$f":"+A78+1","v":51},"Return On Equity - Actual",null,null,null,{"$f":"Report!J79","v":6.357809693804925E-2},{"$f":"IF(G78=\" \",\" \",((G78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.7863340035652531E-2},{"$f":"IF(H78=\" \",\" \",((H78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(I78=\" \",\" \",((I78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(J78=\" \",\" \",((J78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":2.1979014134767182E-2},{"$f":"IF(K78=\" \",\" \",((K78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":0.12328099103533632},{"$f":"IF(L78=\" \",\" \",((L78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(M78=\" \",\" \",((M78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":0.14181266904600626},{"$f":"IF(N78=\" \",\" \",((N78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5897525822283328E-2},{"$f":"IF(O78=\" \",\" \",((O78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5536822628967702E-3},{"$f":"IF(P78=\" \",\" \",((P78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-5.1273625296364464E-2},{"$f":"IF(Q78=\" \",\" \",((Q78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.7991880224887847E-2},{"$f":"IF(R78=\" \",\" \",((R78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.3578096938049264E-2},null,{"$f":"IF(T78=\" \",\" \",((T78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.3578096938049333E-2},{"$f":"IF(U78=\" \",\" \",((U78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.357809693804925E-2},{"$f":"IF(V78=\" \",\" \",((V78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":" "}]
[]
[]
[{"$f":"A80+1","v":52},"Cost of Service (Line 25 + Line 26)",null,null,null,{"$f":"F43+F46","v":442555097.59368807},{"$f":"G43+G46","v":391822087.75413269},{"$f":"H43+H46","v":0},0,2874843.4543243502,{"$f":"K43+K46","v":267753.86695013777},0,14438531.449111566,14201396.529126022,11451583.231199386,4883039.997629486,2615861.3112144144,442555097.59368807,null,{"$f":"SUM(G83:Q83)","v":442555097.59368807},{"$f":"Report!J41+Report!J44","v":442555097.59368801},{"$f":"U83-T83","v":0}]
[]
[{"$f":"A83+1","v":53},"Deficiency (((Line 49 * Line 58) - Line 26) * Tax Factor)",null,null,null,{"$f":"(($F93*F75)-F46)*Taxes!$L$47","v":71516221.875222489},{"$f":"(($F93*G75)-G46)*Taxes!$L$47","v":55304219.644241273},{"$f":"(($F93*H75)-H46)*Taxes!$L$47","v":0},{"$f":"(($F93*I75)-I46)*Taxes!$L$47","v":0},{"$f":"(($F93*J75)-J46)*Taxes!$L$47","v":1124419.0254082563},{"$f":"(($F93*K75)-K46)*Taxes!$L$47","v":-16649.075358465507},{"$f":"(($F93*L75)-L46)*Taxes!$L$47","v":0},{"$f":"(($F93*M75)-M46)*Taxes!$L$47","v":-1715691.4899481114},{"$f":"(($F93*N75)-N46)*Taxes!$L$47","v":2906269.2006952832},{"$f":"(($F93*O75)-O46)*Taxes!$L$47","v":7150030.6903269989},{"$f":"(($F93*P75)-P46)*Taxes!$L$47","v":6217090.6665755827},{"$f":"(($F93*Q75)-Q46)*Taxes!$L$47","v":546533.21328188013},{"$f":"SUM(G85:Q85)","v":71516221.875222698},null,{"$f":"(($F93*T75)-T46)*Taxes!L47","v":71516221.875222564},{"$f":"Report!K13","v":71516221.875222728},{"$f":"U85-T85","v":1.6391277313232422E-7}]
[]
[{"$f":"A85+1","v":54},"COS Adjustment",null,null,null,{"$f":"SUM(G87:Q87)","v":0},{"$f":"'COS Input'!D50","v":3493799.4885726715},{"$f":"'COS Input'!E50","v":0},{"$f":"'COS Input'!F50","v":0},{"$f":"'COS Input'!G50","v":56506.944442956461},{"$f":"'COS Input'!H50","v":2927.2849702703797},{"$f":"'COS Input'!I50*'COS Detail TS Split'!$M$8","v":0},{"$f":"'COS Input'!J50","v":202040.41009341177},{"$f":"'COS Input'!K50","v":292624.92180777574},{"$f":"'COS Input'!L50","v":387153.85303271475},{"$f":"'COS Input'!M50","v":-4440052.2656820277},{"$f":"'COS Input'!N50","v":4999.3627622267186},{"$f":"SUM(G87:Q87)","v":0}]
[]
[]
[{"$f":"+A87+1","v":55},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F83+F85+F87","v":514071319.46891057},{"$f":"G83+G85+G87","v":450620106.88694662},0,0,4055769.4241755628,254032.07656194264,0,12924880.369256867,17400290.651629083,18988767.774559099,6660078.398523041,3167393.8872585213,514071319.46891075,null,{"$f":"T85+T46+T43","v":514071319.46891063},{"$f":"U85+U46+U43","v":514071319.46891075},{"$f":"U90-T90","v":0}]
[{"$f":"A90+1","v":56},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":9152593.7829681057},8343231.859696757,0,0,51993.905608144487,2922.696154776052,0,171601.50320413752,216553.33768903848,221844.8626034187,134321.64775363539,10123.97025819896,9152593.7829681057]
[{"$f":"A91+1","v":57},"Net Cost of Service Collected in Rates",null,null,null,{"$f":"F90-F91","v":504918725.68594247},{"$f":"G90-G91","v":442276875.02724987},{"$f":"H90-H91","v":0},0,4003775.5185674182,251109.38040716658,0,{"$f":"M90-M91","v":12753278.86605273},17183737.313940044,18766922.911955681,{"$f":"P90-P91","v":6525756.7507694056},3157269.9170003221,504918725.68594265]
[{"$f":"A92+1","v":58},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$77","v":7.3526044135615726E-2},{"$f":"$F$93","v":7.3526044135615726E-2},7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2]
[{"$f":"A93+1","v":59},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$79","v":0.10299999999999999},{"$f":"$F$94","v":0.10299999999999999},0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N122-N121","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N121/$F$121","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N122/$F$122","v":{"$error":"#DIV/0!"}}]

{"sheet":"COS Sum TS TTL","index":83,"n_rows":127,"n_cols":22,"rows_kept":127,"cut":false,"hidden":false,"merged":[[48,1,48,4],[5,5,5,16],[8,19,8,21],[9,6,9,16],[10,1,10,4],[12,1,12,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 22-057-03"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)","(F)",null,null,null,"(G)","(H)","(I)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail TS Split'!I9","v":"GSR"},{"$f":"'COS Detail TS Split'!J9","v":"GSC"},{"$f":"'COS Detail TS Split'!K9","v":"FS"},{"$f":"'COS Detail TS Split'!L9","v":"IS"},{"$f":"'COS Detail TS TTL'!M9","v":"TS"},"TSS","TSM","TSL",{"$f":"'COS Detail TS Split'!Q9","v":"TBF"},{"$f":"'COS Detail TS Split'!R9","v":"NGV"},{"$f":"'COS Detail TS Split'!S9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"SUM(G16:Q16)","v":433402503.81071997},{"$f":"'COS Detail TS Split'!H363","v":383478855.89443594},{"$f":"'COS Detail TS Split'!I363","v":0},{"$f":"'COS Detail TS Split'!J363","v":0},{"$f":"'COS Detail TS Split'!K363","v":2822849.5487162056},{"$f":"'COS Detail TS Split'!L363","v":264831.17079536174},{"$f":"'COS Detail TS TTL'!M363","v":39481511.505940378},{"$f":"'COS Detail TS TTL'!N363","v":0},{"$f":"'COS Detail TS TTL'!O363","v":0},{"$f":"'COS Detail TS TTL'!P363","v":0},{"$f":"'COS Detail TS Split'!Q363","v":4748718.3498758506},{"$f":"'COS Detail TS Split'!R363","v":2605737.3409562153},{"$f":"'COS Detail TS Split'!S363","v":433402503.81071997},null,{"$f":"SUM(G16:L16)+SUM(P16:Q16)","v":433402503.81071997},{"$f":"Report!J13","v":433402503.81071991},{"$f":"U16-T16","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(G17:Q17)","v":0},{"$f":"'COS Detail TS Split'!H364","v":0},{"$f":"'COS Detail TS Split'!I364","v":0},{"$f":"'COS Detail TS Split'!J364","v":0},{"$f":"'COS Detail TS Split'!K364","v":0},{"$f":"'COS Detail TS Split'!L364","v":0},{"$f":"'COS Detail TS TTL'!M364","v":0},{"$f":"'COS Detail TS TTL'!N364","v":0},{"$f":"'COS Detail TS TTL'!O364","v":0},{"$f":"'COS Detail TS TTL'!P364","v":0},{"$f":"'COS Detail TS Split'!Q364","v":0},{"$f":"'COS Detail TS Split'!R364","v":0},{"$f":"'COS Detail TS Split'!S364","v":0},null,{"$f":"SUM(G17:L17)+SUM(P17:Q17)","v":0},{"$f":"Report!J14","v":0},{"$f":"U17-T17","v":0}]
[5,null,null,"System Commodity Revenue",null,{"$f":"SUM(G18:Q18)","v":0},{"$f":"+'COS Detail TS Split'!H366","v":0},{"$f":"+'COS Detail TS Split'!I366","v":0},{"$f":"+'COS Detail TS Split'!J366","v":0},{"$f":"+'COS Detail TS Split'!K366","v":0},{"$f":"+'COS Detail TS Split'!L366","v":0},{"$f":"+'COS Detail TS TTL'!M366","v":0},{"$f":"+'COS Detail TS TTL'!N366","v":0},{"$f":"+'COS Detail TS TTL'!O366","v":0},{"$f":"+'COS Detail TS TTL'!P366","v":0},{"$f":"+'COS Detail TS Split'!Q366","v":0},{"$f":"+'COS Detail TS Split'!R366","v":0},{"$f":"'COS Detail TS Split'!S365","v":0},null,{"$f":"SUM(G18:L18)+SUM(P18:Q18)","v":0},{"$f":"Report!J15","v":0},{"$f":"U18-T18","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"SUM(G19:Q19)","v":0},{"$f":"'COS Detail TS Split'!H501","v":0},{"$f":"'COS Detail TS Split'!I501","v":0},{"$f":"'COS Detail TS Split'!J501","v":0},{"$f":"'COS Detail TS Split'!K501","v":0},{"$f":"'COS Detail TS Split'!L501","v":0},{"$f":"'COS Detail TS TTL'!M501","v":0},{"$f":"'COS Detail TS TTL'!N501","v":0},{"$f":"'COS Detail TS TTL'!O501","v":0},{"$f":"'COS Detail TS TTL'!P501","v":0},{"$f":"'COS Detail TS Split'!Q501","v":0},{"$f":"'COS Detail TS Split'!R501","v":0},{"$f":"'COS Detail TS Split'!S501","v":0},null,{"$f":"SUM(G19:L19)+SUM(P19:Q19)","v":0},{"$f":"Report!J16","v":0},{"$f":"U19-T19","v":0}]
[7,null,null,"General Related Other Revenue",null,{"$f":"SUM(G20:Q20)","v":9152593.7829681057},{"$f":"'COS Detail TS Split'!H502","v":8343231.859696757},{"$f":"'COS Detail TS Split'!I502","v":0},{"$f":"'COS Detail TS Split'!J502","v":0},{"$f":"'COS Detail TS Split'!K502","v":51993.905608144487},{"$f":"'COS Detail TS Split'!L502","v":2922.696154776052},{"$f":"'COS Detail TS TTL'!M502","v":609999.7034965948},{"$f":"'COS Detail TS TTL'!N502","v":0},{"$f":"'COS Detail TS TTL'!O502","v":0},{"$f":"'COS Detail TS TTL'!P502","v":0},{"$f":"'COS Detail TS Split'!Q502","v":134321.64775363539},{"$f":"'COS Detail TS Split'!R502","v":10123.97025819896},{"$f":"'COS Detail TS Split'!S502","v":9152593.7829681057},null,{"$f":"SUM(G20:L20)+SUM(P20:Q20)","v":9152593.7829681057},{"$f":"Report!J17","v":9152593.7829681076},{"$f":"U20-T20","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":442555097.59368807},{"$f":"SUM(G16:G20)","v":391822087.75413269},{"$f":"SUM(H16:H20)","v":0},0,2874843.4543243502,267753.86695013777,{"$f":"SUM(L16:L20)","v":40091511.209436975},{"$f":"SUM(M16:M20)","v":0},0,0,4883039.997629486,2615861.3112144144,{"$f":"SUM(R16:R20)","v":442555097.59368807},null,{"$f":"SUM(T16:T20)","v":442555097.59368807},{"$f":"SUM(U16:U20)","v":442555097.59368801},{"$f":"SUM(V16:V20)","v":0}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"'COS Detail TS Split'!G629","v":0},{"$f":"'COS Detail TS Split'!H629","v":0},{"$f":"'COS Detail TS Split'!I629","v":0},{"$f":"'COS Detail TS Split'!J629","v":0},{"$f":"'COS Detail TS Split'!K629","v":0},{"$f":"'COS Detail TS Split'!L629","v":0},{"$f":"'COS Detail TS TTL'!M629","v":0},{"$f":"'COS Detail TS TTL'!N629","v":0},{"$f":"'COS Detail TS TTL'!O629","v":0},{"$f":"'COS Detail TS TTL'!P629","v":0},{"$f":"'COS Detail TS Split'!Q629","v":0},{"$f":"'COS Detail TS Split'!R629","v":0},{"$f":"'COS Detail TS Split'!S629","v":0},null,{"$f":"SUM(G25:Q25)","v":0},{"$f":"Report!J24","v":0},{"$f":"U25-T25","v":0}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},{"$f":"SUM(O24:O25)","v":0},0,0,{"$f":"SUM(R24:R25)","v":0},null,{"$f":"T25","v":0},{"$f":"U25","v":0},{"$f":"V25","v":0}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(G29:Q29)","v":-530551.01419994759},{"$f":"'COS Detail TS Split'!H650","v":-452969.24064225488},{"$f":"'COS Detail TS Split'!I650","v":0},{"$f":"'COS Detail TS Split'!J650","v":0},{"$f":"'COS Detail TS Split'!K650","v":-4404.2509794783655},{"$f":"'COS Detail TS Split'!L650","v":-235.88047291923755},{"$f":"'COS Detail TS TTL'!M650","v":-51337.198386676981},{"$f":"'COS Detail TS TTL'!N650","v":0},{"$f":"'COS Detail TS TTL'!O650","v":0},{"$f":"'COS Detail TS TTL'!P650","v":0},{"$f":"'COS Detail TS Split'!Q650","v":-12061.376435336377},{"$f":"'COS Detail TS Split'!R650","v":-9543.0672832817218},{"$f":"'COS Detail TS Split'!S650","v":-530551.01419994759},null,{"$f":"SUM(G29:L29)+SUM(P29:Q29)","v":-530551.01419994759},{"$f":"Report!J27","v":-530551.01419994759},{"$f":"U29-T29","v":0}]
[15,null,null,"Distribution",null,{"$f":"SUM(G30:Q30)","v":76349544.6795609},{"$f":"'COS Detail TS Split'!H755","v":65185051.675066665},{"$f":"'COS Detail TS Split'!I755","v":0},{"$f":"'COS Detail TS Split'!J755","v":0},{"$f":"'COS Detail TS Split'!K755","v":633798.72611261625},{"$f":"'COS Detail TS Split'!L755","v":33944.646648806767},{"$f":"'COS Detail TS TTL'!M755","v":7387737.6859935978},{"$f":"'COS Detail TS TTL'!N755","v":0},{"$f":"'COS Detail TS TTL'!O755","v":0},{"$f":"'COS Detail TS TTL'!P755","v":0},{"$f":"'COS Detail TS Split'!Q755","v":1735706.0384388738},{"$f":"'COS Detail TS Split'!R755","v":1373305.9073003381},{"$f":"'COS Detail TS Split'!S755","v":76349544.6795609},null,{"$f":"SUM(G30:L30)+SUM(P30:Q30)","v":76349544.6795609},{"$f":"Report!J28","v":76349544.6795609},0]
[16,null,null,"Customer Accounts",null,{"$f":"SUM(G31:Q31)","v":13516609.111586526},{"$f":"'COS Detail TS Split'!H808","v":12968507.044477997},{"$f":"'COS Detail TS Split'!I808","v":0},{"$f":"'COS Detail TS Split'!J808","v":0},{"$f":"'COS Detail TS Split'!K808","v":33848.752187086582},{"$f":"'COS Detail TS Split'!L808","v":2995.7092327467121},{"$f":"'COS Detail TS TTL'!M808","v":432468.66659168678},{"$f":"'COS Detail TS TTL'!N808","v":0},{"$f":"'COS Detail TS TTL'!O808","v":0},{"$f":"'COS Detail TS TTL'!P808","v":0},{"$f":"'COS Detail TS Split'!Q808","v":50388.262456405413},{"$f":"'COS Detail TS Split'!R808","v":28400.676640601276},{"$f":"'COS Detail TS Split'!S808","v":13516609.111586524},null,{"$f":"SUM(G31:L31)+SUM(P31:Q31)","v":13516609.111586524},{"$f":"Report!J29","v":13516609.111586522},0]
[17,null,null,"Customer Service & Information",null,{"$f":"SUM(G32:Q32)","v":2946549.0760039324},{"$f":"'COS Detail TS Split'!H836","v":2048004.7036930607},{"$f":"'COS Detail TS Split'!I836","v":0},{"$f":"'COS Detail TS Split'!J836","v":0},{"$f":"'COS Detail TS Split'!K836","v":44300.101381731409},{"$f":"'COS Detail TS Split'!L836","v":24988.656409288811},{"$f":"'COS Detail TS TTL'!M836","v":722200.84045071248},{"$f":"'COS Detail TS TTL'!N836","v":0},{"$f":"'COS Detail TS TTL'!O836","v":0},{"$f":"'COS Detail TS TTL'!P836","v":0},{"$f":"'COS Detail TS Split'!Q836","v":14162.58243734918},{"$f":"'COS Detail TS Split'!R836","v":92892.191631789858},{"$f":"'COS Detail TS Split'!S836","v":2946549.0760039324},null,{"$f":"SUM(G32:L32)+SUM(P32:Q32)","v":2946549.0760039324},{"$f":"Report!J30","v":2946549.0760039324},0]
[18,null,null,"Administrative & General",null,{"$f":"SUM(G33:Q33)","v":45067357.143163405},{"$f":"'COS Detail TS Split'!H904","v":39484071.770631149},{"$f":"'COS Detail TS Split'!I904","v":0},{"$f":"'COS Detail TS Split'!J904","v":0},{"$f":"'COS Detail TS Split'!K904","v":365479.80530419078},{"$f":"'COS Detail TS Split'!L904","v":19903.445606160691},{"$f":"'COS Detail TS TTL'!M904","v":4194468.6090127146},{"$f":"'COS Detail TS TTL'!N904","v":0},{"$f":"'COS Detail TS TTL'!O904","v":0},{"$f":"'COS Detail TS TTL'!P904","v":0},{"$f":"'COS Detail TS Split'!Q904","v":977010.55866783927},{"$f":"'COS Detail TS Split'!R904","v":26422.953941351261},{"$f":"'COS Detail TS Split'!S904","v":45067357.143163428},null,{"$f":"SUM(G33:L33)+SUM(P33:Q33)","v":45067357.143163405},{"$f":"Report!J31","v":45067357.14316342},0]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F33)","v":137349508.99611482},{"$f":"SUM(G29:G33)","v":119232665.95322661},{"$f":"SUM(H29:H33)","v":0},0,1073023.1340061468,81596.577424083749,12685538.603662036,0,0,0,2765206.0655651316,1511478.6622307987,{"$f":"SUM(R29:R33)","v":137349508.99611485},null,{"$f":"SUM(T29:T33)","v":137349508.99611482},{"$f":"SUM(U29:U33)","v":137349508.99611485},0]
[]
[{"$f":"+A34+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(G37:Q37)","v":107784165.58911636},{"$f":"'COS Detail TS Split'!H928","v":94340798.296107545},{"$f":"'COS Detail TS Split'!I928","v":0},{"$f":"'COS Detail TS Split'!J928","v":0},{"$f":"'COS Detail TS Split'!K928","v":860920.94521899428},{"$f":"'COS Detail TS Split'!L928","v":48004.857201869534},{"$f":"'COS Detail TS TTL'!M928","v":10116583.359368416},{"$f":"'COS Detail TS TTL'!N928","v":0},{"$f":"'COS Detail TS TTL'!O928","v":0},{"$f":"'COS Detail TS TTL'!P928","v":0},{"$f":"'COS Detail TS Split'!Q928","v":2356438.8438879703},{"$f":"'COS Detail TS Split'!R928","v":61419.287331570667},{"$f":"'COS Detail TS Split'!S928","v":107784165.58911636},null,{"$f":"SUM(G37:L37)+SUM(P37:Q37)","v":107784165.58911636},{"$f":"Report!J35","v":107784165.58911636},{"$f":"U37-T37","v":0}]
[{"$f":"+A37+1","v":22},null,null,"Taxes Other Than Income Taxes",null,{"$f":"SUM(G38:Q38)","v":34317492.706551582},{"$f":"'COS Detail TS Split'!H936","v":30004449.315637171},{"$f":"'COS Detail TS Split'!I936","v":0},{"$f":"'COS Detail TS Split'!J936","v":0},{"$f":"'COS Detail TS Split'!K936","v":269323.66896101658},{"$f":"'COS Detail TS Split'!L936","v":15430.865248423348},{"$f":"'COS Detail TS TTL'!M936","v":3251913.3206957332},{"$f":"'COS Detail TS TTL'!N936","v":0},{"$f":"'COS Detail TS TTL'!O936","v":0},{"$f":"'COS Detail TS TTL'!P936","v":0},{"$f":"'COS Detail TS Split'!Q936","v":757462.73159978632},{"$f":"'COS Detail TS Split'!R936","v":18912.804409449946},{"$f":"'COS Detail TS Split'!S936","v":34317492.706551582},null,{"$f":"SUM(G38:L38)+SUM(P38:Q38)","v":34317492.706551582},{"$f":"Report!J36","v":34317492.706551582},{"$f":"U38-T38","v":0}]
[{"$f":"+A38+1","v":23},null,null,"Income Taxes",null,{"$f":"SUM(G39:Q39)","v":28378906.579115354},{"$f":"SUM('COS Detail TS Split'!H938:H946)","v":26281743.973305061},{"$f":"SUM('COS Detail TS Split'!I938:I946)","v":0},{"$f":"SUM('COS Detail TS Split'!J938:J946)","v":0},{"$f":"SUM('COS Detail TS Split'!K938:K946)","v":75051.612407261186},{"$f":"SUM('COS Detail TS Split'!L938:L946)","v":24901.082071715675},{"$f":"SUM('COS Detail TS TTL'!M938:M946)","v":2332349.6733266143},{"$f":"SUM('COS Detail TS TTL'!N938:N946)","v":0},{"$f":"SUM('COS Detail TS TTL'!O938:O946)","v":0},{"$f":"SUM('COS Detail TS TTL'!P938:P946)","v":0},{"$f":"SUM('COS Detail TS Split'!Q938:Q946)","v":-508406.03570773156},{"$f":"SUM('COS Detail TS Split'!R938:R946)","v":173266.27371243574},{"$f":"SUM('COS Detail TS Split'!S938:S946)","v":28378906.579115354},null,{"$f":"SUM(G39:L39)+SUM(P39:Q39)","v":28378906.579115354},{"$f":"Report!J37","v":28378906.579115354},{"$f":"U39-T39","v":0}]
[{"$f":"+A39+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F37:F39)","v":170480564.87478331},{"$f":"SUM(G37:G39)","v":150626991.58504978},{"$f":"SUM(H37:H39)","v":0},0,1205296.226587272,88336.804522008548,15700846.353390764,0,0,0,2605495.5397800249,253598.36545345635,{"$f":"SUM(R37:R39)","v":170480564.87478331},null,{"$f":"SUM(T37:T39)","v":170480564.87478331},{"$f":"SUM(U37:U39)","v":170480564.87478331},{"$f":"U40-T40","v":0}]
[]
[]
[{"$f":"+A40+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(G43:Q43)","v":307830073.87089813},{"$f":"G26+G34+G40","v":269859657.53827637},{"$f":"H26+H34+H40","v":0},{"$f":"I26+I34+I40","v":0},2278319.3605934186,169933.3819460923,28386384.957052801,{"$f":"M26+M34+M40","v":0},{"$f":"N26+N34+N40","v":0},{"$f":"O26+O34+O40","v":0},5370701.605345156,{"$f":"Q26+Q34+Q40","v":1765077.027684255},{"$f":"R26+R34+R40","v":307830073.87089813},null,{"$f":"T26+T34+T40","v":307830073.87089813},{"$f":"U26+U34+U40","v":307830073.87089813},{"$f":"U43-T43","v":0}]
[]
[]
[{"$f":"+A43+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F43","v":134725023.72278994},{"$f":"+G21-G43","v":121962430.21585631},{"$f":"+H21-H43","v":0},{"$f":"+I21-I43","v":0},596524.09373093164,97820.485004045477,{"$f":"+L21-L43","v":11705126.252384175},{"$f":"+M21-M43","v":0},{"$f":"+N21-N43","v":0},{"$f":"+O21-O43","v":0},-487661.60771567002,850784.28353015939,{"$f":"+R21-R43","v":134725023.72278994},null,{"$f":"+T21-T43","v":134725023.72278994},{"$f":"+U21-U43","v":134725023.72278988},{"$f":"U46-T46","v":0}]
[]
[]
[{"$f":"+A46+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":28},"Net Utility Plant"]
[{"$f":"+A51+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(G52:Q52)","v":4161554885.7056451},{"$f":"'COS Detail TS Split'!H1126","v":3632128937.4008656},{"$f":"'COS Detail TS Split'!I1126","v":0},{"$f":"'COS Detail TS Split'!J1126","v":0},{"$f":"'COS Detail TS Split'!K1126","v":33620387.091596201},{"$f":"'COS Detail TS Split'!L1126","v":1830912.5046695955},{"$f":"'COS Detail TS TTL'!M1126","v":385848017.40600991},{"$f":"'COS Detail TS TTL'!N1126","v":0},{"$f":"'COS Detail TS TTL'!O1126","v":0},{"$f":"'COS Detail TS TTL'!P1126","v":0},{"$f":"'COS Detail TS Split'!Q1126","v":89874933.438935935},{"$f":"'COS Detail TS Split'!R1126","v":18251697.863568164},{"$f":"'COS Detail TS Split'!S1126","v":4161554885.7056465},null,{"$f":"SUM(G52:L52)+SUM(P52:Q52)","v":4161554885.7056451},{"$f":"Report!J50","v":4161554885.7056456},{"$f":"U52-T52","v":0}]
[30,null,105,"Gas Plant Held For Future Use",null,5036.8300000000017,{"$f":"'COS Detail TS Split'!H1130","v":4403.3376703361419},{"$f":"'COS Detail TS Split'!I1130","v":0},{"$f":"'COS Detail TS Split'!J1130","v":0},{"$f":"'COS Detail TS Split'!K1130","v":39.461849835639242},{"$f":"'COS Detail TS Split'!L1130","v":2.2668689399559363},{"$f":"'COS Detail TS TTL'!M1130","v":477.72183759218075},{"$f":"'COS Detail TS TTL'!N1130","v":0},{"$f":"'COS Detail TS TTL'!O1130","v":0},{"$f":"'COS Detail TS TTL'!P1130","v":0},{"$f":"'COS Detail TS Split'!Q1130","v":111.27494873388108},{"$f":"'COS Detail TS Split'!R1130","v":2.7668245622014642},{"$f":"'COS Detail TS Split'!S1130","v":5036.8300000000008},null,5036.8300000000008,{"$f":"Report!J51","v":5036.8300000000008},0]
[31,null,106,"Completed Construction Not Classified",null,0,{"$f":"'COS Detail TS Split'!H1137","v":0},{"$f":"'COS Detail TS Split'!I1137","v":0},{"$f":"'COS Detail TS Split'!J1137","v":0},{"$f":"'COS Detail TS Split'!K1137","v":0},{"$f":"'COS Detail TS Split'!L1137","v":0},{"$f":"'COS Detail TS TTL'!M1137","v":0},{"$f":"'COS Detail TS TTL'!N1137","v":0},{"$f":"'COS Detail TS TTL'!O1137","v":0},{"$f":"'COS Detail TS TTL'!P1137","v":0},{"$f":"'COS Detail TS Split'!Q1137","v":0},{"$f":"'COS Detail TS Split'!R1137","v":0},{"$f":"'COS Detail TS Split'!S1137","v":0},null,0,{"$f":"Report!J52","v":0},0]
[32,null,108,"Accumulated Depreciation",null,-962649660.17370057,{"$f":"'COS Detail TS Split'!H1144","v":-848520962.62181616},{"$f":"'COS Detail TS Split'!I1144","v":0},{"$f":"'COS Detail TS Split'!J1144","v":0},{"$f":"'COS Detail TS Split'!K1144","v":-8555503.8216393329},{"$f":"'COS Detail TS Split'!L1144","v":-402212.09545432241},{"$f":"'COS Detail TS TTL'!M1144","v":-84762510.06640704},{"$f":"'COS Detail TS TTL'!N1144","v":0},{"$f":"'COS Detail TS TTL'!O1144","v":0},{"$f":"'COS Detail TS TTL'!P1144","v":0},{"$f":"'COS Detail TS Split'!Q1144","v":-19743589.721025776},{"$f":"'COS Detail TS Split'!R1144","v":-664881.84735784715},{"$f":"'COS Detail TS Split'!S1144","v":-962649660.17370021},null,-962649660.17370045,{"$f":"Report!J53","v":-962649660.17370045},0]
[{"$f":"+A55+1","v":33},null,111,"Accumulated Amort & Depletion",null,-5700388.6326356204,{"$f":"'COS Detail TS Split'!H1151","v":-5544273.803375842},{"$f":"'COS Detail TS Split'!I1151","v":0},{"$f":"'COS Detail TS Split'!J1151","v":0},{"$f":"'COS Detail TS Split'!K1151","v":-126493.19632369951},{"$f":"'COS Detail TS Split'!L1151","v":-59.457793836786152},{"$f":"'COS Detail TS TTL'!M1151","v":-12530.184709945624},{"$f":"'COS Detail TS TTL'!N1151","v":0},{"$f":"'COS Detail TS TTL'!O1151","v":0},{"$f":"'COS Detail TS TTL'!P1151","v":0},{"$f":"'COS Detail TS Split'!Q1151","v":-2918.6349702010812},{"$f":"'COS Detail TS Split'!R1151","v":-14113.355462095406},{"$f":"'COS Detail TS Split'!S1151","v":-5700388.6326356204},null,-5700388.6326356204,{"$f":"Report!J54","v":-5700388.6326356214},0]
[34,null,254,"Other Regulatory Liabilities",null,{"$f":"SUM(G57:Q57)","v":-419901396.46262586},{"$f":"'COS Detail TS Split'!H1158","v":-367549584.52184129},{"$f":"'COS Detail TS Split'!I1158","v":0},{"$f":"'COS Detail TS Split'!J1158","v":0},{"$f":"'COS Detail TS Split'!K1158","v":-3356913.8452709625},{"$f":"'COS Detail TS Split'!L1158","v":-186924.46131321319},{"$f":"'COS Detail TS TTL'!M1158","v":-39392615.768608347},{"$f":"'COS Detail TS TTL'!N1158","v":0},{"$f":"'COS Detail TS TTL'!O1158","v":0},{"$f":"'COS Detail TS TTL'!P1158","v":0},{"$f":"'COS Detail TS Split'!Q1158","v":-9175656.1145261675},{"$f":"'COS Detail TS Split'!R1158","v":-239701.75106588745},{"$f":"'COS Detail TS Split'!S1158","v":-419901396.46262586},null,-419901396.46262586,{"$f":"Report!J55","v":-419901396.46262586},0]
[{"$f":"+A57+1","v":35},null,"Total Net Utility Plant",null,null,{"$f":"SUM(F52:F57)","v":2773308477.2666826},{"$f":"SUM(G52:G57)","v":2410518519.791503},{"$f":"SUM(H52:H57)","v":0},{"$f":"SUM(I52:I57)","v":0},{"$f":"SUM(J52:J57)","v":21581515.690212045},{"$f":"SUM(K52:K57)","v":1241718.756977163},261680839.10812217,0,0,0,60952880.243362516,17333003.676506896,2773308477.2666845,null,{"$f":"SUM(T52:T57)","v":2773308477.2666831},{"$f":"SUM(U52:U57)","v":2773308477.2666836},{"$f":"U58-T58","v":0}]
[]
[{"$f":"+A58+1","v":36},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":37},null,154,"Materials & Supplies",null,{"$f":"SUM(G61:Q61)","v":22179010.152499989},{"$f":"'COS Detail TS Split'!H1176","v":19431306.474906318},{"$f":"'COS Detail TS Split'!I1176","v":0},{"$f":"'COS Detail TS Split'!J1176","v":0},{"$f":"'COS Detail TS Split'!K1176","v":179863.6713181443},{"$f":"'COS Detail TS Split'!L1176","v":9795.0878452106936},{"$f":"'COS Detail TS TTL'!M1176","v":2064224.9237760718},{"$f":"'COS Detail TS TTL'!N1176","v":0},{"$f":"'COS Detail TS TTL'!O1176","v":0},{"$f":"'COS Detail TS TTL'!P1176","v":0},{"$f":"'COS Detail TS Split'!Q1176","v":480816.45948215621},{"$f":"'COS Detail TS Split'!R1176","v":13003.535172090051},{"$f":"'COS Detail TS Split'!S1176","v":22179010.152499989},null,{"$f":"SUM(G61:L61)+SUM(P61:Q61)","v":22179010.152499989},{"$f":"Report!J59","v":22179010.152499992},{"$f":"U61-T61","v":0}]
[38,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail TS Split'!H1180","v":0},{"$f":"'COS Detail TS Split'!I1180","v":0},{"$f":"'COS Detail TS Split'!J1180","v":0},{"$f":"'COS Detail TS Split'!K1180","v":0},{"$f":"'COS Detail TS Split'!L1180","v":0},{"$f":"'COS Detail TS TTL'!M1180","v":0},{"$f":"'COS Detail TS TTL'!N1180","v":0},{"$f":"'COS Detail TS TTL'!O1180","v":0},{"$f":"'COS Detail TS TTL'!P1180","v":0},{"$f":"'COS Detail TS Split'!Q1180","v":0},{"$f":"'COS Detail TS Split'!R1180","v":0},{"$f":"'COS Detail TS Split'!S1180","v":0},null,{"$f":"SUM(G62:L62)+SUM(P62:Q62)","v":0},{"$f":"Report!J60","v":0},0]
[39,null,165,"Prepayments",null,8263697.5536863785,{"$f":"'COS Detail TS Split'!H1185","v":7693569.1255224096},{"$f":"'COS Detail TS Split'!I1185","v":0},{"$f":"'COS Detail TS Split'!J1185","v":0},{"$f":"'COS Detail TS Split'!K1185","v":131851.88947825661},{"$f":"'COS Detail TS Split'!L1185","v":1671.8164630311464},{"$f":"'COS Detail TS TTL'!M1185","v":352319.98584427382},{"$f":"'COS Detail TS TTL'!N1185","v":0},{"$f":"'COS Detail TS TTL'!O1185","v":0},{"$f":"'COS Detail TS TTL'!P1185","v":0},{"$f":"'COS Detail TS Split'!Q1185","v":82065.305116344898},{"$f":"'COS Detail TS Split'!R1185","v":2219.4312620620585},{"$f":"'COS Detail TS Split'!S1185","v":8263697.5536863776},null,8263697.5536863785,{"$f":"Report!J61","v":8263697.5536863785},0]
[40,null,"190008","Accum Deferred Income Tax Federal",null,45860653.897647336,{"$f":"'COS Detail TS Split'!H1192","v":40179088.917741664},{"$f":"'COS Detail TS Split'!I1192","v":0},{"$f":"'COS Detail TS Split'!J1192","v":0},{"$f":"'COS Detail TS Split'!K1192","v":371913.15222658095},{"$f":"'COS Detail TS Split'!L1192","v":20253.79538931432},{"$f":"'COS Detail TS TTL'!M1192","v":4268301.6124378825},{"$f":"'COS Detail TS TTL'!N1192","v":0},{"$f":"'COS Detail TS TTL'!O1192","v":0},{"$f":"'COS Detail TS TTL'!P1192","v":0},{"$f":"'COS Detail TS Split'!Q1192","v":994208.35668438638},{"$f":"'COS Detail TS Split'!R1192","v":26888.063167502805},{"$f":"'COS Detail TS Split'!S1192","v":45860653.897647336},null,45860653.897647336,{"$f":"Report!J62","v":45860653.897647336},0]
[41,null,"190008","Accum Deferred Income Tax State",null,10732511.299033791,{"$f":"'COS Detail TS Split'!H1199","v":9402886.5518785752},{"$f":"'COS Detail TS Split'!I1199","v":0},{"$f":"'COS Detail TS Split'!J1199","v":0},{"$f":"'COS Detail TS Split'!K1199","v":87036.74652000163},{"$f":"'COS Detail TS Split'!L1199","v":4739.8819988322466},{"$f":"'COS Detail TS TTL'!M1199","v":998886.65751283115},{"$f":"'COS Detail TS TTL'!N1199","v":0},{"$f":"'COS Detail TS TTL'!O1199","v":0},{"$f":"'COS Detail TS TTL'!P1199","v":0},{"$f":"'COS Detail TS Split'!Q1199","v":232668.99869162985},{"$f":"'COS Detail TS Split'!R1199","v":6292.462431922766},{"$f":"'COS Detail TS Split'!S1199","v":10732511.299033791},null,10732511.299033791,{"$f":"Report!J63","v":10732511.299033795},0]
[42,null,"235-1","Customer Deposits",null,-3993927.9008333334,{"$f":"'COS Detail TS Split'!H1204","v":-3988187.2158063808},{"$f":"'COS Detail TS Split'!I1204","v":0},{"$f":"'COS Detail TS Split'!J1204","v":0},{"$f":"'COS Detail TS Split'!K1204","v":-1578.5156782895958},{"$f":"'COS Detail TS Split'!L1204","v":-62.173484046417336},{"$f":"'COS Detail TS TTL'!M1204","v":-3986.0111438647564},{"$f":"'COS Detail TS TTL'!N1204","v":0},{"$f":"'COS Detail TS TTL'!O1204","v":0},{"$f":"'COS Detail TS TTL'!P1204","v":0},{"$f":"'COS Detail TS Split'!Q1204","v":-37.994906917255044},{"$f":"'COS Detail TS Split'!R1204","v":-75.989813834510088},{"$f":"'COS Detail TS Split'!S1204","v":-3993927.9008333338},null,-3993927.9008333334,{"$f":"Report!J64","v":-3993927.9008333334},0]
[43,null,252,"Misc Customer Credits",null,0,{"$f":"'COS Detail TS Split'!H1209","v":0},{"$f":"'COS Detail TS Split'!I1209","v":0},{"$f":"'COS Detail TS Split'!J1209","v":0},{"$f":"'COS Detail TS Split'!K1209","v":0},{"$f":"'COS Detail TS Split'!L1209","v":0},{"$f":"'COS Detail TS TTL'!M1209","v":0},{"$f":"'COS Detail TS TTL'!N1209","v":0},{"$f":"'COS Detail TS TTL'!O1209","v":0},{"$f":"'COS Detail TS TTL'!P1209","v":0},{"$f":"'COS Detail TS Split'!Q1209","v":0},{"$f":"'COS Detail TS Split'!R1209","v":0},{"$f":"'COS Detail TS Split'!S1209","v":0},null,0,{"$f":"Report!J65","v":0},{"$f":"U67-T67","v":0}]
[44,null,"253-1","Unclaimed Customer Deposits",null,-103366.14278556437,{"$f":"'COS Detail TS Split'!H1213","v":-103217.56913002614},{"$f":"'COS Detail TS Split'!I1213","v":0},{"$f":"'COS Detail TS Split'!J1213","v":0},{"$f":"'COS Detail TS Split'!K1213","v":-40.853285548116659},{"$f":"'COS Detail TS Split'!L1213","v":-1.6091009625078772},{"$f":"'COS Detail TS TTL'!M1213","v":-103.16125059633836},{"$f":"'COS Detail TS TTL'!N1213","v":0},{"$f":"'COS Detail TS TTL'!O1213","v":0},{"$f":"'COS Detail TS TTL'!P1213","v":0},{"$f":"'COS Detail TS Split'!Q1213","v":-0.98333947708814728},{"$f":"'COS Detail TS Split'!R1213","v":-1.9666789541762946},{"$f":"'COS Detail TS Split'!S1213","v":-103366.14278556437},null,-103366.14278556437,{"$f":"Report!J66","v":-103366.14278556436},{"$f":"U68-T68","v":0}]
[45,null,255,"Deferred Investment Tax Credits",null,0,{"$f":"'COS Detail TS Split'!H1220","v":0},{"$f":"'COS Detail TS Split'!I1220","v":0},{"$f":"'COS Detail TS Split'!J1220","v":0},{"$f":"'COS Detail TS Split'!K1220","v":0},{"$f":"'COS Detail TS Split'!L1220","v":0},{"$f":"'COS Detail TS TTL'!M1220","v":0},{"$f":"'COS Detail TS TTL'!N1220","v":0},{"$f":"'COS Detail TS TTL'!O1220","v":0},{"$f":"'COS Detail TS TTL'!P1220","v":0},{"$f":"'COS Detail TS Split'!Q1220","v":0},{"$f":"'COS Detail TS Split'!R1220","v":0},{"$f":"'COS Detail TS Split'!S1220","v":0},null,0,{"$f":"Report!J67","v":0},{"$f":"U69-T69","v":0}]
[46,null,282,"Accum Deferred Income Taxes",null,-313280432.477902,{"$f":"'COS Detail TS Split'!H1227+'COS Detail TS Split'!H1234+'COS Detail TS Split'!H1238","v":-276975422.36712265},{"$f":"'COS Detail TS Split'!I1227+'COS Detail TS Split'!I1234+'COS Detail TS Split'!I1238","v":0},{"$f":"'COS Detail TS Split'!J1227+'COS Detail TS Split'!J1234+'COS Detail TS Split'!J1238","v":0},{"$f":"'COS Detail TS Split'!K1227+'COS Detail TS Split'!K1234+'COS Detail TS Split'!K1238","v":-2906324.5151149044},{"$f":"'COS Detail TS Split'!L1227+'COS Detail TS Split'!L1234+'COS Detail TS Split'!L1238","v":-127156.15945879713},{"$f":"'COS Detail TS TTL'!M1227+'COS Detail TS TTL'!M1234+'COS Detail TS TTL'!M1238","v":-26796994.341896847},{"$f":"'COS Detail TS TTL'!N1227+'COS Detail TS TTL'!N1234+'COS Detail TS TTL'!N1238","v":0},{"$f":"'COS Detail TS TTL'!O1227+'COS Detail TS TTL'!O1234+'COS Detail TS TTL'!O1238","v":0},{"$f":"'COS Detail TS TTL'!P1227+'COS Detail TS TTL'!P1234+'COS Detail TS TTL'!P1238","v":0},{"$f":"'COS Detail TS Split'!Q1227+'COS Detail TS Split'!Q1234+'COS Detail TS Split'!Q1238","v":-6241779.0793189388},{"$f":"'COS Detail TS Split'!R1227+'COS Detail TS Split'!R1234+'COS Detail TS Split'!R1238","v":-232756.01498987412},{"$f":"'COS Detail TS Split'!S1227+'COS Detail TS Split'!S1234+'COS Detail TS Split'!S1238","v":-313280432.477902},null,-313280432.477902,{"$f":"Report!J68","v":-313280432.477902},{"$f":"U70-T70","v":0}]
[47,null,null,"Working Capital - Cash",null,20796924.493468639,{"$f":"'COS Detail TS Split'!H1278","v":18220444.050003018},{"$f":"'COS Detail TS Split'!I1278","v":0},{"$f":"'COS Detail TS Split'!J1278","v":0},{"$f":"'COS Detail TS Split'!K1278","v":168655.46143861031},{"$f":"'COS Detail TS Split'!L1278","v":9184.7066628795237},{"$f":"'COS Detail TS TTL'!M1278","v":1935592.6879571793},{"$f":"'COS Detail TS TTL'!N1278","v":0},{"$f":"'COS Detail TS TTL'!O1278","v":0},{"$f":"'COS Detail TS TTL'!P1278","v":0},{"$f":"'COS Detail TS Split'!Q1278","v":450854.36790515174},{"$f":"'COS Detail TS Split'!R1278","v":12193.219501801688},{"$f":"'COS Detail TS Split'!S1278","v":20796924.493468642},null,20796924.493468639,{"$f":"Report!J70","v":20796924.493468642},{"$f":"U71-T71","v":0}]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F61:F71)","v":-209544929.12518477},{"$f":"SUM(G61:G71)","v":-186139532.03200707},{"$f":"SUM(H61:H71)","v":0},0,-1968622.9630971486,-81574.65368453812,-17181757.646763068,0,0,0,-4001204.5696856636,-172237.25994728346,{"$f":"SUM(R61:R71)","v":-209544929.12518477},null,{"$f":"SUM(T61:T71)","v":-209544929.12518477},{"$f":"SUM(U61:U71)","v":-209544929.12518477},{"$f":"SUM(V61:V71)","v":0}]
[]
[]
[{"$f":"+A72+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"F58+F72","v":2563763548.1414976},{"$f":"G58+G72","v":2224378987.7594957},{"$f":"H58+H72","v":0},0,19612892.727114897,1160144.1032926249,244499081.46135911,0,0,0,56951675.673676856,17160766.416559611,{"$f":"R58+R72","v":2563763548.1414995},null,{"$f":"T58+T72","v":2563763548.1414986},{"$f":"U58+U72","v":2563763548.1414986},{"$f":"U75-T75","v":0}]
[]
[]
[{"$f":"A75+1","v":50},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J77","v":5.2549707175785998E-2},{"$f":"IF(G75=0,0,G46/G75)","v":5.4829878760319924E-2},{"$f":"IF(H75=0,0,H46/H75)","v":0},{"$f":"IF(I75=0,0,I46/I75)","v":0},{"$f":"IF(J75=0,\" \",J46/J75)","v":3.0414896059989909E-2},8.4317529802047417E-2,{"$f":"IF(L75=0,0,L46/L75)","v":4.787390685651334E-2},{"$f":"IF(M75=0,0,M46/M75)","v":0},{"$f":"IF(N75=0,0,N46/N75)","v":0},{"$f":"IF(O75=0,0,O46/O75)","v":0},-8.5627262402231275E-3,{"$f":"IF(Q75=0,\" \",Q46/Q75)","v":4.9577289433249253E-2},{"$f":"IF(R75=0,\" \",R46/R75)","v":5.2549707175786005E-2},null,{"$f":"IF(T75=0,\" \",T46/T75)","v":5.2549707175786026E-2},{"$f":"IF(U75=0,\" \",U46/U75)","v":5.2549707175785998E-2},{"$f":"IF(V75=0,\" \",V46/V75)","v":" "}]
[]
[{"$f":"+A78+1","v":51},"Return On Equity - Actual",null,null,null,{"$f":"Report!J79","v":6.357809693804925E-2},{"$f":"IF(G78=\" \",\" \",((G78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.7863340035652531E-2},{"$f":"IF(H78=\" \",\" \",((H78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(I78=\" \",\" \",((I78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(J78=\" \",\" \",((J78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":2.1979014134767182E-2},{"$f":"IF(K78=\" \",\" \",((K78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":0.12328099103533632},{"$f":"IF(L78=\" \",\" \",((L78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.4790626214423856E-2},{"$f":"IF(M78=\" \",\" \",((M78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(N78=\" \",\" \",((N78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(O78=\" \",\" \",((O78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.5181255859578014E-2},{"$f":"IF(P78=\" \",\" \",((P78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-5.1273625296364464E-2},{"$f":"IF(Q78=\" \",\" \",((Q78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.7991880224887847E-2},{"$f":"IF(R78=\" \",\" \",((R78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.3578096938049264E-2},null,{"$f":"IF(T78=\" \",\" \",((T78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.3578096938049306E-2},{"$f":"IF(U78=\" \",\" \",((U78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.357809693804925E-2},{"$f":"IF(V78=\" \",\" \",((V78-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":" "}]
[]
[]
[{"$f":"A80+1","v":52},"Cost of Service (Line 25 + Line 26)",null,null,null,{"$f":"F43+F46","v":442555097.59368807},{"$f":"G43+G46","v":391822087.75413269},{"$f":"H43+H46","v":0},0,2874843.4543243502,{"$f":"K43+K46","v":267753.86695013777},40091511.209436975,0,0,0,4883039.997629486,2615861.3112144144,442555097.59368807,null,{"$f":"SUM(G83:L83)+SUM(P83:Q83)","v":442555097.59368807},{"$f":"Report!J41+Report!J44","v":442555097.59368801},{"$f":"U83-T83","v":0}]
[]
[{"$f":"A83+1","v":53},"Deficiency (((Line 49 * Line 58) - Line 26) * Tax Factor)",null,null,null,{"$f":"(($F93*F75)-F46)*Taxes!$L$47","v":71516221.875222564},{"$f":"(($F93*G75)-G46)*Taxes!$L$47","v":55304219.644241273},{"$f":"(($F93*H75)-H46)*Taxes!$L$47","v":0},{"$f":"(($F93*I75)-I46)*Taxes!$L$47","v":0},{"$f":"(($F93*J75)-J46)*Taxes!$L$47","v":1124419.0254082563},{"$f":"(($F93*K75)-K46)*Taxes!$L$47","v":-16649.075358465507},{"$f":"(($F93*L75)-L46)*Taxes!$L$47","v":8340608.4010741711},{"$f":"(($F93*M75)-M46)*Taxes!$L$47","v":0},{"$f":"(($F93*N75)-N46)*Taxes!$L$47","v":0},{"$f":"(($F93*O75)-O46)*Taxes!$L$47","v":0},{"$f":"(($F93*P75)-P46)*Taxes!$L$47","v":6217090.6665755827},{"$f":"(($F93*Q75)-Q46)*Taxes!$L$47","v":546533.21328188013},{"$f":"SUM(G85:Q85)","v":71516221.875222698},null,{"$f":"(($F93*T75)-T46)*Taxes!L47","v":71516221.875222653},{"$f":"Report!K13","v":71516221.875222728},{"$f":"U85-T85","v":0}]
[]
[{"$f":"A85+1","v":54},"COS Adjustment",null,null,null,{"$f":"SUM(G87:Q87)","v":0},{"$f":"'COS Input'!D50","v":3493799.4885726715},{"$f":"'COS Input'!E50","v":0},{"$f":"'COS Input'!F50","v":0},{"$f":"'COS Input'!G50","v":56506.944442956461},{"$f":"'COS Input'!H50","v":2927.2849702703797},{"$f":"'COS Input'!I50","v":881819.18493390235},{"$f":"'COS Input'!J50*'COS Detail TS TTL'!$N$8","v":0},{"$f":"'COS Input'!K50*'COS Detail TS TTL'!$O$8","v":0},{"$f":"'COS Input'!L50*'COS Detail TS TTL'!$P$8","v":0},{"$f":"'COS Input'!M50","v":-4440052.2656820277},{"$f":"'COS Input'!N50","v":4999.3627622267186},{"$f":"SUM(G87:Q87)","v":0}]
[]
[]
[{"$f":"+A87+1","v":55},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F83+F85+F87","v":514071319.46891063},450620106.88694662,0,0,4055769.4241755628,254032.07656194264,49313938.795445047,0,0,0,6660078.398523041,3167393.8872585213,514071319.46891075,null,{"$f":"T85+T46+T43","v":514071319.46891069},{"$f":"U85+U46+U43","v":514071319.46891075},{"$f":"U90-T90","v":0}]
[{"$f":"A90+1","v":56},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":9152593.7829681057},8343231.859696757,0,0,51993.905608144487,2922.696154776052,609999.7034965948,0,0,0,134321.64775363539,10123.97025819896,9152593.7829681057]
[{"$f":"A91+1","v":57},"Net Cost of Service Collected in Rates",null,null,null,{"$f":"F90-F91","v":504918725.68594253},{"$f":"G90-G91","v":442276875.02724987},{"$f":"H90-H91","v":0},0,4003775.5185674182,251109.38040716658,48703939.09194845,0,0,0,{"$f":"P90-P91","v":6525756.7507694056},3157269.9170003221,504918725.68594265]
[{"$f":"A92+1","v":58},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$77","v":7.3526044135615726E-2},{"$f":"$F$93","v":7.3526044135615726E-2},7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2,7.3526044135615726E-2]
[{"$f":"A93+1","v":59},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$79","v":0.10299999999999999},{"$f":"$F$94","v":0.10299999999999999},0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999,0.10299999999999999]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N122-N121","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N121/$F$121","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N122/$F$122","v":{"$error":"#DIV/0!"}}]

{"sheet":"Classification","index":84,"n_rows":136,"n_cols":9,"rows_kept":136,"cut":false,"hidden":false,"merged":[[114,1,114,6],[125,1,125,6],[4,1,4,6],[37,1,37,6],[48,1,48,6],[59,1,59,6],[103,1,103,6],[15,1,15,6],[26,1,26,6],[70,1,70,6],[92,1,92,6],[81,1,81,6]]}
[null,"CLASSIFICATION",null,null,null,"Deficiency",{"$f":"G130","v":71516221.875222683},null,{"$f":"'COS Sum TS Split'!F85-Classification!G1","v":-1.9371509552001953E-7}]
[]
[]
[]
[null,"GS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total",null,"Check"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!V958","v":72385000.281567827},{"$f":"'COS Detail TS Split'!W958","v":177352799.65126795},{"$f":"'COS Detail TS Split'!X958","v":8174520.4285531379},{"$f":"'COS Detail TS Split'!Y958","v":11947337.176887468},{"$f":"SUM(C7:F7)","v":269859657.53827637},null,{"$f":"'COS Sum TS Split'!G$43-Classification!G7","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!V1288*'COS Sum TS Split'!$G$78","v":-886923.07779310434},{"$f":"'COS Detail TS Split'!W1288*'COS Sum TS Split'!$G$78","v":77181657.897053674},{"$f":"'COS Detail TS Split'!X1288*'COS Sum TS Split'!$G$78","v":17256992.707284655},{"$f":"'COS Detail TS Split'!Y1288*'COS Sum TS Split'!$G$78","v":28410702.689311061},{"$f":"SUM(C8:F8)","v":121962430.21585628},null,{"$f":"'COS Sum TS Split'!G$46-Classification!G8","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$G$93*'COS Detail TS Split'!V1288)-C8)*Taxes!$L$47","v":-402177.85604143579},{"$f":"(('COS Sum TS Split'!$G$93*'COS Detail TS Split'!W1288)-D8)*Taxes!$L$47","v":34998247.848052494},{"$f":"(('COS Sum TS Split'!$G$93*'COS Detail TS Split'!X1288)-E8)*Taxes!$L$47","v":7825233.6673975261},{"$f":"(('COS Sum TS Split'!$G$93*'COS Detail TS Split'!Y1288)-F8)*Taxes!$L$47","v":12882915.984832671},{"$f":"SUM(C9:F9)","v":55304219.644241259},null,{"$f":"'COS Sum TS Split'!G$85-Classification!G9","v":0}]
[{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$D$9,FALSE)*C$109","v":445565.71303526737},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$D$9,FALSE)*D$109","v":1430163.0324657729},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$D$9,FALSE)*E$109","v":771783.57163303113},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$D$9,FALSE)*F$109","v":846287.17143859982},3493799.4885726711,null,{"$f":"'COS Sum TS Split'!G$87-Classification!G10","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail TS Split'!H502","v":8343231.859696757},0,0,0,8343231.859696757,null,{"$f":"+G11-'COS Sum TS Split'!G$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"'COS Detail TS Split'!H$120*'COS Input'!$N$9","v":670488.91499419103},{"$f":"'COS Detail TS Split'!H$120*'COS Input'!$M$9","v":1005733.3724912865},1676222.2874854775,null,{"$f":"+G12-'COS Detail TS Split'!H$115","v":0}]
[null,"Totals",{"$f":"SUM(C7:C10)-C11-C12","v":63198233.201071799},{"$f":"SUM(D7:D10)-D11-D12","v":290962868.42883986},{"$f":"SUM(E7:E10)-E11-E12","v":33358041.459874157},{"$f":"SUM(F7:F10)-F11-F12","v":53081509.649978511},{"$f":"SUM(G7:G10)-G11-G12","v":440600652.73976433},null,{"$f":"'COS Sum TS Split'!G$90-'COS Sum TS Split'!G$91-Classification!G13-'COS Detail TS Split'!H$115","v":6.2398612499237061E-8}]
[]
[]
[null,"GSR"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!AA958","v":0},{"$f":"'COS Detail TS Split'!AB958","v":0},{"$f":"'COS Detail TS Split'!AC958","v":0},{"$f":"'COS Detail TS Split'!AD958","v":0},{"$f":"SUM(C18:F18)","v":0},null,{"$f":"'COS Sum TS Split'!H$43-Classification!G18","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!AA1288*'COS Sum TS Split'!$H$78","v":0},{"$f":"'COS Detail TS Split'!AB1288*'COS Sum TS Split'!$H$78","v":0},{"$f":"'COS Detail TS Split'!AC1288*'COS Sum TS Split'!$H$78","v":0},{"$f":"'COS Detail TS Split'!AD1288*'COS Sum TS Split'!$H$78","v":0},{"$f":"SUM(C19:F19)","v":0},null,{"$f":"'COS Sum TS Split'!H$46-Classification!G19","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$H$93*'COS Detail TS Split'!AA1288)-C19)*Taxes!$L$47","v":0},{"$f":"(('COS Sum TS Split'!$H$93*'COS Detail TS Split'!AB1288)-D19)*Taxes!$L$47","v":0},{"$f":"(('COS Sum TS Split'!$H$93*'COS Detail TS Split'!AC1288)-E19)*Taxes!$L$47","v":0},{"$f":"(('COS Sum TS Split'!$H$93*'COS Detail TS Split'!AD1288)-F19)*Taxes!$L$47","v":0},{"$f":"SUM(C20:F20)","v":0},null,{"$f":"'COS Sum TS Split'!H$85-Classification!G20","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$E$9,FALSE)*C$109","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$E$9,FALSE)*D$109","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$E$9,FALSE)*E$109","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$E$9,FALSE)*F$109","v":0},0,null,{"$f":"'COS Sum TS Split'!H$87-Classification!G21","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail TS Split'!I502","v":0},0,0,0,0,null,{"$f":"+G22-'COS Sum TS Split'!H$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!I$120*0.4","v":0},{"$f":"+'COS Detail TS Split'!I$120*0.6","v":0},0,null,{"$f":"+G23-'COS Detail TS Split'!I$115","v":0}]
[null,"Totals",{"$f":"SUM(C18:C21)-C22-C23","v":0},{"$f":"SUM(D18:D21)-D22-D23","v":0},{"$f":"SUM(E18:E21)-E22-E23","v":0},{"$f":"SUM(F18:F21)-F22-F23","v":0},{"$f":"SUM(G18:G21)-G22-G23","v":0},null,{"$f":"'COS Sum TS Split'!H$90-'COS Sum TS Split'!H$91-Classification!G24-'COS Detail TS Split'!I$115","v":0}]
[]
[]
[null,"GSC"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!AF958","v":0},{"$f":"'COS Detail TS Split'!AG958","v":0},{"$f":"'COS Detail TS Split'!AH958","v":0},{"$f":"'COS Detail TS Split'!AI958","v":0},{"$f":"SUM(C29:F29)","v":0},null,{"$f":"'COS Sum TS Split'!I$43-Classification!G29","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!AF1288*'COS Sum TS Split'!$I$78","v":0},{"$f":"'COS Detail TS Split'!AG1288*'COS Sum TS Split'!$I$78","v":0},{"$f":"'COS Detail TS Split'!AH1288*'COS Sum TS Split'!$I$78","v":0},{"$f":"'COS Detail TS Split'!AI1288*'COS Sum TS Split'!$I$78","v":0},{"$f":"SUM(C30:F30)","v":0},null,{"$f":"'COS Sum TS Split'!I$46-Classification!G30","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$I$93*'COS Detail TS Split'!AF1288)-C30)*Taxes!$L$47","v":0},{"$f":"(('COS Sum TS Split'!$I$93*'COS Detail TS Split'!AG1288)-D30)*Taxes!$L$47","v":0},{"$f":"(('COS Sum TS Split'!$I$93*'COS Detail TS Split'!AH1288)-E30)*Taxes!$L$47","v":0},{"$f":"(('COS Sum TS Split'!$I$93*'COS Detail TS Split'!AI1288)-F30)*Taxes!$L$47","v":0},{"$f":"SUM(C31:F31)","v":0},null,{"$f":"'COS Sum TS Split'!I$85-Classification!G31","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$F$9,FALSE)*C$109","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$F$9,FALSE)*D$109","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$F$9,FALSE)*E$109","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$F$9,FALSE)*F$109","v":0},0,null,{"$f":"'COS Sum TS Split'!I$87-Classification!G32","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail TS Split'!J502","v":0},0,0,0,0,null,{"$f":"G33-'COS Sum TS Split'!I$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!J$120*0.4","v":0},{"$f":"+'COS Detail TS Split'!J$120*0.6","v":0},0,null,{"$f":"+G34-'COS Detail TS Split'!J$115","v":0}]
[null,"Totals",{"$f":"SUM(C29:C32)-C33-C34","v":0},{"$f":"SUM(D29:D32)-D33-D34","v":0},{"$f":"SUM(E29:E32)-E33-E34","v":0},{"$f":"SUM(F29:F32)-F33-F34","v":0},{"$f":"SUM(G29:G32)-G33-G34","v":0},null,{"$f":"'COS Sum TS Split'!I$90-'COS Sum TS Split'!I$91-Classification!G35-'COS Detail TS Split'!J$115","v":0}]
[]
[]
[null,"FS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!AK958","v":594098.6489052159},{"$f":"'COS Detail TS Split'!AL958","v":1436576.5328303089},{"$f":"'COS Detail TS Split'!AM958","v":143193.60902778106},{"$f":"'COS Detail TS Split'!AN958","v":104450.5698301127},{"$f":"SUM(C40:F40)","v":2278319.3605934186},null,{"$f":"'COS Sum TS Split'!J$43-Classification!G40","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!AK1288*'COS Sum TS Split'!$J$78","v":-3451.4274974851596},{"$f":"'COS Detail TS Split'!AL1288*'COS Sum TS Split'!$J$78","v":184120.97051429725},{"$f":"'COS Detail TS Split'!AM1288*'COS Sum TS Split'!$J$78","v":218428.86200217143},{"$f":"'COS Detail TS Split'!AN1288*'COS Sum TS Split'!$J$78","v":197425.68871194808},{"$f":"SUM(C41:F41)","v":596524.09373093164},null,{"$f":"'COS Sum TS Split'!J$46-Classification!G41","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$J$93*'COS Detail TS Split'!AK1288)-C41)*Taxes!$L$47","v":-6505.7736707949598},{"$f":"(('COS Sum TS Split'!$J$93*'COS Detail TS Split'!AL1288)-D41)*Taxes!$L$47","v":347059.11194308108},{"$f":"(('COS Sum TS Split'!$J$93*'COS Detail TS Split'!AM1288)-E41)*Taxes!$L$47","v":411727.8257737885},{"$f":"(('COS Sum TS Split'!$J$93*'COS Detail TS Split'!AN1288)-F41)*Taxes!$L$47","v":372137.8613621816},1124419.0254082563,null,{"$f":"'COS Sum TS Split'!J$85-Classification!G42","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$G$9,FALSE)*C$109","v":7206.3543069713978},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$G$9,FALSE)*D$109","v":23130.732969718516},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$G$9,FALSE)*E$109","v":12482.436827555533},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$G$9,FALSE)*F$109","v":13687.420338711017},56506.944442956461,null,{"$f":"'COS Sum TS Split'!J$87-Classification!G43","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail TS Split'!K502","v":51993.905608144487},0,0,0,{"$f":"SUM(C44:F44)","v":51993.905608144487},null,{"$f":"+G44-'COS Sum TS Split'!J$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!K$120*'COS Input'!$N$9","v":10844.148324228265},{"$f":"+'COS Detail TS Split'!K$120*'COS Input'!$M$9","v":16266.222486342396},{"$f":"SUM(C45:F45)","v":27110.370810570661},null,{"$f":"+G45-'COS Detail TS Split'!K$115","v":0}]
[null,"Totals",{"$f":"SUM(C40:C43)-C44-C45","v":539353.89643576276},{"$f":"SUM(D40:D43)-D44-D45","v":1990887.3482574057},{"$f":"SUM(E40:E43)-E44-E45","v":774988.58530706831},{"$f":"SUM(F40:F43)-F44-F45","v":671435.31775661104},{"$f":"SUM(G40:G43)-G44-G45","v":3976665.1477568476},null,{"$f":"'COS Sum TS Split'!J$90-'COS Sum TS Split'!J$91-Classification!G46-'COS Detail TS Split'!K$115","v":0}]
[]
[]
[null,"IS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!AP958","v":55962.647896986964},{"$f":"'COS Detail TS Split'!AQ958","v":90558.709036373184},{"$f":"'COS Detail TS Split'!AR958","v":7797.3701954848584},{"$f":"'COS Detail TS Split'!AS958","v":15614.654817247278},{"$f":"SUM(C51:F51)","v":169933.3819460923},null,{"$f":"'COS Sum TS Split'!K$43-Classification!G51","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!AP1288*'COS Sum TS Split'!$K$78","v":-519.01110067928551},{"$f":"'COS Detail TS Split'!AQ1288*'COS Sum TS Split'!$K$78","v":28703.740850102105},{"$f":"'COS Detail TS Split'!AR1288*'COS Sum TS Split'!$K$78","v":17061.70500408503},{"$f":"'COS Detail TS Split'!AS1288*'COS Sum TS Split'!$K$78","v":52574.050250537613},{"$f":"SUM(C52:F52)","v":97820.485004045462},null,{"$f":"'COS Sum TS Split'!K$46-Classification!G52","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$K$93*'COS Detail TS Split'!AP1288)-C52)*Taxes!$L$47","v":88.335842198412578},{"$f":"(('COS Sum TS Split'!$K$93*'COS Detail TS Split'!AQ1288)-D52)*Taxes!$L$47","v":-4885.3851467149325},{"$f":"(('COS Sum TS Split'!$K$93*'COS Detail TS Split'!AR1288)-E52)*Taxes!$L$47","v":-2903.9072168285793},{"$f":"(('COS Sum TS Split'!$K$93*'COS Detail TS Split'!AS1288)-F52)*Taxes!$L$47","v":-8948.1188371203934},-16649.075358465492,null,{"$f":"'COS Sum TS Split'!K$85-Classification!G53","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$H$9,FALSE)*C$109","v":373.31787908893148},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$H$9,FALSE)*D$109","v":1198.2641716178402},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$H$9,FALSE)*E$109","v":646.6399851887129},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$H$9,FALSE)*F$109","v":709.06293437489489},2927.2849702703797,null,{"$f":"'COS Sum TS Split'!K$87-Classification!G54","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail TS Split'!L502","v":2922.696154776052},0,0,0,{"$f":"SUM(C55:F55)","v":2922.696154776052},null,{"$f":"+G55-'COS Sum TS Split'!K$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!L$120*'COS Input'!$N$9","v":561.77011016657389},{"$f":"+'COS Detail TS Split'!L$120*'COS Input'!$M$9","v":842.65516524986083},{"$f":"SUM(C56:F56)","v":1404.4252754164347},null,{"$f":"+G56-'COS Detail TS Split'!L$115","v":0}]
[null,"Totals",{"$f":"SUM(C51:C54)-C55-C56","v":52982.594362818971},{"$f":"SUM(D51:D54)-D55-D56","v":115575.32891137818},{"$f":"SUM(E51:E54)-E55-E56","v":22040.037857763451},{"$f":"SUM(F51:F54)-F55-F56","v":59106.993999789534},{"$f":"SUM(G51:G54)-G55-G56","v":249704.95513175018},null,{"$f":"'COS Sum TS Split'!K$90-'COS Sum TS Split'!K$91-Classification!G57-'COS Detail TS Split'!L$115","v":-3.0240698833949864E-11}]
[]
[]
[null,"TS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS TTL'!AU958","v":7062160.0868566614},{"$f":"'COS Detail TS TTL'!AV958","v":17971649.427002907},{"$f":"'COS Detail TS TTL'!AW958","v":2184539.2150417026},{"$f":"'COS Detail TS TTL'!AX958","v":1168036.2281515221},{"$f":"SUM(C62:F62)","v":28386384.957052797},null,{"$f":"'COS Sum TS TTL'!L$43-Classification!G62","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS TTL'!AU1288*'COS Sum TS TTL'!$L$78","v":-61654.368497452488},{"$f":"'COS Detail TS TTL'!AV1288*'COS Sum TS TTL'!$L$78","v":1598023.8117532881},{"$f":"'COS Detail TS TTL'!AW1288*'COS Sum TS TTL'!$L$78","v":6239833.1427336019},{"$f":"'COS Detail TS TTL'!AX1288*'COS Sum TS TTL'!$L$78","v":3928923.6663947343},{"$f":"SUM(C63:F63)","v":11705126.252384173},null,{"$f":"'COS Sum TS TTL'!L$46-Classification!G63","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS TTL'!$L$93*'COS Detail TS TTL'!AU1288)-C63)*Taxes!$L$47","v":-43932.455982525804},{"$f":"(('COS Sum TS TTL'!$L$93*'COS Detail TS TTL'!AV1288)-D63)*Taxes!$L$47","v":1138688.3440673028},{"$f":"(('COS Sum TS TTL'!$L$93*'COS Detail TS TTL'!AW1288)-E63)*Taxes!$L$47","v":4446257.4439113177},{"$f":"(('COS Sum TS TTL'!$L$93*'COS Detail TS TTL'!AX1288)-F63)*Taxes!$L$47","v":2799595.0690780738},8340608.4010741683,null,{"$f":"'COS Sum TS TTL'!L$85-Classification!G64","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range2,'COS Alloc Factors TS TTL'!$I$9,FALSE)*C$109","v":112458.77022661312},{"$f":"-VLOOKUP($A$10,range2,'COS Alloc Factors TS TTL'!$I$9,FALSE)*D$109","v":360966.67932331288},{"$f":"-VLOOKUP($A$10,range2,'COS Alloc Factors TS TTL'!$I$9,FALSE)*E$109","v":194794.6819240195},{"$f":"-VLOOKUP($A$10,range2,'COS Alloc Factors TS TTL'!$I$9,FALSE)*F$109","v":213599.05345995681},881819.18493390223,null,{"$f":"'COS Sum TS TTL'!L$87-Classification!G65","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail TS TTL'!M502","v":609999.7034965948},0,0,0,{"$f":"SUM(C66:F66)","v":609999.7034965948},null,{"$f":"+G66-'COS Sum TS TTL'!L$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS TTL'!M$120*'COS Input'!$N$9","v":169228.36884635827},{"$f":"+'COS Detail TS TTL'!M$120*'COS Input'!$M$9","v":253842.5532695374},{"$f":"SUM(C67:F67)","v":423070.92211589566},null,{"$f":"+G67-'COS Detail TS TTL'!M$115","v":0}]
[null,"Totals",{"$f":"SUM(C62:C65)-C66-C67","v":6459032.3291067006},{"$f":"SUM(D62:D65)-D66-D67","v":21069328.262146808},{"$f":"SUM(E62:E65)-E66-E67","v":12896196.114764282},{"$f":"SUM(F62:F65)-F66-F67","v":7856311.4638147503},{"$f":"SUM(G62:G65)-G66-G67","v":48280868.16983255},null,{"$f":"'COS Sum TS TTL'!L$90-'COS Sum TS TTL'!L$91-Classification!G68-'COS Detail TS TTL'!M$115","v":3.9581209421157837E-9}]
[]
[]
[null,"TSS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!AZ958","v":2226693.3071765155},{"$f":"'COS Detail TS Split'!BA958","v":4807173.1649177279},{"$f":"'COS Detail TS Split'!BB958","v":732404.71477752249},{"$f":"'COS Detail TS Split'!BC958","v":788877.49358596141},{"$f":"SUM(C73:F73)","v":8555148.680457728},null,{"$f":"'COS Sum TS Split'!M$43-Classification!G73","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!AZ1288*'COS Sum TS Split'!$M$78","v":-31191.187586060045},{"$f":"'COS Detail TS Split'!BA1288*'COS Sum TS Split'!$M$78","v":1175064.9229034805},{"$f":"'COS Detail TS Split'!BB1288*'COS Sum TS Split'!$M$78","v":2221966.1932496992},{"$f":"'COS Detail TS Split'!BC1288*'COS Sum TS Split'!$M$78","v":2517542.8400867172},{"$f":"SUM(C74:F74)","v":5883382.768653837},null,{"$f":"'COS Sum TS Split'!M$46-Classification!G74","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$M$93*'COS Detail TS Split'!AZ1288)-C74)*Taxes!$L$47","v":9095.8649482911223},{"$f":"(('COS Sum TS Split'!$M$93*'COS Detail TS Split'!BA1288)-D74)*Taxes!$L$47","v":-342668.31984880747},{"$f":"(('COS Sum TS Split'!$M$93*'COS Detail TS Split'!BB1288)-E74)*Taxes!$L$47","v":-647962.0039379443},{"$f":"(('COS Sum TS Split'!$M$93*'COS Detail TS Split'!BC1288)-F74)*Taxes!$L$47","v":-734157.03110965132},{"$f":"SUM(C75:F75)","v":-1715691.4899481121},null,{"$f":"'COS Sum TS Split'!M$85-Classification!G75","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$J$9,FALSE)*C$109","v":25766.298174708885},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$J$9,FALSE)*D$109","v":82703.866242154545},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$J$9,FALSE)*E$109","v":44630.915376256649},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$J$9,FALSE)*F$109","v":48939.330300291709},202040.4100934118,null,{"$f":"'COS Sum TS Split'!M$87-Classification!G76","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail TS Split'!N502","v":171601.50320413752},0,0,0,171601.50320413752,null,{"$f":"+G77-'COS Sum TS Split'!M$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!N$120*0.4","v":38773.219754478581},{"$f":"+'COS Detail TS Split'!N$120*0.6","v":58159.829631717868},96933.04938619645,null,{"$f":"+G78-'COS Detail TS Split'!N$115","v":0}]
[null,"Totals",{"$f":"SUM(C73:C76)-C77-C78","v":2058762.7795093181},{"$f":"SUM(D73:D76)-D77-D78","v":5722273.6342145549},{"$f":"SUM(E73:E76)-E77-E78","v":2312266.5997110554},{"$f":"SUM(F73:F76)-F77-F78","v":2563042.8032316011},{"$f":"SUM(G73:G76)-G77-G78","v":12656345.816666532},null,{"$f":"'COS Sum TS Split'!M$90-'COS Sum TS Split'!M$91-Classification!G79-'COS Detail TS Split'!N$115","v":1.2514647096395493E-9}]
[]
[]
[null,"TSM"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!BE958","v":2400379.0276647722},{"$f":"'COS Detail TS Split'!BF958","v":6429715.3013950428},{"$f":"'COS Detail TS Split'!BG958","v":729606.03131711227},{"$f":"'COS Detail TS Split'!BH958","v":415862.60590310476},{"$f":"SUM(C84:F84)","v":9975562.9662800319},null,{"$f":"'COS Sum TS Split'!N$43-Classification!G84","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!BE1288*'COS Sum TS Split'!$N$78","v":-22226.85747192409},{"$f":"'COS Detail TS Split'!BF1288*'COS Sum TS Split'!$N$78","v":731158.16948602686},{"$f":"'COS Detail TS Split'!BG1288*'COS Sum TS Split'!$N$78","v":2127735.5764253247},{"$f":"'COS Detail TS Split'!BH1288*'COS Sum TS Split'!$N$78","v":1389166.6744065571},{"$f":"SUM(C85:F85)","v":4225833.5628459845},null,{"$f":"'COS Sum TS Split'!N$46-Classification!G85","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$N$93*'COS Detail TS Split'!BE1288)-C85)*Taxes!$L$47","v":-15286.269640821416},{"$f":"(('COS Sum TS Split'!$N$93*'COS Detail TS Split'!BF1288)-D85)*Taxes!$L$47","v":502845.75509473897},{"$f":"(('COS Sum TS Split'!$N$93*'COS Detail TS Split'!BG1288)-E85)*Taxes!$L$47","v":1463326.0588767582},{"$f":"(('COS Sum TS Split'!$N$93*'COS Detail TS Split'!BH1288)-F85)*Taxes!$L$47","v":955383.65636460599},{"$f":"SUM(C86:F86)","v":2906269.2006952818},null,{"$f":"'COS Sum TS Split'!N$85-Classification!G86","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$K$9,FALSE)*C$109","v":37318.57891777208},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$K$9,FALSE)*D$109","v":119784.01935099013},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$K$9,FALSE)*E$109","v":64641.118656155551},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$K$9,FALSE)*F$109","v":70881.204882858001},292624.92180777574,null,{"$f":"'COS Sum TS Split'!N$87-Classification!G87","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail TS Split'!O502","v":216553.33768903848},0,0,0,216553.33768903848,null,{"$f":"+G88-'COS Sum TS Split'!N$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!O$120*0.4","v":56157.134078495787},{"$f":"+'COS Detail TS Split'!O$120*0.6","v":84235.70111774368},140392.83519623947,null,{"$f":"+G89-'COS Detail TS Split'!$O115","v":0}]
[null,"Totals",{"$f":"SUM(C84:C87)-C88-C89","v":2183631.1417807601},{"$f":"SUM(D84:D87)-D88-D89","v":7783503.2453267984},{"$f":"SUM(E84:E87)-E88-E89","v":4329151.6511968551},{"$f":"SUM(F84:F87)-F88-F89","v":2747058.4404393821},{"$f":"SUM(G84:G87)-G88-G89","v":17043344.478743799},null,{"$f":"'COS Sum TS Split'!N$90-'COS Sum TS Split'!N$91-Classification!G90-'COS Detail TS Split'!$O115","v":5.9953890740871429E-9}]
[]
[]
[null,"TSL"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!BJ958","v":2435040.3617706262},{"$f":"'COS Detail TS Split'!BK958","v":6867629.8457841817},{"$f":"'COS Detail TS Split'!BL958","v":447769.67695557774},{"$f":"'COS Detail TS Split'!BM958","v":105233.42580464834},{"$f":"SUM(C95:F95)","v":9855673.3103150334},null,{"$f":"'COS Sum TS Split'!O$43-Classification!G95","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!BJ1288*'COS Sum TS Split'!$O$78","v":-8381.1575481436375},{"$f":"'COS Detail TS Split'!BK1288*'COS Sum TS Split'!$O$78","v":97874.725652100999},{"$f":"'COS Detail TS Split'!BL1288*'COS Sum TS Split'!$O$78","v":1057554.8908880986},{"$f":"'COS Detail TS Split'!BM1288*'COS Sum TS Split'!$O$78","v":448861.46189229639},{"$f":"SUM(C96:F96)","v":1595909.9208843524},null,{"$f":"'COS Sum TS Split'!O$46-Classification!G96","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$O$93*'COS Detail TS Split'!BJ1288)-C96)*Taxes!$L$47","v":-37549.446184585315},{"$f":"(('COS Sum TS Split'!$O$93*'COS Detail TS Split'!BK1288)-D96)*Taxes!$L$47","v":438500.49621351337},{"$f":"(('COS Sum TS Split'!$O$93*'COS Detail TS Split'!BL1288)-E96)*Taxes!$L$47","v":4738080.6570618926},{"$f":"(('COS Sum TS Split'!$O$93*'COS Detail TS Split'!BM1288)-F96)*Taxes!$L$47","v":2010998.9832361781},{"$f":"SUM(C97:F97)","v":7150030.690326998},null,{"$f":"'COS Sum TS Split'!O$85-Classification!G97","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$L$9,FALSE)*C$109","v":49373.893134132159},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$L$9,FALSE)*D$109","v":158478.7937301682},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$L$9,FALSE)*E$109","v":85522.647891607296},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$L$9,FALSE)*F$109","v":93778.518276807095},387153.85303271475,null,{"$f":"'COS Sum TS Split'!O$87-Classification!G98","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail TS Split'!P502","v":221844.8626034187},0,0,0,221844.8626034187,null,{"$f":"+G99-'COS Sum TS Split'!O$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!P$120*0.4","v":74298.01501338392},{"$f":"+'COS Detail TS Split'!P$120*0.6","v":111447.02252007586},185745.03753345978,null,{"$f":"+G100-'COS Detail TS Split'!P$115","v":0}]
[null,"Totals",{"$f":"SUM(C95:C98)-C99-C100","v":2216638.7885686108},{"$f":"SUM(D95:D98)-D99-D100","v":7562483.8613799652},{"$f":"SUM(E95:E98)-E99-E100","v":6254629.8577837925},{"$f":"SUM(F95:F98)-F99-F100","v":2547425.3666898538},{"$f":"SUM(G95:G98)-G99-G100","v":18581177.874422222},null,{"$f":"'COS Sum TS Split'!O$90-'COS Sum TS Split'!O$91-Classification!G101-'COS Detail TS Split'!P$115","v":-1.4551915228366852E-9}]
[]
[]
[null,"TBF"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!BO958","v":1445690.5321146823},{"$f":"'COS Detail TS Split'!BP958","v":4080083.9729382675},{"$f":"'COS Detail TS Split'!BQ958","v":-33609.000642705156},{"$f":"'COS Detail TS Split'!BR958","v":-121463.89906508867},{"$f":"SUM(C106:F106)","v":5370701.605345157},null,{"$f":"'COS Sum TS Split'!P$43-Classification!G106","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!BO1288*'COS Sum TS Split'!$P$78","v":2560.7948925992155},{"$f":"'COS Detail TS Split'!BP1288*'COS Sum TS Split'!$P$78","v":-39466.134170584039},{"$f":"'COS Detail TS Split'!BQ1288*'COS Sum TS Split'!$P$78","v":-211565.64224394},{"$f":"'COS Detail TS Split'!BR1288*'COS Sum TS Split'!$P$78","v":-239190.62619374524},{"$f":"SUM(C107:F107)","v":-487661.60771567008},null,{"$f":"'COS Sum TS Split'!P$46-Classification!G107","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$P$93*'COS Detail TS Split'!BO1288)-C107)*Taxes!$L$47","v":-32647.011316657776},{"$f":"(('COS Sum TS Split'!$P$93*'COS Detail TS Split'!BP1288)-D107)*Taxes!$L$47","v":503145.0713274458},{"$f":"(('COS Sum TS Split'!$P$93*'COS Detail TS Split'!BQ1288)-E107)*Taxes!$L$47","v":2697203.8785750875},{"$f":"(('COS Sum TS Split'!$P$93*'COS Detail TS Split'!BR1288)-F107)*Taxes!$L$47","v":3049388.7279897071},6217090.6665755827,null,{"$f":"'COS Sum TS Split'!P$85-Classification!G108","v":0}]
[null,"COS Adjustment",{"$f":"-SUM(C106:C108)*'COS Input'!$S$47","v":-566241.72627624951},{"$f":"-SUM(D106:D108)*'COS Input'!$S$47","v":-1817505.1640380519},{"$f":"-SUM(E106:E108)*'COS Input'!$S$47","v":-980811.69427537697},{"$f":"-SUM(F106:F108)*'COS Input'!$S$47","v":-1075493.6810923493},-4440052.2656820277,null,{"$f":"'COS Sum TS Split'!P$87-Classification!G109","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail TS Split'!Q502","v":134321.64775363539},0,0,0,{"$f":"SUM(C110:F110)","v":134321.64775363539},null,{"$f":"+G110-'COS Sum TS Split'!P$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!Q$120*'COS Input'!$N$9","v":43966.978810183537},{"$f":"+'COS Detail TS Split'!Q$120*'COS Input'!$M$9","v":65950.468215275294},{"$f":"SUM(C111:F111)","v":109917.44702545882},null,{"$f":"+G111-'COS Detail TS Split'!Q$115","v":0}]
[null,"Totals",{"$f":"SUM(C106:C109)-C110-C111","v":715040.94166073867},{"$f":"SUM(D106:D109)-D110-D111","v":2726257.7460570773},{"$f":"SUM(E106:E109)-E110-E111","v":1427250.562602882},{"$f":"SUM(F106:F109)-F110-F111","v":1547290.0534232485},{"$f":"SUM(G106:G109)-G110-G111","v":6415839.3037439482},null,{"$f":"'COS Sum TS Split'!P$90-'COS Sum TS Split'!P$91-Classification!G112-'COS Detail TS Split'!Q$115","v":-1.4406396076083183E-9}]
[]
[]
[null,"NGV"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail TS Split'!BT958","v":158721.85384450716},{"$f":"'COS Detail TS Split'!BU958","v":263854.95469602285},{"$f":"'COS Detail TS Split'!BV958","v":839101.69612221641},{"$f":"'COS Detail TS Split'!BW958","v":503398.52302150871},{"$f":"SUM(C117:F117)","v":1765077.0276842553},null,{"$f":"'COS Sum TS Split'!Q$43-Classification!G117","v":0}]
[null,"Net Income",{"$f":"'COS Detail TS Split'!BT1288*'COS Sum TS Split'!$Q$78","v":559.14918908914979},{"$f":"'COS Detail TS Split'!BU1288*'COS Sum TS Split'!$Q$78","v":789131.27564232145},{"$f":"'COS Detail TS Split'!BV1288*'COS Sum TS Split'!$Q$78","v":40180.965607168124},{"$f":"'COS Detail TS Split'!BW1288*'COS Sum TS Split'!$Q$78","v":20912.893091580747},{"$f":"SUM(C118:F118)","v":850784.2835301595},null,{"$f":"'COS Sum TS Split'!Q$46-Classification!G118","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum TS Split'!$Q$93*'COS Detail TS Split'!BT1288)-C118)*Taxes!$L$47","v":359.19046570636095},{"$f":"(('COS Sum TS Split'!$Q$93*'COS Detail TS Split'!BU1288)-D118)*Taxes!$L$47","v":506928.08991309756},{"$f":"(('COS Sum TS Split'!$Q$93*'COS Detail TS Split'!BV1288)-E118)*Taxes!$L$47","v":25811.751193774657},{"$f":"(('COS Sum TS Split'!$Q$93*'COS Detail TS Split'!BW1288)-F118)*Taxes!$L$47","v":13434.181709301509},546533.21328188013,null,{"$f":"'COS Sum TS Split'!Q$85-Classification!G119","v":0}]
[null,"COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$N$9,FALSE)*C$109","v":637.57082830862021},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$N$9,FALSE)*D$109","v":2046.4551076294281},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$N$9,FALSE)*E$109","v":1104.3639055820008},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors TS Split'!$N$9,FALSE)*F$109","v":1210.9729207066691},4999.3627622267186,null,{"$f":"'COS Sum TS Split'!Q$87-Classification!G120","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail TS Split'!R502","v":10123.97025819896},0,0,0,{"$f":"SUM(C121:F121)","v":10123.97025819896},null,{"$f":"+G121-'COS Sum TS Split'!Q$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail TS Split'!R$120*'COS Input'!$N$9","v":959.41891487228986},{"$f":"+'COS Detail TS Split'!R$120*'COS Input'!$M$9","v":1439.1283723084348},{"$f":"SUM(C122:F122)","v":2398.5472871807247},null,{"$f":"+G122-'COS Detail TS Split'!R$115","v":0}]
[null,"Totals",{"$f":"SUM(C117:C120)-C121-C122","v":150153.79406941234},{"$f":"SUM(D117:D120)-D121-D122","v":1561960.7753590716},{"$f":"SUM(E117:E120)-E121-E122","v":905239.35791386885},{"$f":"SUM(F117:F120)-F121-F122","v":537517.44237078913},{"$f":"SUM(G117:G120)-G121-G122","v":3154871.369713142},null,{"$f":"'COS Sum TS Split'!Q$90-'COS Sum TS Split'!Q$91-Classification!G123-'COS Detail TS Split'!R$115","v":-6.361915438901633E-10}]
[]
[]
[null,"Grand Totals"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"SUM(C7,C18,C29,C40,C51,C73,C95,C106,C84,C117)","v":81701586.660941139},201328392.13286588,11040784.526306126,13759310.55078496,{"$f":"SUM(C128:F128)","v":307830073.87089813},null,{"$f":"'COS Sum TS Split'!F43-Classification!G128","v":0}]
[null,"Net Income",-949572.77491570811,80148245.567931429,22728355.25821726,32797995.671556953,{"$f":"SUM(C129:F129)","v":134725023.72278994},null,{"$f":"'COS Sum TS Split'!F$46-Classification!G129","v":0}]
[null,"Deficiency",-484622.96559809946,36949172.66754885,16510517.927724056,18541154.245547872,71516221.875222683,null,{"$f":"'COS Sum TS Split'!F$85-Classification!G130","v":-1.9371509552001953E-7}]
[null,"COS Adjustment",-4.3996806198265404E-11,-3.9494807424489409E-10,-9.5951691037043929E-11,-1.4665602066088468E-10,-6.815525921410881E-10,null,{"$f":"'COS Sum TS Split'!F$87-Classification!G131","v":6.815525921410881E-10}]
[null,"Less: General Related Other Revenue",9152593.7829681057,0,0,0,{"$f":"SUM(C132:F132)","v":9152593.7829681057},null,{"$f":"+G132-'COS Sum TS Split'!F$20","v":0}]
[null,"Less: Lakeside Revenue",{"$f":"SUM(C12,C22,C35,C45,C56,C78,C100,C111,C89,C122)","v":0},{"$f":"SUM(D12,D22,D35,D45,D56,D78,D100,D111,D89,D122)","v":0},{"$f":"SUM(E12,E22,E35,E45,E56,E78,E100,E111,E89,E122)","v":896049.60000000009},{"$f":"SUM(F12,F22,F35,F45,F56,F78,F100,F111,F89,F122)","v":1344074.3999999997},{"$f":"SUM(C133:F133)","v":2240124},null,{"$f":"+G133-'COS Detail TS Split'!S$115","v":0}]
[null,"Totals",{"$f":"SUM(C128:C131)-C132-C133","v":71114797.137459219},{"$f":"SUM(D128:D131)-D132-D133","v":318425810.36834615},{"$f":"SUM(E128:E131)-E132-E133","v":49383608.112247437},{"$f":"SUM(F128:F131)-F132-F133","v":63754386.067889787},{"$f":"SUM(G128:G131)-G132-G133","v":502678601.68594265},null,{"$f":"'COS Sum TS Split'!F$90-'COS Sum TS Split'!F$91-Classification!G134-'COS Detail TS Split'!S$115","v":-1.7834827303886414E-7}]
[]
[null,"% Difference to Total DNG Revenue (Deficiency / Operating Expenses + Net Income)",null,null,null,null,{"$f":"G130/(G128+G129)","v":0.16159845918413093}]

{"sheet":"Rev Neutral","index":85,"n_rows":27,"n_cols":18,"rows_kept":27,"cut":false,"hidden":false,"merged":[[5,5,5,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 22-057-03"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 4.09"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2023 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2023"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"}]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail TS Split'!I9","v":"GSR"},{"$f":"'COS Detail TS Split'!J9","v":"GSC"},{"$f":"'COS Detail TS Split'!K9","v":"FS"},{"$f":"'COS Detail TS Split'!L9","v":"IS"},{"$f":"'COS Detail TS Split'!M9","v":"TS"},"TSS","TSM","TSL",{"$f":"'COS Detail TS Split'!Q9","v":"TBF"},{"$f":"'COS Detail TS Split'!R9","v":"NGV"},{"$f":"'COS Detail TS Split'!S9","v":"Total"}]
[null,{"$f":"\"Current Revenue Analysis @ \"&ROUND(F14,4)*100&\"%\"","v":"Current Revenue Analysis @ 5.25%"}]
[1,null,"Annual Revenue before Deficiency",null,null,{"$f":"'COS Sum TS Split'!F21","v":442555097.59368807},{"$f":"'COS Sum TS Split'!G21","v":391822087.75413269},{"$f":"'COS Sum TS Split'!H21","v":0},{"$f":"'COS Sum TS Split'!I21","v":0},{"$f":"'COS Sum TS Split'!J21","v":2874843.4543243502},{"$f":"'COS Sum TS Split'!K21","v":267753.86695013777},{"$f":"'COS Sum TS TTL'!L21","v":40091511.209436975},{"$f":"'COS Sum TS Split'!M21","v":14438531.449111566},{"$f":"'COS Sum TS Split'!N21","v":14201396.529126022},{"$f":"'COS Sum TS Split'!O21","v":11451583.231199386},{"$f":"'COS Sum TS Split'!P21","v":4883039.997629486},{"$f":"'COS Sum TS Split'!Q21","v":2615861.3112144144},{"$f":"'COS Sum TS Split'!R21","v":442555097.59368807}]
[{"$f":"A13+1","v":2},null,"Return on Rate Base ",null,null,{"$f":"'COS Sum TS Split'!F78","v":5.2549707175785998E-2},{"$f":"'COS Sum TS Split'!G78","v":5.4829878760319924E-2},{"$f":"'COS Sum TS Split'!H78","v":0},{"$f":"'COS Sum TS Split'!I78","v":0},{"$f":"'COS Sum TS Split'!J78","v":3.0414896059989909E-2},{"$f":"'COS Sum TS Split'!K78","v":8.4317529802047417E-2},{"$f":"'COS Sum TS TTL'!L78","v":4.787390685651334E-2},{"$f":"'COS Sum TS Split'!M78","v":9.4178208566641913E-2},{"$f":"'COS Sum TS Split'!N78","v":4.8462886518877077E-2},{"$f":"'COS Sum TS Split'!O78","v":1.6828985651535688E-2},{"$f":"'COS Sum TS Split'!P78","v":-8.5627262402231275E-3},{"$f":"'COS Sum TS Split'!Q78","v":4.9577289433249253E-2},{"$f":"'COS Sum TS Split'!R78","v":5.2549707175786005E-2}]
[{"$f":"A14+1","v":3},null,"Increase (Decrease) to equal ROR",null,null,{"$f":"F16-F13","v":-5.9604644775390625E-7},{"$f":"G16-G13","v":-7851319.1835045815},{"$f":"H16-H13","v":0},0,510720.57759853732,-67490.591022215929,2113751.8056087643,-3654874.63373469,{"$f":"N16-N13","v":850543.85222723149},4918082.5871162023,4947919.0251551848,346418.36616395274,0]
[4,null,"Revenue Neutral Spread",null,null,{"$f":"('COS Sum TS Split'!F75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":442555097.59368747},{"$f":"('COS Sum TS Split'!G75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":383970768.57062811},{"$f":"('COS Sum TS Split'!H75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":0},{"$f":"('COS Sum TS Split'!I75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":0},{"$f":"('COS Sum TS Split'!J75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":3385564.0319228875},{"$f":"('COS Sum TS Split'!K75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":200263.27592792184},{"$f":"('COS Sum TS TTL'!L75*'COS Sum TS TTL'!$F$78)*('COS Sum TS TTL'!$F$21/'COS Sum TS TTL'!$F$46)","v":42205263.01504574},{"$f":"('COS Sum TS Split'!M75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":10783656.815376876},{"$f":"('COS Sum TS Split'!N75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":15051940.381353253},{"$f":"('COS Sum TS Split'!O75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":16369665.818315588},{"$f":"('COS Sum TS Split'!P75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":9830959.0227846708},{"$f":"('COS Sum TS Split'!Q75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":2962279.6773783672},{"$f":"('COS Sum TS Split'!R75*'COS Sum TS Split'!$F$78)*('COS Sum TS Split'!$F$21/'COS Sum TS Split'!$F$46)","v":442555097.59368777}]
[5,null,"Percentage Change from Current Revenues",null,null,{"$f":"F16/F13-1","v":-1.3322676295501878E-15},{"$f":"G16/G13-1","v":-2.0037969856439686E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.17765161328360657,-0.25206205905061418,{"$f":"IFERROR(L16/L13-1,0)","v":5.2723176099962465E-2},{"$f":"IFERROR(M16/M13-1,0)","v":-0.25313340533393247},{"$f":"IFERROR(N16/N13-1,0)","v":5.9891564219253235E-2},{"$f":"IFERROR(O16/O13-1,0)","v":0.42946747954615394},1.0132866057941765,0.13242994369725514,{"$f":"R16/R13-1","v":0}]
[6,null,"Rate of Return Index",null,null,{"$f":"F14/$F$14","v":1},{"$f":"G14/$F$14","v":1.043390757191214},0,0,0.57878335950089876,1.6045290132634551,{"$f":"L14/$F$14","v":0.91102138202918115},1.7921738032069874,{"$f":"N14/$F$14","v":0.92222943044691108},0.32024889492229552,-0.16294527030530601,0.94343607410420771,1.0000000000000002]
[]
[null,{"$f":"\"Proposed Revenue Analysis @ \"&ROUND('COS Sum TS Split'!F93,4)*100&\"%\"","v":"Proposed Revenue Analysis @ 7.35%"}]
[{"$f":"A18+1","v":7},null,"Annual Revenue before Deficiency",null,null,{"$f":"F13","v":442555097.59368807},{"$f":"G13","v":391822087.75413269},0,0,2874843.4543243502,267753.86695013777,40091511.209436975,14438531.449111566,{"$f":"N13","v":14201396.529126022},11451583.231199386,4883039.997629486,2615861.3112144144,442555097.59368807]
[{"$f":"A21+1","v":8},null,"Deficiency",null,null,{"$f":"'COS Sum TS Split'!F85","v":71516221.875222489},{"$f":"'COS Sum TS Split'!G85","v":55304219.644241273},{"$f":"'COS Sum TS Split'!H85","v":0},{"$f":"'COS Sum TS Split'!I85","v":0},{"$f":"'COS Sum TS Split'!J85","v":1124419.0254082563},{"$f":"'COS Sum TS Split'!K85","v":-16649.075358465507},{"$f":"'COS Sum TS TTL'!L85","v":8340608.4010741711},{"$f":"'COS Sum TS Split'!M85","v":-1715691.4899481114},{"$f":"'COS Sum TS Split'!N85","v":2906269.2006952832},{"$f":"'COS Sum TS Split'!O85","v":7150030.6903269989},{"$f":"'COS Sum TS Split'!P85","v":6217090.6665755827},{"$f":"'COS Sum TS Split'!Q85","v":546533.21328188013},{"$f":"'COS Sum TS Split'!R85","v":71516221.875222698}]
[9,null,"COS Adjustment",null,null,{"$f":"'COS Sum TS Split'!F87","v":0},{"$f":"'COS Sum TS Split'!G87","v":3493799.4885726715},{"$f":"'COS Sum TS Split'!H87","v":0},{"$f":"'COS Sum TS Split'!I87","v":0},{"$f":"'COS Sum TS Split'!J87","v":56506.944442956461},{"$f":"'COS Sum TS Split'!K87","v":2927.2849702703797},{"$f":"'COS Sum TS TTL'!L87","v":881819.18493390235},{"$f":"'COS Sum TS Split'!M87","v":202040.41009341177},{"$f":"'COS Sum TS Split'!N87","v":292624.92180777574},{"$f":"'COS Sum TS Split'!O87","v":387153.85303271475},{"$f":"'COS Sum TS Split'!P87","v":-4440052.2656820277},{"$f":"'COS Sum TS Split'!Q87","v":4999.3627622267186},{"$f":"'COS Sum TS Split'!R87","v":0}]
[10,null,"General Related Revenue Class Allocation",null,null,{"$f":"-'COS Sum TS Split'!F91","v":-9152593.7829681057},{"$f":"-'COS Sum TS Split'!G91","v":-8343231.859696757},{"$f":"-'COS Sum TS Split'!H91","v":0},{"$f":"-'COS Sum TS Split'!I91","v":0},{"$f":"-'COS Sum TS Split'!J91","v":-51993.905608144487},{"$f":"-'COS Sum TS Split'!K91","v":-2922.696154776052},{"$f":"-'COS Sum TS TTL'!L91","v":-609999.7034965948},{"$f":"-'COS Sum TS Split'!M91","v":-171601.50320413752},{"$f":"-'COS Sum TS Split'!N91","v":-216553.33768903848},{"$f":"-'COS Sum TS Split'!O91","v":-221844.8626034187},{"$f":"-'COS Sum TS Split'!P91","v":-134321.64775363539},{"$f":"-'COS Sum TS Split'!Q91","v":-10123.97025819896},{"$f":"-'COS Sum TS Split'!R91","v":-9152593.7829681057}]
[11,null,"Net Cost of Service Collected in Rates",null,null,{"$f":"SUM(F21:F24)","v":504918725.68594247},442276875.02724987,0,0,4003775.5185674182,251109.38040716658,48703939.09194845,12753278.86605273,17183737.313940044,18766922.911955681,6525756.7507694056,3157269.9170003221,504918725.68594265]
[12,null,"Increase (Decrease) to equal allowed ROR",null,null,{"$f":"F25-F24-F13","v":71516221.875222504},58798019.132813931,0,0,1180925.9698512126,-13721.790388195135,9222427.5860080719,-1513651.0798546989,3198894.1225030608,7537184.5433597136,1777038.400893555,551532.57604410686,71516221.875222683]
[13,null,"Percentage Change from Current Revenues",null,null,{"$f":"(F26)/F13","v":0.16159845918413052},0.15006305405046366,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.41077922628269004,-5.1247776715585079E-2,{"$f":"IFERROR((L26)/L13,0)","v":0.23003442144723252},{"$f":"IFERROR((M26)/M13,0)","v":-0.10483414363777536},{"$f":"IFERROR((N26)/N13,0)","v":0.22525208108529071},{"$f":"IFERROR((O26)/O13,0)","v":0.65817838382599814},{"$f":"(P26)/P13","v":0.36392050889532618},{"$f":"(Q26)/Q13","v":0.21084167332558532},{"$f":"(R26)/R13","v":0.16159845918413093}]

{"sheet":"Rules","index":86,"n_rows":70,"n_cols":12,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Rate Design Rules"]
[null,null,null,null,null,"Proposed"]
["GS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,"45 Dth",{"$f":"'Sum-Win & Demand Charge'!C11","v":0.65686595975699813}]
[]
[null,"Block 2","1st / 2nd Block Diferential (as Constant $ per Dth)",null,"45 Dth",{"$f":"rates_curr_prop!G4-rates_curr_prop!H4","v":1.2681900000000004}]
[]
["FS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!D11","v":0.5242778618307774}]
[]
[null,"Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G6-rates_curr_prop!H6","v":0.52159999999999984}]
[]
[null,"Block 3 ","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H6-rates_curr_prop!I6","v":0.54907000000000006}]
[]
["IS","Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G12-rates_curr_prop!H12","v":0.81272999999999995}]
[]
[null,"Block 3 ","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H12-rates_curr_prop!I12","v":5.9469999999999995E-2}]
[]
["TBF","Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G14-rates_curr_prop!H14","v":3.5520000000000107E-2}]
[]
[null,"Block 3","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H14-rates_curr_prop!I14","v":0.15798999999999996}]
[]
[null,"Block 4","3rd / 4th Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!I14-rates_curr_prop!J14","v":0.29213}]
[]
["MT","Block 1","% Overall increase to COS",null,null,{"$f":"+'COS Sum TS Split'!F85/'COS Sum TS Split'!F83","v":0.16159845918413049}]
[]
["TS","Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G10-rates_curr_prop!H10","v":0.42576999999999998}]
[]
[null,"Block 3","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H10-rates_curr_prop!I10","v":0.47504999999999997}]
[]
[null,"Block 4 ","3rd / 4th Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!I10-rates_curr_prop!J10","v":0.20702000000000004}]
[]
["TSS","Block 2","1st / 2nd Block Differential (as portion of first block rate)",null,null,{"$f":"F9","v":0.52159999999999984}]
[]
[null,"Block 3","2nd / 3rd Block Differential (as portion of second block rate)",null,null,{"$f":"F11","v":0.54907000000000006}]
[]
["TSM","Block 2","1st / 2nd Block Differential (as portion of first block rate)",null,null,{"$f":"F33","v":0.54907000000000006}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"M74+(K71*Rules!F17)+('Rate Design'!K84*Rules!F19)+('Rate Design'!K85*Rules!F21)","v":503100.19619999989}]

{"sheet":"Rate Design","index":87,"n_rows":299,"n_cols":15,"rows_kept":299,"cut":false,"hidden":false,"merged":[[112,10,112,12],[239,10,239,12],[79,10,79,12],[0,10,0,12],[24,4,24,6],[24,10,24,12],[34,10,34,12],[59,10,59,12],[144,10,144,12],[175,10,175,12],[207,10,207,12]]}
["Utah GS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"K3","v":64244287},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_GS)","v":2.7936900000000002},{"$f":"ROUND(E3*F3,0)","v":179478622},null,"First",45,{"$f":"SUM('Proposed Block Out'!G2:G4) + SUM('Proposed Block Out'!G12:G13)","v":64244287},{"$f":"(M8+(K4*Rules!F5)+(K6*Rules!F3)+(K7*(Rules!F5+Rules!F3)))/K8","v":3.4489778466111791},{"$f":"ROUND(K3*L3,0)","v":221577123}]
[null,"Block 2","Over",45,{"$f":"K4","v":16565974},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_GS)","v":1.5254999999999999},{"$f":"ROUND(E4*F4,0)","v":25271393},null,"Over",45,{"$f":"SUM('Proposed Block Out'!H2:H4,'Proposed Block Out'!H12,'Proposed Block Out'!H13)","v":16565974},{"$f":"L3-Rules!F5","v":2.180787846611179},{"$f":"ROUND(K4*L4,0)","v":36126875}]
[]
["Summer","Block 1",{"$f":"C3","v":"First"},{"$f":"D3","v":45},{"$f":"K6","v":26668396},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_GS)","v":2.0534500000000002},{"$f":"ROUND(E6*F6,0)","v":54762218},null,{"$f":"I3","v":"First"},{"$f":"J3","v":45},{"$f":"SUM('Proposed Block Out'!G5:G11)","v":26668396},{"$f":"L3-Rules!F3","v":2.792111886854181},{"$f":"ROUND(K6*L6,0)","v":74461145}]
[null,"Block 2",{"$f":"C4","v":"Over"},{"$f":"D4","v":45},{"$f":"K7","v":4559898},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_GS)","v":0.78525},{"$f":"ROUND(E7*F7,0)","v":3580660},null,{"$f":"I4","v":"Over"},{"$f":"J4","v":45},{"$f":"SUM('Proposed Block Out'!H5:H11)","v":4559898},{"$f":"L6-Rules!F5","v":1.5239218868541806},{"$f":"ROUND(K7*L7,0)","v":6948928}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E3:E7)","v":112038555},null,{"$f":"SUM(G3:G7)","v":263092893},null,null,null,{"$f":"SUM(K3:K7)","v":112038555},null,{"$f":"M21-M17-M20","v":339114071.23976439}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K11","v":13292012},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D11*E11*F11","v":89721081},null,null,1,{"$f":"SUM('Proposed Block Out'!L2:L13)","v":13292012},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J11*K11*L11","v":89721081}]
[null,"BSF #2",null,1,{"$f":"K12","v":545611},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D12*E12*F12","v":9957400.75},null,null,1,{"$f":"SUM('Proposed Block Out'!M2:M13)","v":545611},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J12*K12*L12","v":9957400.75}]
[null,"BSF #3",null,1,17799,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},1130236.5,null,null,1,{"$f":"SUM('Proposed Block Out'!N2:N13)","v":17799},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},1130236.5]
[null,"BSF #4",null,1,1613,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},677863.25,null,null,1,{"$f":"SUM('Proposed Block Out'!O2:O13)","v":1613},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J14*K14*L14","v":677863.25}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E11:E14)","v":13857035},null,{"$f":"SUM(G11:G14)","v":101486581.5},null,null,null,{"$f":"SUM(K11:K14)","v":13857035},null,{"$f":"SUM(M11:M14)","v":101486581.5}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G15","v":101486581.5},null,null,null,null,null,{"$f":"M15","v":101486581.5}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G8+G17","v":364579474.5},null,null,null,null,null,{"$f":"+M8+M17","v":440600652.73976439}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M20","v":1676222.2874854775},null,null,null,null,null,{"$f":"'COS Detail TS Split'!H115","v":1676222.2874854775}]
["Utah GS Total",null,null,null,null,null,{"$f":"G19+G20","v":366255696.78748548},null,null,null,null,null,{"$f":"'COS Sum TS Split'!G92","v":442276875.02724987},null,{"$f":"+M19+M20-M21","v":0}]
[]
[]
[]
["Utah NGV",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,null,"Dth","Curr. Rate","Revenues",null,null,null,"Dth","Prop. Rate","Revenues"]
["All Usage",null,null,null,{"$f":"K27","v":289772},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_NGV)","v":8.6288099999999996},{"$f":"ROUND(E27*F27,0)","v":2500388},null,null,null,{"$f":"SUM('Proposed Block Out'!F26:F37)","v":289772},{"$f":"M29/K27","v":10.887426561962997},{"$f":"K27*L27","v":3154871.3697131416}]
[]
["NGV Total Revenue Collection",null,null,null,null,null,{"$f":"+G27","v":2500388},null,null,null,null,null,{"$f":"+M31-M30","v":3154871.3697131416}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M30","v":2398.5472871807247},null,null,null,null,null,{"$f":"'COS Detail TS Split'!R115","v":2398.5472871807247}]
["Utah NGV Total",null,null,null,null,null,{"$f":"SUM(G29:G30)","v":2502786.5472871806},null,null,null,null,null,{"$f":"'COS Sum TS Split'!Q92","v":3157269.9170003221},null,{"$f":"+M29+M30-M31","v":0}]
[]
[]
[]
["Utah FS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",200,{"$f":"K37","v":421888},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_FS)","v":1.64625},{"$f":"ROUND(E37*F37,0)","v":694533},null,"First ",200,{"$f":"SUM('Proposed Block Out'!G14:G16)+SUM('Proposed Block Out'!G24:G25)","v":421888},{"$f":"((M44 + (K38*Rules!F9) + (K39*(Rules!F9 + Rules!F11)) +(K41*Rules!F7) + (K42*(Rules!F9 + Rules!F7)) + (K43*(Rules!F11 + Rules!F9 + Rules!F7)))/K44)","v":2.1131879095021113},{"$f":"ROUND(K37*L37,0)","v":891529}]
[null,"Block 2","Next",1800,{"$f":"K38","v":643727},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_FS)","v":1.1246500000000001},{"$f":"ROUND(E38*F38,0)","v":723968},null,"Next ",1800,{"$f":"SUM('Proposed Block Out'!H14:H16)+SUM('Proposed Block Out'!H24:H25)","v":643727},{"$f":"L37-Rules!F9","v":1.5915879095021115},{"$f":"ROUND(K38*L38,0)","v":1024548}]
[null,"Block 3","Over",2000,215071,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_FS)","v":0.57558000000000009},{"$f":"ROUND(E39*F39,0)","v":123791},null,"Over ",2000,{"$f":"SUM('Proposed Block Out'!I14:I16)+SUM('Proposed Block Out'!I24:I25)","v":215071},{"$f":"L38-Rules!F11","v":1.0425179095021115},{"$f":"ROUND(K39*L39,0)","v":224215}]
[]
["Summer","Block 1","First",200,{"$f":"K41","v":564416},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_FS)","v":1.0886200000000001},{"$f":"ROUND(E41*F41,0)","v":614435},null,{"$f":"I37","v":"First "},200,{"$f":"SUM('Proposed Block Out'!G17:G23)+1","v":564416},{"$f":"L37-Rules!F7","v":1.5889100476713338},{"$f":"ROUND(K41*L41,0)","v":896806}]
[null,"Block 2","Next",1800,{"$f":"K42","v":578756},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_FS)","v":0.56703000000000003},{"$f":"ROUND(E42*F42,0)","v":328172},null,{"$f":"I38","v":"Next "},1800,{"$f":"SUM('Proposed Block Out'!H17:H23)","v":578756},{"$f":"L41-Rules!F9","v":1.067310047671334},{"$f":"ROUND(K42*L42,0)","v":617712}]
[null,"Block 3","Over",2000,165334,{"$f":"DSUM(Rate_Amounts,\"block 3 summer rate $\",Existing_FS)","v":1.7950000000000004E-2},{"$f":"ROUND(E43*F43,0)","v":2968},null,"Over ",2000,{"$f":"SUM('Proposed Block Out'!I17:I23)","v":165334},{"$f":"L42-Rules!F11","v":0.51824004767133391},{"$f":"ROUND(K43*L43,0)","v":85683}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E37:E43)","v":2589192},null,{"$f":"SUM(G37:G43)","v":2487867},null,null,null,{"$f":"SUM(K37:K43)","v":2589192},null,{"$f":"M56-M51-M55","v":3740493.1477568476}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,1,{"$f":"K47","v":84},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D47*E47*F47","v":567},null,null,1,{"$f":"SUM('Proposed Block Out'!L14:L25)","v":84},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J47*K47*L47","v":567}]
[null,"BSF #2",null,1,{"$f":"K48","v":4188},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D48*E48*F48","v":76431},null,null,1,{"$f":"SUM('Proposed Block Out'!M14:M25)","v":4188},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J48*K48*L48","v":76431}]
[null,"BSF #3",null,1,1236,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},78486,null,null,1,{"$f":"SUM('Proposed Block Out'!N14:N25)","v":1236},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},78486]
[null,"BSF #4",null,1,192,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},80688,null,null,1,{"$f":"SUM('Proposed Block Out'!O14:O25)","v":192},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},80688]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E47:E50)","v":5700},null,{"$f":"SUM(G47:G50)","v":236172},null,null,null,{"$f":"SUM(K47:K50)","v":5700},null,{"$f":"SUM(M47:M50)","v":236172}]
[]
[]
["FS Total Revenue Collection",null,null,null,null,null,{"$f":"+G44+G51","v":2724039},null,null,null,null,null,{"$f":"+M44+M51","v":3976665.1477568476}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M55","v":27110.370810570661},null,null,null,null,null,{"$f":"'COS Detail TS Split'!K115","v":27110.370810570661}]
["Utah FS Total",null,null,null,null,null,{"$f":"+G54+G55","v":2751149.3708105707},null,null,null,null,null,{"$f":"'COS Sum TS Split'!J92","v":4003775.5185674182},null,{"$f":"+M54+M55-M56","v":0}]
[]
[]
[]
["Utah IS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",2000,{"$f":"K62","v":214818},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_IS)","v":0.95730999999999999},{"$f":"ROUND(E62*F62,0)","v":205647},null,"First",2000,{"$f":"SUM('Proposed Block Out'!G38:G49)","v":214818},{"$f":"((M65 + (K63*Rules!F13) + ('Rate Design'!K64*(Rules!F13 + Rules!F15)))/'Rate Design'!K65)","v":0.92467639928469747},{"$f":"ROUND(K62*L62,0)","v":198637}]
[null,"Block 2","Next",18000,{"$f":"K63","v":56186},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_IS)","v":0.14458000000000001},{"$f":"ROUND(E63*F63,0)","v":8123},null,"Next ",18000,{"$f":"SUM('Proposed Block Out'!H38:H49)","v":56186},{"$f":"L62-Rules!F13","v":0.11194639928469752},{"$f":"ROUND(K63*L63,0)","v":6290}]
[null,"Block 3","Over",20000,0,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_IS)","v":8.5110000000000019E-2},{"$f":"ROUND(E64*F64,0)","v":0},null,"Over",20000,{"$f":"SUM('Proposed Block Out'!I38:I49)","v":0},{"$f":"L63-Rules!F15","v":5.2476399284697522E-2},{"$f":"ROUND(K64*L64,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E62:E64)","v":271004},null,{"$f":"SUM(G62:G64)","v":213770},null,null,null,{"$f":"SUM(K62:K64)","v":271004},null,{"$f":"M76-M72-M75","v":204926.95513175015}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,1,{"$f":"K68","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D68*E68*F68","v":0},null,null,1,{"$f":"SUM('Proposed Block Out'!L38:L49)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J68*K68*L68","v":0}]
[null,"BSF #2",null,1,{"$f":"K69","v":60},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D69*E69*F69","v":1095},null,null,1,{"$f":"SUM('Proposed Block Out'!M38:M49)","v":60},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J69*K69*L69","v":1095}]
[null,"BSF #3",null,1,132,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},8382,null,null,1,{"$f":"SUM('Proposed Block Out'!N38:N49)","v":132},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J70*K70*L70","v":8382}]
[null,"BSF #4",null,1,84,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},35301,null,null,1,{"$f":"SUM('Proposed Block Out'!O38:O49)","v":84},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},35301]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E68:E71)","v":276},null,{"$f":"SUM(G68:G71)","v":44778},null,null,null,{"$f":"SUM(K68:K71)","v":276},null,{"$f":"SUM(M68:M71)","v":44778}]
[]
["IS Total Revenue Collection",null,null,null,null,null,{"$f":"+G65+G72","v":258548},null,null,null,null,null,{"$f":"+M65+M72","v":249704.95513175015}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M75","v":1404.4252754164347},null,null,null,null,null,{"$f":"'COS Detail TS Split'!L115","v":1404.4252754164347}]
["Utah IS Total",null,null,null,null,null,{"$f":"+G74+G75","v":259952.42527541643},null,null,null,null,null,{"$f":"'COS Sum TS Split'!K92","v":251109.38040716658}]
[]
[]
[]
["Utah TBF",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",10000,{"$f":"K82","v":1253888},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TBF)","v":0.56564000000000003},{"$f":"ROUND(E82*F82,0)","v":709249},null,"First",10000,{"$f":"SUM('Proposed Block Out'!G62:G73)","v":1253888},{"$f":"(M86 + (Rules!F17*'Rate Design'!K83) + ((Rules!F17 + Rules!F19)*'Rate Design'!K84) + ((Rules!F17 + Rules!F19 + Rules!F21)*'Rate Design'!K85))/K86","v":0.57734060372590867},{"$f":"ROUND(K82*L82,0)","v":723920}]
[null,"Block 2","Next",112500,{"$f":"K83","v":5311402},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TBF)","v":0.53011999999999992},{"$f":"ROUND(E83*F83,0)","v":2815680},null,"Next",112500,{"$f":"SUM('Proposed Block Out'!H62:H73)","v":5311402},{"$f":"L82-Rules!F17","v":0.54182060372590857},{"$f":"ROUND(K83*L83,0)","v":2877827}]
[null,"Block 3","Next",477500,3184380,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TBF)","v":0.37212999999999996},{"$f":"ROUND(E84*F84,0)","v":1185003},null,"Next",477500,{"$f":"SUM('Proposed Block Out'!I62:I73)","v":3184380},{"$f":"L83-Rules!F19","v":0.3838306037259086},1222262]
[null,"Block 4","Over",600000,0,{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TBF)","v":7.9999999999999988E-2},{"$f":"ROUND(E85*F85,0)","v":0},null,"Over",600000,{"$f":"SUM('Proposed Block Out'!J62:J73)","v":0},{"$f":"L84-Rules!F21","v":9.1700603725908603E-2},0]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E82:E85)","v":9749670},null,{"$f":"SUM(G82:G85)","v":4709932},null,null,null,{"$f":"SUM(K82:K85)","v":9749670},null,{"$f":"+M109-M108-M101","v":4824009.9910883792}]
[]
["Fixed Charges",null,null,null,"Fixed Fee Count","Curr. Rate","Revenues",null,null,null,"Fixed Fee Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K89","v":60},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":250},{"$f":"D89*E89*F89","v":15000},null,"Primary",1,{"$f":"SUM('Proposed Block Out'!P62:P73)","v":60},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":200},{"$f":"K89*L89*J89","v":12000}]
[null,null,"Secondary",1,{"$f":"K90","v":72},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":125},{"$f":"D90*E90*F90","v":9000},null,"Secondary",1,{"$f":"SUM('Proposed Block Out'!Q62:Q73)","v":72},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":100},{"$f":"K90*L90*J90","v":7200}]
[null,null,null,null,{"$f":"SUM(E89:E90)","v":132},null,{"$f":"SUM(G89:G90)","v":24000},null,null,null,{"$f":"SUM(K89:K90)","v":132},null,{"$f":"SUM(M89:M90)","v":19200}]
[]
["BSF","BSF #1",null,1,{"$f":"K93","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E93*F93","v":0},null,"BSF #1",1,{"$f":"SUM('Proposed Block Out'!L62:L73)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J93*K93*L93","v":0}]
[null,"BSF #2",null,1,{"$f":"K94","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E94*F94","v":0},null,"BSF #2",1,{"$f":"SUM('Proposed Block Out'!M62:M73)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J94*K94*L94","v":0}]
[null,"BSF #3",null,1,12,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"D95*E95*F95","v":762},null,"BSF #3",1,{"$f":"SUM('Proposed Block Out'!N62:N73)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J95*K95*L95","v":762}]
[null,"BSF #4",null,1,168,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"D96*E96*F96","v":70602},null,"BSF #4",1,{"$f":"SUM('Proposed Block Out'!O62:O73)","v":168},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J96*K96*L96","v":70602}]
[null,null,null,null,{"$f":"SUM(E93:E96)","v":180},null,{"$f":"SUM(G93:G96)","v":71364},null,null,null,{"$f":"SUM(K93:K96)","v":180},null,{"$f":"SUM(M93:M96)","v":71364}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K100","v":774000},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TBF_FirmDemandCharge)","v":2.0547341666666665},{"$f":"E100*F100","v":1590364.2449999999},null,null,null,{"$f":"SUM('Proposed Block Out'!K62:K73)","v":774000},{"$f":"L228*(1-'COS Input'!S47)","v":1.939619266996857},{"$f":"K100*L100","v":1501265.3126555674}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G91+G97+G100","v":1685728.2449999999},null,null,null,null,null,{"$f":"M91+M97+M100","v":1591829.3126555674}]
[]
[]
["Utah TBF SubTotal",null,null,null,null,null,{"$f":"G86+G101","v":6395660.2450000001},null,null,null,null,null,{"$f":"M101+M86","v":6415839.3037439464}]
["Utah TBF Lakeside",null,null,null,{"$f":"K105","v":43403526},null,{"$f":"'ROR-Model'!W115","v":2240124},null,null,null,{"$f":"SUM('Proposed Block Out'!F50:F61)","v":43403526},null,{"$f":"SUM(M20,M30,M55,M75,,M108,M171,M203,M235)","v":2240124}]
["Utah TBF Total",null,null,null,null,null,{"$f":"SUM(G104:G105)","v":8635784.245000001},null,null,null,null,null,{"$f":"M104+M105","v":8655963.3037439473}]
["TBF Total Revenue Collection",null,null,null,null,null,{"$f":"+G86+G101","v":6395660.2450000001},null,null,null,null,null,{"$f":"+M86+M101","v":6415839.3037439464}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M108","v":109917.44702545884},null,null,null,null,null,{"$f":"'COS Detail TS Split'!Q115","v":109917.44702545884}]
["Utah TBF Total",null,null,null,null,null,{"$f":"+G107+G108","v":6505577.6920254594},null,null,null,null,null,{"$f":"'COS Sum TS Split'!P92","v":6525756.7507694056},null,{"$f":"+M107+M108-M109","v":0}]
[]
[]
[]
["Utah TS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"K115","v":2392361},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TS)","v":1.22949},{"$f":"ROUND(E115*F115,0)","v":2941384},null,"First",200,{"$f":"SUM('Proposed Block Out'!G86:G97)","v":2392361},{"$f":"((M119 + (K116*Rules!F25) + ('Rate Design'!K117*(Rules!F25 + Rules!F27)) + ('Rate Design'!K118*(Rules!F25+Rules!F27+Rules!F29)))/K119)","v":1.5199514210051523},{"$f":"ROUND(K115*L115,0)","v":3636273}]
[null,"Block 2","Next",1800,{"$f":"K116","v":10540863},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TS)","v":0.80371999999999999},{"$f":"ROUND(E116*F116,0)","v":8471902},null,"Next",1800,{"$f":"SUM('Proposed Block Out'!H86:H97)","v":10540863},{"$f":"L115-Rules!F25","v":1.0941814210051524},{"$f":"ROUND(K116*L116,0)","v":11533616}]
[null,"Block 3","Next",98000,27386254,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TS)","v":0.32867000000000002},{"$f":"ROUND(E117*F117,0)","v":9001040},null,"Next",98000,{"$f":"SUM('Proposed Block Out'!I86:I97)","v":27386254},{"$f":"L116-Rules!F27","v":0.61913142100515239},16955690]
[null,"Block 4","Over",100000,7622482,{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TS)","v":0.12164999999999998},{"$f":"ROUND(E118*F118,0)","v":927275},null,"Over",100000,{"$f":"SUM('Proposed Block Out'!J86:J97)","v":7622482},{"$f":"L117-Rules!F29","v":0.41211142100515236},3141312]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E115:E118)","v":47941960},null,{"$f":"SUM(G115:G118)","v":21341601},null,null,null,{"$f":"SUM(K115:K118)","v":47941960},null,{"$f":"M141-M134-M138-M140","v":35266891.201102175}]
[]
["Fixed Charges",null,"Fixed Fee Cost",null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K122","v":11964},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":250},{"$f":"D122*E122*F122","v":2991000},null,"Primary",1,{"$f":"SUM('Proposed Block Out'!P86:P97)","v":11964},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":200},{"$f":"J122*K122*L122","v":2392800}]
[null,null,"Secondary",1,{"$f":"K123","v":1872},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":125},{"$f":"D123*E123*F123","v":234000},null,"Secondary",1,{"$f":"SUM('Proposed Block Out'!Q86:Q97)","v":1872},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":100},187200]
[null,null,null,null,{"$f":"SUM(E122:E123)","v":13836},null,{"$f":"SUM(G122:G123)","v":3225000},null,null,null,{"$f":"SUM(K122:K123)","v":13836},null,{"$f":"SUM(M122:M123)","v":2580000}]
[]
["BSF","BSF #1",null,1,{"$f":"K126","v":24},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D126*E126*F126","v":162},null,"BSF #1",1,{"$f":"SUM('Proposed Block Out'!L86:L97)","v":24},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J126*K126*L126","v":162}]
[null,"BSF #2",null,1,{"$f":"K127","v":2784},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},50808,null,"BSF #2",1,{"$f":"SUM('Proposed Block Out'!M86:M97)","v":2784},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},50808]
[null,"BSF #3",null,1,6732,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},427482,null,"BSF #3",1,{"$f":"SUM('Proposed Block Out'!N86:N97)","v":6732},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},427482]
[null,"BSF #4",null,1,4920,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},2067630,null,"BSF #4",1,{"$f":"SUM('Proposed Block Out'!O86:O97)","v":4920},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},2067630]
[null,null,null,null,{"$f":"SUM(E126:E129)","v":14460},null,{"$f":"SUM(G126:G129)","v":2546082},null,null,null,{"$f":"SUM(K126:K129)","v":14460},null,{"$f":"SUM(M126:M129)","v":2546082}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K133","v":2430264},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":4.1648025000000004},{"$f":"E133*F133","v":10121569.58286},null,null,null,{"$f":"SUM('Proposed Block Out'!K86:K97)","v":2430264},{"$f":"+'Sum-Win & Demand Charge'!D23","v":3.2326987783280954},{"$f":"K133*L133","v":7856311.4638147503}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G124+G130+G133","v":15892651.58286},null,null,null,null,null,{"$f":"M124+M130+M133","v":12982393.46381475}]
[]
[]
["Utah TS Total",null,null,null,null,null,{"$f":"G119+G134","v":37234252.58286},null,null,null,null,null,{"$f":"+M119+M134","v":48249284.664916925}]
["Utah MT Total",null,null,null,{"$f":"K138","v":25468},null,{"$f":"+G259","v":28825.142680000001},null,null,null,{"$f":"DSUM(Block_Out_Proposed2045,\"total_dth\",UTMT)","v":25468},null,{"$f":"M259","v":31583.504915632755}]
["TS Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G137:G138)","v":37263077.725539997},null,null,null,null,null,{"$f":"SUM(M137:M138)","v":48280868.169832557}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M140","v":423070.92211589566},null,null,null,null,null,{"$f":"'COS Detail TS TTL'!M115","v":423070.92211589566}]
["Utah TS and MT Total",null,null,null,null,null,{"$f":"SUM(G137:G138)","v":37263077.725539997},null,null,null,null,null,{"$f":"'COS Sum TS TTL'!L92","v":48703939.09194845}]
[]
[]
[]
["Utah TSS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"K147","v":1822018},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TS)","v":1.22949},{"$f":"ROUND(E147*F147,0)","v":2240153},"Winter","First",200,{"$f":"SUM('Proposed Block Out'!G98:G109)","v":1822018},{"$f":"((M150 + (K148*Rules!F31) + (K149*(Rules!F31+Rules!F33)) )/K150)*'COS Detail TS Split'!N8","v":1.2844305644343144},{"$f":"ROUND(K147*L147,0)","v":2340256}]
[null,"Block 2","Next",1800,{"$f":"K148","v":5547024},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TS)","v":0.80371999999999999},{"$f":"ROUND(E148*F148,0)","v":4458254},null,"Next",1800,{"$f":"SUM('Proposed Block Out'!H98:H109)","v":5547024},{"$f":"(L147-Rules!F31)*'COS Detail TS Split'!N8","v":0.76283056443431452},{"$f":"ROUND(K148*L148,0)","v":4231439}]
[null,"Block 3","Over",2000,368347,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TS)","v":0.32867000000000002},{"$f":"ROUND(E149*F149,0)","v":121065},null,"Over",2000,{"$f":" SUM('Proposed Block Out'!I98:I109)","v":368347},{"$f":"(L148-Rules!F33)*'COS Detail TS Split'!N8","v":0.21376056443431446},{"$f":"ROUND(K149*L149,0)","v":78738}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E147:E149)","v":7737389},null,{"$f":"SUM(G147:G149)","v":6819472},null,null,null,{"$f":"SUM(K147:K149)","v":7737389},null,{"$f":"M172-M165-M169-M171","v":6650433.1196278539}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K153","v":9300},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":250},{"$f":"D153*E153*F153","v":2325000},null,"Primary",1,{"$f":"SUM('Proposed Block Out'!P98:P109)","v":9300},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail TS Split'!N8","v":200},{"$f":"J153*K153*L153","v":1860000}]
[null,null,"Secondary",1,{"$f":"K154","v":1452},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":125},181500,null,"Secondary",1,{"$f":"SUM('Proposed Block Out'!Q98:Q109)","v":1452},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail TS Split'!N8","v":100},145200]
[null,null,null,null,{"$f":"SUM(E153:E154)","v":10752},null,{"$f":"SUM(G153:G154)","v":2506500},null,null,null,{"$f":"SUM(K153:K154)","v":10752},null,{"$f":"SUM(M153:M154)","v":2005200}]
[]
["BSF",null,"BSF #1",1,{"$f":"K157","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D157*E157*F157","v":81},null,"BSF #1",1,{"$f":"SUM('Proposed Block Out'!L98:L109)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail TS Split'!N8","v":6.75},{"$f":"J157*K157*L157","v":81}]
[null,null,"BSF #2",1,{"$f":"K158","v":2592},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},47304,null,"BSF #2",1,{"$f":"SUM('Proposed Block Out'!M98:M109)","v":2592},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail TS Split'!N8","v":18.25},{"$f":"J158*K158*L158","v":47304}]
[null,null,"BSF #3",1,5784,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},367284,null,"BSF #3",1,{"$f":"SUM('Proposed Block Out'!N98:N109)","v":5784},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail TS Split'!N8","v":63.5},{"$f":"J159*K159*L159","v":367284}]
[null,null,"BSF #4",1,2364,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},993471,null,"BSF #4",1,{"$f":"SUM('Proposed Block Out'!O98:O109)","v":2364},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail TS Split'!N8","v":420.25},{"$f":"J160*K160*L160","v":993471}]
[null,null,null,null,{"$f":"SUM(E157:E160)","v":10752},null,{"$f":"SUM(G157:G160)","v":1408140},null,null,null,{"$f":"SUM(K158:K160)","v":10740},null,{"$f":"SUM(M157:M160)","v":1408140}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K164","v":801984},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":4.1648025000000004},{"$f":"E164*F164","v":3340104.9681600002},null,null,null,{"$f":"SUM('Proposed Block Out'!K98:K109)","v":801984},{"$f":"L133","v":3.2326987783280954},{"$f":"K164*L164","v":2592572.6970386794}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G155+G161+G164","v":7254744.9681599997},null,null,null,null,null,{"$f":"M155+M161+M164","v":6005912.6970386794}]
[]
[]
["Utah TSS Total",null,null,null,null,null,{"$f":"G150+G165","v":14074216.96816},null,null,null,null,null,{"$f":"+M150+M165","v":12656345.816666532}]
["Utah MT Total",null,null,null,0,null,0,null,null,null,null,null,0]
["TSS Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G168:G169)","v":14074216.96816},null,null,null,null,null,{"$f":"SUM(M168:M169)","v":12656345.816666532}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M171","v":96933.04938619645},null,null,null,null,null,{"$f":"'COS Detail TS Split'!N115","v":96933.04938619645}]
["Utah TSS and MT Total",null,null,null,null,null,{"$f":"SUM(G168:G169)","v":14074216.96816},null,null,null,null,null,{"$f":"'COS Sum TS Split'!M92","v":12753278.86605273}]
[]
[]
[]
["Utah TSM",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"SUM('Current TS Blockout'!G14:G25)","v":529502},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TS)","v":1.22949},{"$f":"ROUND(E178*F178,0)","v":651017},null,"First",2000,{"$f":"SUM('Proposed Block Out'!G110:G121)","v":4945598},{"$f":"((M182 + (K179*Rules!F35) )/K182)*'COS Detail TS Split'!O8","v":1.2096357108327311},{"$f":"ROUND(K178*L178,0)","v":5982372}]
[null,"Block 2","Next",1800,{"$f":"SUM('Current TS Blockout'!H14:H25)","v":4416096},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TS)","v":0.80371999999999999},{"$f":"ROUND(E179*F179,0)","v":3549305},null,"Over",2000,{"$f":"SUM('Proposed Block Out'!H110:H121)","v":10359518},{"$f":"(L178-Rules!F35)*'COS Detail TS Split'!O8","v":0.66056571083273108},{"$f":"ROUND(K179*L179,0)","v":6843142}]
[null,"Block 3","Next",98000,{"$f":"SUM('Current TS Blockout'!I14:I25)","v":10359518},{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TS)","v":0.32867000000000002},{"$f":"ROUND(E180*F180,0)","v":3404863},null,null,null,0,0,0]
[null,"Block 4","Over",100000,{"$f":"SUM('Current TS Blockout'!J14:J25)","v":0},{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TS)","v":0.12164999999999998},{"$f":"ROUND(E181*F181,0)","v":0},null,null,null,0,0,0]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E178:E181)","v":15305116},null,{"$f":"SUM(G178:G181)","v":7605185},null,null,null,{"$f":"SUM(K178:K181)","v":15305116},null,{"$f":"M204-M197-M201-M203","v":12825514.323777407}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K185","v":2388},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":250},{"$f":"D185*E185*F185","v":597000},null,"Primary",1,{"$f":"SUM('Proposed Block Out'!P110:P121)","v":2388},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail TS Split'!O8","v":200},{"$f":"J185*K185*L185","v":477600}]
[null,null,"Secondary",1,{"$f":"K186","v":324},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":125},40500,null,"Secondary",1,{"$f":"SUM('Proposed Block Out'!Q110:Q121)","v":324},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail TS Split'!O8","v":100},32400]
[null,null,null,null,{"$f":"SUM(E185:E186)","v":2712},null,{"$f":"SUM(G185:G186)","v":637500},null,null,null,{"$f":"SUM(K185:K186)","v":2712},null,{"$f":"SUM(M185:M186)","v":510000}]
[]
["BSF","BSF #1",null,1,{"$f":"K189","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D189*E189*F189","v":0},null,null,1,{"$f":"SUM('Proposed Block Out'!L110:L121)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail TS Split'!O8","v":6.75},{"$f":"J189*K189*L189","v":0}]
[null,"BSF #2",null,1,{"$f":"K190","v":192},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},3504,null,null,1,{"$f":"SUM('Proposed Block Out'!M110:M121)","v":192},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail TS Split'!O8","v":18.25},{"$f":"J190*K190*L190","v":3504}]
[null,"BSF #3",null,1,876,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},55626,null,null,1,{"$f":"SUM('Proposed Block Out'!N110:N121)","v":876},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail TS Split'!O8","v":63.5},55626]
[null,"BSF #4",null,1,2064,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},867396,null,null,1,{"$f":"SUM('Proposed Block Out'!O110:O121)","v":2064},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail TS Split'!O8","v":420.25},867396]
[null,null,null,null,{"$f":"SUM(E189:E192)","v":3132},null,{"$f":"SUM(G189:G192)","v":926526},null,null,null,{"$f":"SUM(K189:K192)","v":3132},null,{"$f":"SUM(M189:M192)","v":926526}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K196","v":850596},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":4.1648025000000004},{"$f":"E196*F196","v":3542564.3472900004},null,null,null,{"$f":"SUM('Proposed Block Out'!K110:K121)","v":850596},{"$f":"L133","v":3.2326987783280954},{"$f":"K196*L196","v":2749720.6500507644}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G187+G193+G196","v":5106590.3472899999},null,null,null,null,null,{"$f":"M187+M193+M196","v":4186246.6500507644}]
[]
[]
["Utah TSM Total",null,null,null,null,null,{"$f":"G182+G197","v":12711775.34729},null,null,null,null,null,{"$f":"+M182+M197","v":17011760.97382817}]
["Utah MT Total",null,null,null,{"$f":"E242","v":25468},null,{"$f":"G259","v":28825.142680000001},null,null,null,{"$f":"K242","v":25468},null,{"$f":"M259","v":31583.504915632755}]
["TSM Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G200:G201)","v":12740600.48997},null,null,null,null,null,{"$f":"SUM(M200:M201)","v":17043344.478743803}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M203","v":140392.83519623947},null,null,null,null,null,{"$f":"'COS Detail TS Split'!O115","v":140392.83519623947}]
["Utah TSM and MT Total",null,null,null,null,null,{"$f":"SUM(G200:G201)","v":12740600.48997},null,null,null,null,null,{"$f":"'COS Sum TS Split'!N92","v":17183737.313940044}]
[]
[]
[]
["Utah TSL",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"SUM('Current TS Blockout'!G26:G37)","v":72871},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TS)","v":1.22949},{"$f":"ROUND(E210*F210,0)","v":89594},null,"First",10000,{"$f":"SUM('Proposed Block Out'!G122:G133)","v":3554211},{"$f":"((M214 + (K211*Rules!F17) + (K212*(Rules!F17 + Rules!F19)) + (K213*(Rules!F17+Rules!F19+Rules!F21)))/K214)*'COS Detail TS Split'!P8","v":0.70469792541680099},{"$f":"ROUND(K210*L210,0)","v":2504645}]
[null,"Block 2","Next",1800,{"$f":"SUM('Current TS Blockout'!H26:H37)","v":649302},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TS)","v":0.80371999999999999},{"$f":"ROUND(E211*F211,0)","v":521857},null,"Next",112500,{"$f":"SUM('Proposed Block Out'!H122:H133)","v":15031756},{"$f":"(L210-Rules!F17)*'COS Detail TS Split'!P8","v":0.66917792541680088},{"$f":"ROUND(K211*L211,0)","v":10058919}]
[null,"Block 3","Next",98000,{"$f":"SUM('Current TS Blockout'!I26:I37)","v":16582421},{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TS)","v":0.32867000000000002},{"$f":"ROUND(E212*F212,0)","v":5450144},null,"Next",477500,{"$f":"SUM('Proposed Block Out'!I122:I133)","v":6313489},{"$f":"(L211-Rules!F19)*'COS Detail TS Split'!P8","v":0.51118792541680091},3227379]
[null,"Block 4","Over",100000,{"$f":"SUM('Current TS Blockout'!J26:J37)","v":7594858},{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TS)","v":0.12164999999999998},{"$f":"ROUND(E213*F213,0)","v":923914},null,"Over",600000,{"$f":"SUM('Proposed Block Out'!J122:J133)","v":0},{"$f":"IF((L212-Rules!F21)*'COS Detail TS Split'!P8<0,0,(L212-Rules!F21)*'COS Detail TS Split'!P8)","v":0.21905792541680091},0]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E210:E213)","v":24899452},null,{"$f":"SUM(G210:G213)","v":6985509},null,null,null,{"$f":"SUM(K210:K213)","v":24899456},null,{"$f":"M236-M229-M233-M235","v":15790943.757696914}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K217","v":276},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":250},{"$f":"D217*E217*F217","v":69000},null,"Primary",1,{"$f":"SUM('Proposed Block Out'!P122:P133)","v":276},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail TS Split'!P8","v":200},{"$f":"J217*K217*L217","v":55200}]
[null,null,"Secondary",1,{"$f":"K218","v":96},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":125},12000,null,"Secondary",1,{"$f":"SUM('Proposed Block Out'!Q122:Q133)","v":96},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail TS Split'!P8","v":100},9600]
[null,null,null,null,{"$f":"SUM(E217:E218)","v":372},null,{"$f":"SUM(G217:G218)","v":81000},null,null,null,{"$f":"SUM(K217:K218)","v":372},null,{"$f":"SUM(M217:M218)","v":64800}]
[]
["BSF","BSF #1",null,1,{"$f":"K221","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D221*E221*F221","v":81},null,null,1,{"$f":"SUM('Proposed Block Out'!L122:L133)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail TS Split'!P8","v":6.75},{"$f":"J221*K221*L221","v":81}]
[null,"BSF #2",null,1,{"$f":"K222","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},0,null,null,1,{"$f":"SUM('Proposed Block Out'!M122:M133)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail TS Split'!P8","v":18.25},0]
[null,"BSF #3",null,1,72,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},4572,null,null,1,{"$f":"SUM('Proposed Block Out'!N122:N133)","v":72},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail TS Split'!P8","v":63.5},4572]
[null,"BSF #4",null,1,492,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},206763,null,null,1,{"$f":"SUM('Proposed Block Out'!O122:O133)","v":492},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail TS Split'!P8","v":420.25},206763]
[null,null,null,null,{"$f":"SUM(E221:E224)","v":576},null,{"$f":"SUM(G221:G224)","v":211416},null,null,null,{"$f":"SUM(K221:K224)","v":576},null,{"$f":"SUM(M221:M224)","v":211416}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K228","v":777684},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":4.1648025000000004},{"$f":"E228*F228","v":3238900.2674100003},null,null,null,{"$f":"SUM('Proposed Block Out'!K122:K133)","v":777684},{"$f":"L133","v":3.2326987783280954},{"$f":"K228*L228","v":2514018.1167253065}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G219+G225+G228","v":3531316.2674100003},null,null,null,null,null,{"$f":"M219+M225+M228","v":2790234.1167253065}]
[]
[]
["Utah TSL Total",null,null,null,null,null,{"$f":"G214+G229","v":10516825.267410001},null,null,null,null,null,{"$f":"+M214+M229","v":18581177.874422219}]
["Utah MT Total",null,null,null,0,null,0,null,null,null,0,null,0]
["TSL Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G232:G233)","v":10516825.267410001},null,null,null,null,null,{"$f":"SUM(M232:M233)","v":18581177.874422219}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M235","v":185745.03753345978},null,null,null,null,null,{"$f":"'COS Detail TS Split'!P120","v":185745.03753345978}]
["Utah TSL FINAL",null,null,null,null,null,{"$f":"SUM(G232:G233)","v":10516825.267410001},null,null,null,null,null,{"$f":"'COS Sum TS Split'!O92","v":18766922.911955681}]
[]
[]
[]
["Utah MT",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues",null,"Total Change %"]
["All Usage",null,"Over",0,{"$f":"K242","v":25468},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_MT)","v":0.81601000000000001},{"$f":"E138*F242","v":20782.142680000001},null,"Over",0,{"$f":"SUM('Proposed Block Out'!F74:F85)","v":25468},{"$f":"F242*(1+O242)","v":0.94787595867884222},{"$f":"K242*L242","v":24140.504915632755},null,{"$f":"'COS Sum TS Split'!F85/'COS Sum TS Split'!F83","v":0.16159845918413049}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E242)","v":25468},null,{"$f":"SUM(G242)","v":20782.142680000001},null,null,null,{"$f":"SUM(K242)","v":25468},null,{"$f":"SUM(M242)","v":24140.504915632755}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K246","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":250},{"$f":"D246*E246*F246","v":3000},null,"Primary",1,{"$f":"SUM('Proposed Block Out'!P74:P85)","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":200},{"$f":"J246*K246*L246","v":2400}]
[null,null,"Secondary",1,{"$f":"K247","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":125},0,null,"Secondary",1,{"$f":"SUM('Proposed Block Out'!Q74:Q85)","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":100},{"$f":"J247*K247*L247","v":0}]
[null,null,null,null,{"$f":"SUM(E246:E247)","v":12},null,{"$f":"SUM(G246:G247)","v":3000},null,null,null,{"$f":"SUM(K246:K247)","v":12},null,{"$f":"SUM(M246:M247)","v":2400}]
[]
["BSF","BSF #1",null,1,{"$f":"K250","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D250*E250*F250","v":0},null,null,1,{"$f":"SUM('Proposed Block Out'!L74:L85)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J250*K250*L250","v":0}]
[null,"BSF #2",null,1,{"$f":"K251","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},0,null,null,1,{"$f":"SUM('Proposed Block Out'!M74:M85)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},0]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUM('Proposed Block Out'!N74:N85)","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},0]
[null,"BSF #4",null,1,12,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},5043,null,null,1,{"$f":"SUM('Proposed Block Out'!O74:O85)","v":12},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},5043]
[null,null,null,null,{"$f":"SUM(E250:E253)","v":12},null,{"$f":"SUM(G250:G253)","v":5043},null,null,null,{"$f":"SUM(K250:K253)","v":12},null,{"$f":"SUM(M250:M253)","v":5043}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G254+G248","v":8043},null,null,null,null,null,{"$f":"M248+M254","v":7443}]
[]
[]
["Utah MT Total",null,null,null,null,null,{"$f":"G256+G243","v":28825.142680000001},null,null,null,null,null,{"$f":"M256+M243","v":31583.504915632755}]
[]
[]
[]
[]
[]
[]
[]
["UTAH",null,null,null,null,"@ Current Rates",null,null,null,null,null,"@ Proposed Rates"]
[null,"Firm",null,null,"Dth",null,"Revenues",null,null,null,"Dth",null,"Revenues"]
[null,null,"GS",null,{"$f":"E8","v":112038555},null,{"$f":"G19","v":364579474.5},null,"GS",null,{"$f":"K8","v":112038555},null,{"$f":"+M19","v":440600652.73976439}]
[null,null,"NGV",null,{"$f":"E27","v":289772},null,{"$f":"G29","v":2500388},null,"NGV",null,{"$f":"K27","v":289772},null,{"$f":"+M29","v":3154871.3697131416}]
[null,null,"FS",null,{"$f":"E44","v":2589192},null,{"$f":"G54","v":2724039},null,"FS",null,{"$f":"K44","v":2589192},null,{"$f":"+M54","v":3976665.1477568476}]
[null,"Total Utah Firm",null,null,{"$f":"SUM(E269:E271)","v":114917519},null,{"$f":"SUM(G269:G271)","v":369803901.5},null,null,null,{"$f":"SUM(K269:K271)","v":114917519},null,{"$f":"SUM(M269:M271)","v":447732189.25723439}]
[]
[null,"Interruptible"]
[null,null,"IS",null,{"$f":"E65","v":271004},null,{"$f":"G74","v":258548},null,"IS",null,{"$f":"K65","v":271004},null,{"$f":"+M74","v":249704.95513175015}]
[null,"Total Utah Interruptible",null,null,{"$f":"SUM(E275:E275)","v":271004},null,{"$f":"SUM(G275:G275)","v":258548},null,null,null,{"$f":"SUM(K275:K275)","v":271004},null,{"$f":"SUM(M275:M275)","v":249704.95513175015}]
[]
[]
[null,"Total Utah Sales",null,null,{"$f":"E272+E276","v":115188523},null,{"$f":"G272+G276","v":370062449.5},null,null,null,{"$f":"K272+K276","v":115188523},null,{"$f":"M272+M276","v":447981894.21236616}]
[]
[null,"Transportation"]
[null,null,"TBF",null,{"$f":"E86","v":9749670},null,{"$f":"G104","v":6395660.2450000001},null,"TBF",null,{"$f":"K86","v":9749670},null,{"$f":"+M104","v":6415839.3037439464}]
[null,null,"TBFL",null,{"$f":"+E105","v":43403526},null,{"$f":"+G105","v":2240124},null,"TBFL",null,{"$f":"+K105","v":43403526},null,{"$f":"+M105","v":2240124}]
[null,null,"MT",null,{"$f":"+E243","v":25468},null,{"$f":"+G259","v":28825.142680000001},null,"MT",null,{"$f":"+K242","v":25468},null,{"$f":"+M259","v":31583.504915632755}]
[null,null,"TS",null,{"$f":"+E119","v":47941960},null,{"$f":"+G137","v":37234252.58286},null,"TS",null,{"$f":"+K119","v":47941960},null,{"$f":"+M137","v":48249284.664916925}]
[null,null,"TSS",null,{"$f":"+E150","v":7737389},null,{"$f":"+G168","v":14074216.96816},null,"TSS",null,{"$f":"+K150","v":7737389},null,{"$f":"+M168","v":12656345.816666532}]
[null,null,"TSM",null,{"$f":"+E182","v":15305116},null,{"$f":"+G200","v":12711775.34729},null,"TSM",null,{"$f":"+K182","v":15305116},null,{"$f":"+M200","v":17011760.97382817}]
[null,null,"TSL",null,{"$f":"+E214","v":24899452},null,{"$f":"+G232","v":10516825.267410001},null,"TSL",null,{"$f":"+K214","v":24899456},null,{"$f":"+M232","v":18581177.874422219}]
[null,"Total Utah Transportation",null,null,{"$f":"SUM(E282:E284, E286:E288)","v":101120621},null,{"$f":"SUM(G282:G284, G286:G288)","v":45967426.970540002},null,null,null,{"$f":"SUM(K282:K284, K286:K288)","v":101120625},null,{"$f":"SUM(M282:M284, M286:M288)","v":56936831.473576501}]
[]
[]
[null,"Utah Total Tariff DNG Revenues",null,null,{"$f":"E279+E289","v":216309144},null,{"$f":"G279+G289","v":416029876.47053999},null,null,null,{"$f":"K279+K289","v":216309148},null,{"$f":"M279+M289","v":504918725.68594265}]
[null,"Utah Other DNG Revenues",null,null,null,null,{"$f":"'COS Detail TS Split'!G502","v":9152593.7829681076},null,null,null,null,null,{"$f":"SUM('COS Detail TS Split'!H509:R509)","v":9152593.7829681057}]
[]
[]
[null,"Utah Total Revenues",null,null,null,null,{"$f":"SUM(G292:G295)","v":425182470.25350809},null,null,null,null,null,{"$f":"SUM(M292:M295)","v":514071319.46891075}]
[]
[null,"Total Utah Cost of Service",null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Sum TS Split'!F90","v":514071319.46891057}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"M296-M298","v":0}]

{"sheet":"Minimum DNG Rates","index":88,"n_rows":98,"n_cols":7,"rows_kept":98,"cut":false,"hidden":false,"merged":[[81,0,81,6],[0,0,0,6],[1,0,1,6],[17,0,17,6],[18,0,18,6],[38,0,38,6],[39,0,39,6],[59,0,59,6],[60,0,60,6],[80,0,80,6]]}
["Calculation of FS Class"]
["Minimum Monthly DNG Charge"]
[null,"Summer","Summer","Summer","Winter","Winter","Winter"]
[null,"Block 1","Block 2","Block 3","Block 1","Block 2","Block 3"]
[null,"First","Next","Over","First","Next","Over"]
[null,200,1800,2000,200,1800,2000]
["Base Rate",{"$f":"'Rate Design'!L41","v":1.5889100476713338},{"$f":"'Rate Design'!L42","v":1.067310047671334},{"$f":"'Rate Design'!L43","v":0.51824004767133391},{"$f":"'Rate Design'!L37","v":2.1131879095021113},{"$f":"'Rate Design'!L38","v":1.5915879095021115},{"$f":"'Rate Design'!L39","v":1.0425179095021115}]
[]
["Total DNG rate",{"$f":"SUM(B7:B7)","v":1.5889100476713338},1.067310047671334,0.51824004767133391,2.1131879095021113,1.5915879095021115,1.0425179095021115]
[]
["Minimum Monthly Bill (175 Dth)",{"$f":"ROUND(B14*B9,0)","v":278},{"$f":"(0)*C9","v":0},{"$f":"(0)*D9","v":0},{"$f":"ROUND(B14*E9,0)","v":370},{"$f":"(0)*F9","v":0},{"$f":"(0)*G9","v":0}]
[]
["Minimum annual usage",2100,null,null,"Dth"]
["Minimum monthly usage (2,100/12)",{"$f":"B13/12","v":175},null,null,"Dth"]
[]
[]
[]
["Calculation of TBF Class"]
["Minimum Monthly DNG Charge"]
[]
[null,"first","next","next","all over"]
[null,10000,112500,477500,600000]
[null,{"$f":"B22","v":10000},{"$f":"B23+C22","v":122500},{"$f":"C23+D22","v":600000}]
[]
["base DNG",{"$f":"'Rate Design'!L82","v":0.57734060372590867},{"$f":"'Rate Design'!L83","v":0.54182060372590857},{"$f":"'Rate Design'!L84","v":0.3838306037259086},{"$f":"'Rate Design'!L85","v":9.1700603725908603E-2}]
[]
[]
["Monthly Dth billed",{"$f":"MIN(B34,B22)","v":10000},{"$f":"B34-B28","v":19166.666666666668},"monthly","annual"]
["monthly bill (base DNG only)",{"$f":"B28*B25","v":5773.4060372590866},{"$f":"C28*C25","v":10384.894904746581},{"$f":"SUM(B29:C29)","v":16158.300942005668},{"$f":"D29*12","v":193899.61130406801}]
["demand charge"]
[null,null,null,"Minimum bill",{"$f":"ROUND(SUM(E29:E30),-2)","v":193900}]
[]
[]
["minimum monthly usage",{"$f":"B35/12","v":29166.666666666668}]
["minimum annual usage",350000]
[]
[]
[]
["Calculation of TSS Class"]
["Minimum Monthly DNG Charge"]
[]
[null,"first","next","all over"]
[null,200,1800,2000]
[null,{"$f":"B43","v":200},{"$f":"B44+C43","v":2000}]
[]
["base DNG",{"$f":"'Rate Design'!L147","v":1.2844305644343144},{"$f":"'Rate Design'!L148","v":0.76283056443431452},{"$f":"'Rate Design'!L149","v":0.21376056443431446}]
[]
[]
["Monthly Dth billed",{"$f":"MIN(B55,B43)","v":125},{"$f":"B55-B49","v":0},"monthly","annual"]
["monthly bill (base DNG only)",{"$f":"B49*B46","v":160.5538205542893},{"$f":"C49*C46","v":0},{"$f":"SUM(B50:C50)","v":160.5538205542893},{"$f":"D50*12","v":1926.6458466514716}]
["demand charge"]
[null,null,null,"Minimum bill",{"$f":"ROUND(SUM(E50:E51),-2)","v":1900}]
[]
[]
["minimum monthly usage",{"$f":"B56/12","v":125}]
["minimum annual usage",1500]
[]
[]
[]
["Calculation of TSM Class"]
["Minimum Monthly DNG Charge"]
[]
[null,"first","all over"]
[null,2000,2000]
[null,{"$f":"B64","v":2000}]
[]
["base DNG",{"$f":"'Rate Design'!L178","v":1.2096357108327311},{"$f":"'Rate Design'!L179","v":0.66056571083273108}]
[]
[]
["Monthly Dth billed",{"$f":"MIN(B76,B64)","v":2000},{"$f":"B76-B70","v":83.333333333333485},"monthly","annual"]
["monthly bill (base DNG only)",{"$f":"B70*B67","v":2419.2714216654622},{"$f":"C70*C67","v":55.04714256939436},{"$f":"SUM(B71:C71)","v":2474.3185642348567},{"$f":"D71*12","v":29691.822770818282}]
["demand charge"]
[null,null,null,"Minimum bill",{"$f":"ROUND(SUM(E71:E72),-2)","v":29700}]
[]
[]
["minimum monthly usage",{"$f":"B77/12","v":2083.3333333333335}]
["minimum annual usage",25000]
[]
[]
[]
["Calculation of TSL Class"]
["Minimum Monthly DNG Charge"]
[]
[null,"first","next","next","all over"]
[null,10000,112500,477500,600000]
[null,{"$f":"B85","v":10000},{"$f":"B86+C85","v":122500},{"$f":"C86+D85","v":600000}]
[]
["base DNG",{"$f":"'Rate Design'!L210","v":0.70469792541680099},{"$f":"'Rate Design'!L211","v":0.66917792541680088},{"$f":"'Rate Design'!L212","v":0.51118792541680091},{"$f":"'Rate Design'!L213","v":0.21905792541680091}]
[]
[]
["Monthly Dth billed",{"$f":"MIN(B97,B85)","v":10000},{"$f":"B97-B91","v":10833.333333333332},"monthly","annual"]
["monthly bill (base DNG only)",{"$f":"B91*B88","v":7046.9792541680099},{"$f":"C91*C88","v":7249.4275253486758},{"$f":"SUM(B92:C92)","v":14296.406779516685},{"$f":"D92*12","v":171556.88135420022}]
["demand charge"]
[null,null,null,"Minimum bill",{"$f":"ROUND(SUM(E92:E93),-2)","v":171600}]
[]
[]
["minimum monthly usage",{"$f":"B98/12","v":20833.333333333332}]
["minimum annual usage",250000]

{"sheet":"Sum-Win & Demand Charge","index":89,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[16,0,16,4],[0,0,0,4],[1,0,1,4]]}
["Calculation of Summer/Winter"]
["Differential"]
[]
[null,"A","B","C"]
[null,null,"GS","FS"]
[null,"Demand cost by class",{"$f":"Classification!F13","v":53081509.649978511},{"$f":"Classification!F46","v":671435.31775661104}]
[null,"Winter Dth",{"$f":"SUM('Proposed Block Out'!F2:F4) + SUM('Proposed Block Out'!F12:F13)","v":80810261},{"$f":"SUM('Proposed Block Out'!F14:F16)+SUM('Proposed Block Out'!F24:F25)","v":1280686}]
[null,"Annual Dth",{"$f":"SUM('Proposed Block Out'!F2:F13)","v":112038555},{"$f":"SUM('Proposed Block Out'!F14:F25)","v":2589192}]
[]
[null,"Demand Cost per Dth",{"$f":"C6/C8","v":0.47377895627070976},{"$f":"D6/D8","v":0.2593223359861343}]
[null,"Demand Cost per Winter Dth",{"$f":"C6/C7","v":0.65686595975699813},{"$f":"D6/D7","v":0.5242778618307774}]
[]
[]
[]
[]
[]
["Calculation of Transportation Demand Charge"]
[null,null,null,"TS","TSS","TSM","TSL"]
[null,"Total TS Demand Cost",null,{"$f":"Classification!F68","v":7856311.4638147503},{"$f":"Classification!F79","v":2563042.8032316011},{"$f":"Classification!F90","v":2747058.4404393821},{"$f":"Classification!F101","v":2547425.3666898538}]
[null,"TS Daily Contract Demand",null,{"$f":"'Proposed Block Out'!K86","v":202522},{"$f":"'Proposed Block Out'!K98","v":66832},{"$f":"'Proposed Block Out'!K110","v":70883},{"$f":"'Proposed Block Out'!K122","v":64807}]
[null,"Yearly Demand Charge",null,{"$f":"ROUND(D19/D20,2)","v":38.79},{"$f":"ROUND(E19/E20,2)","v":38.35},{"$f":"ROUND(F19/F20,2)","v":38.75},{"$f":"ROUND(G19/G20,2)","v":39.31}]
[]
[null,"Monthly Demand Charge",null,{"$f":"D19/(D20*12)","v":3.2326987783280954},{"$f":"E19/(E20*12)","v":3.1958777272758572},{"$f":"F19/(F20*12)","v":3.2295689615744516},{"$f":"G19/(G20*12)","v":3.2756561362839585}]

{"sheet":"rates_curr_prop","index":90,"n_rows":196,"n_cols":17,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
[null,"Proposed GS","First 45","Over 45","N/A","N/A",{"$f":"+'Rate Design'!L3","v":3.4489778466111791},{"$f":"+'Rate Design'!L4","v":2.180787846611179},null,null,{"$f":"+'Rate Design'!L6","v":2.792111886854181},{"$f":"+'Rate Design'!L7","v":1.5239218868541806}]
[null,"Existing GS","First 45","Over 45","N/A","N/A",{"$f":"2.64801+0.11305+0.02301+0.00962","v":2.7936900000000002},{"$f":"1.44561+0.06172+0.01256+0.00561","v":1.5254999999999999},null,null,{"$f":"1.94617+0.08309+0.01691+0.00728","v":2.0534500000000002},{"$f":"0.74377+0.03175+0.00646+0.00327","v":0.78525}]
[null,"Proposed FS","First 200","Next 1,800","Over 2,000","N/A",{"$f":"+'Rate Design'!L37","v":2.1131879095021113},{"$f":"+'Rate Design'!L38","v":1.5915879095021115},{"$f":"+'Rate Design'!L39","v":1.0425179095021115},null,{"$f":"+'Rate Design'!L41","v":1.5889100476713338},{"$f":"+'Rate Design'!L42","v":1.067310047671334},{"$f":"+'Rate Design'!L43","v":0.51824004767133391}]
[null,"Existing FS","First 200","Next 1,800","Over 2,000","N/A",{"$f":"1.56992+0.05935+0.01231+0.00467","v":1.64625},{"$f":"1.07247+0.04054+0.00841+0.00323","v":1.1246500000000001},{"$f":"0.54883+0.02075+0.0043+0.0017","v":0.57558000000000009},null,{"$f":"1.03811+0.03924+0.00814+0.00313","v":1.0886200000000001},{"$f":"0.54067+0.02044+0.00424+0.00168","v":0.56703000000000003},{"$f":"0.01703+0.00064+0.00013+0.00015","v":1.7950000000000004E-2}]
[null,"Proposed TSS","First 200","Next 1,800","Next 2,000","N/A",{"$f":"+'Rate Design'!L147","v":1.2844305644343144},{"$f":"+'Rate Design'!L148","v":0.76283056443431452},{"$f":"+'Rate Design'!L149","v":0.21376056443431446}]
[null,"Proposed TSM","First 201","Over 2,000","N/A","N/A",{"$f":"+'Rate Design'!L178","v":1.2096357108327311},{"$f":"+'Rate Design'!L179","v":0.66056571083273108}]
[null,"Proposed TSL","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"+'Rate Design'!L210","v":0.70469792541680099},{"$f":"+'Rate Design'!L211","v":0.66917792541680088},{"$f":"+'Rate Design'!L212","v":0.51118792541680091},{"$f":"+'Rate Design'!L213","v":0.21905792541680091}]
[null,"Existing TS","First 200","Next 1,800","Next 98,000","Over 100,000",{"$f":"1.17191+0.04501+0.00918+0.00339","v":1.22949},{"$f":"0.76608+0.02942+0.006+0.00222","v":0.80371999999999999},{"$f":"0.31328+0.01203+0.00245+0.00091","v":0.32867000000000002},{"$f":"0.11595+0.00445+0.00091+0.00034","v":0.12164999999999998}]
[null,"Proposed IS","First 2,000","Next 18,000","Over 20,000",null,{"$f":"+'Rate Design'!L62","v":0.92467639928469747},{"$f":"+'Rate Design'!L63","v":0.11194639928469752},{"$f":"+'Rate Design'!L64","v":5.2476399284697522E-2}]
[null,"Existing IS","First 2,000","Next 18,000","Over 20,000",null,{"$f":"0.91912+0.02877+0.00589+0.00353","v":0.95730999999999999},{"$f":"0.13879+0.00434+0.00089+0.00056","v":0.14458000000000001},{"$f":"0.08169+0.00256+0.00052+0.00034","v":8.5110000000000019E-2}]
[null,"Proposed TBF","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"+'Rate Design'!L82","v":0.57734060372590867},{"$f":"+'Rate Design'!L83","v":0.54182060372590857},{"$f":"+'Rate Design'!L84","v":0.3838306037259086},{"$f":"+'Rate Design'!L85","v":9.1700603725908603E-2}]
[null,"Existing TBF","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"0.54628+0.01517+0.0031+0.00109","v":0.56564000000000003},{"$f":"0.51196+0.01422+0.00291+0.00103","v":0.53011999999999992},{"$f":"0.35939+0.00998+0.00204+0.00072","v":0.37212999999999996},{"$f":"0.07725+0.00215+0.00044+0.00016","v":7.9999999999999988E-2}]
[null,"Proposed NGV","All",null,null,null,{"$f":"+'Rate Design'!L27","v":10.887426561962997}]
[null,"Existing NGV","All",null,null,null,{"$f":"8.11914+0.41445+0.06758+0.02764","v":8.6288099999999996}]
[null,"Proposed MT","All",null,null,null,{"$f":"ROUND('Rate Design'!L242,5)","v":0.94787999999999994}]
[null,"Existing MT","All",null,null,null,0.81601000000000001]
[]
[]
[]
[null,"Scenario",1,2,3,4]
[null,"Proposed BSF",6.75,18.25,63.5,420.25]
[null,"Existing BSF",6.75,18.25,63.5,420.25]
[]
[]
[]
[null,"Scenario","Annual","Monthly"]
[null,"Existing Admin Primary",3000,{"$f":"C29/12","v":250}]
[null,"Proposed Admin Primary",2400,{"$f":"ROUND(C30/12,2)","v":200}]
[null,"Existing Admin Secondary",{"$f":"+C29/2","v":1500},{"$f":"C31/12","v":125}]
[null,"Proposed Admin Secondary",{"$f":"+C30/2","v":1200},{"$f":"ROUND(C32/12,2)","v":100}]
[]
[null,"Scenario","Annual","Monthly"]
[null,"Existing TS Firm Demand Charge",{"$f":"47.64+1.8298+0.37313+0.1347","v":49.977630000000005},{"$f":"C35/12","v":4.1648025000000004}]
[null,"Proposed TSS Firm Demand Charge",{"$f":"+'Sum-Win & Demand Charge'!E21","v":38.35},{"$f":"C36/12","v":3.1958333333333333}]
[null,"Proposed TSM Firm Demand Charge",{"$f":"+'Sum-Win & Demand Charge'!F21","v":38.75},{"$f":"C37/12","v":3.2291666666666665}]
[null,"Proposed TSL Firm Demand Charge",{"$f":"+'Sum-Win & Demand Charge'!G21","v":39.31},3.2758333333333334]
[null,"Existing TBF Firm Demand Charge",{"$f":"23.81+0.66119+0.13531+0.05031","v":24.65681},{"$f":"C39/12","v":2.0547341666666665}]
[null,"Proposed TBF Firm Demand Charge",{"$f":"+'Sum-Win & Demand Charge'!G21*(1-'COS Input'!S47)","v":23.586000000000002},{"$f":"+C40/12","v":1.9655000000000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed GS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing GS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed FS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing FS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TSS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TSS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TSM"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TSM"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TSL"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TSL"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed IS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing IS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TBF"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TBF"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed NGV"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing NGV"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed MT"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing MT"]
[]
[]
[]
["Scenario",1,2,3,4]
["Proposed BSF"]
["Scenario",1,2,3,4]
["Existing BSF"]
[]
["Scenario","Annual","Monthly"]
["Existing Admin Primary"]
["Scenario","Annual","Monthly"]
["Existing Admin Secondary"]
["Scenario","Annual","Monthly"]
["Proposed Admin Primary"]
["Scenario","Annual","Monthly"]
["Proposed Admin Secondary"]
[]
[]
["Scenario","Annual","Monthly"]
["Existing TS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TSS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TSS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TSM Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TSM Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TSL Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TSL Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TBF Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TBF Firm Demand Charge"]
[]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFT1"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFT1L"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTIS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTMT"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTNGV"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSP"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSM"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSL"]
[]
[]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,1,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,2,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,3,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,11,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,12,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,1,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,2,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,3,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,11,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,12,null,"UTFS"]

{"sheet":"Proposed Block Out","index":91,"n_rows":133,"n_cols":17,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[2023,1,"UT","UTGS",1144489,20125804,15620492,4505312,0,0,0,1097939,45068,1470,133,0,0]
[2023,2,"UT","UTGS",1145624,16779900,13327349,3452551,0,0,0,1099028,45113,1472,133,0,0]
[2023,3,"UT","UTGS",1148087,13126330,10685436,2440894,0,0,0,1101391,45210,1475,134,0,0]
[2023,4,"UT","UTGS",1150883,8762875,7339587,1423288,0,0,0,1104073,45320,1479,134,0,0]
[2023,5,"UT","UTGS",1151948,5171493,4431091,740402,0,0,0,1105095,45362,1480,134,0,0]
[2023,6,"UT","UTGS",1154475,2856954,2483388,373566,0,0,0,1107519,45462,1483,134,0,0]
[2023,7,"UT","UTGS",1155244,2397393,2089818,307575,0,0,0,1108257,45492,1484,135,0,0]
[2023,8,"UT","UTGS",1156241,2354697,2053162,301535,0,0,0,1109213,45531,1485,135,0,0]
[2023,9,"UT","UTGS",1159268,2771794,2410793,361001,0,0,0,1112117,45650,1489,135,0,0]
[2023,10,"UT","UTGS",1159259,6913088,5860557,1052531,0,0,0,1112108,45650,1489,135,0,0]
[2023,11,"UT","UTGS",1162895,12179457,9986666,2192791,0,0,0,1115597,45793,1494,135,0,0]
[2023,12,"UT","UTGS",1167146,18598770,14624344,3974426,0,0,0,1119675,45960,1499,136,0,0]
[2023,1,"UT","UTFS",457,297143,83988,162034,51121,0,0,7,349,103,16,0,0]
[2023,2,"UT","UTFS",457,269996,90848,138532,40616,0,0,7,349,103,16,0,0]
[2023,3,"UT","UTFS",457,253627,87653,128138,37836,0,0,7,349,103,16,0,0]
[2023,4,"UT","UTFS",457,204814,72260,103512,29041,0,0,7,349,103,16,0,0]
[2023,5,"UT","UTFS",457,180388,74487,83300,22600,0,0,7,349,103,16,0,0]
[2023,6,"UT","UTFS",457,175850,76797,79873,19180,0,0,7,349,103,16,0,0]
[2023,7,"UT","UTFS",457,150769,71669,62007,17093,0,0,7,349,103,16,0,0]
[2023,8,"UT","UTFS",457,156060,77017,60819,18224,0,0,7,349,103,16,0,0]
[2023,9,"UT","UTFS",457,177762,78009,77935,21818,0,0,7,349,103,16,0,0]
[2023,10,"UT","UTFS",457,262863,114176,111310,37378,0,0,7,349,103,16,0,0]
[2023,11,"UT","UTFS",457,188318,72580,81901,33837,0,0,7,349,103,16,0,0]
[2023,12,"UT","UTFS",457,271602,86819,133122,51661,0,0,7,349,103,16,0,0]
[2023,1,"UT","UTNGV",1,24125,24125,0,0,0,0,0,0,0,0,0,0]
[2023,2,"UT","UTNGV",1,24867,24867,0,0,0,0,0,0,0,0,0,0]
[2023,3,"UT","UTNGV",1,23950,23950,0,0,0,0,0,0,0,0,0,0]
[2023,4,"UT","UTNGV",1,23507,23507,0,0,0,0,0,0,0,0,0,0]
[2023,5,"UT","UTNGV",1,21548,21548,0,0,0,0,0,0,0,0,0,0]
[2023,6,"UT","UTNGV",1,23923,23923,0,0,0,0,0,0,0,0,0,0]
[2023,7,"UT","UTNGV",1,24829,24829,0,0,0,0,0,0,0,0,0,0]
[2023,8,"UT","UTNGV",1,23396,23396,0,0,0,0,0,0,0,0,0,0]
[2023,9,"UT","UTNGV",1,24640,24640,0,0,0,0,0,0,0,0,0,0]
[2023,10,"UT","UTNGV",1,23718,23718,0,0,0,0,0,0,0,0,0,0]
[2023,11,"UT","UTNGV",1,26627,26627,0,0,0,0,0,0,0,0,0,0]
[2023,12,"UT","UTNGV",1,24642,24642,0,0,0,0,0,0,0,0,0,0]
[2023,1,"UT","UTIS",18,39472,24246,15226,0,0,0,0,5,11,7,0,0]
[2023,2,"UT","UTIS",18,31914,21956,9958,0,0,0,0,5,11,7,0,0]
[2023,3,"UT","UTIS",18,29116,21451,7665,0,0,0,0,5,11,7,0,0]
[2023,4,"UT","UTIS",18,26773,21735,5038,0,0,0,0,5,11,7,0,0]
[2023,5,"UT","UTIS",18,18238,17126,1112,0,0,0,0,5,11,7,0,0]
[2023,6,"UT","UTIS",18,14642,14642,0,0,0,0,0,5,11,7,0,0]
[2023,7,"UT","UTIS",18,11405,11405,0,0,0,0,0,5,11,7,0,0]
[2023,8,"UT","UTIS",18,10303,10303,0,0,0,0,0,5,11,7,0,0]
[2023,9,"UT","UTIS",18,12640,12640,0,0,0,0,0,5,11,7,0,0]
[2023,10,"UT","UTIS",18,19369,17226,2143,0,0,0,0,5,11,7,0,0]
[2023,11,"UT","UTIS",18,25895,20382,5513,0,0,0,0,5,11,7,0,0]
[2023,12,"UT","UTIS",18,31237,21706,9531,0,0,0,0,5,11,7,0,0]
[2023,1,"UT","UTFT1L",1,3577400,0,0,0,0,120000,0,0,0,3,1,0]
[2023,2,"UT","UTFT1L",1,3454528,0,0,0,0,120000,0,0,0,3,1,0]
[2023,3,"UT","UTFT1L",1,3348077,0,0,0,0,120000,0,0,0,3,1,0]
[2023,4,"UT","UTFT1L",1,2529172,0,0,0,0,120000,0,0,0,3,1,0]
[2023,5,"UT","UTFT1L",1,3010108,0,0,0,0,120000,0,0,0,3,1,0]
[2023,6,"UT","UTFT1L",1,3692473,0,0,0,0,120000,0,0,0,3,1,0]
[2023,7,"UT","UTFT1L",1,4432407,0,0,0,0,120000,0,0,0,3,1,0]
[2023,8,"UT","UTFT1L",1,4444253,0,0,0,0,120000,0,0,0,3,1,0]
[2023,9,"UT","UTFT1L",1,3726439,0,0,0,0,120000,0,0,0,3,1,0]
[2023,10,"UT","UTFT1L",1,3455878,0,0,0,0,120000,0,0,0,3,1,0]
[2023,11,"UT","UTFT1L",1,3507095,0,0,0,0,120000,0,0,0,3,1,0]
[2023,12,"UT","UTFT1L",1,4225696,0,0,0,0,120000,0,0,0,3,1,0]
[2023,1,"UT","UTFT1",11,757365,96700,409257,251408,0,64500,0,0,1,14,5,6]
[2023,2,"UT","UTFT1",11,658503,98016,379426,181061,0,64500,0,0,1,14,5,6]
[2023,3,"UT","UTFT1",11,727931,100711,400226,226994,0,64500,0,0,1,14,5,6]
[2023,4,"UT","UTFT1",11,682119,98099,378516,205504,0,64500,0,0,1,14,5,6]
[2023,5,"UT","UTFT1",11,625097,110000,370572,144525,0,64500,0,0,1,14,5,6]
[2023,6,"UT","UTFT1",11,801853,108954,473881,219018,0,64500,0,0,1,14,5,6]
[2023,7,"UT","UTFT1",11,1048309,110000,489806,448503,0,64500,0,0,1,14,5,6]
[2023,8,"UT","UTFT1",11,1218911,110000,586789,522122,0,64500,0,0,1,14,5,6]
[2023,9,"UT","UTFT1",11,870868,110000,524244,236624,0,64500,0,0,1,14,5,6]
[2023,10,"UT","UTFT1",11,760889,110000,447455,203434,0,64500,0,0,1,14,5,6]
[2023,11,"UT","UTFT1",11,733010,96600,408604,227806,0,64500,0,0,1,14,5,6]
[2023,12,"UT","UTFT1",11,864815,104808,442626,317381,0,64500,0,0,1,14,5,6]
[2023,1,"UT","UTMT",1,4923,4923,0,0,0,0,0,0,0,1,1,0]
[2023,2,"UT","UTMT",1,4189,4189,0,0,0,0,0,0,0,1,1,0]
[2023,3,"UT","UTMT",1,3331,3331,0,0,0,0,0,0,0,1,1,0]
[2023,4,"UT","UTMT",1,1440,1440,0,0,0,0,0,0,0,1,1,0]
[2023,5,"UT","UTMT",1,702,702,0,0,0,0,0,0,0,1,1,0]
[2023,6,"UT","UTMT",1,531,531,0,0,0,0,0,0,0,1,1,0]
[2023,7,"UT","UTMT",1,475,475,0,0,0,0,0,0,0,1,1,0]
[2023,8,"UT","UTMT",1,491,491,0,0,0,0,0,0,0,1,1,0]
[2023,9,"UT","UTMT",1,550,550,0,0,0,0,0,0,0,1,1,0]
[2023,10,"UT","UTMT",1,1352,1352,0,0,0,0,0,0,0,1,1,0]
[2023,11,"UT","UTMT",1,2522,2522,0,0,0,0,0,0,0,1,1,0]
[2023,12,"UT","UTMT",1,4962,4962,0,0,0,0,0,0,0,1,1,0]
[2023,1,"UT","UTTS",1153,5044401,221243,1267423,2847374,708360,202522,2,232,561,410,997,156]
[2023,2,"UT","UTTS",1153,4481584,221716,1164186,2523963,571720,202522,2,232,561,410,997,156]
[2023,3,"UT","UTTS",1153,4432117,221806,1067162,2505399,637750,202522,2,232,561,410,997,156]
[2023,4,"UT","UTTS",1153,3803193,219298,873394,2137720,572780,202522,2,232,561,410,997,156]
[2023,5,"UT","UTTS",1153,3564045,204438,707197,2057197,595213,202522,2,232,561,410,997,156]
[2023,6,"UT","UTTS",1153,3319927,164790,590644,1981842,582652,202522,2,232,561,410,997,156]
[2023,7,"UT","UTTS",1153,3324462,144252,534555,2009131,636524,202522,2,232,561,410,997,156]
[2023,8,"UT","UTTS",1153,3446519,152551,559719,2061366,672882,202522,2,232,561,410,997,156]
[2023,9,"UT","UTTS",1153,3293042,174897,594201,1942667,581278,202522,2,232,561,410,997,156]
[2023,10,"UT","UTTS",1153,3969401,220350,900757,2275634,572659,202522,2,232,561,410,997,156]
[2023,11,"UT","UTTS",1153,4289787,223266,1036112,2346107,684302,202522,2,232,561,410,997,156]
[2023,12,"UT","UTTS",1153,4973483,223754,1245513,2697854,806362,202522,2,232,561,410,997,156]
[2023,1,"UT","UTTSS",896,1141782,175522,861342,104918,0,66832,1,216,482,197,775,121]
[2023,2,"UT","UTTSS",896,990719,175429,756368,58922,0,66832,1,216,482,197,775,121]
[2023,3,"UT","UTTSS",896,863129,175188,652631,35310,0,66832,1,216,482,197,775,121]
[2023,4,"UT","UTTSS",896,623564,172270,440452,10842,0,66832,1,216,482,197,775,121]
[2023,5,"UT","UTTSS",896,456119,156958,286277,12884,0,66832,1,216,482,197,775,121]
[2023,6,"UT","UTTSS",896,313716,116939,189780,6997,0,66832,1,216,482,197,775,121]
[2023,7,"UT","UTTSS",896,250991,96375,148480,6136,0,66832,1,216,482,197,775,121]
[2023,8,"UT","UTTSS",896,274150,104118,165254,4778,0,66832,1,216,482,197,775,121]
[2023,9,"UT","UTTSS",896,314717,125959,188108,650,0,66832,1,216,482,197,775,121]
[2023,10,"UT","UTTSS",896,635623,171791,455295,8537,0,66832,1,216,482,197,775,121]
[2023,11,"UT","UTTSS",896,789118,175401,590656,23061,0,66832,1,216,482,197,775,121]
[2023,12,"UT","UTTSS",896,1083761,176068,812381,95312,0,66832,1,216,482,197,775,121]
[2023,1,"UT","UTTSM",226,1580287,407605,1172682,0,0,70883,0,16,73,172,199,27]
[2023,2,"UT","UTTSM",226,1410509,407051,1003458,0,0,70883,0,16,73,172,199,27]
[2023,3,"UT","UTTSM",226,1419454,415944,1003510,0,0,70883,0,16,73,172,199,27]
[2023,4,"UT","UTTSM",226,1197604,433994,763610,0,0,70883,0,16,73,172,199,27]
[2023,5,"UT","UTTSM",226,1102700,416337,686363,0,0,70883,0,16,73,172,199,27]
[2023,6,"UT","UTTSM",226,1070071,394672,675399,0,0,70883,0,16,73,172,199,27]
[2023,7,"UT","UTTSM",226,1116235,377412,738823,0,0,70883,0,16,73,172,199,27]
[2023,8,"UT","UTTSM",226,1157694,385935,771759,0,0,70883,0,16,73,172,199,27]
[2023,9,"UT","UTTSM",226,1052189,398855,653334,0,0,70883,0,16,73,172,199,27]
[2023,10,"UT","UTTSM",226,1309208,436402,872806,0,0,70883,0,16,73,172,199,27]
[2023,11,"UT","UTTSM",226,1387321,440550,946771,0,0,70883,0,16,73,172,199,27]
[2023,12,"UT","UTTSM",226,1501844,430841,1071003,0,0,70883,0,16,73,172,199,27]
[2023,1,"UT","UTTSL",31,2320434,290004,1421886,608544,0,64807,1,0,6,41,23,8]
[2023,2,"UT","UTTSL",31,2080289,292353,1309582,478354,0,64807,1,0,6,41,23,8]
[2023,3,"UT","UTTSL",31,2153461,290277,1331755,531429,0,64807,1,0,6,41,23,8]
[2023,4,"UT","UTTSL",31,1987532,300000,1210542,476990,0,64807,1,0,6,41,23,8]
[2023,5,"UT","UTTSL",31,2007456,296509,1224815,486132,0,64807,1,0,6,41,23,8]
[2023,6,"UT","UTTSL",31,1938944,300645,1169396,468903,0,64807,1,0,6,41,23,8]
[2023,7,"UT","UTTSL",31,1958051,294451,1119567,544033,0,64807,1,0,6,41,23,8]
[2023,8,"UT","UTTSL",31,2015155,294243,1153155,567757,0,64807,1,0,6,41,23,8]
[2023,9,"UT","UTTSL",31,1927080,300833,1162798,463449,0,64807,1,0,6,41,23,8]
[2023,10,"UT","UTTSL",31,2020661,301247,1253459,465955,0,64807,1,0,6,41,23,8]
[2023,11,"UT","UTTSL",31,2107421,290062,1262054,555305,0,64807,1,0,6,41,23,8]
[2023,12,"UT","UTTSL",31,2382972,303587,1412747,666638,0,64807,1,0,6,41,23,8]

{"sheet":"Current TS Blockout","index":92,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["YEAR","MONTH","STATE","RATE","CUSTOMERS","Dth","Block 1 Dth","Block 2 Dth","Block 3 Dth","Block 4 Dth"]
[2023,1,"UT","UTTSS",896,1141782,175361,862214,104206,0]
[2023,2,"UT","UTTSS",896,990719,175517,757318,57884,0]
[2023,3,"UT","UTTSS",896,863129,175642,653029,34458,0]
[2023,4,"UT","UTTSS",896,623564,173019,439564,10981,0]
[2023,5,"UT","UTTSS",896,456119,156723,286235,13161,0]
[2023,6,"UT","UTTSS",896,313716,116750,189796,7170,0]
[2023,7,"UT","UTTSS",896,250991,95967,148767,6257,0]
[2023,8,"UT","UTTSS",896,274150,103830,165462,4858,0]
[2023,9,"UT","UTTSS",896,314717,125826,188229,662,0]
[2023,10,"UT","UTTSS",896,635623,170648,456355,8620,0]
[2023,11,"UT","UTTSS",896,789118,173926,591858,23334,0]
[2023,12,"UT","UTTSS",896,1083761,175132,811707,96922,0]
[2023,1,"UT","UTTSM",226,1580287,42673,364932,1172682,0]
[2023,2,"UT","UTTSM",226,1410509,42991,364060,1003458,0]
[2023,3,"UT","UTTSM",226,1419454,43657,372287,1003510,0]
[2023,4,"UT","UTTSM",226,1197604,44443,389551,763610,0]
[2023,5,"UT","UTTSM",226,1102700,44644,371693,686363,0]
[2023,6,"UT","UTTSM",226,1070071,44447,350225,675399,0]
[2023,7,"UT","UTTSM",226,1116235,43780,333632,738823,0]
[2023,8,"UT","UTTSM",226,1157694,44070,341865,771759,0]
[2023,9,"UT","UTTSM",226,1052189,44899,353956,653334,0]
[2023,10,"UT","UTTSM",226,1309208,44658,391744,872806,0]
[2023,11,"UT","UTTSM",226,1387321,44817,395733,946771,0]
[2023,12,"UT","UTTSM",226,1501844,44423,386418,1071003,0]
[2023,1,"UT","UTTSL",31,2320430,5800,52200,1558534,703896]
[2023,2,"UT","UTTSL",31,2080289,6009,54000,1451926,568354]
[2023,3,"UT","UTTSL",31,2153461,6000,54000,1458776,634685]
[2023,4,"UT","UTTSL",31,1987532,6000,54000,1356938,570594]
[2023,5,"UT","UTTSL",31,2007456,6000,54000,1353667,593789]
[2023,6,"UT","UTTSL",31,1938944,6200,54445,1296574,581725]
[2023,7,"UT","UTTSL",31,1958051,6200,54447,1261726,635678]
[2023,8,"UT","UTTSL",31,2015155,6200,54530,1282420,672005]
[2023,9,"UT","UTTSL",31,1927080,6200,54633,1285928,580319]
[2023,10,"UT","UTTSL",31,2020661,6200,55047,1388569,570845]
[2023,11,"UT","UTTSL",31,2107421,5862,52200,1368029,681330]
[2023,12,"UT","UTTSL",31,2382972,6200,55800,1519334,801638]

{"sheet":"Typical GS 70 Dths","index":93,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[36,6,36,9],[5,2,5,7],[6,2,6,7],[35,6,35,9],[35,2,35,5],[7,2,7,7]]}
[null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,"Docket 22-057-03"]
[null,null,null,null,null,null,null,null,"DEU Exhibit 4.19"]
[null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[]
[null,null,"(A)","(B)","(C)   ","(D)","(E)","(F)"]
[null,null,null,null,null,"Billed at Current","Billed at"]
[null,null,"Rate",null,"Usage","Rate Effective","Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"+E37","v":"2022-02-01"},"Rate","Change"]
[]
[null,1,"GS","Jan",13,{"$f":"ROUND((E17*$E$59)+$C$61,2)","v":127.09},{"$f":"ROUND((E17*$I$59)+$G$61,2)","v":134.13999999999999},{"$f":"G17-F17","v":7.0499999999999829}]
[null,{"$f":"B17+1","v":2},null,"Feb",10.9,{"$f":"ROUND((E18*$E$59)+$C$61,2)","v":107.65},{"$f":"ROUND((E18*$I$59)+$G$61,2)","v":113.56},{"$f":"G18-F18","v":5.9099999999999966}]
[null,3,null,"Mar",8.8000000000000007,{"$f":"ROUND((E19*$E$59)+$C$61,2)","v":88.21},{"$f":"ROUND((E19*$I$59)+$G$61,2)","v":92.99},4.7800000000000011]
[null,4,null,"Apr",7.3,{"$f":"ROUND((E20*$C$59)+$C$61,2)","v":64.849999999999994},{"$f":"ROUND((E20*$G$59)+$G$61,2)","v":69.63},4.7800000000000011]
[null,5,null,"May",3.8,36.99,{"$f":"ROUND((E21*$G$59)+$G$61,2)","v":39.479999999999997},2.4899999999999949]
[null,6,null,"Jun",2.7,28.24,30.01,1.7700000000000031]
[null,7,null,"Jul",1.8,21.08,22.25,1.1700000000000017]
[null,8,null,"Aug",1.6,19.48,20.53,1.0500000000000007]
[null,9,null,"Sep",1.8,21.08,22.25,1.1700000000000017]
[null,10,null,"Oct",2.7,28.24,30.01,1.7700000000000031]
[null,11,null,"Nov",5.5,{"$f":"ROUND((E27*$E$59)+$C$61,2)","v":57.66},{"$f":"ROUND((E27*$I$59)+$G$61,2)","v":60.65},2.990000000000002]
[null,12,null,"Dec",10.1,{"$f":"ROUND((E28*$E$59)+$C$61,2)","v":100.24},105.72,5.480000000000004]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":70},{"$f":"SUM(F17:F28)","v":700.81},{"$f":"SUM(G17:G28)","v":741.22},{"$f":"SUM(H17:H28)","v":40.409999999999997}]
[]
[null,14," ",null,null,null,"Percent Change:",{"$f":"ROUND(H31/F31,4)*100","v":5.7700000000000005},"%"]
[]
[]
[null,null,"Current Tariff",null,null,null,"Proposed Tariff"]
[null,null,null,"effective","2022-02-01"]
[null,null,"Summer","Summer","Winter","Winter","Summer","Summer","Winter","Winter"]
[null,null,"1st Block","2nd Block","1st Block",{"$f":"+D39","v":"2nd Block"},"1st Block","2nd Block","1st Block","2nd Block"]
[null,null,45,"over 45",45,"over 45",45,"over 45",45,"over 45"]
["Base DNG",null,1.94617,0.74377000000000004,2.6480100000000002,1.4456100000000001,{"$f":"+'Rate Design'!L6","v":2.792111886854181},{"$f":"+'Rate Design'!L7","v":1.5239218868541806},{"$f":"+'Rate Design'!L3","v":3.4489778466111791},{"$f":"+'Rate Design'!L4","v":2.180787846611179}]
["CET Amortization",null,2.274E-2,8.8800000000000007E-3,3.083E-2,1.6969999999999999E-2,-2.3210000000000001E-2,-9.7699999999999992E-3,-3.1579999999999997E-2,-1.814E-2]
["DSM Amortization",null,0.27766999999999997,0.27766999999999997,0.27766999999999997,0.27766999999999997,{"$f":"+C43","v":0.27766999999999997},{"$f":"+G43","v":0.27766999999999997},{"$f":"+E43","v":0.27766999999999997},{"$f":"+I43","v":0.27766999999999997}]
["Energy Assistance",null,1.308E-2,1.308E-2,1.308E-2,1.308E-2,{"$f":"+C44","v":1.308E-2},{"$f":"+G44","v":1.308E-2},{"$f":"+E44","v":1.308E-2},{"$f":"+I44","v":1.308E-2}]
["Infrastructure Rate Adjustment",null,8.3089999999999997E-2,3.175E-2,0.11305,6.1719999999999997E-2,0,0,0,0]
["Rural Expansion Rate Adjustment",null,1.6910000000000001E-2,6.4599999999999996E-3,2.3009999999999999E-2,1.256E-2,0,0,0,0]
["Tax Reform Surcredit 3",null,7.28E-3,3.2699999999999999E-3,9.6200000000000001E-3,5.6100000000000004E-3,0,0,0,0]
["STEP Surcharge",null,3.46E-3,1.32E-3,4.7099999999999998E-3,2.5699999999999998E-3,-3.4380000000000001E-2,-3.4380000000000001E-2,-4.5499999999999999E-2,-4.5499999999999999E-2]
["Distribution Non-Gas Rate",null,{"$f":"SUM(C41:C48)","v":2.3704000000000001},{"$f":"SUM(D41:D48)","v":1.0862000000000001},{"$f":"SUM(E41:E48)","v":3.1199800000000004},{"$f":"SUM(F41:F48)","v":1.8357899999999998},{"$f":"SUM(G41:G48)","v":3.0252718868541808},{"$f":"SUM(H41:H48)","v":1.7705218868541803},{"$f":"SUM(I41:I48)","v":3.6626478466111791},{"$f":"SUM(J41:J48)","v":2.4078978466111791}]
[]
["Base SNG",null,0.37469000000000002,0.37469000000000002,0.89083999999999997,0.89083999999999997,{"$f":"+C51","v":0.37469000000000002},{"$f":"+G51","v":0.37469000000000002},{"$f":"+E51","v":0.89083999999999997},{"$f":"+I51","v":0.89083999999999997}]
["SNG Amortization",null,2.3560000000000001E-2,2.3560000000000001E-2,5.6180000000000001E-2,5.6180000000000001E-2,2.3560000000000001E-2,2.3560000000000001E-2,5.6180000000000001E-2,5.6180000000000001E-2]
["Supplier Non-Gas Rate",null,{"$f":"SUM(C51:C52)","v":0.39825000000000005},{"$f":"SUM(D51:D52)","v":0.39825000000000005},0.94701999999999997,{"$f":"SUM(F51:F52)","v":0.94701999999999997},0.39825000000000005,{"$f":"SUM(H51:H52)","v":0.39825000000000005},{"$f":"SUM(I51:I52)","v":0.94701999999999997},{"$f":"SUM(J51:J52)","v":0.94701999999999997}]
[]
["Base Gas Cost",null,4.6196000000000002,4.6196000000000002,4.6196000000000002,4.6196000000000002,{"$f":"+C55","v":4.6196000000000002},{"$f":"+G55","v":4.6196000000000002},{"$f":"+E55","v":4.6196000000000002},{"$f":"+I55","v":4.6196000000000002}]
["191 Amortization",null,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004]
["Commodity Rate",null,{"$f":"SUM(C55:C56)","v":5.1898},{"$f":"SUM(D55:D56)","v":5.1898},5.1898,{"$f":"SUM(F55:F56)","v":5.1898},5.1898,{"$f":"SUM(H55:H56)","v":5.1898},{"$f":"SUM(I55:I56)","v":5.1898},{"$f":"SUM(J55:J56)","v":5.1898}]
[]
["Total Rate",null,{"$f":"SUM(C49,C53,C57)","v":7.95845},{"$f":"SUM(D49,D53,D57)","v":6.6742499999999998},{"$f":"SUM(E49,E53,E57)","v":9.2568000000000001},{"$f":"SUM(F49,F53,F57)","v":7.9726099999999995},{"$f":"SUM(G49,G53,G57)","v":8.6133218868541803},{"$f":"SUM(H49,H53,H57)","v":7.3585718868541807},{"$f":"SUM(I49,I53,I57)","v":9.7994678466111793},{"$f":"SUM(J49,J53,J57)","v":8.5447178466111779}]
[]
["Basic Service Fee",null,{"$f":"+rates_curr_prop!$C$24","v":6.75},null,null,null,{"$f":"+rates_curr_prop!$C$23","v":6.75}]

{"sheet":"Typical GS 80 Dths","index":94,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[36,6,36,9],[5,2,5,7],[6,2,6,7],[7,2,7,7],[35,2,35,5],[35,6,35,9]]}
[null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,"Docket 22-057-03"]
[null,null,null,null,null,null,null,null,"DEU Exhibit 4.19"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[]
[null,null,"(A)","(B)","(C)   ","(D)","(E)","(F)"]
[null,null,null,null,null,"Billed at Current","Billed at"]
[null,null,"Rate",null,"Usage","Rate Effective","Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"+E37","v":"2022-02-01"},"Rate","Change"]
[]
[null,1,"GS","Jan",14.9,{"$f":"ROUND((E17*$E$59)+$C$61,2)","v":144.68},{"$f":"ROUND((E17*$I$59)+$G$61,2)","v":154.44},{"$f":"G17-F17","v":9.7599999999999909}]
[null,{"$f":"B17+1","v":2},null,"Feb",12.5,{"$f":"ROUND((E18*$E$59)+$C$61,2)","v":122.46},{"$f":"ROUND((E18*$I$59)+$G$61,2)","v":130.65},{"$f":"G18-F18","v":8.1900000000000119}]
[null,3,null,"Mar",10.1,{"$f":"ROUND((E19*$E$59)+$C$61,2)","v":100.24},{"$f":"ROUND((E19*$I$59)+$G$61,2)","v":106.86},6.6200000000000045]
[null,4,null,"Apr",8.3000000000000007,{"$f":"ROUND((E20*$C$59)+$C$61,2)","v":72.81},{"$f":"ROUND((E20*$G$59)+$G$61,2)","v":78.94},6.1299999999999955]
[null,5,null,"May",4.4000000000000004,41.77,{"$f":"ROUND((E21*$G$59)+$G$61,2)","v":45.02},3.25]
[null,6,null,"Jun",3.1,31.42,33.71,2.2899999999999991]
[null,7,null,"Jul",2,22.67,24.14,1.4699999999999989]
[null,8,null,"Aug",1.8,21.08,22.4,1.3200000000000003]
[null,9,null,"Sep",2,22.67,24.14,1.4699999999999989]
[null,10,null,"Oct",3.1,31.42,33.71,2.2899999999999991]
[null,11,null,"Nov",6.3,{"$f":"ROUND((E27*$E$59)+$C$61,2)","v":65.069999999999993},{"$f":"ROUND((E27*$I$59)+$G$61,2)","v":69.2},4.1300000000000097]
[null,12,null,"Dec",11.5,{"$f":"ROUND((E28*$E$59)+$C$61,2)","v":113.2},{"$f":"ROUND((E28*$I$59)+$G$61,2)","v":120.74},7.539999999999992]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E30)","v":80},{"$f":"SUM(F17:F28)","v":789.49},{"$f":"SUM(G17:G28)","v":843.95000000000016},{"$f":"SUM(H17:H28)","v":54.46}]
[]
[null,14," ",null,null,null,"Percent Change:",{"$f":"ROUND(H31/F31,4)*100","v":6.9},"%"]
[]
[]
[null,null,"Current Tariff",null,null,null,"Proposed Tariff"]
[null,null,null,"effective","2022-02-01"]
[null,null,"Summer","Summer","Winter","Winter","Summer","Summer","Winter","Winter"]
[null,null,"1st Block","2nd Block","1st Block",{"$f":"+D39","v":"2nd Block"},"1st Block","2nd Block","1st Block","2nd Block"]
[null,null,45,"over 45",45,"over 45",45,"over 45",45,"over 45"]
["Base DNG",null,1.94617,0.74377000000000004,2.6480100000000002,1.4456100000000001,{"$f":"+'Rate Design'!L6","v":2.792111886854181},{"$f":"+'Rate Design'!L7","v":1.5239218868541806},{"$f":"+'Rate Design'!L3","v":3.4489778466111791},{"$f":"+'Rate Design'!L4","v":2.180787846611179}]
["CET Amortization",null,2.274E-2,8.8800000000000007E-3,3.083E-2,1.6969999999999999E-2,2.274E-2,8.8800000000000007E-3,3.083E-2,1.6969999999999999E-2]
["DSM Amortization",null,0.27766999999999997,0.27766999999999997,0.27766999999999997,0.27766999999999997,0.27766999999999997,0.27766999999999997,0.27766999999999997,0.27766999999999997]
["Energy Assistance",null,1.308E-2,1.308E-2,1.308E-2,1.308E-2,1.308E-2,1.308E-2,1.308E-2,1.308E-2]
["Infrastructure Rate Adjustment",null,8.3089999999999997E-2,3.175E-2,0.11305,6.1719999999999997E-2,0,0,0,0]
["Rural Expansion Rate Adjustment",null,1.6910000000000001E-2,6.4599999999999996E-3,2.3009999999999999E-2,1.256E-2,0,0,0,0]
["Tax Reform Surcredit 3",null,7.28E-3,3.2699999999999999E-3,9.6200000000000001E-3,5.6100000000000004E-3,0,0,0,0]
["STEP Surcharge",null,3.46E-3,1.32E-3,4.7099999999999998E-3,2.5699999999999998E-3,3.46E-3,1.32E-3,4.7099999999999998E-3,2.5699999999999998E-3]
["Distribution Non-Gas Rate",null,{"$f":"SUM(C41:C48)","v":2.3704000000000001},1.0862000000000001,3.1199800000000004,1.8357899999999998,3.1090618868541813,1.8248718868541804,3.7752678466111793,2.4910778466111791]
[]
["Base SNG",null,0.37469000000000002,0.37469000000000002,0.89083999999999997,0.89083999999999997,0.37469000000000002,0.37469000000000002,0.89083999999999997,0.89083999999999997]
["SNG Amortization",null,2.3560000000000001E-2,2.3560000000000001E-2,5.6180000000000001E-2,5.6180000000000001E-2,2.3560000000000001E-2,2.3560000000000001E-2,5.6180000000000001E-2,5.6180000000000001E-2]
["Supplier Non-Gas Rate",null,{"$f":"SUM(C51:C52)","v":0.39825000000000005},0.39825000000000005,0.94701999999999997,0.94701999999999997,0.39825000000000005,0.39825000000000005,{"$f":"SUM(I51:I52)","v":0.94701999999999997},{"$f":"SUM(J51:J52)","v":0.94701999999999997}]
[]
["Base Gas Cost",null,4.6196000000000002,4.6196000000000002,4.6196000000000002,4.6196000000000002,4.6196000000000002,4.6196000000000002,4.6196000000000002,4.6196000000000002]
["191 Amortization",null,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004,0.57020000000000004]
["Commodity Rate",null,{"$f":"SUM(C55:C56)","v":5.1898},5.1898,5.1898,5.1898,5.1898,5.1898,{"$f":"SUM(I55:I56)","v":5.1898},{"$f":"SUM(J55:J56)","v":5.1898}]
[]
["Total Rate",null,{"$f":"SUM(C49,C53,C57)","v":7.95845},{"$f":"SUM(D49,D53,D57)","v":6.6742499999999998},{"$f":"SUM(E49,E53,E57)","v":9.2568000000000001},{"$f":"SUM(F49,F53,F57)","v":7.9726099999999995},{"$f":"SUM(G49,G53,G57)","v":8.6971118868541808},7.4129218868541802,{"$f":"SUM(I49,I53,I57)","v":9.912087846611179},{"$f":"SUM(J49,J53,J57)","v":8.6278978466111802}]
[]
["Basic Service Fee",null,{"$f":"+rates_curr_prop!$C$24","v":6.75},null,null,null,{"$f":"+rates_curr_prop!$C$23","v":6.75}]

{"sheet":"Typical TS Small","index":95,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,"TS Small (Less Than 25,000 Dth/year)"]
[]
[null,"25th Percentile Customer",null,null,null,null,null,"50th Percentile Customer",null,null,null,null,null,"75th Percentile Customer"]
[null,"53 Dth Firm Demand",null,null,null,null,null,"70 Dth Firm Demand",null,null,null,null,null,"106 Dth Firm Demand"]
["Month","Usage in Dth","Old Rate","Proposed TSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed TSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed TSS Rate","Change"]
["Jan ",662,{"$f":"(MIN(B6,200)*'Rate Design'!$F$115)+IF(B6>200,MIN(B6-200,1800)*'Rate Design'!$F$116,0)+IF(B6>2000,MIN(B6-2000,98000)*'Rate Design'!$F$117,0)+(IF(B6>100000,B6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":1151.4511725},{"$f":"(MIN(B6,200)*'Rate Design'!$L$147)+IF(B6>200,MIN(B6-200,1800)*'Rate Design'!$L$148,0)+(IF(B6>2000,(B6-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":1044.1468689069052},{"$f":"D6-C6","v":-107.3043035930948},null,"Jan ",1428,{"$f":"(MIN(H6,200)*'Rate Design'!$F$115)+IF(H6>200,MIN(H6-200,1800)*'Rate Design'!$F$116,0)+IF(H6>2000,MIN(H6-2000,98000)*'Rate Design'!$F$117,0)+(IF(H6>100000,H6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":1837.902335},{"$f":"(MIN(H6,200)*'Rate Design'!$L$147)+IF(H6>200,MIN(H6-200,1800)*'Rate Design'!$L$148,0)+(IF(H6>2000,(H6-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":1683.4309604951677},{"$f":"J6-I6","v":-154.47137450483228},null,"Jan ",1953,{"$f":"(MIN(N6,200)*'Rate Design'!$F$115)+IF(N6>200,MIN(N6-200,1800)*'Rate Design'!$F$116,0)+IF(N6>2000,MIN(N6-2000,98000)*'Rate Design'!$F$117,0)+(IF(N6>100000,N6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":2409.7882249999998},{"$f":"(MIN(N6,200)*'Rate Design'!$L$147)+IF(N6>200,MIN(N6-200,1800)*'Rate Design'!$L$148,0)+(IF(N6>2000,(N6-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":2200.2941628429944},{"$f":"P6-O6","v":-209.49406215700537}]
["Feb",509,{"$f":"(MIN(B7,200)*'Rate Design'!$F$115)+IF(B7>200,MIN(B7-200,1800)*'Rate Design'!$F$116,0)+IF(B7>2000,MIN(B7-2000,98000)*'Rate Design'!$F$117,0)+(IF(B7>100000,B7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":1028.4820125000001},{"$f":"(MIN(B7,200)*'Rate Design'!$L$147)+IF(B7>200,MIN(B7-200,1800)*'Rate Design'!$L$148,0)+(IF(B7>2000,(B7-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":927.43379254845513},{"$f":"D7-C7","v":-101.04821995154498},null,"Feb",1194,{"$f":"(MIN(H7,200)*'Rate Design'!$F$115)+IF(H7>200,MIN(H7-200,1800)*'Rate Design'!$F$116,0)+IF(H7>2000,MIN(H7-2000,98000)*'Rate Design'!$F$117,0)+(IF(H7>100000,H7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":1649.8318549999999},{"$f":"(MIN(H7,200)*'Rate Design'!$L$147)+IF(H7>200,MIN(H7-200,1800)*'Rate Design'!$L$148,0)+(IF(H7>2000,(H7-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":1504.928608417538},{"$f":"J7-I7","v":-144.90324658246186},null,"Feb",1602,{"$f":"(MIN(N7,200)*'Rate Design'!$F$115)+IF(N7>200,MIN(N7-200,1800)*'Rate Design'!$F$116,0)+IF(N7>2000,MIN(N7-2000,98000)*'Rate Design'!$F$117,0)+(IF(N7>100000,N7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":2127.6825049999998},{"$f":"(MIN(N7,200)*'Rate Design'!$L$147)+IF(N7>200,MIN(N7-200,1800)*'Rate Design'!$L$148,0)+(IF(N7>2000,(N7-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":1932.5406347265498},{"$f":"P7-O7","v":-195.14187027344997}]
["Mar",483,{"$f":"(MIN(B8,200)*'Rate Design'!$F$115)+IF(B8>200,MIN(B8-200,1800)*'Rate Design'!$F$116,0)+IF(B8>2000,MIN(B8-2000,98000)*'Rate Design'!$F$117,0)+(IF(B8>100000,B8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":1007.5852925},{"$f":"(MIN(B8,200)*'Rate Design'!$L$147)+IF(B8>200,MIN(B8-200,1800)*'Rate Design'!$L$148,0)+(IF(B8>2000,(B8-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":907.60019787316287},-99.985094626837167,null,"Mar",1090,{"$f":"(MIN(H8,200)*'Rate Design'!$F$115)+IF(H8>200,MIN(H8-200,1800)*'Rate Design'!$F$116,0)+IF(H8>2000,MIN(H8-2000,98000)*'Rate Design'!$F$117,0)+(IF(H8>100000,H8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":1566.2449749999998},{"$f":"(MIN(H8,200)*'Rate Design'!$L$147)+IF(H8>200,MIN(H8-200,1800)*'Rate Design'!$L$148,0)+(IF(H8>2000,(H8-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":1425.5942297163695},-140.65074528363039,null,"Mar",1411,{"$f":"(MIN(N8,200)*'Rate Design'!$F$115)+IF(N8>200,MIN(N8-200,1800)*'Rate Design'!$F$116,0)+IF(N8>2000,MIN(N8-2000,98000)*'Rate Design'!$F$117,0)+(IF(N8>100000,N8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":1974.1719849999999},{"$f":"(MIN(N8,200)*'Rate Design'!$L$147)+IF(N8>200,MIN(N8-200,1800)*'Rate Design'!$L$148,0)+(IF(N8>2000,(N8-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":1786.8399969195957},-187.33198808040424]
["Apr",357,{"$f":"(MIN(B9,200)*'Rate Design'!$F$115)+IF(B9>200,MIN(B9-200,1800)*'Rate Design'!$F$116,0)+IF(B9>2000,MIN(B9-2000,98000)*'Rate Design'!$F$117,0)+(IF(B9>100000,B9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":906.31657250000001},{"$f":"(MIN(B9,200)*'Rate Design'!$L$147)+IF(B9>200,MIN(B9-200,1800)*'Rate Design'!$L$148,0)+(IF(B9>2000,(B9-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":811.4835467544392},-94.833025745560803,null,"Apr",571,{"$f":"(MIN(H9,200)*'Rate Design'!$F$115)+IF(H9>200,MIN(H9-200,1800)*'Rate Design'!$F$116,0)+IF(H9>2000,MIN(H9-2000,98000)*'Rate Design'!$F$117,0)+(IF(H9>100000,H9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":1149.1142950000001},{"$f":"(MIN(H9,200)*'Rate Design'!$L$147)+IF(H9>200,MIN(H9-200,1800)*'Rate Design'!$L$148,0)+(IF(H9>2000,(H9-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":1029.6851667749602},-119.4291282250399,null,"Apr",1072,{"$f":"(MIN(N9,200)*'Rate Design'!$F$115)+IF(N9>200,MIN(N9-200,1800)*'Rate Design'!$F$116,0)+IF(N9>2000,MIN(N9-2000,98000)*'Rate Design'!$F$117,0)+(IF(N9>100000,N9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":1701.7109050000001},{"$f":"(MIN(N9,200)*'Rate Design'!$L$147)+IF(N9>200,MIN(N9-200,1800)*'Rate Design'!$L$148,0)+(IF(N9>2000,(N9-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":1528.2404355763633},-173.47046942363681]
["May",284,{"$f":"(MIN(B10,200)*'Rate Design'!$F$115)+IF(B10>200,MIN(B10-200,1800)*'Rate Design'!$F$116,0)+IF(B10>2000,MIN(B10-2000,98000)*'Rate Design'!$F$117,0)+(IF(B10>100000,B10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":847.64501250000001},{"$f":"(MIN(B10,200)*'Rate Design'!$L$147)+IF(B10>200,MIN(B10-200,1800)*'Rate Design'!$L$148,0)+(IF(B10>2000,(B10-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":755.79691555073441},-91.848096949265596,null,"May",237,{"$f":"(MIN(H10,200)*'Rate Design'!$F$115)+IF(H10>200,MIN(H10-200,1800)*'Rate Design'!$F$116,0)+IF(H10>2000,MIN(H10-2000,98000)*'Rate Design'!$F$117,0)+(IF(H10>100000,H10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":880.67181499999992},{"$f":"(MIN(H10,200)*'Rate Design'!$L$147)+IF(H10>200,MIN(H10-200,1800)*'Rate Design'!$L$148,0)+(IF(H10>2000,(H10-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":774.89975825389911},-105.77205674610082,null,"May",278,{"$f":"(MIN(N10,200)*'Rate Design'!$F$115)+IF(N10>200,MIN(N10-200,1800)*'Rate Design'!$F$116,0)+IF(N10>2000,MIN(N10-2000,98000)*'Rate Design'!$F$117,0)+(IF(N10>100000,N10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":1063.557225},{"$f":"(MIN(N10,200)*'Rate Design'!$L$147)+IF(N10>200,MIN(N10-200,1800)*'Rate Design'!$L$148,0)+(IF(N10>2000,(N10-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":922.55296741551751},-141.0042575844825]
["Jun",117,{"$f":"(MIN(B11,200)*'Rate Design'!$F$115)+IF(B11>200,MIN(B11-200,1800)*'Rate Design'!$F$116,0)+IF(B11>2000,MIN(B11-2000,98000)*'Rate Design'!$F$117,0)+(IF(B11>100000,B11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":678.08486249999999},{"$f":"(MIN(B11,200)*'Rate Design'!$L$147)+IF(B11>200,MIN(B11-200,1800)*'Rate Design'!$L$148,0)+(IF(B11>2000,(B11-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":585.11141129020382},-92.973451209796167,null,"Jun",36,{"$f":"(MIN(H11,200)*'Rate Design'!$F$115)+IF(H11>200,MIN(H11-200,1800)*'Rate Design'!$F$116,0)+IF(H11>2000,MIN(H11-2000,98000)*'Rate Design'!$F$117,0)+(IF(H11>100000,H11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":649.29781500000001},{"$f":"(MIN(H11,200)*'Rate Design'!$L$147)+IF(H11>200,MIN(H11-200,1800)*'Rate Design'!$L$148,0)+(IF(H11>2000,(H11-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":536.02841480260201},-113.269400197398,null,"Jun",184,{"$f":"(MIN(N11,200)*'Rate Design'!$F$115)+IF(N11>200,MIN(N11-200,1800)*'Rate Design'!$F$116,0)+IF(N11>2000,MIN(N11-2000,98000)*'Rate Design'!$F$117,0)+(IF(N11>100000,N11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":981.19522500000005},{"$f":"(MIN(N11,200)*'Rate Design'!$L$147)+IF(N11>200,MIN(N11-200,1800)*'Rate Design'!$L$148,0)+(IF(N11>2000,(N11-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":842.50129435869189},-138.69393064130816]
["Jul",105,{"$f":"(MIN(B12,200)*'Rate Design'!$F$115)+IF(B12>200,MIN(B12-200,1800)*'Rate Design'!$F$116,0)+IF(B12>2000,MIN(B12-2000,98000)*'Rate Design'!$F$117,0)+(IF(B12>100000,B12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":663.3309825},{"$f":"(MIN(B12,200)*'Rate Design'!$L$147)+IF(B12>200,MIN(B12-200,1800)*'Rate Design'!$L$148,0)+(IF(B12>2000,(B12-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":569.69824451699196},-93.632737983008042,null,"Jul",25,{"$f":"(MIN(H12,200)*'Rate Design'!$F$115)+IF(H12>200,MIN(H12-200,1800)*'Rate Design'!$F$116,0)+IF(H12>2000,MIN(H12-2000,98000)*'Rate Design'!$F$117,0)+(IF(H12>100000,H12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":635.77342500000009},{"$f":"(MIN(H12,200)*'Rate Design'!$L$147)+IF(H12>200,MIN(H12-200,1800)*'Rate Design'!$L$148,0)+(IF(H12>2000,(H12-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":521.89967859382455},-113.87374640617554,null,"Jul",66,{"$f":"(MIN(N12,200)*'Rate Design'!$F$115)+IF(N12>200,MIN(N12-200,1800)*'Rate Design'!$F$116,0)+IF(N12>2000,MIN(N12-2000,98000)*'Rate Design'!$F$117,0)+(IF(N12>100000,N12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":836.11540500000001},{"$f":"(MIN(N12,200)*'Rate Design'!$L$147)+IF(N12>200,MIN(N12-200,1800)*'Rate Design'!$L$148,0)+(IF(N12>2000,(N12-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":690.93848775544279},-145.17691724455722]
["Aug",126,{"$f":"(MIN(B13,200)*'Rate Design'!$F$115)+IF(B13>200,MIN(B13-200,1800)*'Rate Design'!$F$116,0)+IF(B13>2000,MIN(B13-2000,98000)*'Rate Design'!$F$117,0)+(IF(B13>100000,B13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":689.15027250000003},{"$f":"(MIN(B13,200)*'Rate Design'!$L$147)+IF(B13>200,MIN(B13-200,1800)*'Rate Design'!$L$148,0)+(IF(B13>2000,(B13-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":596.67128637011274},-92.478986129887289,null,"Aug",36,{"$f":"(MIN(H13,200)*'Rate Design'!$F$115)+IF(H13>200,MIN(H13-200,1800)*'Rate Design'!$F$116,0)+IF(H13>2000,MIN(H13-2000,98000)*'Rate Design'!$F$117,0)+(IF(H13>100000,H13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":649.29781500000001},{"$f":"(MIN(H13,200)*'Rate Design'!$L$147)+IF(H13>200,MIN(H13-200,1800)*'Rate Design'!$L$148,0)+(IF(H13>2000,(H13-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":536.02841480260201},-113.269400197398,null,"Aug",188,{"$f":"(MIN(N13,200)*'Rate Design'!$F$115)+IF(N13>200,MIN(N13-200,1800)*'Rate Design'!$F$116,0)+IF(N13>2000,MIN(N13-2000,98000)*'Rate Design'!$F$117,0)+(IF(N13>100000,N13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":986.11318500000004},{"$f":"(MIN(N13,200)*'Rate Design'!$L$147)+IF(N13>200,MIN(N13-200,1800)*'Rate Design'!$L$148,0)+(IF(N13>2000,(N13-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":847.63901661642922},-138.47416838357083]
["Sep",178,{"$f":"(MIN(B14,200)*'Rate Design'!$F$115)+IF(B14>200,MIN(B14-200,1800)*'Rate Design'!$F$116,0)+IF(B14>2000,MIN(B14-2000,98000)*'Rate Design'!$F$117,0)+(IF(B14>100000,B14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":753.08375250000006},{"$f":"(MIN(B14,200)*'Rate Design'!$L$147)+IF(B14>200,MIN(B14-200,1800)*'Rate Design'!$L$148,0)+(IF(B14>2000,(B14-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":663.46167572069703},-89.622076779303029,null,"Sep",59,{"$f":"(MIN(H14,200)*'Rate Design'!$F$115)+IF(H14>200,MIN(H14-200,1800)*'Rate Design'!$F$116,0)+IF(H14>2000,MIN(H14-2000,98000)*'Rate Design'!$F$117,0)+(IF(H14>100000,H14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":677.57608500000003},{"$f":"(MIN(H14,200)*'Rate Design'!$L$147)+IF(H14>200,MIN(H14-200,1800)*'Rate Design'!$L$148,0)+(IF(H14>2000,(H14-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":565.57031778459123},-112.00576721540881,null,"Sep",3,{"$f":"(MIN(N14,200)*'Rate Design'!$F$115)+IF(N14>200,MIN(N14-200,1800)*'Rate Design'!$F$116,0)+IF(N14>2000,MIN(N14-2000,98000)*'Rate Design'!$F$117,0)+(IF(N14>100000,N14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":758.65753500000005},{"$f":"(MIN(N14,200)*'Rate Design'!$L$147)+IF(N14>200,MIN(N14-200,1800)*'Rate Design'!$L$148,0)+(IF(N14>2000,(N14-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":610.01936219608103},-148.63817280391902]
["Oct",305,{"$f":"(MIN(B15,200)*'Rate Design'!$F$115)+IF(B15>200,MIN(B15-200,1800)*'Rate Design'!$F$116,0)+IF(B15>2000,MIN(B15-2000,98000)*'Rate Design'!$F$117,0)+(IF(B15>100000,B15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":864.52313249999997},{"$f":"(MIN(B15,200)*'Rate Design'!$L$147)+IF(B15>200,MIN(B15-200,1800)*'Rate Design'!$L$148,0)+(IF(B15>2000,(B15-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":771.81635740385491},-92.706775096145066,null,"Oct",348,{"$f":"(MIN(H15,200)*'Rate Design'!$F$115)+IF(H15>200,MIN(H15-200,1800)*'Rate Design'!$F$116,0)+IF(H15>2000,MIN(H15-2000,98000)*'Rate Design'!$F$117,0)+(IF(H15>100000,H15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":969.88473500000009},{"$f":"(MIN(H15,200)*'Rate Design'!$L$147)+IF(H15>200,MIN(H15-200,1800)*'Rate Design'!$L$148,0)+(IF(H15>2000,(H15-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":859.57395090610805},-110.31078409389204,null,"Oct",738,{"$f":"(MIN(N15,200)*'Rate Design'!$F$115)+IF(N15>200,MIN(N15-200,1800)*'Rate Design'!$F$116,0)+IF(N15>2000,MIN(N15-2000,98000)*'Rate Design'!$F$117,0)+(IF(N15>100000,N15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":1433.268425},{"$f":"(MIN(N15,200)*'Rate Design'!$L$147)+IF(N15>200,MIN(N15-200,1800)*'Rate Design'!$L$148,0)+(IF(N15>2000,(N15-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":1273.4550270553023},-159.81339794469773]
["Nov",376,{"$f":"(MIN(B16,200)*'Rate Design'!$F$115)+IF(B16>200,MIN(B16-200,1800)*'Rate Design'!$F$116,0)+IF(B16>2000,MIN(B16-2000,98000)*'Rate Design'!$F$117,0)+(IF(B16>100000,B16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":921.58725249999998},{"$f":"(MIN(B16,200)*'Rate Design'!$L$147)+IF(B16>200,MIN(B16-200,1800)*'Rate Design'!$L$148,0)+(IF(B16>2000,(B16-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":825.97732747869122},-95.609925021308754,null,"Nov",621,{"$f":"(MIN(H16,200)*'Rate Design'!$F$115)+IF(H16>200,MIN(H16-200,1800)*'Rate Design'!$F$116,0)+IF(H16>2000,MIN(H16-2000,98000)*'Rate Design'!$F$117,0)+(IF(H16>100000,H16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":1189.300295},{"$f":"(MIN(H16,200)*'Rate Design'!$L$147)+IF(H16>200,MIN(H16-200,1800)*'Rate Design'!$L$148,0)+(IF(H16>2000,(H16-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":1067.826694996676},-121.47360000332401,null,"Nov",1231,{"$f":"(MIN(N16,200)*'Rate Design'!$F$115)+IF(N16>200,MIN(N16-200,1800)*'Rate Design'!$F$116,0)+IF(N16>2000,MIN(N16-2000,98000)*'Rate Design'!$F$117,0)+(IF(N16>100000,N16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":1829.502385},{"$f":"(MIN(N16,200)*'Rate Design'!$L$147)+IF(N16>200,MIN(N16-200,1800)*'Rate Design'!$L$148,0)+(IF(N16>2000,(N16-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":1649.530495321419},-179.97188967858096]
["Dec",547,{"$f":"(MIN(B17,200)*'Rate Design'!$F$115)+IF(B17>200,MIN(B17-200,1800)*'Rate Design'!$F$116,0)+IF(B17>2000,MIN(B17-2000,98000)*'Rate Design'!$F$117,0)+(IF(B17>100000,B17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(53*'Rate Design'!$F$133)+250","v":1059.0233724999998},{"$f":"(MIN(B17,200)*'Rate Design'!$L$147)+IF(B17>200,MIN(B17-200,1800)*'Rate Design'!$L$148,0)+(IF(B17>2000,(B17-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*53)","v":956.42135399695894},-102.60201850304088,null,"Dec",865,{"$f":"(MIN(H17,200)*'Rate Design'!$F$115)+IF(H17>200,MIN(H17-200,1800)*'Rate Design'!$F$116,0)+IF(H17>2000,MIN(H17-2000,98000)*'Rate Design'!$F$117,0)+(IF(H17>100000,H17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(70*'Rate Design'!$F$133)+250","v":1385.4079750000001},{"$f":"(MIN(H17,200)*'Rate Design'!$L$147)+IF(H17>200,MIN(H17-200,1800)*'Rate Design'!$L$148,0)+(IF(H17>2000,(H17-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*70)","v":1253.9573527186487},-131.45062228135134,null,"Dec",1924,{"$f":"(MIN(N17,200)*'Rate Design'!$F$115)+IF(N17>200,MIN(N17-200,1800)*'Rate Design'!$F$116,0)+IF(N17>2000,MIN(N17-2000,98000)*'Rate Design'!$F$117,0)+(IF(N17>100000,N17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(106*'Rate Design'!$F$133)+250","v":2386.4803449999999},{"$f":"(MIN(N17,200)*'Rate Design'!$L$147)+IF(N17>200,MIN(N17-200,1800)*'Rate Design'!$L$148,0)+(IF(N17>2000,(N17-2000)*'Rate Design'!$L$149,0))+'Rate Design'!$F$159+'Rate Design'!$L$153+('Rate Design'!$L$164*106)","v":2178.1720764743991},-208.30826852560085]
["Total ",{"$f":"SUM(B6:B17)","v":4049},{"$f":"SUM(C6:C17)","v":10570.263689999998},9415.6189784112066,-1154.6447115887925,null,"Total ",{"$f":"SUM(H6:H17)","v":6510},{"$f":"SUM(I6:I17)","v":13240.303419999998},11759.423548262988,-1480.879871737013,null,"Total ",{"$f":"SUM(N6:N17)","v":10650},{"$f":"SUM(O6:O17)","v":18488.243350000001},16462.723957258782,{"$f":"SUM(Q6:Q17)","v":-2025.5193927412138}]

{"sheet":"Typical TS Med","index":96,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,"TS Medium (25,000 - 250,000 Dth/year)"]
[]
[null,"25th Percentile Customer",null,null,null,null,null,"50th Percentile Customer",null,null,null,null,null,"75th Percentile Customer"]
[null,"250 Dth Firm Demand",null,null,null,null,null,"500 Dth Firm Demand",null,null,null,null,null,"732 Dth Firm Demand"]
["Month","Usage in Dth","Old Rate","Proposed TSM Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed TSM Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed TSM Rate","Change"]
["Jan ",3599,{"$f":"(MIN(B6,200)*'Rate Design'!$F$115)+IF(B6>200,MIN(B6-200,1800)*'Rate Design'!$F$116,0)+IF(B6>2000,MIN(B6-2000,98000)*'Rate Design'!$F$117,0)+(IF(B6>100000,B6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3572.837955},{"$f":"(MIN(B6,2000)*'Rate Design'!$L$178)+(IF(B6>2000,(B6-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":4547.1906878690233},{"$f":"D6-C6","v":974.35273286902338},null,"Jan ",6086,{"$f":"(MIN(H6,200)*'Rate Design'!$F$115)+IF(H6>200,MIN(H6-200,1800)*'Rate Design'!$F$116,0)+IF(H6>2000,MIN(H6-2000,98000)*'Rate Design'!$F$117,0)+(IF(H6>100000,H6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":5431.4408700000004},{"$f":"(MIN(B6,2000)*'Rate Design'!$L$178)+(IF(B6>2000,(B6-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":5355.3653824510466},{"$f":"J6-I6","v":-76.075487548953788},null,"Jan ",11265,{"$f":"(MIN(N6,200)*'Rate Design'!$F$115)+IF(N6>200,MIN(N6-200,1800)*'Rate Design'!$F$116,0)+IF(N6>2000,MIN(N6-2000,98000)*'Rate Design'!$F$117,0)+(IF(N6>100000,N6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":8099.8569800000005},{"$f":"(MIN(B6,2000)*'Rate Design'!$L$178)+(IF(B6>2000,(B6-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":6105.3514990231652},{"$f":"P6-O6","v":-1994.5054809768353}]
["Feb",2716,{"$f":"(MIN(B7,200)*'Rate Design'!$F$115)+IF(B7>200,MIN(B7-200,1800)*'Rate Design'!$F$116,0)+IF(B7>2000,MIN(B7-2000,98000)*'Rate Design'!$F$117,0)+(IF(B7>100000,B7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3282.6223449999998},{"$f":"(MIN(B7,2000)*'Rate Design'!$L$178)+(IF(B7>2000,(B7-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3963.9111652037213},{"$f":"D7-C7","v":681.28882020372157},null,"Feb",5278,{"$f":"(MIN(H7,200)*'Rate Design'!$F$115)+IF(H7>200,MIN(H7-200,1800)*'Rate Design'!$F$116,0)+IF(H7>2000,MIN(H7-2000,98000)*'Rate Design'!$F$117,0)+(IF(H7>100000,H7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":5165.8755099999998},{"$f":"(MIN(B7,2000)*'Rate Design'!$L$178)+(IF(B7>2000,(B7-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4772.085859785745},{"$f":"J7-I7","v":-393.78965021425483},null,"Feb",11758,{"$f":"(MIN(N7,200)*'Rate Design'!$F$115)+IF(N7>200,MIN(N7-200,1800)*'Rate Design'!$F$116,0)+IF(N7>2000,MIN(N7-2000,98000)*'Rate Design'!$F$117,0)+(IF(N7>100000,N7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":8261.8912899999996},{"$f":"(MIN(B7,2000)*'Rate Design'!$L$178)+(IF(B7>2000,(B7-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5522.0719763578636},{"$f":"P7-O7","v":-2739.819313642136}]
["Mar",2861,{"$f":"(MIN(B8,200)*'Rate Design'!$F$115)+IF(B8>200,MIN(B8-200,1800)*'Rate Design'!$F$116,0)+IF(B8>2000,MIN(B8-2000,98000)*'Rate Design'!$F$117,0)+(IF(B8>100000,B8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3330.2794949999998},{"$f":"(MIN(B8,2000)*'Rate Design'!$L$178)+(IF(B8>2000,(B8-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":4059.6931932744674},729.41369827446761,null,"Mar",5074,{"$f":"(MIN(H8,200)*'Rate Design'!$F$115)+IF(H8>200,MIN(H8-200,1800)*'Rate Design'!$F$116,0)+IF(H8>2000,MIN(H8-2000,98000)*'Rate Design'!$F$117,0)+(IF(H8>100000,H8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":5098.82683},{"$f":"(MIN(B8,2000)*'Rate Design'!$L$178)+(IF(B8>2000,(B8-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4867.8678878564915},-230.95894214350847,null,"Mar",10349,{"$f":"(MIN(N8,200)*'Rate Design'!$F$115)+IF(N8>200,MIN(N8-200,1800)*'Rate Design'!$F$116,0)+IF(N8>2000,MIN(N8-2000,98000)*'Rate Design'!$F$117,0)+(IF(N8>100000,N8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":7798.7952599999999},{"$f":"(MIN(B8,2000)*'Rate Design'!$L$178)+(IF(B8>2000,(B8-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5617.8540044286092},-2180.9412555713907]
["Apr",2320,{"$f":"(MIN(B9,200)*'Rate Design'!$F$115)+IF(B9>200,MIN(B9-200,1800)*'Rate Design'!$F$116,0)+IF(B9>2000,MIN(B9-2000,98000)*'Rate Design'!$F$117,0)+(IF(B9>100000,B9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3152.4690250000003},{"$f":"(MIN(B9,2000)*'Rate Design'!$L$178)+(IF(B9>2000,(B9-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3702.3271437139597},549.85811871395936,null,"Apr",4521,{"$f":"(MIN(H9,200)*'Rate Design'!$F$115)+IF(H9>200,MIN(H9-200,1800)*'Rate Design'!$F$116,0)+IF(H9>2000,MIN(H9-2000,98000)*'Rate Design'!$F$117,0)+(IF(H9>100000,H9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4917.0723200000002},{"$f":"(MIN(B9,2000)*'Rate Design'!$L$178)+(IF(B9>2000,(B9-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4510.5018382959834},-406.57048170401686,null,"Apr",5451,{"$f":"(MIN(N9,200)*'Rate Design'!$F$115)+IF(N9>200,MIN(N9-200,1800)*'Rate Design'!$F$116,0)+IF(N9>2000,MIN(N9-2000,98000)*'Rate Design'!$F$117,0)+(IF(N9>100000,N9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":6188.9696000000004},{"$f":"(MIN(B9,2000)*'Rate Design'!$L$178)+(IF(B9>2000,(B9-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5260.487954868102},-928.4816451318984]
["May",2323,{"$f":"(MIN(B10,200)*'Rate Design'!$F$115)+IF(B10>200,MIN(B10-200,1800)*'Rate Design'!$F$116,0)+IF(B10>2000,MIN(B10-2000,98000)*'Rate Design'!$F$117,0)+(IF(B10>100000,B10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3153.455035},{"$f":"(MIN(B10,2000)*'Rate Design'!$L$178)+(IF(B10>2000,(B10-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3704.3088408464578},550.85380584645782,null,"May",3637,{"$f":"(MIN(H10,200)*'Rate Design'!$F$115)+IF(H10>200,MIN(H10-200,1800)*'Rate Design'!$F$116,0)+IF(H10>2000,MIN(H10-2000,98000)*'Rate Design'!$F$117,0)+(IF(H10>100000,H10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4626.5280400000001},{"$f":"(MIN(B10,2000)*'Rate Design'!$L$178)+(IF(B10>2000,(B10-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4512.4835354284814},-114.0445045715187,null,"May",4494,{"$f":"(MIN(N10,200)*'Rate Design'!$F$115)+IF(N10>200,MIN(N10-200,1800)*'Rate Design'!$F$116,0)+IF(N10>2000,MIN(N10-2000,98000)*'Rate Design'!$F$117,0)+(IF(N10>100000,N10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":5874.4324100000003},{"$f":"(MIN(B10,2000)*'Rate Design'!$L$178)+(IF(B10>2000,(B10-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5262.4696520006},-611.96275799940031]
["Jun",2600,{"$f":"(MIN(B11,200)*'Rate Design'!$F$115)+IF(B11>200,MIN(B11-200,1800)*'Rate Design'!$F$116,0)+IF(B11>2000,MIN(B11-2000,98000)*'Rate Design'!$F$117,0)+(IF(B11>100000,B11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3244.4966249999998},{"$f":"(MIN(B11,2000)*'Rate Design'!$L$178)+(IF(B11>2000,(B11-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3887.2855427471245},642.78891774712474,null,"Jun",2792,{"$f":"(MIN(H11,200)*'Rate Design'!$F$115)+IF(H11>200,MIN(H11-200,1800)*'Rate Design'!$F$116,0)+IF(H11>2000,MIN(H11-2000,98000)*'Rate Design'!$F$117,0)+(IF(H11>100000,H11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4348.8018900000006},{"$f":"(MIN(B11,2000)*'Rate Design'!$L$178)+(IF(B11>2000,(B11-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4695.4602373291482},346.65834732914755,null,"Jun",4001,{"$f":"(MIN(N11,200)*'Rate Design'!$F$115)+IF(N11>200,MIN(N11-200,1800)*'Rate Design'!$F$116,0)+IF(N11>2000,MIN(N11-2000,98000)*'Rate Design'!$F$117,0)+(IF(N11>100000,N11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":5712.3981000000003},{"$f":"(MIN(B11,2000)*'Rate Design'!$L$178)+(IF(B11>2000,(B11-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5445.4463539012668},-266.95174609873357]
["Jul",2379,{"$f":"(MIN(B12,200)*'Rate Design'!$F$115)+IF(B12>200,MIN(B12-200,1800)*'Rate Design'!$F$116,0)+IF(B12>2000,MIN(B12-2000,98000)*'Rate Design'!$F$117,0)+(IF(B12>100000,B12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3171.8605550000002},{"$f":"(MIN(B12,2000)*'Rate Design'!$L$178)+(IF(B12>2000,(B12-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3741.3005206530911},569.43996565309089,null,"Jul",2525,{"$f":"(MIN(H12,200)*'Rate Design'!$F$115)+IF(H12>200,MIN(H12-200,1800)*'Rate Design'!$F$116,0)+IF(H12>2000,MIN(H12-2000,98000)*'Rate Design'!$F$117,0)+(IF(H12>100000,H12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4261.0470000000005},{"$f":"(MIN(B12,2000)*'Rate Design'!$L$178)+(IF(B12>2000,(B12-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4549.4752152351148},288.42821523511429,null,"Jul",3970,{"$f":"(MIN(N12,200)*'Rate Design'!$F$115)+IF(N12>200,MIN(N12-200,1800)*'Rate Design'!$F$116,0)+IF(N12>2000,MIN(N12-2000,98000)*'Rate Design'!$F$117,0)+(IF(N12>100000,N12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":5702.2093299999997},{"$f":"(MIN(B12,2000)*'Rate Design'!$L$178)+(IF(B12>2000,(B12-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5299.4613318072334},-402.74799819276632]
["Aug",2806,{"$f":"(MIN(B13,200)*'Rate Design'!$F$115)+IF(B13>200,MIN(B13-200,1800)*'Rate Design'!$F$116,0)+IF(B13>2000,MIN(B13-2000,98000)*'Rate Design'!$F$117,0)+(IF(B13>100000,B13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3312.2026450000003},{"$f":"(MIN(B13,2000)*'Rate Design'!$L$178)+(IF(B13>2000,(B13-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":4023.362079178667},711.15943417866674,null,"Aug",2893,{"$f":"(MIN(H13,200)*'Rate Design'!$F$115)+IF(H13>200,MIN(H13-200,1800)*'Rate Design'!$F$116,0)+IF(H13>2000,MIN(H13-2000,98000)*'Rate Design'!$F$117,0)+(IF(H13>100000,H13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4381.9975599999998},{"$f":"(MIN(B13,2000)*'Rate Design'!$L$178)+(IF(B13>2000,(B13-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4831.5367737606912},449.53921376069138,null,"Aug",4200,{"$f":"(MIN(N13,200)*'Rate Design'!$F$115)+IF(N13>200,MIN(N13-200,1800)*'Rate Design'!$F$116,0)+IF(N13>2000,MIN(N13-2000,98000)*'Rate Design'!$F$117,0)+(IF(N13>100000,N13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":5777.8034299999999},{"$f":"(MIN(B13,2000)*'Rate Design'!$L$178)+(IF(B13>2000,(B13-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5581.5228903328098},-196.28053966719017]
["Sep",2559,{"$f":"(MIN(B14,200)*'Rate Design'!$F$115)+IF(B14>200,MIN(B14-200,1800)*'Rate Design'!$F$116,0)+IF(B14>2000,MIN(B14-2000,98000)*'Rate Design'!$F$117,0)+(IF(B14>100000,B14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3231.0211549999999},{"$f":"(MIN(B14,2000)*'Rate Design'!$L$178)+(IF(B14>2000,(B14-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3860.2023486029825},629.1811936029826,null,"Sep",2976,{"$f":"(MIN(H14,200)*'Rate Design'!$F$115)+IF(H14>200,MIN(H14-200,1800)*'Rate Design'!$F$116,0)+IF(H14>2000,MIN(H14-2000,98000)*'Rate Design'!$F$117,0)+(IF(H14>100000,H14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4409.2771700000003},{"$f":"(MIN(B14,2000)*'Rate Design'!$L$178)+(IF(B14>2000,(B14-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4668.3770431850062},259.09987318500589,null,"Sep",4269,{"$f":"(MIN(N14,200)*'Rate Design'!$F$115)+IF(N14>200,MIN(N14-200,1800)*'Rate Design'!$F$116,0)+IF(N14>2000,MIN(N14-2000,98000)*'Rate Design'!$F$117,0)+(IF(N14>100000,N14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":5800.4816600000004},{"$f":"(MIN(B14,2000)*'Rate Design'!$L$178)+(IF(B14>2000,(B14-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5418.3631597571248},-382.1185002428756]
["Oct",2694,{"$f":"(MIN(B15,200)*'Rate Design'!$F$115)+IF(B15>200,MIN(B15-200,1800)*'Rate Design'!$F$116,0)+IF(B15>2000,MIN(B15-2000,98000)*'Rate Design'!$F$117,0)+(IF(B15>100000,B15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3275.3916049999998},{"$f":"(MIN(B15,2000)*'Rate Design'!$L$178)+(IF(B15>2000,(B15-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3949.3787195654013},673.9871145654015,null,"Oct",4341,{"$f":"(MIN(H15,200)*'Rate Design'!$F$115)+IF(H15>200,MIN(H15-200,1800)*'Rate Design'!$F$116,0)+IF(H15>2000,MIN(H15-2000,98000)*'Rate Design'!$F$117,0)+(IF(H15>100000,H15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":4857.9117200000001},{"$f":"(MIN(B15,2000)*'Rate Design'!$L$178)+(IF(B15>2000,(B15-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4757.5534141474254},-100.35830585257463,null,"Oct",8032,{"$f":"(MIN(N15,200)*'Rate Design'!$F$115)+IF(N15>200,MIN(N15-200,1800)*'Rate Design'!$F$116,0)+IF(N15>2000,MIN(N15-2000,98000)*'Rate Design'!$F$117,0)+(IF(N15>100000,N15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":7037.2668700000004},{"$f":"(MIN(B15,2000)*'Rate Design'!$L$178)+(IF(B15>2000,(B15-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5507.5395307195431},-1529.7273392804573]
["Nov",2472,{"$f":"(MIN(B16,200)*'Rate Design'!$F$115)+IF(B16>200,MIN(B16-200,1800)*'Rate Design'!$F$116,0)+IF(B16>2000,MIN(B16-2000,98000)*'Rate Design'!$F$117,0)+(IF(B16>100000,B16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3202.4268649999999},{"$f":"(MIN(B16,2000)*'Rate Design'!$L$178)+(IF(B16>2000,(B16-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":3802.7331317605349},600.30626676053498,null,"Nov",4794,{"$f":"(MIN(H16,200)*'Rate Design'!$F$115)+IF(H16>200,MIN(H16-200,1800)*'Rate Design'!$F$116,0)+IF(H16>2000,MIN(H16-2000,98000)*'Rate Design'!$F$117,0)+(IF(H16>100000,H16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":5006.7992300000005},{"$f":"(MIN(B16,2000)*'Rate Design'!$L$178)+(IF(B16>2000,(B16-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":4610.907826342559},-395.89140365744151,null,"Nov",6662,{"$f":"(MIN(N16,200)*'Rate Design'!$F$115)+IF(N16>200,MIN(N16-200,1800)*'Rate Design'!$F$116,0)+IF(N16>2000,MIN(N16-2000,98000)*'Rate Design'!$F$117,0)+(IF(N16>100000,N16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":6586.9889700000003},{"$f":"(MIN(B16,2000)*'Rate Design'!$L$178)+(IF(B16>2000,(B16-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5360.8939429146776},-1226.0950270853227]
["Dec",3265,{"$f":"(MIN(B17,200)*'Rate Design'!$F$115)+IF(B17>200,MIN(B17-200,1800)*'Rate Design'!$F$116,0)+IF(B17>2000,MIN(B17-2000,98000)*'Rate Design'!$F$117,0)+(IF(B17>100000,B17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(250*'Rate Design'!$F$133)+250","v":3463.062175},{"$f":"(MIN(B17,2000)*'Rate Design'!$L$178)+(IF(B17>2000,(B17-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*250)","v":4326.5617404508912},863.49956545089117,null,"Dec",6035,{"$f":"(MIN(H17,200)*'Rate Design'!$F$115)+IF(H17>200,MIN(H17-200,1800)*'Rate Design'!$F$116,0)+IF(H17>2000,MIN(H17-2000,98000)*'Rate Design'!$F$117,0)+(IF(H17>100000,H17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(500*'Rate Design'!$F$133)+250","v":5414.6787000000004},{"$f":"(MIN(B17,2000)*'Rate Design'!$L$178)+(IF(B17>2000,(B17-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*500)","v":5134.7364350329144},-279.94226496708598,null,"Dec",13787,{"$f":"(MIN(N17,200)*'Rate Design'!$F$115)+IF(N17>200,MIN(N17-200,1800)*'Rate Design'!$F$116,0)+IF(N17>2000,MIN(N17-2000,98000)*'Rate Design'!$F$117,0)+(IF(N17>100000,N17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(732*'Rate Design'!$F$133)+250","v":8928.7627200000006},{"$f":"(MIN(B17,2000)*'Rate Design'!$L$178)+(IF(B17>2000,(B17-2000)*'Rate Design'!$L$179,0))+'Rate Design'!$L$191+'Rate Design'!$L$185+('Rate Design'!$L$196*732)","v":5884.722551605033},-3044.0401683949676]
["Total ",{"$f":"SUM(B6:B17)","v":32594},{"$f":"SUM(C6:C17)","v":39392.125479999995},47568.255113866318,8176.1296338663215,null,"Total ",{"$f":"SUM(H6:H17)","v":50952},{"$f":"SUM(I6:I17)","v":57920.256840000016},57266.351448850619,-653.90539114939565,null,"Total ",{"$f":"SUM(N6:N17)","v":88238},{"$f":"SUM(O6:O17)","v":81769.856620000006},66266.184847716024,-15503.671772283973]

{"sheet":"Typical TS Large","index":97,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,"TS Large (Greater than 250,000 Dth/year)"]
[]
[null,"25th Percentile Customer",null,null,null,null,null,"50th Percentile Customer",null,null,null,null,null,"75th Percentile Customer"]
[null,"750 Dth Firm Demand",null,null,null,null,null,"960 Dth Firm Demand",null,null,null,null,null,"1200 Dth Firm Demand"]
["Month","Usage in Dth","Old Rate","Proposed TSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed TSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed TSL Rate","Change"]
["Jan ",23447,{"$f":"(MIN(B6,200)*'Rate Design'!$F$115)+IF(B6>200,MIN(B6-200,1800)*'Rate Design'!$F$116,0)+IF(B6>2000,MIN(B6-2000,98000)*'Rate Design'!$F$117,0)+(IF(B6>100000,B6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":12178.681365},{"$f":"(MIN(B6,10000)*'Rate Design'!$L$210)+IF(B6>10000,MIN(B6-10000,112500)*'Rate Design'!$L$211,0)+(IF(B6>122500,MIN(B6-122500,477500)*'Rate Design'!$L$212,0))+(IF(B6>600000,B6-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":19090.188900993802},{"$f":"D6-C6","v":6911.5075359938019},null,"Jan ",38217,{"$f":"(MIN(H6,200)*'Rate Design'!$F$115)+IF(H6>200,MIN(H6-200,1800)*'Rate Design'!$F$116,0)+IF(H6>2000,MIN(H6-2000,98000)*'Rate Design'!$F$117,0)+(IF(H6>100000,H6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":17907.745790000001},{"$f":"(MIN(H6,10000)*'Rate Design'!$L$210)+IF(H6>10000,MIN(H6-10000,112500)*'Rate Design'!$L$211,0)+(IF(H6>122500,MIN(H6-122500,477500)*'Rate Design'!$L$212,0))+(IF(H6>600000,H6-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":29652.813602848855},{"$f":"J6-I6","v":11745.067812848854},null,"Jan ",67880,{"$f":"(MIN(N6,200)*'Rate Design'!$F$115)+IF(N6>200,MIN(N6-200,1800)*'Rate Design'!$F$116,0)+IF(N6>2000,MIN(N6-2000,98000)*'Rate Design'!$F$117,0)+(IF(N6>100000,N6-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":28656.636600000005},{"$f":"(MIN(N6,10000)*'Rate Design'!$L$210)+IF(N6>10000,MIN(N6-10000,112500)*'Rate Design'!$L$211,0)+(IF(N6>122500,MIN(N6-122500,477500)*'Rate Design'!$L$212,0))+(IF(N6>600000,N6-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":50278.486111286162},{"$f":"P6-O6","v":21621.849511286156}]
["Feb",18163,{"$f":"(MIN(B7,200)*'Rate Design'!$F$115)+IF(B7>200,MIN(B7-200,1800)*'Rate Design'!$F$116,0)+IF(B7>2000,MIN(B7-2000,98000)*'Rate Design'!$F$117,0)+(IF(B7>100000,B7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":10441.989085000001},{"$f":"(MIN(B7,10000)*'Rate Design'!$L$210)+IF(B7>10000,MIN(B7-10000,112500)*'Rate Design'!$L$211,0)+(IF(B7>122500,MIN(B7-122500,477500)*'Rate Design'!$L$212,0))+(IF(B7>600000,B7-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":15554.252743091427},{"$f":"D7-C7","v":5112.2636580914259},null,"Feb",33833,{"$f":"(MIN(H7,200)*'Rate Design'!$F$115)+IF(H7>200,MIN(H7-200,1800)*'Rate Design'!$F$116,0)+IF(H7>2000,MIN(H7-2000,98000)*'Rate Design'!$F$117,0)+(IF(H7>100000,H7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":16466.856509999998},{"$f":"(MIN(H7,10000)*'Rate Design'!$L$210)+IF(H7>10000,MIN(H7-10000,112500)*'Rate Design'!$L$211,0)+(IF(H7>122500,MIN(H7-122500,477500)*'Rate Design'!$L$212,0))+(IF(H7>600000,H7-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":26719.137577821599},{"$f":"J7-I7","v":10252.281067821601},null,"Feb",60736,{"$f":"(MIN(N7,200)*'Rate Design'!$F$115)+IF(N7>200,MIN(N7-200,1800)*'Rate Design'!$F$116,0)+IF(N7>2000,MIN(N7-2000,98000)*'Rate Design'!$F$117,0)+(IF(N7>100000,N7-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":26308.618120000006},{"$f":"(MIN(N7,10000)*'Rate Design'!$L$210)+IF(N7>10000,MIN(N7-10000,112500)*'Rate Design'!$L$211,0)+(IF(N7>122500,MIN(N7-122500,477500)*'Rate Design'!$L$212,0))+(IF(N7>600000,N7-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":45497.879012108533},{"$f":"P7-O7","v":19189.260892108527}]
["Mar",35586,{"$f":"(MIN(B8,200)*'Rate Design'!$F$115)+IF(B8>200,MIN(B8-200,1800)*'Rate Design'!$F$116,0)+IF(B8>2000,MIN(B8-2000,98000)*'Rate Design'!$F$117,0)+(IF(B8>100000,B8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":16168.406494999999},{"$f":"(MIN(B8,10000)*'Rate Design'!$L$210)+IF(B8>10000,MIN(B8-10000,112500)*'Rate Design'!$L$211,0)+(IF(B8>122500,MIN(B8-122500,477500)*'Rate Design'!$L$212,0))+(IF(B8>600000,B8-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":27213.339737628346},11044.933242628347,null,"Mar",37368,{"$f":"(MIN(H8,200)*'Rate Design'!$F$115)+IF(H8>200,MIN(H8-200,1800)*'Rate Design'!$F$116,0)+IF(H8>2000,MIN(H8-2000,98000)*'Rate Design'!$F$117,0)+(IF(H8>100000,H8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":17628.704959999999},{"$f":"(MIN(H8,10000)*'Rate Design'!$L$210)+IF(H8>10000,MIN(H8-10000,112500)*'Rate Design'!$L$211,0)+(IF(H8>122500,MIN(H8-122500,477500)*'Rate Design'!$L$212,0))+(IF(H8>600000,H8-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":29084.681544169991},11455.976584169992,null,"Mar",64611,{"$f":"(MIN(N8,200)*'Rate Design'!$F$115)+IF(N8>200,MIN(N8-200,1800)*'Rate Design'!$F$116,0)+IF(N8>2000,MIN(N8-2000,98000)*'Rate Design'!$F$117,0)+(IF(N8>100000,N8-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":27582.214370000002},{"$f":"(MIN(N8,10000)*'Rate Design'!$L$210)+IF(N8>10000,MIN(N8-10000,112500)*'Rate Design'!$L$211,0)+(IF(N8>122500,MIN(N8-122500,477500)*'Rate Design'!$L$212,0))+(IF(N8>600000,N8-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":48090.94347309864},20508.729103098638]
["Apr",30655,{"$f":"(MIN(B9,200)*'Rate Design'!$F$115)+IF(B9>200,MIN(B9-200,1800)*'Rate Design'!$F$116,0)+IF(B9>2000,MIN(B9-2000,98000)*'Rate Design'!$F$117,0)+(IF(B9>100000,B9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":14547.734725},{"$f":"(MIN(B9,10000)*'Rate Design'!$L$210)+IF(B9>10000,MIN(B9-10000,112500)*'Rate Design'!$L$211,0)+(IF(B9>122500,MIN(B9-122500,477500)*'Rate Design'!$L$212,0))+(IF(B9>600000,B9-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":23913.623387398104},9365.8886623981034,null,"Apr",33360,{"$f":"(MIN(H9,200)*'Rate Design'!$F$115)+IF(H9>200,MIN(H9-200,1800)*'Rate Design'!$F$116,0)+IF(H9>2000,MIN(H9-2000,98000)*'Rate Design'!$F$117,0)+(IF(H9>100000,H9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":16311.3956},{"$f":"(MIN(H9,10000)*'Rate Design'!$L$210)+IF(H9>10000,MIN(H9-10000,112500)*'Rate Design'!$L$211,0)+(IF(H9>122500,MIN(H9-122500,477500)*'Rate Design'!$L$212,0))+(IF(H9>600000,H9-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":26402.616419099453},10091.220819099453,null,"Apr",53288,{"$f":"(MIN(N9,200)*'Rate Design'!$F$115)+IF(N9>200,MIN(N9-200,1800)*'Rate Design'!$F$116,0)+IF(N9>2000,MIN(N9-2000,98000)*'Rate Design'!$F$117,0)+(IF(N9>100000,N9-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":23860.683960000002},{"$f":"(MIN(N9,10000)*'Rate Design'!$L$210)+IF(N9>10000,MIN(N9-10000,112500)*'Rate Design'!$L$211,0)+(IF(N9>122500,MIN(N9-122500,477500)*'Rate Design'!$L$212,0))+(IF(N9>600000,N9-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":40513.841823604205},16653.157863604203]
["May",12576,{"$f":"(MIN(B10,200)*'Rate Design'!$F$115)+IF(B10>200,MIN(B10-200,1800)*'Rate Design'!$F$116,0)+IF(B10>2000,MIN(B10-2000,98000)*'Rate Design'!$F$117,0)+(IF(B10>100000,B10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":8605.7097950000007},{"$f":"(MIN(B10,10000)*'Rate Design'!$L$210)+IF(B10>10000,MIN(B10-10000,112500)*'Rate Design'!$L$211,0)+(IF(B10>122500,MIN(B10-122500,477500)*'Rate Design'!$L$212,0))+(IF(B10>600000,B10-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":11815.555673787761},3209.8458787877607,null,"May",35069,{"$f":"(MIN(H10,200)*'Rate Design'!$F$115)+IF(H10>200,MIN(H10-200,1800)*'Rate Design'!$F$116,0)+IF(H10>2000,MIN(H10-2000,98000)*'Rate Design'!$F$117,0)+(IF(H10>100000,H10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":16873.092629999999},{"$f":"(MIN(H10,10000)*'Rate Design'!$L$210)+IF(H10>10000,MIN(H10-10000,112500)*'Rate Design'!$L$211,0)+(IF(H10>122500,MIN(H10-122500,477500)*'Rate Design'!$L$212,0))+(IF(H10>600000,H10-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":27546.241493636764},10673.148863636765,null,"May",63615,{"$f":"(MIN(N10,200)*'Rate Design'!$F$115)+IF(N10>200,MIN(N10-200,1800)*'Rate Design'!$F$116,0)+IF(N10>2000,MIN(N10-2000,98000)*'Rate Design'!$F$117,0)+(IF(N10>100000,N10-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":27254.859050000006},{"$f":"(MIN(N10,10000)*'Rate Design'!$L$210)+IF(N10>10000,MIN(N10-10000,112500)*'Rate Design'!$L$211,0)+(IF(N10>122500,MIN(N10-122500,477500)*'Rate Design'!$L$212,0))+(IF(N10>600000,N10-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":47424.442259383504},20169.583209383498]
["Jun",21821,{"$f":"(MIN(B11,200)*'Rate Design'!$F$115)+IF(B11>200,MIN(B11-200,1800)*'Rate Design'!$F$116,0)+IF(B11>2000,MIN(B11-2000,98000)*'Rate Design'!$F$117,0)+(IF(B11>100000,B11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":11644.263945000001},{"$f":"(MIN(B11,10000)*'Rate Design'!$L$210)+IF(B11>10000,MIN(B11-10000,112500)*'Rate Design'!$L$211,0)+(IF(B11>122500,MIN(B11-122500,477500)*'Rate Design'!$L$212,0))+(IF(B11>600000,B11-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":18002.105594266082},6357.8416492660817,null,"Jun",31483,{"$f":"(MIN(H11,200)*'Rate Design'!$F$115)+IF(H11>200,MIN(H11-200,1800)*'Rate Design'!$F$116,0)+IF(H11>2000,MIN(H11-2000,98000)*'Rate Design'!$F$117,0)+(IF(H11>100000,H11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":15694.48201},{"$f":"(MIN(H11,10000)*'Rate Design'!$L$210)+IF(H11>10000,MIN(H11-10000,112500)*'Rate Design'!$L$211,0)+(IF(H11>122500,MIN(H11-122500,477500)*'Rate Design'!$L$212,0))+(IF(H11>600000,H11-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":25146.569453092117},9452.0874430921176,null,"Jun",60343,{"$f":"(MIN(N11,200)*'Rate Design'!$F$115)+IF(N11>200,MIN(N11-200,1800)*'Rate Design'!$F$116,0)+IF(N11>2000,MIN(N11-2000,98000)*'Rate Design'!$F$117,0)+(IF(N11>100000,N11-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":26179.450810000002},{"$f":"(MIN(N11,10000)*'Rate Design'!$L$210)+IF(N11>10000,MIN(N11-10000,112500)*'Rate Design'!$L$211,0)+(IF(N11>122500,MIN(N11-122500,477500)*'Rate Design'!$L$212,0))+(IF(N11>600000,N11-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":45234.892087419728},19055.441277419726]
["Jul",19543,{"$f":"(MIN(B12,200)*'Rate Design'!$F$115)+IF(B12>200,MIN(B12-200,1800)*'Rate Design'!$F$116,0)+IF(B12>2000,MIN(B12-2000,98000)*'Rate Design'!$F$117,0)+(IF(B12>100000,B12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":10895.553685000001},{"$f":"(MIN(B12,10000)*'Rate Design'!$L$210)+IF(B12>10000,MIN(B12-10000,112500)*'Rate Design'!$L$211,0)+(IF(B12>122500,MIN(B12-122500,477500)*'Rate Design'!$L$212,0))+(IF(B12>600000,B12-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":16477.718280166613},5582.1645951666123,null,"Jul",34954,{"$f":"(MIN(H12,200)*'Rate Design'!$F$115)+IF(H12>200,MIN(H12-200,1800)*'Rate Design'!$F$116,0)+IF(H12>2000,MIN(H12-2000,98000)*'Rate Design'!$F$117,0)+(IF(H12>100000,H12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":16835.295580000002},{"$f":"(MIN(H12,10000)*'Rate Design'!$L$210)+IF(H12>10000,MIN(H12-10000,112500)*'Rate Design'!$L$211,0)+(IF(H12>122500,MIN(H12-122500,477500)*'Rate Design'!$L$212,0))+(IF(H12>600000,H12-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":27469.286032213833},10633.990452213831,null,"Jul",62555,{"$f":"(MIN(N12,200)*'Rate Design'!$F$115)+IF(N12>200,MIN(N12-200,1800)*'Rate Design'!$F$116,0)+IF(N12>2000,MIN(N12-2000,98000)*'Rate Design'!$F$117,0)+(IF(N12>100000,N12-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":26906.468850000005},{"$f":"(MIN(N12,10000)*'Rate Design'!$L$210)+IF(N12>10000,MIN(N12-10000,112500)*'Rate Design'!$L$211,0)+(IF(N12>122500,MIN(N12-122500,477500)*'Rate Design'!$L$212,0))+(IF(N12>600000,N12-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":46715.113658441696},19808.644808441692]
["Aug",3948,{"$f":"(MIN(B13,200)*'Rate Design'!$F$115)+IF(B13>200,MIN(B13-200,1800)*'Rate Design'!$F$116,0)+IF(B13>2000,MIN(B13-2000,98000)*'Rate Design'!$F$117,0)+(IF(B13>100000,B13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":5769.9450350000006},{"$f":"(MIN(B13,10000)*'Rate Design'!$L$210)+IF(B13>10000,MIN(B13-10000,112500)*'Rate Design'!$L$211,0)+(IF(B13>122500,MIN(B13-122500,477500)*'Rate Design'!$L$212,0))+(IF(B13>600000,B13-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":5826.921493291602},56.976458291601375,null,"Aug",32141,{"$f":"(MIN(H13,200)*'Rate Design'!$F$115)+IF(H13>200,MIN(H13-200,1800)*'Rate Design'!$F$116,0)+IF(H13>2000,MIN(H13-2000,98000)*'Rate Design'!$F$117,0)+(IF(H13>100000,H13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":15910.746869999999},{"$f":"(MIN(H13,10000)*'Rate Design'!$L$210)+IF(H13>10000,MIN(H13-10000,112500)*'Rate Design'!$L$211,0)+(IF(H13>122500,MIN(H13-122500,477500)*'Rate Design'!$L$212,0))+(IF(H13>600000,H13-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":25586.88852801637},9676.1416580163714,null,"Aug",63041,{"$f":"(MIN(N13,200)*'Rate Design'!$F$115)+IF(N13>200,MIN(N13-200,1800)*'Rate Design'!$F$116,0)+IF(N13>2000,MIN(N13-2000,98000)*'Rate Design'!$F$117,0)+(IF(N13>100000,N13-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":27066.202470000004},{"$f":"(MIN(N13,10000)*'Rate Design'!$L$210)+IF(N13>10000,MIN(N13-10000,112500)*'Rate Design'!$L$211,0)+(IF(N13>122500,MIN(N13-122500,477500)*'Rate Design'!$L$212,0))+(IF(N13>600000,N13-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":47040.334130194256},19974.131660194253]
["Sep",32365,{"$f":"(MIN(B14,200)*'Rate Design'!$F$115)+IF(B14>200,MIN(B14-200,1800)*'Rate Design'!$F$116,0)+IF(B14>2000,MIN(B14-2000,98000)*'Rate Design'!$F$117,0)+(IF(B14>100000,B14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":15109.760425},{"$f":"(MIN(B14,10000)*'Rate Design'!$L$210)+IF(B14>10000,MIN(B14-10000,112500)*'Rate Design'!$L$211,0)+(IF(B14>122500,MIN(B14-122500,477500)*'Rate Design'!$L$212,0))+(IF(B14>600000,B14-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":25057.917639860832},9948.157214860832,null,"Sep",33261,{"$f":"(MIN(H14,200)*'Rate Design'!$F$115)+IF(H14>200,MIN(H14-200,1800)*'Rate Design'!$F$116,0)+IF(H14>2000,MIN(H14-2000,98000)*'Rate Design'!$F$117,0)+(IF(H14>100000,H14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":16278.85727},{"$f":"(MIN(H14,10000)*'Rate Design'!$L$210)+IF(H14>10000,MIN(H14-10000,112500)*'Rate Design'!$L$211,0)+(IF(H14>122500,MIN(H14-122500,477500)*'Rate Design'!$L$212,0))+(IF(H14>600000,H14-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":26336.367804483187},10057.510534483186,null,"Sep",59429,{"$f":"(MIN(N14,200)*'Rate Design'!$F$115)+IF(N14>200,MIN(N14-200,1800)*'Rate Design'!$F$116,0)+IF(N14>2000,MIN(N14-2000,98000)*'Rate Design'!$F$117,0)+(IF(N14>100000,N14-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":25879.046430000002},{"$f":"(MIN(N14,10000)*'Rate Design'!$L$210)+IF(N14>10000,MIN(N14-10000,112500)*'Rate Design'!$L$211,0)+(IF(N14>122500,MIN(N14-122500,477500)*'Rate Design'!$L$212,0))+(IF(N14>600000,N14-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":44623.263463588773},18744.217033588771]
["Oct",44262,{"$f":"(MIN(B15,200)*'Rate Design'!$F$115)+IF(B15>200,MIN(B15-200,1800)*'Rate Design'!$F$116,0)+IF(B15>2000,MIN(B15-2000,98000)*'Rate Design'!$F$117,0)+(IF(B15>100000,B15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":19019.947415000002},{"$f":"(MIN(B15,10000)*'Rate Design'!$L$210)+IF(B15>10000,MIN(B15-10000,112500)*'Rate Design'!$L$211,0)+(IF(B15>122500,MIN(B15-122500,477500)*'Rate Design'!$L$212,0))+(IF(B15>600000,B15-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":33019.127418544515},13999.180003544512,null,"Oct",36126,{"$f":"(MIN(H15,200)*'Rate Design'!$F$115)+IF(H15>200,MIN(H15-200,1800)*'Rate Design'!$F$116,0)+IF(H15>2000,MIN(H15-2000,98000)*'Rate Design'!$F$117,0)+(IF(H15>100000,H15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":17220.49682},{"$f":"(MIN(H15,10000)*'Rate Design'!$L$210)+IF(H15>10000,MIN(H15-10000,112500)*'Rate Design'!$L$211,0)+(IF(H15>122500,MIN(H15-122500,477500)*'Rate Design'!$L$212,0))+(IF(H15>600000,H15-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":28253.562560802322},11033.065740802322,null,"Oct",63647,{"$f":"(MIN(N15,200)*'Rate Design'!$F$115)+IF(N15>200,MIN(N15-200,1800)*'Rate Design'!$F$116,0)+IF(N15>2000,MIN(N15-2000,98000)*'Rate Design'!$F$117,0)+(IF(N15>100000,N15-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":27265.376490000002},{"$f":"(MIN(N15,10000)*'Rate Design'!$L$210)+IF(N15>10000,MIN(N15-10000,112500)*'Rate Design'!$L$211,0)+(IF(N15>122500,MIN(N15-122500,477500)*'Rate Design'!$L$212,0))+(IF(N15>600000,N15-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":47445.855952996841},20180.479462996838]
["Nov",37549,{"$f":"(MIN(B16,200)*'Rate Design'!$F$115)+IF(B16>200,MIN(B16-200,1800)*'Rate Design'!$F$116,0)+IF(B16>2000,MIN(B16-2000,98000)*'Rate Design'!$F$117,0)+(IF(B16>100000,B16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":16813.585704999998},{"$f":"(MIN(B16,10000)*'Rate Design'!$L$210)+IF(B16>10000,MIN(B16-10000,112500)*'Rate Design'!$L$211,0)+(IF(B16>122500,MIN(B16-122500,477500)*'Rate Design'!$L$212,0))+(IF(B16>600000,B16-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":28526.936005221527},11713.350300221529,null,"Nov",39072,{"$f":"(MIN(H16,200)*'Rate Design'!$F$115)+IF(H16>200,MIN(H16-200,1800)*'Rate Design'!$F$116,0)+IF(H16>2000,MIN(H16-2000,98000)*'Rate Design'!$F$117,0)+(IF(H16>100000,H16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":18188.75864},{"$f":"(MIN(H16,10000)*'Rate Design'!$L$210)+IF(H16>10000,MIN(H16-10000,112500)*'Rate Design'!$L$211,0)+(IF(H16>122500,MIN(H16-122500,477500)*'Rate Design'!$L$212,0))+(IF(H16>600000,H16-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":30224.96072908022},12036.20208908022,null,"Nov",62649,{"$f":"(MIN(N16,200)*'Rate Design'!$F$115)+IF(N16>200,MIN(N16-200,1800)*'Rate Design'!$F$116,0)+IF(N16>2000,MIN(N16-2000,98000)*'Rate Design'!$F$117,0)+(IF(N16>100000,N16-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":26937.363830000002},{"$f":"(MIN(N16,10000)*'Rate Design'!$L$210)+IF(N16>10000,MIN(N16-10000,112500)*'Rate Design'!$L$211,0)+(IF(N16>122500,MIN(N16-122500,477500)*'Rate Design'!$L$212,0))+(IF(N16>600000,N16-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":46778.016383430877},19840.652553430875]
["Dec",36364,{"$f":"(MIN(B17,200)*'Rate Design'!$F$115)+IF(B17>200,MIN(B17-200,1800)*'Rate Design'!$F$116,0)+IF(B17>2000,MIN(B17-2000,98000)*'Rate Design'!$F$117,0)+(IF(B17>100000,B17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(750*'Rate Design'!$F$133)+250","v":16424.111754999998},{"$f":"(MIN(B17,10000)*'Rate Design'!$L$210)+IF(B17>10000,MIN(B17-10000,112500)*'Rate Design'!$L$211,0)+(IF(B17>122500,MIN(B17-122500,477500)*'Rate Design'!$L$212,0))+(IF(B17>600000,B17-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*750)","v":27733.96016360262},11309.848408602622,null,"Dec",38749,{"$f":"(MIN(H17,200)*'Rate Design'!$F$115)+IF(H17>200,MIN(H17-200,1800)*'Rate Design'!$F$116,0)+IF(H17>2000,MIN(H17-2000,98000)*'Rate Design'!$F$117,0)+(IF(H17>100000,H17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(960*'Rate Design'!$F$133)+250","v":18082.59823},{"$f":"(MIN(H17,10000)*'Rate Design'!$L$210)+IF(H17>10000,MIN(H17-10000,112500)*'Rate Design'!$L$211,0)+(IF(H17>122500,MIN(H17-122500,477500)*'Rate Design'!$L$212,0))+(IF(H17>600000,H17-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*960)","v":30008.816259170591},11926.218029170592,null,"Dec",69211,{"$f":"(MIN(N17,200)*'Rate Design'!$F$115)+IF(N17>200,MIN(N17-200,1800)*'Rate Design'!$F$116,0)+IF(N17>2000,MIN(N17-2000,98000)*'Rate Design'!$F$117,0)+(IF(N17>100000,N17-100000,0)*'Rate Design'!$F$118)+'Rate Design'!$F$128+(1200*'Rate Design'!$F$133)+250","v":29094.096370000007},{"$f":"(MIN(N17,10000)*'Rate Design'!$L$210)+IF(N17>10000,MIN(N17-10000,112500)*'Rate Design'!$L$211,0)+(IF(N17>122500,MIN(N17-122500,477500)*'Rate Design'!$L$212,0))+(IF(N17>600000,N17-600000,0)*'Rate Design'!$L$213)+'Rate Design'!$L$224+'Rate Design'!$L$217+('Rate Design'!$L$228*1200)","v":51169.161930015922},22075.065560015915]
["Total ",{"$f":"SUM(B6:B17)","v":316279},{"$f":"SUM(C6:C17)","v":157619.68943},252231.64703785325,94611.957607853226,null,"Total ",{"$f":"SUM(H6:H17)","v":423633},{"$f":"SUM(I6:I17)","v":203399.03091000003},332431.94200443529,129032.9110944353,null,"Total ",{"$f":"SUM(N6:N17)","v":751005},{"$f":"SUM(O6:O17)","v":322991.01734999998},560812.23028556909,237821.21293556911]

{"sheet":"CET Calculation","index":98,"n_rows":21,"n_cols":20,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,null,"ALLOWED",null,null,null,null,null,"year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","count of class 1 meters","count of class 2 meters","count of class 3 meters","count of class 4 meters"]
[null,"TOTAL","REVENUE PER",null,null,null,null,null,2023,1,"UT","UTGS",{"$f":"'Proposed Block Out'!E2","v":1144489},{"$f":"'Proposed Block Out'!F2","v":20125804},{"$f":"'Proposed Block Out'!G2","v":15620492},{"$f":"'Proposed Block Out'!H2","v":4505312},{"$f":"'Proposed Block Out'!L2","v":1097939},{"$f":"'Proposed Block Out'!M2","v":45068},{"$f":"'Proposed Block Out'!N2","v":1470},{"$f":"'Proposed Block Out'!O2","v":133}]
["MONTH","REVENUE","GS CUSTOMER",null,null,null,null,null,2023,2,"UT","UTGS",{"$f":"'Proposed Block Out'!E3","v":1145624},{"$f":"'Proposed Block Out'!F3","v":16779900},{"$f":"'Proposed Block Out'!G3","v":13327349},{"$f":"'Proposed Block Out'!H3","v":3452551},{"$f":"'Proposed Block Out'!L3","v":1099028},{"$f":"'Proposed Block Out'!M3","v":45113},{"$f":"'Proposed Block Out'!N3","v":1472},{"$f":"'Proposed Block Out'!O3","v":133}]
["JAN",{"$f":"(O2*$J$19) + (P2*$J$20) + (Q2*$N$18) + (R2*$N$19) + (S2*$N$20) + (T2*$N$21)","v":72082678.015958652},{"$f":"ROUND(B4/M2,2)","v":62.98},null,null,null,null,null,2023,3,"UT","UTGS",{"$f":"'Proposed Block Out'!E4","v":1148087},{"$f":"'Proposed Block Out'!F4","v":13126330},{"$f":"'Proposed Block Out'!G4","v":10685436},{"$f":"'Proposed Block Out'!H4","v":2440894},{"$f":"'Proposed Block Out'!L4","v":1101391},{"$f":"'Proposed Block Out'!M4","v":45210},{"$f":"'Proposed Block Out'!N4","v":1475},{"$f":"'Proposed Block Out'!O4","v":134}]
["FEB",{"$f":"(O3*$J$19) + (P3*$J$20) + (Q3*$N$18) + (R3*$N$19) + (S3*$N$20) + (T3*$N$21)","v":61886129.21566093},{"$f":"ROUND(B5/M3,2)","v":54.02},null,null,null,null,null,2023,4,"UT","UTGS",{"$f":"'Proposed Block Out'!E5","v":1150883},{"$f":"'Proposed Block Out'!F5","v":8762875},{"$f":"'Proposed Block Out'!G5","v":7339587},{"$f":"'Proposed Block Out'!H5","v":1423288},{"$f":"'Proposed Block Out'!L5","v":1104073},{"$f":"'Proposed Block Out'!M5","v":45320},{"$f":"'Proposed Block Out'!N5","v":1479},{"$f":"'Proposed Block Out'!O5","v":134}]
["MAR",50586351.765447713,44.06,null,null,null,null,null,2023,5,"UT","UTGS",{"$f":"'Proposed Block Out'!E6","v":1151948},{"$f":"'Proposed Block Out'!F6","v":5171493},{"$f":"'Proposed Block Out'!G6","v":4431091},{"$f":"'Proposed Block Out'!H6","v":740402},{"$f":"'Proposed Block Out'!L6","v":1105095},{"$f":"'Proposed Block Out'!M6","v":45362},{"$f":"'Proposed Block Out'!N6","v":1480},{"$f":"'Proposed Block Out'!O6","v":134}]
["APR",{"$f":"(O5*$K$19) + (P5*$K$20) + (Q5*$N$18) + (R5*$N$19) + (S5*$N$20) + (T5*$N$21)","v":31091740.591797333},27.02,null,null,null,null,null,2023,6,"UT","UTGS",{"$f":"'Proposed Block Out'!E7","v":1154475},{"$f":"'Proposed Block Out'!F7","v":2856954},{"$f":"'Proposed Block Out'!G7","v":2483388},{"$f":"'Proposed Block Out'!H7","v":373566},{"$f":"'Proposed Block Out'!L7","v":1107519},{"$f":"'Proposed Block Out'!M7","v":45462},{"$f":"'Proposed Block Out'!N7","v":1483},{"$f":"'Proposed Block Out'!O7","v":134}]
["MAY",{"$f":"(O6*$K$19) + (P6*$K$20) + (Q6*$N$18) + (R6*$N$19) + (S6*$N$20) + (T6*$N$21)","v":21937957.915703189},19.04,null,null,null,null,null,2023,7,"UT","UTGS",{"$f":"'Proposed Block Out'!E8","v":1155244},{"$f":"'Proposed Block Out'!F8","v":2397393},{"$f":"'Proposed Block Out'!G8","v":2089818},{"$f":"'Proposed Block Out'!H8","v":307575},{"$f":"'Proposed Block Out'!L8","v":1108257},{"$f":"'Proposed Block Out'!M8","v":45492},{"$f":"'Proposed Block Out'!N8","v":1484},{"$f":"'Proposed Block Out'!O8","v":135}]
["JUN",15959101.308055598,13.82,null,null,null,null,null,2023,8,"UT","UTGS",{"$f":"'Proposed Block Out'!E9","v":1156241},{"$f":"'Proposed Block Out'!F9","v":2354697},{"$f":"'Proposed Block Out'!G9","v":2053162},{"$f":"'Proposed Block Out'!H9","v":301535},{"$f":"'Proposed Block Out'!L9","v":1109213},{"$f":"'Proposed Block Out'!M9","v":45531},{"$f":"'Proposed Block Out'!N9","v":1485},{"$f":"'Proposed Block Out'!O9","v":135}]
["JUL",14765657.453511005,12.78,null,null,null,null,null,2023,9,"UT","UTGS",{"$f":"'Proposed Block Out'!E10","v":1159268},{"$f":"'Proposed Block Out'!F10","v":2771794},{"$f":"'Proposed Block Out'!G10","v":2410793},{"$f":"'Proposed Block Out'!H10","v":361001},{"$f":"'Proposed Block Out'!L10","v":1112117},{"$f":"'Proposed Block Out'!M10","v":45650},{"$f":"'Proposed Block Out'!N10","v":1489},{"$f":"'Proposed Block Out'!O10","v":135}]
["AUG",14661333.561989879,12.68,null,null,null,null,null,2023,10,"UT","UTGS",{"$f":"'Proposed Block Out'!E11","v":1159259},{"$f":"'Proposed Block Out'!F11","v":6913088},{"$f":"'Proposed Block Out'!G11","v":5860557},{"$f":"'Proposed Block Out'!H11","v":1052531},{"$f":"'Proposed Block Out'!L11","v":1112108},{"$f":"'Proposed Block Out'!M11","v":45650},{"$f":"'Proposed Block Out'!N11","v":1489},{"$f":"'Proposed Block Out'!O11","v":135}]
["SEP",15772528.617121097,13.61,null,null,null,null,null,2023,11,"UT","UTGS",{"$f":"'Proposed Block Out'!E12","v":1162895},{"$f":"'Proposed Block Out'!F12","v":12179457},{"$f":"'Proposed Block Out'!G12","v":9986666},{"$f":"'Proposed Block Out'!H12","v":2192791},{"$f":"'Proposed Block Out'!L12","v":1115597},{"$f":"'Proposed Block Out'!M12","v":45793},{"$f":"'Proposed Block Out'!N12","v":1494},{"$f":"'Proposed Block Out'!O12","v":135}]
["OCT",26458432.640778996,22.82,null,null,null,null,null,2023,12,"UT","UTGS",{"$f":"'Proposed Block Out'!E13","v":1167146},{"$f":"'Proposed Block Out'!F13","v":18598770},{"$f":"'Proposed Block Out'!G13","v":14624344},{"$f":"'Proposed Block Out'!H13","v":3974426},{"$f":"'Proposed Block Out'!L13","v":1119675},{"$f":"'Proposed Block Out'!M13","v":45960},{"$f":"'Proposed Block Out'!N13","v":1499},{"$f":"'Proposed Block Out'!O13","v":136}]
["NOV",47743406.50846345,41.06]
["DEC",67655335.145276606,57.97]
[null,{"$f":"SUM(B4:B15)","v":440600652.73976445},{"$f":"SUM(C4:C15)","v":381.86}]
[null,null,null,null,null,null,null,null,"Volumetric Rates",null,null,null,"Basic Service Fees"]
[null,null,null,null,null,null,null,null,null,"Winter","Summer",null,"Class 1",{"$f":"'Rate Design'!L11","v":6.75}]
[null,null,null,null,null,null,null,null,"Block 1",{"$f":"'Rate Design'!L3","v":3.4489778466111791},{"$f":"'Rate Design'!L6","v":2.792111886854181},null,"Class 2",{"$f":"'Rate Design'!L12","v":18.25}]
[null,null,null,null,null,null,null,null,"Block 2",{"$f":"'Rate Design'!L4","v":2.180787846611179},{"$f":"'Rate Design'!L7","v":1.5239218868541806},null,"Class 3",{"$f":"'Rate Design'!L13","v":63.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Class 4",{"$f":"'Rate Design'!L14","v":420.25}]